UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 10-K

☒  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 20142016

☐  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 0-12126

FRANKLIN FINANCIAL SERVICES CORPORATION

(Exact name of registrant as specified in its charter)



 

 

 

 

 



PENNSYLVANIA

25-1440803

 



(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

 



 

 

 



20 South Main Street, Chambersburg, PA

17201-0819

 



(Address of principal executive offices)

(Zip Code)

 

(717) 264-6116

(Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act

NONE

Securities registered pursuant to Section 12(g) of the Act:

Common Stock,  par value $1.00 per share

(Title of class)

Indicate by check mark if the Registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes ☐  No ☒

Indicate by check mark if the Registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes ☐ No ☒

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 periods that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes  ☒  No  ☐ 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes  ☒   No  ☐ 

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of Registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.    ☒10-K   ☐

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company.



 

 

 

Large accelerated filer ☐

Accelerated filer  ☒

Non-accelerated filer ☐

Smaller reporting company ☐

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Act)  Yes ☐  No ☒

The aggregate market value of the 3,880,1553,960,222 shares of the Registrant's common stock held by nonaffiliates of the Registrant as of June 30, 20142016 based on the price of such shares was $77,215,085.$93,976,068.

There were 4,226,8164,324,492 outstanding shares of the Registrant's common stock as of February 28, 20152017.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the definitive annual proxy statement to be filed, pursuant to Reg. 14A within 120 days after December 31, 2014,2016, are incorporated into Part III.

 

 


 

FRANKLIN FINANCIAL SERVICES CORPORATION

FORM 10-K

INDEX



 

 

Part I

 

Page

Item 1.

Business

3

Item 1A.

Risk Factors

7

Item 1B.

Unresolved Staff Comments

9

Item 2.

Properties

9

Item 3.

Legal Proceedings

10

Item 4.

Mine Safety Disclosures

10

Part II

 

 

Item 5. 

Market for Registrant's Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities

10

Item 6.

Selected Financial Data

13 

14

Item 7.

Management's Discussion and Analysis of Financial Condition and Results of Operations

14 

15

Item 7A.

Quantitative and Qualitative Disclosures About Market Risk

39 

40

Item 8.

Financial Statements and Supplementary Data

42

Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

86 

84

Item 9A.

Controls and Procedures

86 

84

Item 9B.

Other Information

88 

86

Part III

 

 

Item 10.

Directors, Executive Officer and Corporate Governance

88 

86

Item 11.

Executive Compensation

88 

86

Item 12.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

88 

86

Item 13.

Certain Relationships and Related Transaction, and Director Independence

88 

86

Item 14.

Principal Accountant Fees and Services

89 

87

Part IV

 

 

Item 15.

Exhibits, Financial Statement Schedules

89 

87

Signatures

 

90 

88

Index of Exhibits

 

91 

89









2


 

Part I

Item 1. Business

General

Franklin Financial Services Corporation (the “Corporation”) was organized as a Pennsylvania business corporation on June 1, 1983 and is a registered bank holding company under the Bank Holding Company Act of 1956, as amended (the “BHCA”).  On January 16, 1984, pursuant to a plan of reorganization approved by the shareholders of Farmers and Merchants Trust Company of Chambersburg (“F&M Trust” or “the Bank”) and the appropriate regulatory agencies, the Corporation acquired all the shares of F&M Trust and issued its own shares to former F&M Trust shareholders on a share-for-share basis.

The Corporation’s common stock is thinly traded in the over-the-counter market.  The Corporation’s stock is listed under the symbol “FRAF” www.otcmarkets.com/(www.otcmarkets.com/stock/FRAF/quote) on the OTCQX Market Tier of the OTC Markets. The Corporation’s Internetinternet address is www.franklinfin.com.  Electronic copies of the Corporation’s 20142016 Annual Report on Form 10-K are available free of charge by visiting the “Investor Information” section of www.franklinfin.com.  Electronic copies of quarterly reports on Form 10-Q and current reports on Form 8-K are also available at this Internetinternet address.  These reports are posted as soon as reasonably practicable after they are electronically filed with the Securities and Exchange Commission (SEC).

The Corporation conducts substantially all of its business through its direct banking subsidiary, F&M Trust, which is wholly owned. F&M Trust, established in 1906, is a full-service, Pennsylvania-chartered commercial bank and trust company, which is not a member of the Federal Reserve System. F&M Trust operates twenty-two community banking offices in Franklin, Cumberland, Fulton and Huntingdon Counties, Pennsylvania. The Bank engages in general commercial, retail banking and trust services normally associated with community banks and its deposits are insured (up to applicable limits) by the Federal Deposit Insurance Corporation (the “FDIC”). F&M Trust offers a wide variety of banking services to businesses, individuals, and governmental entities.  These services include, but are not necessarily limited to, accepting and maintaining checking, savings, and time deposit accounts, providing investment and trust services, making loans and providing safe deposit facilities. Franklin Future Fund Inc., a direct subsidiary of the Corporation, is a non-bank investment company that makes venture capital investments, limited to 5% or less of the outstanding shares of any class of voting securities of any company, within the Corporation’s primary market area. Franklin Financial Properties Corp. is a “qualified real estate subsidiary”,subsidiary,” a wholly owned subsidiary of F&M Trust, and was established to hold real estate assets used by F&M Trust in its banking operations.

F&M Trust is not dependent upon a single customer or a few customers for a material part of its business.  Thus, the loss of any customer or identifiable group of customers would not materially affect the business of the Corporation or the Bank in an adverse manner.  Also, none of the Bank’s business is seasonal.  The Bank’s lending activities consist primarily of commercial real estate, construction and land development, agricultural, commercial and industrial loans, installment and revolving loans to consumers and residential mortgage loans.  Secured and unsecured commercial and industrial loans, including accounts receivable and inventory financing, and commercial equipment financing, are made to small and medium-sized businesses, individuals, governmental entities, and non-profit organizations. F&M Trust also participates in Pennsylvania Housing Finance Agency programs and is a Small Business Administration approved lender.

The Bank classifies loans in this report by the type of collateral, primarily residential or commercial and agricultural real estate. Loans secured by residential real estate loans may be further broken down into consumer or commercial purpose.purposes. Consumer purpose residential real estate loans represent traditional residential mortgages and home equity products. Both of these products are underwritten in generally the same manner; however, home equity products may present greater risk since many of these loans are secured by a second lien position where the Bank may or may not hold the first lien position. Commercial purpose residential real estate loans represent loans made to businesses, but are secured by residential real estate.  These loans are underwritten as commercial loans and the repayment ability may be dependent on the business operation, despite the residential collateral. In addition to the real estate collateral, it is possible that personal guarantees or UCC filings on business assets provide additional security.  In certain situations, the Bank acquires properties through foreclosure on delinquent loans.  The Bank initially records these properties at the estimated fair value less cost to sell with subsequent adjustments to fair value recorded as needed.

Commercial and agricultural real estate loans are secured by properties such as hotels, warehouses,office buildings, apartment buildings, retail sites, and farmland or agricultural related properties. These loans are highly dependent on the business operations for repayment. Compared to residential real estate, this collateral may be more difficult to sell in the event of a delinquency.

Construction loans are made to finance the purchase of land and the construction of residential and commercial buildings, and are secured by mortgages on real estate.  These loans are primarily comprised of loans to consumers to build a home, and loans to contractors and developers to construct residential properties for resale or rental. Construction loans present various risks that include, but are not limited to:  schedule delays, cost overruns, changes in economic conditions during the construction period, and the inability to sell or rent the property upon completion.

Commercial loans are made to businesses and government municipalities of various sizes for a variety of purposes including operations, property, plant and equipment, and working capital. These loans are highly dependent on the business operations for repayment and are generally secured by business assets and personal guarantees. As such, this collateral may be more difficult to sell

3


 

in the event of a delinquency.  Commercial lending, including commercial real estate, is concentrated in the Bank’s primary market, but also includes purchased loan participations originated primarily in south-central Pennsylvania. 

Consumer loans are comprised of installment, indirect (primarily automobile) and unsecured personal lines of credit.credit and installment loans.  While some of these loans are secured, the collateral behind the loans is often comprised of assets that lose value quickly (e.g. automobiles) and if repossessed, may not fully satisfy the loan in the event of default. Repayment of these loans is highly dependent on the borrowers’ financial condition that can be affected by economic factors beyond their control and personal circumstances.

F&M Trust’s Investment and Trust Services Department offers all of the personal and corporate trust services normally associated with community bank trust departments including: estate planning and administration, corporate and personal trust fund management, pension, profit sharing and other employee benefit funds management, and custodial services.  F&M Trust through licensed members of its Investment and Trust Services Department sells mutual funds, annuities and selected insurance products.

The banking industry continued to watch the actions of the Federal Reserve in 2014, looking for any indication that it would announce an increase in short-term rates. The expectation of a rate increase faded as the year progressed, and any chance for a 2015 increase appears to be unlikely until the later part of 2015, if it happens at all. While the Federal Reserve did not change short-term rates in 2014, longer term Treasury yields fell over the course of the year and the 10-year Treasury fell below 2%.  As a result, mortgage rates fell toward the end of 2014.  The decline in mortgage rates, coupled with changes to regulatory agency policies on low down payment mortgages and mortgage insurance pricing, may help spur mortgage activity in 2015. Bond prices improved in 2014 due to the lower long-term rates and the stock market hit record highs. Oil prices have fallen well below $100 a barrel and the resulting lower gas prices will put more money in consumer’s pockets. The unemployment rate dropped from nearly 7% at the start of the year, to below 6% at year end.  

In 2014, Janet Yellen was confirmed as the first female chair of the Federal Reserve and her initial actions seem to indicate that she won’t deviate much from plans put in place by her predecessor. The Federal Reserve’s quantitative easing program of purchasing bonds ended in 2014; however, it will continue to actively reinvest cash flow into bonds.

From a regulatory perspective, Basel III (discussed further below) will be the big news for 2015 as its new capital requirements take effect in 2015.  Also, regulatory attention on cyber security is likely to continue to increase as 2014 saw a number of large data breeches.

As mentioned, it appears as if the short-term rates will remain low until well into 2015. A prolonged period of low rates is not beneficial to improving the Bank’s net interest margin. Commercial lending activity remained slow in 2014 with fewer credit worthy customers and many banks chasing a small group of good credit customers. Loan pricing was quite competitive and at times, well below rates the Bank believed to be profitable.  Residential mortgage lending declined slightly as a mid-year uptick in rates slowed refinance activity. For more economic information about the Corporation’s market area, see the Economy discussion in Item 7, Management’s Discussion and Analysis.

Competition

The Corporation and its banking subsidiary operate in a highly competitive environment. The principal market of F&M Trust is in south central Pennsylvania, primarily the counties of Franklin, Cumberland, Fulton and Huntingdon. There are 24 competing commercial banks that have offices within the Corporation’s primary market area. These banks range from large regional banks to independent community banks.  In addition, credit unions, savings and loan associations, mortgage banks, brokerage firms and other competitors with only an Internetinternet site are present in the market. The Bank has 22 community offices and approximately 11%10% of the total deposits.deposits in its market. The majority of the Bank’s loan and deposit customers are in Franklin County.  There are 6 commercial bank competitors in Franklin County and the Bank has approximately 30%31% of the Franklin County deposit market share. The Bank’s approximate deposit market share in other counties is: Fulton (37%(33%), Cumberland (3%) and Huntingdon (2%(3%). Total deposits in each of these markets are: Cumberland ($6.5 billion), Franklin ($2.1 billion), Huntingdon ($587 million) and Fulton ($210 million). 

Because of increasing competition, profit margins in the traditional banking business of lending and gathering deposits have declinedbeen flat and many nonbanking institutions offer services similar to those offered by the Bank. Some competitors may have access to resources (e.g., financial and technological) sooner than they are available to the Bank, or that aremay be unavailable to the Bank, thereby creating a competitive disadvantage for the Bank in terms of product, service pricing and delivery.  The Bank utilizes various strategies including its long history of local customer service and convenience as part of a relationship management culture, a wide variety of products and services and, to a lesser extent, the pricing of loans and deposits, to compete.  F&M Trust is the largest financial institution headquartered in Franklin County and had total assets of approximately $1.001$1.127 billion on December 31, 2014.2016.

Staff

As of December 31, 2014,2016, the Corporation and its banking subsidiary had 266247 full-time equivalent employees.  The officers of the Corporation are employees of the Bank.  Most employees participate in pension,The Bank offers a 401(k) plan, employee stock purchase plan and incentive compensation plans 401(k) plan and employee stock purchase plans andemployees are also provided with group life and health insurance.  Management considers employee relations to be excellent.

4


Supervision and Regulation

Various requirements and restrictions under the laws of the United States and under Pennsylvania law affect the Corporation and its subsidiaries.

General

The Corporation is registered as a bank holding company and is subject to supervision and regulation by the Board of Governors of the Federal Reserve System under the Bank Holding Act of 1956, as amended.  The Corporation has also made an effective election to be treated as a "financial holding company."  Financial holding companies are bank holding companies that meet certain minimum capital and other standards and are therefore entitled to engage in financially related activities on an expedited basis; see further discussion below.  Bank holding companies are required to file periodic reports with and are subject to examination by the Federal Reserve.  The Federal Reserve has issued regulations under the Bank Holding Company Act that require a bank holding company to serve as a source of financial and managerial strength to its subsidiary banks.  As a result, the Federal Reserve, pursuant to such regulations, may require the Corporation to stand ready to use its resources to provide adequate capital funds to its Bank subsidiary during periods of financial stress or adversity. In addition to the impact of regulation, commercial banks are affected significantly by the actions of the Federal Reserve Board as it attempts to control the money supply and credit availability in order to influence the economy.

The Bank Holding Company Act prohibits the Corporation from acquiring direct or indirect control of more than 5% of the outstanding shares of any class of voting stock, or substantially all of the assets of any bank, or from merging or consolidating with another bank holding company, without prior approval of the Federal Reserve Board.  Additionally, the Bank Holding Company Act prohibits the Corporation from engaging in or from acquiring ownership or control of more than 5% of the outstanding shares of any class of voting stock of any company engaged in a non‑banking business, unless such business is determined by the Federal Reserve

4


Board to be so closely related to banking as to be a proper incident thereto.  Federal law and Pennsylvania law also require persons or entities desiring to acquire certain levels of share ownership (generally, 10% or more, or 5% or more for another bank holding company) of the Corporation to first obtain prior approval from the Federal Reserve and the Pennsylvania Department of Banking.Banking and Securities. 

As a Pennsylvania bank holding company for purposes of the Pennsylvania Banking Code, the Corporation is also subject to regulation and examination by the Pennsylvania Department of Banking.Banking and Securities.

The Bank is a state chartered bank that is not a member of the Federal Reserve System, and its deposits are insured (up to applicable limits) by the Federal Deposit Insurance Corporation (FDIC).  Accordingly, the Bank's primary federal regulator is the FDIC, and the Bank is subject to extensive regulation and examination by the FDIC and the Pennsylvania Department of Banking.Banking and Securities.  The Bank is also subject to requirements and restrictions under federal and state law, including requirements to maintain reserves against deposits, restrictions on the types and amounts of loans that may be granted and the interest that may be charged thereon, and limitations on the types of investments that may be made and the types of services that may be offered.  The Bank is subject to extensive regulation and reporting requirements in a variety of areas, including helping to prevent money laundering, to preserve financial privacy, and to properly report late payments, defaults, and denials of loan applications. 

Community Reinvestment Act

The Community Reinvestment Act requires the Bank to help meet the credit needs of the entire community where the Bank operates, including low and moderate-income neighborhoods.  The Bank's rating under the Community Reinvestment Act (CRA), assigned by the FDIC pursuant to an examination of the Bank, is important in determining whether the bank may receive approval for, or utilize certain streamlined procedures in, applications to engage in new activities.  The Bank’s present CRA rating is “satisfactory.”  Various consumer laws and regulations also affect the operations of the Bank. In addition to the impact of regulation, commercial banks are affected significantly by the actions of the Federal Reserve Board as it attempts to control the money supply and credit availability in order to influence the economy.

Capital Adequacy Guidelines

BankThe Corporation, as a bank holding companies arecompany, is required to comply with the capital adequacy standards established by Federal Reserve Board's risk‑based capital guidelines.Board.  The required minimum ratio of total capital to risk‑weighted assets (including certain off‑balance sheet activities, such as standby letters of credit) is 8%.  At least half of the total capitalBank is required to be "Tier 1comply with capital" consisting principally of common shareholders' equity less certain intangible assets.  The remainder ("Tier 2 capital") may consist of certain preferred stock, a limited amount of subordinated debt, certain hybrid capital instruments and other debt securities, and a limited amount of the general loan loss allowance and deferred tax accounts.  The risk-based capital guidelines are required to take adequate account of interest rate risk, concentration of credit risk, and risks of nontraditional activities.

In addition to the risk‑based capital guidelines, the Federal Reserve Board requires a bank holding company to maintain a leverage ratio of a minimum level of Tier 1 capital (as determined under the risk‑based capital guidelines) equal to 3% of average total consolidated assets for those bank holding companies which have the highest regulatory examination ratings and are not contemplating or experiencing significant growth or expansion.  All other bank holding companies are required to maintain a ratio of at least 1% to 2% above the stated minimum.  The Bank is subject to almost identical capital requirements adopted adequacy standards established by the FDIC. In addition, to FDIC capital requirements, the Pennsylvania Department of Banking and Securities also requires state chartered banks to maintain a 6% leverageminimum capital level and 10% risk based capital,ratios, defined substantially the same as the federal regulations.

5


Basel III

In July 2013, Federal banking regulators approved the final rules from the Basel Committee on Banking Supervision for the regulation of capital requirements for bank holding companies and U.S banks, generally referred to as “Basel III.” The Basel III standards were effective for the Corporation and the Bank, effective January 1, 2015 (subject to a phase-in period for certain provisions).  Basel III imposes significantly higher capital requirements and more restrictive leverage and liquidity ratios than those currentlypreviously in place.  The capital ratios to be considered “well capitalized” under Basel III are: common equity(1) Common Equity Tier 1(CET1) of 6.5%, (2) Tier 1 leverageLeverage of 5%, (3)Tier 1 risk-based capitalRisk-Based Capital of 8%, and (4) Total Risk-Based capitalCapital of 10%.  The common equity ratio is a new capital ratio under Basel III and the Tier 1 risk-based capital ratio of 8% has been increased from 6%.  The rules also include changes in the risk weights of certain assets to better reflect credit and other risk exposures. In addition, a capital conservation buffer will be phased-in beginning January 1,at 0.625% for 2016, at 0.125%, increasing each year until fully implemented at 2.5% above1.25% for 2017, 1.875% for 2018 and 2.50% for 2019 and thereafter. The capital conservation buffer will be applicable to all of the minimum capital ratios except for the Tier1 Leverage ratio. The capital conservation buffer is equal to the lowest value of the three applicable capital ratios less the regulatory minimum for each respective capital measurement.   The Bank’s capital conservation buffer at December 31, 2016 was 7.55% (total risk-based capital 15.55% less 8.00%)  compared to the 2016 regulatory buffer of .625%. Compliance with the capital conservation buffer is required in order to avoid anylimitations on certain capital distribution restrictions.  Certain components of the new capital requirements are effective January, 2015 with others being phased in through January 1, 2019.distributions, especially dividends.  As of December 31, 2014, Management believes that2016, the Bank would remainwas “well capitalized’ under the new rulesBasel III requirements and believes it would be “well capitalized” on a fully phased-infully-phased in basis ifhad such requirements were currently effective.been in effect.  The minimum capital ratios (shown as “adequately capitalized”) and the “well capitalized” capital ratios are reported in Note 2 of the accompanying financial statements.

Prompt Corrective Action Rules

The federal banking agencies have regulations defining the levels at which an insured institution would be considered "well capitalized," "adequately capitalized," "undercapitalized," "significantly undercapitalized" and "critically undercapitalized."  The applicable federal bank regulator for a depository institution could, under certain circumstances, reclassify a "well‑capitalized" institution as "adequately capitalized" or require an "adequately capitalized" or "undercapitalized" institution to comply with supervisory actions as if it were in the next lower category.  Such a reclassification could be made if the regulatory agency determines that the institution is in an unsafe or unsound condition (which could include unsatisfactory examination ratings).  At December 31, 2014,2016, the Corporation and the Bank each satisfied the criteria to be classified as "well capitalized" within the meaning of applicable regulations.

Regulatory Restrictions on Dividends

Dividend payments by the Bank to the Corporation are subject to the Pennsylvania Banking Code, the Federal Deposit Insurance Act, and the regulations of the FDIC.  Under the Banking Code, no dividends may be paid except from "accumulated net earnings" (generally,

5


(generally, retained earnings).  The Federal Reserve and the FDIC have formal and informal policies which provide that insured banks and bank holding companies should generally pay dividends only out of current operating earnings, with some exceptions.  The Prompt Corrective Action Rules and the Basel III rules, described above, may further limit the ability of banks to pay dividends because banks thator make capital distributions if regulatory capital requirements are not classified as well capitalized or adequately capitalized may not pay dividends.met.

Volker Rule

In December 2013, Federal banking regulators issued rules for complying with the Volker Rule provision of the Dodd-Frank Act. The Bank does not engage in, or expect to engage in, any transactions that are considered “covered activities” as defined by the Volker Rule. Therefore, the Bank does not have any compliance obligations under the Volker Rule.

Consumer Laws and Regulations

In addition to the laws and regulations discussed herein, the Bank is also subject to certain consumer laws and regulations that are designed to protect consumers in transactions with banks.  While the list set forth herein is not exhaustive, these laws and regulations include the Truth in Lending Act, the Truth in Savings Act, the Electronic Funds Transfer Act, the Expedited Funds Availability Act, the Equal Credit Opportunity Act, the Fair Housing Act, the Real Estate Settlement and Procedures Act, the Fair Credit Reporting Act and the Federal Trade Commission Act, among others.  These laws and regulations mandate certain disclosure requirements and regulate the manner in which financial institutions must deal with customers when taking deposits or making loans to such customers.  The Bank must comply with the applicable provisions of these consumer protection laws and regulations as part of its ongoing customer relations.

Consumer Financial Protection Bureau

The Consumer Financial Protection Bureau (“CFPB”) was created under the Dodd-Frank Act to centralize responsibility for consumer financial protection with broad rulemaking, supervision, and enforcement authority for a wide range of consumer protection laws that would apply to all banks and thrifts, including the Equal Credit Opportunity Act, Truth in Lending Act (“TILA”), Real Estate Settlement Procedures Act (“RESPA”), Fair Credit Reporting Act, Fair Debt Collection Act, the Consumer Financial Privacy provisions of the Gramm-Leach-Bliley Act, and certain other statues.  It is likely that future CFPB rulemaking action will affect the Bank.  Banks with total assets less than $10 billion are not subject to examination by the CFPB.  However, the CFPB can require any bank to submit reports it deems necessary to fulfill its mission.

Ability to Repay / Qualified Mortgages

In July 2013, the Consumer Finance Protection Bureau adopted the final rules that implement the Ability to Repay (ATR) / Qualified Mortgages (QM) provisions of the Dodd-Frank Act. Regulators believe that the ATR/QM rules will prevent many of the loose underwriting practices that contributed to the mortgage crisis in 2008.  The ATR/QM rule applies to almost all closed-end consumer credit transactions secured by a dwelling. The ATR rule provides eight specific factors that must be considered during the underwriting process. QMs generally have three types of requirements: restrictions on loan features, points and fees, and underwriting criteria.  A QM is presumed to comply with the ATR requirements. The ATR/QM rule was effective January 10, 2014. 

Commercial Real Estate Guidance

In December 2015, the federal banking agencies released a “Statement on Prudent Risk Management for Commercial Real Estate Lending” (the “CRE Statement”).  The Bank believes complianceagencies stated that financial institutions should review their policies and practices related to CRE lending and should maintain risk management practices and capital levels commensurate with the new rules will increase our compliance costs, may affect the volume of residential mortgage loans that we originate,level and may subject us to increased potential liability related to our residential mortgage loan activities.

Stress Testing

The Dodd-Frank Act requires stress testing by bank holding companies and banks having more than $10 billion but less than $50 billion of consolidated assets.  Stress tests assess the potential impact of scenarios on the consolidated earnings, balance sheet and capital of a bank holding company or bank over a designated planning horizon of nine quarters, taking into account the organization’s current condition, risks, exposures, strategies and activities.  Although this provision of the Dodd-Frank Act and related regulations do not apply to the Corporation and the Bank becausenature of their smaller sizes, federal banking regulatorsCRE concentration risk, including maintaining underwriting discipline and exercising prudent risk management practices that identify, measure, monitor and manage the risks arising from their CRE lending activity.  Financial institutions were directed to review the interagency guidance on “Concentrations in Commercial Real Estate Lending, Sound Risk Management Practices” issued in 2006 providing that a financial institution is potentially exposed to significant CRE concentration risk, and should employ enhanced risk management practices where (1) total CRE loans represent 300% or more of total capital, and (2) the outstanding balance the CRE loan portfolio has increased by 50% or more during the prior 36 months.  The agencies state in the CRE statement that they will focus on those financial institutions that have indicatedrecently experienced, or whose lending strategy plans for, substantial growth in CRE lending activity, or that stress testing is a “best practice” that is expected of all banks.operate in markets or loan segments with increasing growth or risk fundamentals.

Pennsylvania Regulation and Supervision

In December 2012, the “Banking Law Modernization Package” became effective.  The law permits banks to disclose formal enforcement actions initiated by the Pennsylvania Department of Banking and Securities, clarifies that the Department has

6


examination and enforcement authority over subsidiaries as well as affiliates of regulated banks, and bolsters the Department’s enforcement authority over its regulated institutions by clarifying its ability to remove directors, officers and employees from institutions for violations of laws or orders or for any unsafe or unsound practice or breach of fiduciary duty.  The Department also may assess civil money penalties of up to $25,000 per violation.

6


FDIC Insurance

The Bank is a member of the Deposit Insurance Fund (DIF), which is administered by the FDIC. The FDIC insures deposit accounts at the Bank, generally up to a maximum of $250,000 for each separately insured depositor. The FDIC charges a premium to depository institutions for deposit insurance. This rate is based on the risk category of the institution and the total premium is based on average total assets less average tangible equity.  As of December 31, 2014,2016, the Bank was in risk category 1considered well capitalized and its assessment rate was approximately 94 basis points of the assessment base. Dodd-Frank established a new minimum DIF ratio set at 1.35% of estimated insured deposits. The FDIC is required to attain this ratio by September 30, 2020 and its efforts to achieve this ratio could greatly influence future premium rates.

Insurance of deposits may be terminated by the FDIC upon a finding that an institution has engaged in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations or has violated any applicable law, regulation, rule, order or condition imposed by the FDIC. We do not currently know of any practice, condition or violation that might lead to termination of our deposit insurance.

In addition to the FDIC assessments, the Financing Corporation (“FICO”) is authorized to impose and collect, with the approval of the Federal Deposit Insurance Corporation, assessments for anticipated payments, issuance costs and custodial fees on bonds issued by the FICO in the 1980s to recapitalize the former Federal Savings and Loan Insurance Corporation. The bonds issued by the FICO are due to mature from 2017 toin 2019. The Bank’s FICO assessment was approximately $56$54 thousand in 20142016 and was included in FDIC insurance expense.

New Legislation

Congress is often considering new financial industry legislation, and the federal banking agencies routinely propose new regulations.  The Corporation cannot predict how any new legislation, or new rules adopted by the federal banking agencies, may affect its business in the future. 

Selected Statistical Information

Certain statistical information is included in this report as part of Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

Item 1A. Risk Factors

The following is a summary of the primary risks associated with the Corporation’s business, financial condition and results of operations, and common stock.

Risk Factors Relating to the Corporation

A focus on realReal estate related loans may increase the riskare a significant portion of substantial credit losses.our loan portfolio.

The Bank offers a variety of loan products, including residential mortgage, consumer, construction and commercial loans.  The Bank requires real estate as collateral for many of its loans. At December 31, 2014,2016,  approximately 74%69%  ($618.3 million) of its loans were secured by real estate.  Loans to fund residentialsecured by real estate construction are 1% of total loans; loans secured by residential real estate are 28%and the percent of the total, and commercial, industrial and agricultural real estate loans total 45% of the total loan portfolio.portfolio are reported in Table 15.    These real estate loans are located primarily in the Bank’s market area of south central Pennsylvania.  Real estate values tend to follow changes in general economic cycles. If a loan becomes delinquent as the result of an economic downturn and the Bank becomes dependent on the real estate collateral as a source of repayment, it is likely that the value of the real estate collateral has also declined.  A decline in real estate values means it is possible that the real estate collateral may be insufficient to cover the outstanding balance of a delinquent or foreclosed loan, resulting in a loss to the Bank. In addition, the real estate collateral is concentrated in a small market area of south central Pennsylvania. Localized events that affect real estate prices and collateral values could have a more negative affect on the Bank as compared to other competitors with a more geographically diverse portfolio.   As the Bank grows, it is expected that the percentage of real estate secured loans specifically commercial real estate, will grow.continue to comprise a significant part of its balance sheet. Risk of loan default is unavoidable in the banking industry, and Management tries to limit exposure to this risk by carefully monitoring the amount of loans in specific industries and by exercising prudent lending practices and securing appropriate collateral.  However, this risk cannot be eliminated and substantial credit losses could result in reduced earnings or losses.

Commercial loans are a significant portion of our loan portfolio.

The Bank continues to grow its commercial loan portfolio.  Commercial purpose loans account for 83% ($740 million) of the total loan portfolio.  These loans are made to businesses for a variety of commercial purposes and may include fixed and variable rate loans, term loans, and lines of credit. Commercial purpose loans may be secured by real estate, business assets and equipment, personal guarantees, or non-real estate collateral.  Commercial purpose loans secured by real estate were $469.1 million at December 31, 2016.  These loans contain all the risks associated with real estate lending as discussed above. In addition, commercial real estate collateral may be more difficult to liquidate for repayment purposes than residential real estate. The repayment of commercial loans is highly dependent upon the success of the business activity and as such maybe more susceptible to risk of loss during a downturn in the

7


economy. Because the Bank’s commercial loan portfolio is concentrated in south-central Pennsylvania, the ability to repay these loans could be affected by deterioration of the economy in this region.  In addition, the growth in commercial lending in 2016 was much greater than in prior years.  These new loans may present additional risk due to a lack of repayment history with the Bank. The Bank attempts to mitigate these risks through its underwriting and loan review process; however, this risk cannot be eliminated and substantial credit losses could result in reduced earnings or losses.  

The allowance for loan losses may prove to be insufficient to absorb inherent losses in our loan portfolio.

The Bank maintains an allowance for loan losses that Management believes is appropriate to provide for any inherent losses in the loan portfolio.  The amount of the allowance is determined through a periodic review and consideration of several factors, including an ongoing review of the quality, size and diversity of our loan portfolio; evaluation of nonperforming loans; historical loan loss experience; and the amount and quality of collateral, including guarantees, securing the loan.

Although Management believes the loan loss allowance is adequate to absorb inherent losses in the loan portfolio, such losses cannot be predicted and the allowance may not be adequate.  Excessive loan losses could have a material adverse effect on the Bank’s financial condition and results of operations.

The Bank’s lending limit is smaller than many of our competitors, which affects the size of the loans it can offer customers.

The Bank’s lending limit is approximately $15.7$18.2 million.  Accordingly, the size of the loans that can be offered to customers is less than the size of loans that many of our competitors, with larger lending limits, can offer.  This limit affects the Bank’s ability to seek relationships with larger businesses in its market area.  Loan amounts in excess of the lending limits can be accommodated through the sale of participations in such loans to other banks.  However, there can be no assurance that the Bank will be successful in attracting or maintaining customers seeking larger loans or that it will be able to engage in participation of such loans or on terms favorable to the Bank.

There is strong competition in the Bank’s primary market areas.areas and its geographic diversification is limited.

The Bank encounters strong competition from other financial institutions in its primary market area, which consists of Franklin, Cumberland, Fulton and Huntingdon Counties, Pennsylvania.  In addition, established financial institutions not already operating in the Bank’s primary market area may open branches there at future dates or can compete in the market via the Internet.  In the conduct of certain aspects of banking business, the Bank also competes with savings institutions, credit unions, mortgage banking companies, consumer finance companies, insurance companies and other institutions, some of which are not subject to the same degree of regulation or restrictions as are imposed upon the Bank.  Many of these competitors have substantially greater resources and lending limits and can offer services that the Bank does not provide.  In addition, many of these competitors have numerous branch offices located throughout their extended market areas that provide them with a competitive advantage.  No assurance can be given that such competition will not have an adverse effect on the Bank’s financial condition and results of operations.

Changes in interest rates could have an adverse impact upon our results of operations.

The Bank’s profitability is in part a function of the spread between interest rates earned on investments, loans and other interest-earning assets and the interest rates paid on deposits and other interest-bearing liabilities. Recently, interest rate spreads have generally narrowed due to changing market conditions and competitive pricing pressure.  Interest rates are highly sensitive to many factors that are beyond the Bank’s control, including general economic conditions and policies of various governmental and regulatory agencies and, in particular, the Board of Governors of the Federal Reserve System. Changes in monetary policy, including changes in interest rates, will influence not only the interest received on loans and investment securities and the amount of interest we pay on deposits and borrowings, but will also affect the Bank’s ability to originate loans and obtain deposits and the value of our investment portfolio.  If the rate of interest paid on deposits and other borrowings increases more than the rate of interest earned on loans and other investments, the Bank’s net interest income, and therefore earnings, could be adversely affected.  Likewise, the Bank currently has a very low cost of funds that it may be unable to maintain in a raising rate environment.  Earnings could also be adversely affected if the rates on loans and other investments fall more quickly than those on deposits and other borrowings.  While Management takes measures to guard against interest rate risk, there can be no assurance that such measures will be effective in minimizing the exposure to interest rate risk.

Our operational or security systems may experience interruption or breach in security, including cyber-attacks.

We rely heavily on communications and information systems to conduct our business.  These systems include both our internal network and data systems, as well as those of third party vendors.  Any failure, interruption or breach in security or these systems, including a cyber-attack, could result in the disclosure or misuse of confidential or proprietary information.  While we have systems, policies and procedures designed to prevent or limit the effect of the failure, interruption or security breach of our information systems, there can be no assurance that any such failures, interruptions or security breaches will not occur or, if they do occur, that they will be adequately addressed.  The occurrence of any failures, interruptions or security breaches of our information systems could damage our reputation, result in a loss of client business, subject us to additional regulatory scrutiny, or expose us to civil litigation

8


and possible financial liability, any of which could have a material adverse effect on our business, financial condition and results of operations.

A large component of fee income is dependent on stock market values.

Fee income from the Bank’s Investment and Trust Services Department comprises a large percentage of total noninterest income.  Fee income from Investment and Trust Services is comprised primarily of asset management fees as measured by the market value of assets under management.  As such, the market values are directly related to stock market values.  Therefore, any significant change in the value of assets under management due to stock market fluctuations could greatly affect fee income.

Liquidity contingency funding is highly concentrated. 

8




The Bank is a member of the Federal Home Loan Bank of Pittsburgh (FHLB). Access to funding through the FHLB is the largest component of the Bank’s liquidity stress testing and contingency funding plans. The ability to access funding from FHLB may be critical if a funding need arises. However, there can be no assurance that the FHLB will be able to provide funding when needed, nor can there be assurance that the FHLB will provide funds to the Bank if its financial condition deteriorates. The inability to access FHLB funding, through a restriction on credit or the failure of the FHLB, could have a materially adverse effect on the Bank’s liquidity management.

The Bank is subject to claims and litigation.

Customer claims and other legal proceedings, whether founded or unfounded, could result in financial or reputation damage to the Bank and have an adverse effect on our financial condition and results of operation if such claims are not resolved in a manner favorable to the Corporation.

Risk Factors Relating to the Common Stock

There is a limited trading market for the Corporation’s common stock.

There is currently only a limited public market for the Corporation’s common stock.  It is quoted on the OTCQX Market Tier of the OTC Markets under the symbol “FRAF” (www.otcmarkets.com/stock/FRAF/quote). Because it is thinly traded, you may not be able to resell your shares of common stock for a price that is equal to the price that you paid for your shares.  The Corporation currently has no plans to apply to have its common stock listed for trading on any stock exchange or the NASDAQ market.

The Bank's ability to pay dividends to the Corporation is subject to regulatory limitations that may affect the Corporation’s ability to pay dividends to its shareholders.

As a holding company, the Corporation is a separate legal entity from the Bank and does not have significant operations of its own. It currently depends upon the Bank's cash and liquidity to pay dividends to its shareholders.  The Corporation cannot assure you that in the future the Bank will have the capacity to pay dividends to the Corporation. Various statutes and regulations limit the availability of dividends from the Bank. It is possible; depending upon the Bank's financial condition and other factors, that the Bank’s regulators could assert that payment of dividends by the Bank to the Corporation would constitute an unsafe or unsound practice.  In the event that the Bank is unable to pay dividends to the Corporation, the Corporation may not be able to pay dividends to its shareholders.

 

Item 1B. Unresolved Staff Comments

None



Item 2.  Properties

The Corporation’s headquarters is located in the main office of F&M Trust at 20 South Main Street, Chambersburg, Pennsylvania.  This location also houses a community banking office as well as operational support services for the Bank. The Corporation owns or leases thirty-eightthirty-seven properties in Franklin, Cumberland, Fulton and Huntingdon Counties, Pennsylvania, for banking operations, as described below:





 

 

 

 

 

 

 

 

Property

 

Owned

 

Leased

 

Owned

 

Leased

Community Banking Facilities

 

16 

 

 

16 

 

Remote ATM Sites

 

 

 

 

Other Properties

 

 

 

 



9


Included in Other Properties are two properties used for operational support serviceservices for the Bank, threea drive-up location, two offices that were closed as part of a branch consolidation in January 2015 and one other property leased for future use. The offices closed in 2015 are listed for sale.

Item 3.  Legal Proceedings



Item 3.  Legal Proceedings

The nature of ourthe Corporation’s business generates a certain amount of litigation involving matters arising in the ordinary course of business.  However,business including, without limitation, the Kalan et al. v. Farmers and Merchants Trust Company of Chambersburg, et al. (Case No. 2:15-CV-01435-WB) case filed in management’s opinion, there are no proceedings pending to which the Corporation is a party or to whichUnited States District Court for the Eastern District of Pennsylvania and described in our property is subject, which, if determined adversely to the Corporation, would be material in relation tocurrent report on Form 8-K filed July 29, 2016.  The impact that any matter may have upon our shareholders’ equityresults of operation or financial condition.  In addition, nocondition in any future reporting period will depend upon, among other things, the amount of loss resulting from such matter and the amount of income otherwise reported for the period.  No material proceedings are pending noror are known to be threatened or contemplated against us by governmental authoritiesauthorities.

We establish accruals for legal proceedings when information related to the loss contingencies represented by those matters indicates both that a loss is probable and that the amount of loss can be reasonably estimated.  When we are able to do so, we also determine estimates of possible losses or ranges of possible losses, whether in excess of any related accrued liability or where there is no accrued liability.

We have not yet established any specific accrual for the Kalan matter because we are not yet able to provide an evaluation of the likelihood of an unfavorable outcome or an estimate of the amount or range of potential loss.  The damages sought by the Plaintiffs are as yet unspecified and uncertain.  It is as yet unclear as to whether the case will be allowed to proceed as a class action and, if so, how the class would be defined.  The case presents a number of legal uncertainties yet to be resolved including, whether Plaintiffs’ claims are timely and whether, as a directed trustee, the Bank could be liable for the Plaintiffs’ claims.  There are significant facts in dispute and discovery is in early stages.

These assessments are based upon our analysis of currently available information and we subject to significant judgment and a variety of assumptions and uncertainties.  As new information is obtained, we may change our assessments and, as a result take or adjust the amounts of our accruals and change our estimates of possible losses or ranges of possible losses.  Due to the inherent subjectivity of the assessments and unpredictability of outcomes of legal proceedings, any amounts that may be accrued or included in estimates of possible losses or ranges of possible losses may not represent the actual loss to the Corporation from the Kalan or any other parties.legal proceeding.  Our exposure and ultimate losses may be higher, possibly significantly higher, than amounts we may accrue or amounts we may estimate.



Item 4.  Mine Safety Disclosures

Not Applicable 

9


Part II

Item 5.  Market for Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities

Market and Dividend Information

The Corporation’s common stock is traded in the over-the-counter market.  It is quoted on the OTCQX Market Tier of the OTC Markets under the symbol “FRAF” (www.otcmarkets.com/stock/FRAF/quote). The range of high and low prices is shown in the following table for the years 20142016 and 2013,2015, as well as cash dividends declared for those periods.  The closing price of Franklin Financial Services Corporation common stock recorded from an actual transaction on December 31, 20142016 was $22.00.$28.60.  The Corporation had 1,943,876 shareholders of record as of December 31, 2014.2016.



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market and Dividend Information

Market and Dividend Information

Market and Dividend Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

2016

 

2015

(Dollars per share)

 

 

 

 

 

 

 

Dividends

 

 

 

 

 

 

 

Dividends

 

 

 

 

 

 

 

Dividends

 

 

 

 

 

 

 

Dividends

 

High

 

Low

 

Declared

 

High

 

Low

 

Declared

 

High

 

Low

 

Declared

 

High

 

Low

 

Declared

First quarter

 

$

18.75 

 

$

17.00 

 

$

0.17 

 

$

18.00 

 

$

13.82 

 

$

0.17 

 

$

23.50 

 

 

20.11 

 

$

0.19 

 

$

24.05 

 

$

21.00 

 

$

0.17 

Second quarter

 

 

20.25 

 

 

17.75 

 

 

0.17 

 

 

17.50 

 

 

15.60 

 

 

0.17 

 

 

24.00 

 

 

21.62 

 

 

0.21 

 

 

26.01 

 

 

23.00 

 

 

0.19 

Third quarter

 

 

21.75 

 

 

19.26 

 

 

0.17 

 

 

16.85 

 

 

15.81 

 

 

0.17 

 

 

24.60 

 

 

23.35 

 

 

0.21 

 

 

24.60 

 

 

21.50 

 

 

0.19 

Fourth quarter

 

 

23.50 

 

 

20.50 

 

 

0.17 

 

 

17.60 

 

 

15.95 

 

 

0.17 

 

 

29.00 

 

 

24.35 

 

 

0.21 

 

 

24.50 

 

 

22.90 

 

 

0.19 

 

 

 

 

 

 

 

$

0.68 

 

 

 

 

 

 

 

$

0.68 

 

 

 

 

 

 

 

$

0.82 

 

 

 

 

 

 

 

$

0.74 

 

Restrictions on the Payment of Dividends

10


For limitations on the Corporation’s ability to pay dividends, see “Supervision and Regulation – Regulatory Restrictions on Dividends” in Item 1 above.

Securities Authorized for Issuance under Equity Compensation Plans

The information related to equity compensation plans is incorporated by reference to the materials set forth under the heading “ Executive“Executive Compensation – Compensation Tables” in the Corporation’s Proxy Statement for the 20152017 Annual Meeting of Shareholders.

Common Stock Repurchases

The Corporation frequentlyBoard of Directors, from time to time, authorizes the repurchase of the Corporation’s $1.00 par value common stock. The repurchased shares will be held as Treasury shares available for issuance in connection with future stock dividends and stock splits, employee benefit plans, executive compensation plans, the Dividend Reinvestment Plan and other appropriate corporate purposes. The term of the repurchase plans is normally one year.  In April 2016, the Board of Directors approved a stock repurchase program that authorized the repurchase of up to $350 thousand in shares of common stock during each calendar quarter through March 31, 2017. During 2016, the Corporation repurchased 34,048 shares of its common stock through a stock repurchasefor $795 thousand under this plan. There was noA corporate stock repurchase plan was not authorized in place during 2014. The common shares of the Corporation are purchased in the open market or in privately negotiated transactions.  The Corporation uses the repurchased common stock (Treasury stock) for general corporate purposes including stock dividends and splits, employee benefit and executive compensation plans, and the dividend reinvestment plan. The Corporation did not repurchase any shares in 2014 or 2013.2015. 

1011


 

Performance Graph

The following graph compares the cumulative total return to shareholders of Franklin Financial with the NASDAQ – Total U.S. Index (a broad market index prepared by the Center for Research in Security Prices at the University of Chicago Graduate School of Business), the SNL Mid-Atlantic Bank Index, and with the Northeast OTC-BB and Pink BanksSNL Mid-Atlantic Bank $1 billion - $2 billion asset size Index (an industry-specific index prepared by SNL Financial LC) for the five year period ended December 31, 2014,2016, in each case assuming an initial investment of $100 on December 31, 20092011 and the reinvestment of all dividends.





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Period Ending

 

Period Ending

Index

 

12/31/09

 

12/31/10

 

12/31/11

 

12/31/12

 

12/31/13

 

12/31/14

 

12/31/11

 

12/31/12

 

12/31/13

 

12/31/14

 

12/31/15

 

12/31/16

Franklin Financial Services Corporation

$

100.00 

 

$

119.04 

 

$

85.71 

 

$

102.66 

 

$

130.83 

 

$

174.40 

$

100.00 

 

$

119.77 

 

$

152.64 

 

$

203.47 

 

$

224.27 

 

$

282.62 

NASDAQ Composite

$

100.00 

 

$

118.15 

 

$

117.22 

 

$

138.02 

 

$

193.47 

 

$

222.16 

$

100.00 

 

$

117.45 

 

$

164.57 

 

$

188.84 

 

$

201.98 

 

$

219.89 

SNL Northeast OTC-BB & Pink Banks

$

100.00 

 

$

108.89 

 

$

106.59 

 

$

122.78 

 

$

144.93 

 

$

166.16 

SNL Mid-Atlantic Bank

$

100.00 

 

$

133.96 

 

$

180.57 

 

$

196.72 

 

$

204.10 

 

$

259.43 

SNL Mid-Atlantic Bank $1B - $2B

$

100.00 

 

$

119.23 

 

$

157.42 

 

$

170.18 

 

$

175.51 

 

$

234.97 



1112


 

Shareholders’ Information

Dividend Reinvestment Plan:

Franklin Financial Services Corporation offers a dividend reinvestment program whereby shareholders of the Corporation’s common stock may reinvest their dividends, inor make optional cash payments, to purchase additional shares of the Corporation.  Beneficial owners of shares of the Corporation’s common stock may participate in the program by making appropriate arrangements through their bank, broker or other nominee. Information concerning this optional program is available by contacting the Corporate Secretary at 20 South Main Street, P.O. Box 6010, Chambersburg, PA 17201-6010, telephone 717-264-6116.

Dividend Direct Deposit Program:

Franklin Financial Services Corporation offers a dividend direct deposit program whereby shareholders of the Corporation’s common stock may choose to have their dividends deposited directly into the bank account of their choice on the dividend payment date.  Information concerning this optional program is available by contacting the Corporate Secretary at 20 South Main Street, P.O. Box 6010, Chambersburg, PA  17201-6010, telephone 717-264-6116.

Annual Meeting:

The Annual Shareholders’ Meeting will be held on Tuesday, April 28, 2015,25, 2017, at the Orchard Restaurant & Banquet Facility, 1580 Orchard Drive, Chambersburg, PA.  The Business Meeting will begin at 9:00 a.m. with breakfast provided.provided prior to the meeting.

Websites:

Franklin Financial Services Corporation:        www.franklinfin.com

Farmers & Merchants Trust Company:           www.fmtrustonline.com

Stock Information:

The Corporation’s common stock is traded in the over-the-counter market.  It is quoted on the OTCQX Market Tier of the OTC Markets under the symbol “FRAF” (www.otcmarkets.com/stock/FRAF/quote).

Registrar and Transfer Agent:





 

The registrar and transfer agent for Franklin Financial Services Corporation is:

Computershare



P.O. Box 30170



College Station, TX 77842-3170



1-800-368-5948

 

1213


 

Item 6.  Selected Financial Data



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Selected Financial Data for the Year Ended December 31

 

Summary of Selected Financial Data for the Year Ended December 31

 

2014

 

2013

 

2012

 

2011

 

2010

 

2016

 

2015

 

2014

 

2013

 

2012

(Dollars in thousands, except per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

34,794 

 

$

36,042 

 

$

39,142 

 

$

41,791 

 

$

43,284 

 

$

36,979 

 

$

34,615 

 

$

34,794 

 

$

36,042 

 

$

39,142 

Interest expense

 

 

3,180 

 

 

4,378 

 

 

6,890 

 

 

9,154 

 

 

12,443 

 

 

2,245 

 

 

2,371 

 

 

3,180 

 

 

4,378 

 

 

6,890 

Net interest income

 

 

31,614 

 

 

31,664 

 

 

32,252 

 

 

32,637 

 

 

30,841 

 

 

34,734 

 

 

32,244 

 

 

31,614 

 

 

31,664 

 

 

32,252 

Provision for loan losses

 

 

764 

 

 

2,920 

 

 

5,225 

 

 

7,524 

 

 

3,235 

 

 

3,775 

 

 

1,285 

 

 

764 

 

 

2,920 

 

 

5,225 

Net interest income after provision for loan losses

 

 

30,850 

 

 

28,744 

 

 

27,027 

 

 

25,113 

 

 

27,606 

 

 

30,959 

 

 

30,959 

 

 

30,850 

 

 

28,744 

 

 

27,027 

Noninterest income

 

 

10,861 

 

9,877 

 

9,451 

 

10,200 

 

9,366 

 

 

11,605 

 

12,652 

 

11,131 

 

10,033 

 

9,883 

Noninterest expense

 

 

31,303 

 

 

31,094 

 

 

30,601 

 

 

28,333 

 

 

26,423 

 

 

33,175 

 

 

31,136 

 

 

31,573 

 

 

31,250 

 

 

31,033 

Income before income taxes

 

 

10,408 

 

 

7,527 

 

 

5,877 

 

 

6,980 

 

 

10,549 

 

 

9,389 

 

 

12,475 

 

 

10,408 

 

 

7,527 

 

 

5,877 

Income tax

 

 

2,006 

 

 

1,295 

 

 

512 

 

 

411 

 

 

2,937 

 

 

1,302 

 

 

2,271 

 

 

2,006 

 

 

1,295 

 

 

512 

Net income

 

$

8,402 

 

$

6,232 

 

$

5,365 

 

$

6,569 

 

$

7,612 

 

$

8,087 

 

$

10,204 

 

$

8,402 

 

$

6,232 

 

$

5,365 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performance Measurements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average assets

 

0.83% 

 

0.61% 

 

0.51% 

 

0.66% 

 

0.78% 

 

0.74% 

 

1.00% 

 

0.83% 

 

0.61% 

 

0.51% 

Return on average equity

 

8.44% 

 

6.72% 

 

6.00% 

 

7.68% 

 

9.34% 

 

7.04% 

 

9.52% 

 

8.44% 

 

6.72% 

 

6.00% 

Return on average tangible assets (1)

 

0.87% 

 

0.64% 

 

0.55% 

 

0.70% 

 

0.82% 

 

0.75% 

 

1.02% 

 

0.87% 

 

0.64% 

 

0.55% 

Return on average tangible equity (1)

 

9.72% 

 

7.86% 

 

7.14% 

 

9.30% 

 

11.27% 

 

7.64% 

 

10.52% 

 

9.72% 

 

7.86% 

 

7.14% 

Efficiency ratio (1)

 

70.83% 

 

72.01% 

 

70.44% 

 

63.46% 

 

63.43% 

 

68.26% 

 

67.39% 

 

71.01% 

 

72.11% 

 

70.81% 

Net interest margin

 

3.56% 

 

3.47% 

 

3.50% 

 

3.73% 

 

3.53% 

 

3.62% 

 

3.59% 

 

3.56% 

 

3.47% 

 

3.50% 

Current dividend yield

 

3.09% 

 

3.98% 

 

4.86% 

 

8.74% 

 

5.92% 

Dividend payout ratio

 

33.88% 

 

45.09% 

 

59.09% 

 

65.05% 

 

55.10% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Value (per common share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

$

2.00 

 

$

1.51 

 

$

1.32 

 

$

1.66 

 

$

1.96 

 

$

1.88 

 

$

2.40 

 

$

2.00 

 

$

1.51 

 

$

1.32 

Basic earnings per share

 

2.01 

 

1.51 

 

1.32 

 

1.66 

 

1.96 

 

1.88 

 

2.40 

 

2.01 

 

1.51 

 

1.32 

Regular cash dividends paid

 

0.68 

 

0.68 

 

0.78 

 

1.08 

 

1.08 

 

0.82 

 

0.74 

 

0.68 

 

0.68 

 

0.78 

Book value

 

24.54 

 

22.88 

 

22.31 

 

21.67 

 

21.09 

 

26.99 

 

26.05 

 

24.54 

 

22.88 

 

22.31 

Tangible book value (1)

 

22.36 

 

20.55 

 

19.84 

 

19.04 

 

18.28 

 

24.90 

 

23.94 

 

22.36 

 

20.55 

 

19.84 

Market value

 

22.00 

 

17.10 

 

14.00 

 

12.35 

 

18.25 

 

28.60 

 

23.50 

 

22.00 

 

17.10 

 

14.00 

Market value/book value ratio

 

89.65% 

 

74.74% 

 

62.75% 

 

56.99% 

 

86.53% 

 

105.97% 

 

90.21% 

 

89.65% 

 

74.74% 

 

62.75% 

Price/earnings multiple

 

11.00 

 

11.32 

 

10.61 

 

7.44 

 

9.31 

 

15.21 

 

9.79 

 

11.00 

 

11.32 

 

10.61 

Current dividend yield

 

2.94% 

 

3.23% 

 

3.09% 

 

3.98% 

 

4.86% 

Dividend payout ratio

 

43.56% 

 

30.76% 

 

33.88% 

 

45.09% 

 

59.09% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheet Highlights

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,001,448 

 

$

984,587 

 

$

1,027,363 

 

$

990,248 

 

$

951,889 

 

$

1,127,443 

 

$

1,035,295 

 

$

1,001,448 

 

$

984,587 

 

$

1,027,363 

Investment securities

 

 

171,751 

 

159,674 

 

133,328 

 

125,301 

 

117,616 

 

 

143,875 

 

159,473 

 

171,751 

 

159,674 

 

133,328 

Loans, net

 

 

717,420 

 

713,711 

 

743,200 

 

756,687 

 

739,841 

 

 

882,798 

 

771,930 

 

717,420 

 

713,711 

 

743,200 

Deposits and customer repurchase agreements

 

 

890,260 

 

869,558 

 

916,649 

 

841,089 

 

785,495 

Deposits

 

 

982,120 

 

918,512 

 

881,181 

 

845,724 

 

874,440 

Shareholders' equity

 

 

103,521 

 

95,388 

 

91,634 

 

87,182 

 

82,639 

 

 

116,493 

 

111,376 

 

103,521 

 

95,388 

 

91,634 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Safety and Soundness

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk-based capital ratio (Total)

 

15.49% 

 

14.24% 

 

12.60% 

 

12.14% 

 

11.73% 

 

15.67% 

 

16.03% 

 

15.49% 

 

14.24% 

 

12.60% 

Leverage ratio (Tier 1)

 

9.69% 

 

9.14% 

 

8.29% 

 

8.40% 

 

8.16% 

 

10.11% 

 

10.38% 

 

9.69% 

 

9.14% 

 

8.29% 

Common equity ratio

 

10.34% 

 

9.69% 

 

8.92% 

 

8.80% 

 

8.68% 

Tangible common equity ratio (1)

 

9.51% 

 

8.79% 

 

8.01% 

 

7.82% 

 

7.61% 

Common equity ratio (Tier 1)

 

14.41% 

 

14.77% 

 

 -

 

 -

 

 -

Nonperforming loans/gross loans

 

1.74% 

 

3.49% 

 

4.90% 

 

2.94% 

 

3.68% 

 

0.61% 

 

0.73% 

 

1.74% 

 

3.49% 

 

4.90% 

Nonperforming assets/total assets

 

1.63% 

 

3.04% 

 

4.10% 

 

2.60% 

 

2.96% 

 

0.92% 

 

1.18% 

 

1.63% 

 

3.04% 

 

4.10% 

Allowance for loan losses as a % of loans

 

1.25% 

 

1.34% 

 

1.38% 

 

1.27% 

 

1.18% 

 

1.24% 

 

1.29% 

 

1.25% 

 

1.34% 

 

1.38% 

Net charge-offs/average loans

 

0.19% 

 

0.49% 

 

0.60% 

 

0.86% 

 

0.45% 

 

0.33% 

 

0.04% 

 

0.19% 

 

0.49% 

 

0.60% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust assets under management (fair value)

 

$

605,796 

 

$

574,680 

 

$

520,434 

 

$

481,536 

 

$

490,420 

 

$

622,630 

 

$

586,664 

 

$

605,796 

 

$

574,680 

 

$

520,434 

 

 

 

 

 

 

 

 

 

 

 

(1) See the section titled “GAAP versus Non-GAAP Presentation” of the Application of Critical Accounting Policies in Management’s Discussion and Analysis of Financial Condition and Results of Operations

13

(1)

See the section titled “GAAP versus Non-GAAP Presentation” of the Application of Critical Accounting Policies in Management’s Discussion and Analysis of Financial Condition and Results of Operations

14


 

Item 7.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

Application of Critical Accounting Policies:

Disclosure of the Corporation’s significant accounting policies is included in Note 1 to the consolidated financial statements.  These policies are particularly sensitive requiring significant judgments, estimates and assumptions to be made by Management.  Senior management has discussed the development of such estimates, and related Management Discussion and Analysis disclosure, with the Audit Committee of the Board of Directors. The following accounting policies are the ones identified by management to be critical to the results of operations:

Allowance for Loan Losses – The allowance for loan losses is the estimated amount considered adequate to cover credit losses inherent in the loan portfolio at the balance sheet date.  The allowance is established through the provision for loan losses, charged against income.  In determining the allowance for loan losses, Management makes significant estimates and, accordingly, has identified this policy as probably the most critical for the Corporation.

Management monitors loan performance on a monthly basis and performs a monthlyquarterly evaluation of the adequacy of the allowance for loan losses by asset class.losses.  Consideration is given to a variety of factors in establishing this estimate including, but not limited to: current economic conditions, diversification of the loan portfolio, delinquency statistics, results of internal loan reviews, borrowers’ actual or perceived financial and managerial strengths, the adequacy of the underlying collateral (if collateral dependent) and other relevant factors. This evaluation is inherently subjective, as it requires material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans.

The analysis has two components, specific and general allocations.  Expected cash flow or collateralCollateral values discounted for market conditions and selling costs are used to establish specific allocations.  The Bank’s historical loan loss experience and other qualitative factors derived from economic and market conditions are used to establish general allocations for the remainder of the portfolio.   The allowance for loan losses was $9.1$11.1 million at December 31, 2014.2016. 

Management monitors the adequacy of the allowance for loan losses on an ongoing basis and reports its adequacy assessment quarterly to the Credit Risk Oversight Committee of the Board of Directors.

Financial DerivativeAsIn prior years, as part of its interest rate risk management strategy, the Bank has entered into an interest rate swap agreement.  A swap agreement is a contract between two parties to exchange cash flows based upon an underlying notional amount.  Under the swap agreement, the Bank payspaid a fixed rate and receivesreceived a variable rate from an unrelated financial institution serving as counter-party to the agreement.  The swap iswas designated as a cash flow hedge and iswas designed to minimize the variability in cash flows of the Bank’s variable rate liabilities attributable to changes in interest rates.  The swap in effect convertsconverted a portion of a variable rate liability to a fixed rate liability.

The interest rate swap iswas recorded on the balance sheet at fair value as an asset or liability.  To the extent the swap iswas effective in accomplishing its objective, changes in the fair value arewere recorded in other comprehensive income.  To the extent the swap iswas not effective, changes in fair value arewere recorded in interest expense.  CashThe cash flow hedges arehedge was determined to be highly effective when the Bank achievesachieved offsetting changes in the cash flows of the risk being hedged.  The Bank measuresmeasured the effectiveness of the hedges on a quarterly basis and it has determined the hedges arewere highly effective.  Fair value iswas heavily dependent upon the market’s expectations for interest rates over the remaining term of the swaps.  The final swap transaction matured in 2015.

Restricted Stock - Restricted stock, which is carried at cost, consists of stock of the Federal Home Loan Bank of Pittsburgh (FHLB) and Atlantic Community Bankers Bank (ACBB).  Management evaluates the restricted stock for impairment in accordance with ASC Topic 320.  Management’s determination of whether these investments are impaired is based on their 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 banks as compared to the capital stock amount for the banks and the length of time this situation has persisted, (2) commitments by the banks to make payments required by law or regulation and (3) the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the banks.

Stock-based Compensation – The Corporation has two stock compensation plans in place consisting of an Employee Stock Purchase Plan (ESPP) and an Incentive Stock Option Plan (ISOP).

The Corporation accounts for stock compensation plans in accordance with FASB Accounting Standards Codification Topic 718, “Stock Compensation.”  ASC Topic 718 requires compensation costs related to share-based payment transactions to be recognized in the financial statements (with limited exceptions).  The amount of compensation cost is measured on the grant-date fair value of the equity or liability instruments issued.  Compensation cost is recognized over the period that an employee provides services in exchange for the award.

The Corporation calculates the compensation cost of the options by using the Black-Scholes method to determine the fair value of the options granted.  In calculating the fair value of the options, the Corporation makes assumptions regarding the risk-free rate of

14


return, the expected volatility of the Corporation’s common stock, dividend yield and the expected life of the option.  These assumptions are made independently for the ESPP and the ISOP and if changed, would change the compensation cost of the options and net income. Note 1 of the accompanying financial statements provides additional information about stock option expense.

Federal Income Taxes – Deferred income taxes are provided on the liability method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences.  Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases.  Deferred tax assets are reduced by a valuation allowance, when in the opinion of management,Management, it is more likely than not that some portion or all deferred tax assets will not be realized.  Deferred tax assets and liabilities are adjusted through the provision for income taxes for the effects of changes in tax laws and rates on the date of enactment. ASC Topic 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Benefits from tax positions should be recognized in the financial statements only when it is more-likely-than-not that the tax position will be sustained upon examination by the appropriate taxing authority that would have full knowledge of all relevant information. A tax position that meets the more-likely-than-not recognition threshold is measured at the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not recognition threshold should be recognized in the first subsequent financial reporting period in which that threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not recognition threshold should be derecognized in the first

15


subsequent financial reporting period in which that threshold is no longer met. ASC Topic 740, “Income Taxes” also provides guidance on the accounting for and disclosure of unrecognized tax benefits, interest and penalties.

TemporaryOther-Than-Temporary Investment Impairment – Investment securities are written down to their net realizable value when there is impairment in value that is considered to be “other-than-temporary.”  The determination of whether or not “other-than-temporary” impairment exists is a matter of judgment.  Management reviews investment securities regularly for possible impairment that is “other-than-temporary” by analyzing the facts and circumstances of each investment and the expectations for that investment’s performance.  “Other-than-temporary” impairment in the value of an investment may be indicated by the length of time and the extent to which market value has been less than cost; the financial condition and near term prospects of the issuer; and whether the Corporation has the intent to sell or is likely to be forced to sell the investment prior to any anticipated recovery in market value. 

GAAP versus Non-GAAPnon-GAAP PresentationsThe Corporation supplements its traditional GAAP measurements with Non-GAAP measurements. The Non-GAAPcertain non-GAAP measurements include Return on Average Tangible Assets, Return on Average Tangible Equity, Tangible Book Valueto evaluate its performance and Tangible Common Equity ratio. As a result of merger transactions, intangible assets (primarily goodwill, core deposit intangibles and customer list) were created. The Non-GAAP disclosures are intended to eliminate the effectseffect of theintangible assets.  By eliminating intangible assets, and allow for better comparisonsthe Corporation believes it presents a measurement that is comparable to periods when suchcompanies that have no intangible assets did not exist.or to companies that have eliminated intangible assets in similar calculations. However, not all companies may use the same calculation methodsmethod for each measurement. The non-GAAP measurements are not intended to be used as a substitute for the same non-GAAP measurements and therefore may not be comparable.related GAAP measurements. The following table shows the adjustments made betweencalculation of the GAAP and NON-GAAP measurements:non-GAAP measurements.



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share)

 

 

For the Year Ended December 31



 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

 

2012

Return on Average Tangible Assets (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

8,087 

 

$

10,204 

 

$

8,402 

 

$

6,232 

 

$

5,365 

Plus intangible amortization (net of tax)

 

 

 -

 

 

119 

 

 

341 

 

 

281 

 

 

287 

Net income (non-GAAP)

 

 

8,087 

 

 

10,323 

 

 

8,743 

 

 

6,513 

 

 

5,652 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average assets

 

 

1,088,047 

 

 

1,021,275 

 

 

1,015,995 

 

 

1,029,895 

 

 

1,041,816 

Less average intangible assets

 

 

(9,016)

 

 

(9,066)

 

 

(9,516)

 

 

(9,937)

 

 

(10,368)

Average assets (non-GAAP)

 

 

1,079,031 

 

 

1,012,209 

 

 

1,006,479 

 

 

1,019,958 

 

 

1,031,448 



 

 

 

 

 

 

��

 

 

 

 

 

 

 

 

 Return on average tangible assets (non-GAAP)

 

 

0.75% 

 

 

1.02% 

 

 

0.87% 

 

 

0.64% 

 

 

0.55% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on Average Tangible Equity (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

8,087 

 

$

10,204 

 

$

8,402 

 

$

6,232 

 

$

5,365 

Plus intangible amortization (net of tax)

 

 

 -

 

 

119 

 

 

341 

 

 

281 

 

 

287 

Net income (non-GAAP)

 

 

8,087 

 

 

10,323 

 

 

8,743 

 

 

6,513 

 

 

5,652 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average shareholders' equity

 

 

114,884 

 

 

107,175 

 

 

99,512 

 

 

92,786 

 

 

89,551 

Less average intangible assets

 

 

(9,016)

 

 

(9,066)

 

 

(9,516)

 

 

(9,937)

 

 

(10,368)

Average shareholders' equity (non-GAAP)

 

 

105,868 

 

 

98,109 

 

 

89,996 

 

 

82,849 

 

 

79,183 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Return on average tangible equity (non-GAAP)

 

 

7.64% 

 

 

10.52% 

 

 

9.72% 

 

 

7.86% 

 

 

7.14% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible Book Value (per share) (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

$

116,492 

 

$

111,376 

 

$

103,521 

 

$

95,388 

 

$

91,634 

Less intangible assets

 

 

(9,016)

 

 

(9,016)

 

 

(9,197)

 

 

(9,714)

 

 

(10,139)

Shareholders' equity (non-GAAP)

 

 

107,476 

 

 

102,360 

 

 

94,324 

 

 

85,674 

 

 

81,495 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding (000's)

 

 

4,317 

 

 

4,276 

 

 

4,218 

 

 

4,169 

 

 

4,107 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Tangible book value (non-GAAP)

 

 

24.90 

 

 

23.94 

 

 

22.36 

 

 

20.55 

 

 

19.84 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

$

33,175 

 

$

31,136 

 

$

31,573 

 

$

31,250 

 

$

31,033 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net interest income plus noninterest income

 

 

46,339 

 

 

44,896 

 

 

42,745 

 

 

41,697 

 

 

42,085 

Plus tax equivalent adjustment to net interest income

 

 

2,246 

 

 

2,023 

 

 

1,978 

 

 

1,596 

 

 

1,683 

Net securities gains (losses), and OTTI

 

 

(18)

 

 

(716)

 

 

(260)

 

 

42 

 

 

56 

Net interest income plus noninterest income

 

 

48,567 

 

 

46,203 

 

 

44,463 

 

 

43,335 

 

 

43,824 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Efficiency ratio

 

 

68.26% 

 

 

67.39% 

 

 

71.01% 

 

 

72.11% 

 

 

70.81% 

16


 

GAAP Measurement

Calculation

Return on Average Assets

Net Income / Average Assets

Return on Average Equity

Net Income / Average Equity

Book Value

Total Shareholders’ Equity / Shares Outstanding

Common Equity Ratio

Total Shareholders’ Equity / Total Assets

 

Non- GAAP Measurement

Calculation

Return on Average Tangible Assets

Net Income plus Intangible Amortization (net of tax) / Average Assets less Average Intangible Assets

Return on Average Tangible Equity

Net Income plus Intangible Amortization (net of tax) / Average Equity less Average Intangible Assets

Tangible Book Value

Total Shareholders’ Equity less Intangible Assets / Shares outstanding

Tangible Common Equity Ratio

Efficiency Ratio

Total Shareholders’ Equity less Intangible Assets / Total Assets less Intangible Assets

Noninterest Expense / Tax Equivalent Net Interest Income plus Noninterest Income less Net Securities Gains

Results of Operations:

Management’s Overview

The following discussion and analysis is intended to assist the reader in reviewing the financial information presented and should be read in conjunction with the consolidated financial statements and other financial data presented elsewhere herein.

15


Franklin Financial Services Corporation reported a 34.8% increase in net income of $8.1 million for 2014.2016, a 20.7% decrease compared to 2015.  Net interest income remained flat yearincreased $2.5 million over year at approximately $31.6 million; however,2015 due to primarily to an increase in interest income from a $67 million increase in earning assets, driven by an increase in commercial loans. The net incomeinterest margin improved slightly to 3.62% from 3.59% the prior year.  The provision for loan losses increased by $2.2$2.5 million due to loan growth and a similar reduction in$2.7 million commercial loan charge-off that reduced the provisionallowance for loan losses.  The Corporation continued to see a reduction in loan charge-offs and an improvement in the quality of its loan portfolio that allowed for a lower provision expense. Noninterest income increased by 10% in 2014decreased 8.3% ($1.0 million) as compared to 2013, with nearly every category ofthe prior year.  As reported last year, noninterest income showing an increase.in 2015 was boosted by two non-recurring events that increased non-interest income by $899 thousand, pre-tax.  Noninterest expense held steady during the year with onlyincreased $2.0 million in 2016 due in large part to a minimal increase of $209$1.2 million write-down on one other-real-estate-owned property, and a $564 thousand over 2013.pension settlement charge.  Diluted earnings per share increased from $1.51were $1.88 for 2016 compared to $2.40 in 2013 to $2.00 in 2014. The2015, and the Corporation declared and paid a dividend of $0.68$0.82 per share.  After closing 2013 at just under $1.0 billionshare in assets, the2016. The balance sheet grew slightly and closed 2014 at $1.001 billion.  Net loans increased $3.7by approximately $92 million as residential real estate, andfueled by strong loan growth, primarily in the commercial loans increased while consumer and commercial real estate loans declined year over year.loan area. Deposits increased $35.5approximately $64 million due to increases in interest-bearing checking accounts, due in part to a shift from Repo accounts to deposit accounts.year-over year. Shareholders’ equity continued to increase during the year from retained earnings and investments from the dividend reinvestment plan. Other key performance measurements are presented in Item 6, Selected Financial Data.6.

A more detailed discussion of the areas that had the greatest effect on the reported results follows.

Net Interest Income

The most important source of the Corporation’s earnings is net interest income, which is defined as the difference between income on interest-earning assets and the expense of interest-bearing liabilities supporting those assets.  Principal categories of interest-earning assets are loans and securities, while deposits, securities sold under agreements to repurchase (Repos), short-term borrowings and long-term debt are the principal categories of interest-bearing liabilities.  For the purpose of this discussion, balance sheet items refer to the average balance for the year and net interest income is adjusted to a fully taxable-equivalent basis.  This tax-equivalent adjustment facilitates performance comparisons between taxable and tax-free assets by increasing the tax-free income by an amount equivalent to the Federal income taxes that would have been paid if this income were taxable at the Corporation’s 34% Federal statutory rate.  The components of net interest income are detailed in Tables 1, 2 and 3.

20142016 versus 20132015

Summary:As shown on Table 1, tax equivalent net interest income increased 7.9% in 2016.  This increase was driven by a 6.8% increase in interest income.  The yield on earning assets (Table 3) remained unchanged year-over-year at 3.84%.  The yield on most earning asset classes declined in 2016, except for the yield on interest bearing deposits which was boosted by short-term bank owned CDs.   Despite no change in the yield, average interest-earning assets increased $66.9 million over the 2015 average. The commercial loan portfolio was the growth leader in 2016 increasing more than $87 million in 2016.  Even though the Federal Reserve increased short-term interest rates in December 2015, portfolio yields declined in 2016. However, a larger earning asset base more than offset the lower yields and improved interest income by $2.7 million (Table 2).  The benefit of tax free interest income added $223 thousand more to tax equivalent interest income in 2016 than in 2015

Interest expense declined slightly in 2016 and the cost of interest-bearing deposits fell by .03% from 2015. The average balance of all interest bearing deposit categories increased during the year, except for time deposits which have continued a multi-year decline. The cost of interest-bearing liabilities declined due to high rate CDs maturing and an interest rate swap that matured in 2015 that pushed the cost of the money management product over the nominal rate. Non-interest bearing deposits increased by approximately $20 million in 2016 and these no cost deposits help maintain the net interest margin.   

Table 2 shows the affect volume and rate had on the change in tax equivalent net interest income in 2016.

2015 versus 2014

Tax equivalent net interest income increased by only 1%2% (Table 1) in 20142015 compared to 2013.  A reduction2014.  Interest income declined slightly despite an increase of approximately $10 million in interest-earning assets.  Total loans increased $14.8 million year-over-year with commercial loans showing the largest dollar increase. The majority of the increase in commercial lending occurred in the second half of 2015.  The yield on earning assets fell by .05% in 2015, pushed lower by a .10% decrease in loan yield. Lower rates resulted in a decrease in interest expense and a larger benefit from tax-free income wasof $951 thousand. Higher balances of earning assets were not sufficient to offset the reduction in interest income. Average interest earning assetsnegative affect of the rate (Table 3) declined during 2014 compared to the 2013 average, and the yield on these assets declined slightly by 4 basis points year over year. Likewise, average interest bearing liabilities and the cost2).  The benefit of these liabilities declined as compared to 2013.  These changes resulted in a $332 thousand increase in tax equivalent nettax-free interest income and an improvement in the net interest marginwas essentially unchanged from 3.47% in 2013 to 3.56% in 2014.  

Assets:    Table 3 shows the average balance and yield on the major asset classes on the Corporation’s balance sheet. Total average interest-earning assets decreased by $13.0 million and the yield fell from 3.93% in 2013 to 3.89% in 2014.  The low interest rate environment that continues to be supported by Federal Reserve actions continues to push asset yields down on both new assets and the repricing of existing assets.



Interest bearing balances heldexpense decreased by the Corporation declined as money was put into the investment portfolio; however, the yield on these balances increased during 2014 as Bank owned short-term certificates of deposit (with higher rates) made up a greater percentage of the total balance$809 thousand in 2014 than in 2013.

The average balance of the investment portfolio increased by approximately 12% during 2014 as short-term cash was moved to higher yielding assets.  The Bank purchased $41.2 million of securities during 2014, primarily in mortgage-backed and municipal securities. The yield on the portfolio improved by 23 basis points as prepayment on mortgage backed securities slowed. 

The average balance of the loan portfolio declined by approximately $5 million for 2014 as compared to the average balance for 2013.  Residential mortgage and home equity balances increased during the year, but these increases were not sufficient enough to offset the decline in commercial and consumer loans. Commercial lending continued to be very competitive in 2014, with a lot of low rate competition seeking out the best customers. The decline in the 2014 average commercial loan portfolio was driven by some accelerated payoffs at the end of 2013 and the beginning of 2014. However, from year-end 2013 to year-end 2014, the commercial loan portfolio increased. The average balance of the mortgage portfolio increased due to more refinancing activity during the year. Home equity production in 2014 was good, but was boosted by a low rate promotion. The average yield on the loan portfolio declined to 4.28% in 2014 from 4.54% in 2013. All categories, except consumer loans, experienced a lower yield in 2014. Approximately 82% of the commercial loan portfolio is variable rate with rates tied to short-term market rates like Prime or Libor. Until there is an increase in short-term rates, the yield on the commercial loan portfolio is likely to decline. 

Liabilities: Table 3 shows the average balance and cost of the major interest-bearing liabilities classes on the Corporation’s balance sheet.  Average interest-bearing2015.  Interest-bearing liabilities declined by $33.9$14.6 million during 2015, due primarily to the Bank’s long-term debt being paid off in 2014.  This decline was driven primarily by a $41.5 million decrease in time deposits (CDs). The majority of the decline in CDs was a $23.2 million decrease in brokered CDs from maturities in 2013Table 2 shows that the Bank did not replace. Interest-bearing checking increasedlower balances decreased interest expense by approximately $31 million, fueled in part, by the Bank’s action to close its sweep repurchase product and move these accounts to a fully-insured interest-bearing checking product. As CDs$520.

1617


 

mature, the cost of this product continues to decline and this contributed to a 14 basis point reduction in the

The cost of interest-bearing liabilities in 2014. Securities sold under a repurchase agreementfell by.10%. The cost of all interest-bearing deposit products, except interest-bearing checking declined forduring the reason discussed above.  Average long-term debt declined slightly, but by the end of 2014, the Bank had paid off all of its long-term debt.year. 



Table 2 shows the affect volume and rate had on the change in tax equivalent net interest income in 2014.2016.



2013 versus 2012

Summary: Tax equivalent net interest income (Table 1) declined by 2% during 2013.  The average balance of interest-earning assets declined during the year and the yield on these assets fell by 29 basis points; therefore, tax-equivalent interest income declined (see Table 3). Likewise, Table 3 also shows that the average balance of interest-bearing liabilities declined during the year and the cost of these deposits also fell by 29 basis points.  As a result, tax-equivalent net interest income declined by $675 thousand and the net interest margin as a percentage of earning assets fell from 3.50% in 2012 to 3.47% in 2013.  Table 2 shows that changes in interest rates had a larger negative effect on net interest income than did the changes in the balance sheet. 

Assets: Table 3 shows the average balance and yield on the major asset classes on the Corporation’s balance sheet. Average interest earning assets and the yield on these assets declined during 2013. The low interest rate environment that continues to be supported by Federal Reserve actions continues to push asset yields down on both new assets and the repricing of existing assets.

The investment portfolio averaged $152.6 million in 2013 compared to $134.7 million in 2012. Despite the increase in the average balance, the yield on the portfolio declined from 2.96% in 2012 to 2.68% in 2013. The Bank purchased $69.1 million of new securities in 2013, primarily in the U.S. Government Agency mortgaged backed securities sector.

Average loan balances fell during the year, with every category showing a reduction from the 2012 averages except for residential mortgages. The commercial loan portfolio declined $34.3 million and the yield fell by 20 basis points during the year.  The low interest rate environment continues to be an incentive for pre-payments and refinancing, and good quality credits are in demand by many lenders eager to increase volume. As a result, the Bank has lost some balances to prices that it felt was unable to match. The bank retained more of its mortgage production in 2013; therefore, the average balance increased during the year. However, the yield on the mortgage portfolio declined year over year. The Bank retained primarily shorter-term mortgages and sold longer-term mortgages in the secondary market.

Consumer lending, including home equity products, continued to decline. Home equity products declined, on average by approximately $7 million compared to 2012 and the yield fell by 32 basis points. Both products have seen new production rates decline, but the lower volume was the largest factor contributing to the decline in interest income on these products.  

Liabilities: The average balance of interest-bearing liabilities declined by $15.9 million in 2013 and the cost fell by 29 basis points.    Every category of interest-bearing deposits, except time deposits (CDs) increased during the year. The interest-bearing checking and money management accounts showed the largest balance increases.  The increase in interest checking and money management came primarily in the municipal account categories in the Bank’s fully insured deposit products. The average balance of CDs declined primarily due to a reduction in brokered CDs. The reduction in brokered CDs was due to action taken by the Bank to “call” and payoff higher rate brokered CDs, and by scheduled maturities. The cost of interest-bearing deposits fell from .70% in 2012 to .50% in 2013 driven down by an 18 basis point reduction on the rate of the money management product.

The average balance of securities sold under agreements to repurchase declined by $19.2 million as the Bank has been transitioning these accounts to a fully insured checking account product. Average long-term debt declined significantly year over year due to the Bank prepaying $33.1 million of FHLB advances in 2012.  The Bank did not prepay any FHLB advances in 2013 or take any new advances.

Table 1. Net Interest Income



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change

 

 

 

Change

 

 

 

(Dollars in thousands)

 

2014

 

% Change

 

2013

 

% Change

 

2012

 

 

2016

 

 

$

 

%

 

2015

 

 

$

 

%

 

2014

 

Interest income

 

$

34,794 

 

 

(3.5)

 

$

36,042 

 

 

(7.9)

 

$

39,142 

 

 

$

36,979 

 

$

2,364 

 

6.8 

 

$

34,615 

 

$

(179)

 

(0.5)

 

$

34,794 

 

Interest expense

 

 

3,180 

 

(27.4)

 

 

4,378 

 

(36.5)

 

 

6,890 

 

 

 

2,245 

 

 

(126)

 

(5.3)

 

 

2,371 

 

 

(809)

 

(25.4)

 

 

3,180 

 

Net interest income

 

 

31,614 

 

(0.2)

 

 

31,664 

 

(1.8)

 

 

32,252 

 

 

 

34,734 

 

 

2,490 

 

7.7 

 

 

32,244 

 

 

630 

 

2.0 

 

 

31,614 

 

Tax equivalent adjustment

 

 

1,978 

 

 

 

 

1,596 

 

 

 

 

1,683 

 

 

 

2,246 

 

 

223 

 

 

 

 

2,023 

 

 

45 

 

 

 

 

1,978 

 

Tax equivalent net interest income

 

$

33,592 

 

1.0 

 

$

33,260 

 

(2.0)

 

$

33,935 

 

 

$

36,980 

 

$

2,713 

 

7.9 

 

$

34,267 

 

$

675 

 

2.0 

 

$

33,592 

 

Table 2 identifies increases and decreases in tax equivalent net interest income to either changes in average volume or to changes in average rates for interest-earning assets and interest-bearing liabilities.  Numerous and simultaneous balance and rate changes occur during the year.  The amount of change that is not due solely to volume or rate is allocated proportionally to both.  All nontaxable interest income has been adjusted to a tax-equivalent basis, using a tax rate of 34%.

17


Table 2. Rate-Volume Analysis of Tax Equivalent Net Interest Income



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014 Compared to 2013

 

2013 Compared to 2012

 

2016 Compared to 2015

 

2015 Compared to 2014

Increase (Decrease) due to:

 

 Increase (Decrease) due to:

 

 Increase (Decrease) due to:

 

 Increase (Decrease) due to:

 

 Increase (Decrease) due to:

(Dollars in thousands)

 

Volume

 

Rate

 

Net

 

Volume

 

Rate

 

Net

 

Volume

 

Rate

 

Net

 

Volume

 

Rate

 

Net

Interest earned on:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing obligations in other banks

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

and Federal funds sold

 

$

(96)

 

$

65 

 

$

(31)

 

$

(6)

 

$

12 

 

$

 

$

(44)

 

$

84 

 

$

40 

 

$

(32)

 

$

97 

 

$

65 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

271 

 

 

584 

 

 

855 

 

 

271 

 

 

(213)

 

 

58 

 

 

(260)

 

 

66 

 

 

(194)

 

 

(148)

 

 

(88)

 

 

(236)

Nontaxable

 

 

214 

 

 

(167)

 

 

47 

 

 

138 

 

 

(101)

 

 

37 

 

 

(146)

 

 

(146)

 

 

(292)

 

 

373 

 

 

(231)

 

 

142 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, industrial and agricultural

 

 

(351)

 

 

(1,001)

 

 

(1,352)

 

 

(1,544)

 

 

(1,219)

 

 

(2,763)

Commercial

 

 

3,612 

 

 

(413)

 

 

3,199 

 

 

535 

 

 

(157)

 

 

378 

Residential mortgage

 

 

190 

 

 

(147)

 

 

43 

 

 

801 

 

 

(529)

 

 

272 

 

 

(134)

 

 

(54)

 

 

(188)

 

 

(83)

 

 

(56)

 

 

(139)

Home equity loans and lines

 

 

23 

 

 

(364)

 

 

(341)

 

 

(412)

 

 

(206)

 

 

(618)

 

 

259 

 

 

(97)

 

 

162 

 

 

272 

 

 

(453)

 

 

(181)

Consumer

 

 

(154)

 

 

67 

 

 

(87)

 

 

(158)

 

 

(21)

 

 

(179)

 

 

(78)

 

 

(62)

 

 

(140)

 

 

(100)

 

 

(63)

 

 

(163)

Loans

 

 

(292)

 

 

(1,445)

 

 

(1,737)

 

 

(1,313)

 

 

(1,975)

 

 

(3,288)

 

 

3,659 

 

 

(626)

 

 

3,033 

 

 

624 

 

 

(729)

 

 

(105)

Total net change in interest income

 

 

97 

 

 

(963)

 

 

(866)

 

 

(910)

 

 

(2,277)

 

 

(3,187)

 

 

3,209 

 

 

(622)

 

 

2,587 

 

 

817 

 

 

(951)

 

 

(134)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense on:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking

 

 

31 

 

 

41 

 

 

72 

 

 

40 

 

 

30 

 

 

70 

 

 

37 

 

 

27 

 

 

64 

 

 

20 

 

 

 

 

28 

Money market deposit accounts

 

 

(2)

 

 

(197)

 

 

(199)

 

 

132 

 

 

(692)

 

 

(560)

Savings accounts

 

 

 

 

(7)

 

 

(5)

 

 

 

 

(16)

 

 

(11)

Money management

 

 

44 

 

 

(144)

 

 

(100)

 

 

(12)

 

 

(212)

 

 

(224)

Savings

 

 

 

 

 

 

 

 

 

 

(2)

 

 

Time deposits

 

 

(411)

 

 

(553)

 

 

(964)

 

 

(556)

 

 

(277)

 

 

(833)

 

 

(73)

 

 

(53)

 

 

(126)

 

 

(98)

 

 

(83)

 

 

(181)

Securities sold under agreements to repurchase

 

 

(36)

 

 

 

 

(35)

 

 

(28)

 

 

(2)

 

 

(30)

 

 

 -

 

 

 -

 

 

 -

 

 

(13)

 

 

 -

 

 

(13)

Short-term borrowings

 

 

25 

 

 

 

 

29 

 

 

 

 

 -

 

 

Long-term debt

 

 

(64)

 

 

(3)

 

 

(67)

 

 

(1,054)

 

 

(94)

 

 

(1,148)

 

 

 -

 

 

 -

 

 

 -

 

 

(424)

 

 

 -

 

 

(424)

Total net change in interest expense

 

 

(480)

 

 

(718)

 

 

(1,198)

 

 

(1,461)

 

 

(1,051)

 

 

(2,512)

 

 

38 

 

 

(164)

 

 

(126)

 

 

(520)

 

 

(289)

 

 

(809)

Change in tax equivalent net interest income

 

$

577 

 

$

(245)

 

$

332 

 

$

551 

 

$

(1,226)

 

$

(675)

 

$

3,171 

 

$

(458)

 

$

2,713 

 

$

1,337 

 

$

(662)

 

$

675 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18


 

The following table presents average balances, tax-equivalent (T/E) interest income and expense, and yields earned or rates paid on the assets or liabilities.  All nontaxable interest income has been adjusted to a tax-equivalent basis, using a tax rate of 34%.

Table 3. Analysis of Net Interest Income





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

2016

 

2015

 

2014



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Average

 

Income or

 

Average

 

Average

 

Income or

 

Average

 

Average

 

Income or

 

Average

(Dollars in thousands)

 

balance

 

expense

 

yield/rate

 

balance

 

expense

 

yield/rate

 

balance

 

expense

 

yield/rate



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing obligations of other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

banks and federal funds sold

 

$

30,833 

 

$

287 

 

 

0.93% 

 

$

36,732 

 

$

247 

 

 

0.67% 

 

$

43,457 

 

$

182 

 

 

0.42% 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

105,862 

 

 

2,288 

 

 

2.16% 

 

 

117,973 

 

 

2,482 

 

 

2.10% 

 

 

124,903 

 

 

2,718 

 

 

2.18% 

Nontaxable

 

 

51,429 

 

 

2,118 

 

 

4.12% 

 

 

54,854 

 

 

2,410 

 

 

4.39% 

 

 

46,663 

 

 

2,268 

 

 

4.86% 

Investments

 

 

157,291 

 

 

4,406 

 

 

2.80% 

 

 

172,827 

 

 

4,892 

 

 

2.83% 

 

 

171,566 

 

 

4,986 

 

 

2.91% 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

679,114 

 

 

28,114 

 

 

4.14% 

 

 

592,010 

 

 

24,915 

 

 

4.21% 

 

 

579,314 

 

 

24,537 

 

 

4.24% 

Residential mortgage

 

 

77,331 

 

 

3,082 

 

 

3.99% 

 

 

80,679 

 

 

3,270 

 

 

4.05% 

 

 

82,706 

 

 

3,409 

 

 

4.12% 

Home equity loans and lines

 

 

71,660 

 

 

3,083 

 

 

4.30% 

 

 

65,687 

 

 

2,921 

 

 

4.45% 

 

 

60,099 

 

 

3,102 

 

 

5.16% 

Consumer

 

 

4,841 

 

 

253 

 

 

5.23% 

 

 

6,196 

 

 

393 

 

 

6.34% 

 

 

7,693 

 

 

556 

 

 

7.23% 

Loans

 

 

832,946 

 

 

34,532 

 

 

4.15% 

 

 

744,572 

 

 

31,499 

 

 

4.23% 

 

 

729,812 

 

 

31,604 

 

 

4.33% 

Total interest-earning assets

 

 

1,021,070 

 

 

39,225 

 

 

3.84% 

 

 

954,131 

 

 

36,638 

 

 

3.84% 

 

 

944,835 

 

 

36,772 

 

 

3.89% 

Other assets

 

 

66,977 

 

 

 

 

 

 

 

 

67,144 

 

 

 

 

 

 

 

 

71,160 

 

 

 

 

 

 

Total assets

 

$

1,088,047 

 

 

 

 

 

 

 

$

1,021,275 

 

 

 

 

 

 

 

$

1,015,995 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking

 

$

250,562 

 

 

320 

 

 

0.13% 

 

$

220,314 

 

 

256 

 

 

0.12% 

 

$

203,065 

 

 

228 

 

 

0.11% 

Money Management

 

 

396,267 

 

 

1,363 

 

 

0.34% 

 

 

384,499 

 

 

1,463 

 

 

0.38% 

 

 

387,297 

 

 

1,687 

 

 

0.44% 

Savings

 

 

72,724 

 

 

56 

 

 

0.08% 

 

 

66,134 

 

 

49 

 

 

0.07% 

 

 

62,603 

 

 

48 

 

 

0.08% 

Time

 

 

80,391 

 

 

473 

 

 

0.59% 

 

 

92,212 

 

 

599 

 

 

0.65% 

 

 

106,391 

 

 

780 

 

 

0.73% 

Total interest-bearing deposits

 

 

799,944 

 

 

2,212 

 

 

0.28% 

 

 

763,159 

 

 

2,367 

 

 

0.31% 

 

 

759,356 

 

 

2,743 

 

 

0.36% 

Securities sold under agreements to repurchase

 

 

 -

 

 

 -

 

 

 -

 

 

25 

 

 

 -

 

 

0.15% 

 

 

8,539 

 

 

13 

 

 

0.15% 

Short- term borrowings

 

 

5,258 

 

 

33 

 

 

0.63% 

 

 

923 

 

 

 

 

0.38% 

 

 

 -

 

 

 -

 

 

 -

Long- term debt

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

10,778 

 

 

424 

 

 

3.93% 

Total interest-bearing liabilities

 

 

805,202 

 

 

2,245 

 

 

0.28% 

 

 

764,107 

 

 

2,371 

 

 

0.31% 

 

 

778,673 

 

 

3,180 

 

 

0.41% 

Noninterest-bearing deposits

 

 

163,258 

 

 

 

 

 

 

 

 

143,374 

 

 

 

 

 

 

 

 

129,748 

 

 

 

 

 

 

Other liabilities

 

 

4,703 

 

 

 

 

 

 

 

 

6,619 

 

 

 

 

 

 

 

 

8,062 

 

 

 

 

 

 

Shareholders' equity

 

 

114,884 

 

 

 

 

 

 

 

 

107,175 

 

 

 

 

 

 

 

 

99,512 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

1,088,047 

 

 

 

 

 

 

 

$

1,021,275 

 

 

 

 

 

 

 

$

1,015,995 

 

 

 

 

 

 

T/E net interest income/Net interest margin

 

 

 

 

 

36,980 

 

 

3.62% 

 

 

 

 

 

34,267 

 

 

3.59% 

 

 

 

 

 

33,592 

 

 

3.56% 

Tax equivalent adjustment

 

 

 

 

 

(2,246)

 

 

 

 

 

 

 

 

(2,023)

 

 

 

 

 

 

 

 

(1,978)

 

 

 

Net interest income

 

 

 

 

$

34,734 

 

 

 

 

 

 

 

$

32,244 

 

 

 

 

 

 

 

$

31,614 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average

 

Income or

 

Average

 

Average

 

Income or

 

Average

 

Average

 

Income or

 

Average

(Dollars in thousands)

 

balance

 

expense

 

yield/rate

 

balance

 

expense

 

yield/rate

 

balance

 

expense

 

yield/rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing obligations of other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

banks and federal funds sold

 

$

43,457 

 

$

182 

 

 

0.42% 

 

$

70,115 

 

$

213 

 

 

0.30% 

 

$

72,056 

 

$

207 

 

 

0.29% 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

124,903 

 

 

2,718 

 

 

2.18% 

 

 

110,194 

 

 

1,863 

 

 

1.69% 

 

 

94,914 

 

 

1,805 

 

 

1.90% 

Nontaxable

 

 

46,663 

 

 

2,268 

 

 

4.86% 

 

 

42,399 

 

 

2,221 

 

 

5.24% 

 

 

39,822 

 

 

2,184 

 

 

5.48% 

Investments

 

 

171,566 

 

 

4,986 

 

 

2.91% 

 

 

152,593 

 

 

4,084 

 

 

2.68% 

 

 

134,736 

 

 

3,989 

 

 

2.96% 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, industrial and agricultural

 

 

579,314 

 

 

24,537 

 

 

4.24% 

 

 

587,359 

 

 

25,889 

 

 

4.41% 

 

 

621,702 

 

 

28,652 

 

 

4.61% 

Residential mortgage

 

 

82,706 

 

 

3,409 

 

 

4.12% 

 

 

78,185 

 

 

3,366 

 

 

4.31% 

 

 

60,704 

 

 

3,094 

 

 

5.10% 

Home equity loans and lines

 

 

60,099 

 

 

3,102 

 

 

5.16% 

 

 

59,706 

 

 

3,443 

 

 

5.77% 

 

 

66,719 

 

 

4,061 

 

 

6.09% 

Consumer

 

 

7,693 

 

 

556 

 

 

7.23% 

 

 

9,902 

 

 

643 

 

 

6.49% 

 

 

12,334 

 

 

822 

 

 

6.66% 

Loans

 

 

729,812 

 

 

31,604 

 

 

4.33% 

 

 

735,152 

 

 

33,341 

 

 

4.54% 

 

 

761,459 

 

 

36,629 

 

 

4.81% 

Total interest-earning assets

 

 

944,835 

 

 

36,772 

 

 

3.89% 

 

 

957,860 

 

 

37,638 

 

 

3.93% 

 

 

968,251 

 

 

40,825 

 

 

4.22% 

Other assets

 

 

71,160 

 

 

 

 

 

 

 

 

72,035 

 

 

 

 

 

 

 

 

73,565 

 

 

 

 

 

 

Total assets

 

$

1,015,995 

 

 

 

 

 

 

 

$

1,029,895 

 

 

 

 

 

 

 

$

1,041,816 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking

 

$

203,065 

 

 

228 

 

 

0.11% 

 

$

172,079 

 

 

156 

 

 

0.09% 

 

$

122,870 

 

 

86 

 

 

0.07% 

Money Management

 

 

387,297 

 

 

1,687 

 

 

0.44% 

 

 

387,607 

 

 

1,886 

 

 

0.49% 

 

 

366,857 

 

 

2,446 

 

 

0.67% 

Savings

 

 

62,603 

 

 

48 

 

 

0.08% 

 

 

60,147 

 

 

53 

 

 

0.09% 

 

 

55,113 

 

 

64 

 

 

0.12% 

Time

 

 

106,391 

 

 

780 

 

 

0.73% 

 

 

147,915 

 

 

1,744 

 

 

1.18% 

 

 

193,120 

 

 

2,577 

 

 

1.33% 

Total interest-bearing deposits

 

 

759,356 

 

 

2,743 

 

 

0.36% 

 

 

767,748 

 

 

3,839 

 

 

0.50% 

 

 

737,960 

 

 

5,173 

 

 

0.70% 

Securities sold under agreements to repurchase

 

 

8,539 

 

 

13 

 

 

0.15% 

 

 

32,407 

 

 

48 

 

 

0.15% 

 

 

51,558 

 

 

78 

 

 

0.15% 

Short- term borrowings

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

 -

 

 

0.75% 

 

 

 -

 

 

 -

 

 

 -

Long- term debt

 

 

10,778 

 

 

424 

 

 

3.93% 

 

 

12,409 

 

 

491 

 

 

3.96% 

 

 

38,920 

 

 

1,639 

 

 

4.21% 

Total interest-bearing liabilities

 

 

778,673 

 

 

3,180 

 

 

0.41% 

 

 

812,567 

 

 

4,378 

 

 

0.54% 

 

 

828,438 

 

 

6,890 

 

 

0.83% 

Noninterest-bearing deposits

 

 

129,748 

 

 

 

 

 

 

 

 

116,724 

 

 

 

 

 

 

 

 

110,657 

 

 

 

 

 

 

Other liabilities

 

 

8,062 

 

 

 

 

 

 

 

 

7,818 

 

 

 

 

 

 

 

 

13,170 

 

 

 

 

 

 

Shareholders' equity

 

 

99,512 

 

 

 

 

 

 

 

 

92,786 

 

 

 

 

 

 

 

 

89,551 

 

 

 

 

 

 

Total liabilities and shareholders' equity

 

$

1,015,995 

 

 

 

 

 

 

 

$

1,029,895 

 

 

 

 

 

 

 

$

1,041,816 

 

 

 

 

 

 

T/E net interest income/Net interest margin

 

 

 

 

 

33,592 

 

 

3.56% 

 

 

 

 

 

33,260 

 

 

3.47% 

 

 

 

 

 

33,935 

 

 

3.50% 

Tax equivalent adjustment

 

 

 

 

 

(1,978)

 

 

 

 

 

 

 

 

(1,596)

 

 

 

 

 

 

 

 

(1,683)

 

 

 

Net interest income

 

 

 

 

$

31,614 

 

 

 

 

 

 

 

$

31,664 

 

 

 

 

 

 

 

$

32,252 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for Loan Losses

For 2014,2016, the Bank recorded net charge-offs of $1.4$2.8 million compared to $3.6 milliononly $310 thousand in 2013.2015. In 2016, the Bank charged-off one commercial real estate loan for $2.7 million. Without this charge-off, net charge-offs for 2016 would have been only $21 thousand.  The charge-offs were more than the 2014 provision expenseeffect of $764 thousand and as a result,this charge-off on the allowance for loanloans losses (ALL) decreased $591 thousand over year-end 2013. The Corporation experienced, coupled with the loan growth in 2016, resulted in a significant fluctuationprovision for loan loss expense of $3.8 million. This activity resulted in its provision expense over the last four years.  As credit quality improvedALL increasing by $1.0 million in 2014, the provision expense primarily for the specific reserve, declined.  The Corporation expects the 2015 provision expense to return to a more normalized level as compared to the most recent experience.2016.  At December 31, 2014,2016, the ALL was $9.1$11.1 million or 1.25%1.24% of total loans compared to a ratio 1.34%$10.1 million and 1.29% of total loans at the end of 2013.  Nonperforming assets declined during the year and2015.  Management closely monitors the credit quality of the portfolio in order to ensure that an appropriate ALL is maintained. As part of

19


this process, Management performs a comprehensive analysis of the loan portfolio considering delinquencies trends and events,

19


current economic conditions, and other relevant factors to determine the adequacy of the allowance for loan losses and the provision for loan losses.  For more information, refer to the Loan Quality discussion and Tables 12 -17.-16.

Noninterest Income

The following table presents a comparison of noninterest income for the years ended December 31, 20142016 and 2013:2015:

Table 4. Noninterest Income



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

Change

 

December 31

 

Change

(Dollars in thousands)

 

2014

 

2013

 

Amount

 

%

 

2016

 

2015

 

Amount

 

%

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment and trust services fees

 

$

4,575 

 

$

4,429 

 

$

146 

 

3.3 

 

$

4,969 

 

$

5,036 

 

$

(67)

 

(1.3)

Loan service charges

 

917 

 

 

879 

 

 

38 

 

4.3 

 

 

714 

 

1,002 

 

(288)

 

(28.7)

Mortgage banking activities

 

37 

 

 

47 

 

 

(10)

 

(21.3)

Deposit service charges and fees

 

2,094 

 

 

1,831 

 

 

263 

 

14.4 

 

 

2,468 

 

2,318 

 

150 

 

6.5 

Other service charges and fees

 

1,201 

 

 

907 

 

 

294 

 

32.4 

 

 

1,257 

 

1,239 

 

18 

 

1.5 

Debit card income

 

1,320 

 

 

1,236 

 

 

84 

 

6.8 

 

 

1,469 

 

1,368 

 

101 

 

7.4 

Increase in cash surrender value of life insurance

 

568 

 

 

605 

 

 

(37)

 

(6.1)

 

 

531 

 

551 

 

(20)

 

(3.6)

Other real estate owned (losses) net

 

(220)

 

 

(255)

 

 

35 

 

13.7 

Net (loss) gain from sale of other real estate owned

 

 

(31)

 

32 

 

(63)

 

(196.9)

OTTI losses on debt securities

 

 

(40)

 

(20)

 

(20)

 

(100.0)

Gain on conversion of investment security

 

 

 -

 

728 

 

(728)

 

 -

Securities gains (losses), net

 

 

22 

 

 

14 

 

175.0 

Other

 

109 

 

 

240 

 

 

(131)

 

(54.6)

 

 

246 

 

 

390 

 

 

(144)

 

(36.9)

Net OTTI losses recognized in earnings

 

(20)

 

 

(75)

 

 

55 

 

73.3 

Securities gains (losses), net

 

 

280 

 

 

33 

 

 

247 

 

748.5 

Total noninterest income

 

$

10,861 

 

$

9,877 

 

$

984 

 

10.0 

Total

 

$

11,605 

 

$

12,652 

 

$

(1,047)

 

(8.3)

20142016 versus 20132015

Investment and Trust Service fees: These fees are comprised of asset management fees, estate administration and settlement fees, employee benefit plans, and commissions from the sale of insurance and investment products.  Asset management fees are recurring in nature and are affected by the balance of assets under management and the market value of the assets.assets at the time the fees are recognized. Asset management fees increased $372$176 thousand, while estate fees decreased $196$187 thousand over 2013.2015. Commissions from the sale of insurance and investment products decreased by $30$56 thousand compared to the 20142015 commissions. TrustThe fair value of trust assets under management increased to $605.8$622.6 million at year-end, compared to $574.7$586.7 million at the end of 2013.2015.

Loan service charges:  This category includes loan origination fees, offset by those fees that are deferred, as well as production fees for originating mortgages for sale in the secondary market, and any fees for loan services that are charged after origination, e.g.: late fees or debt protection. The primary cause of the increasedecrease in 20142016 was higher deferred loan fees onlower service charges from commercial loans offset byand a lower mortgage andvolume of consumer origination fees.

Mortgage banking fees:  Mortgage banking fees consist primarily of fees for servicing mortgage loans originated and sold by the Bank. The fees for servicing mortgages declined in 2014debt protection,  as the portfolio of mortgages serviced for others ($29.5 million) continues to pay down. Loans originated for the secondary market are done on a fee basis and these fees are recorded inwell as lower consumer loan service charges.  For loans that were previously sold with servicing retained, mortgage servicing rights (MSR) are recorded and represent the Bank’s rights to receive future fee income from servicing these loans. MSR are measured and carried at the lower of cost or market value and are amortized over the expected life of the asset. In 2014, the MSR amortization, net of impairment charges, was $41 thousand compared to $51 thousand in 2013.  While the Bank does not expect to originate and sell mortgages with servicing retained in the future, it will retain the existing servicing portfolio until those loans are paid-off.originations.

Deposit fees:  This category is comprised primarily of fees from overdrafts, an overdraft protection program, service charges, and account analysis fees. During 2014, the2016, these fees increased $263$150 thousand compared to 2013.2015.  The increasesincrease in this category are the result of changes madeis due primarily to increased enrollment in the Bank’s fee schedule following a comprehensive review.overdraft protection program, resulting in $1.5 million of fees in 2016 compared to $1.3 million in 2015.

Debit card and other service charges and fees:income: Debit card income continues to be one the of the best fee generators for the Bank.  The Bank expects the upward trend in these fees to continue as more consumers and businesses have and use debit cards.  Debit card fees are comprised of both a retail and business card program. The business debit card offers a cash back rewards program based on usage and it continues to grow in popularity.  The increase in this category was driven by volume.

Other fees and service charges: This category includes fees for wire transfers, ATM activity fees and safe deposit box rentals.  The increases in this category are the result of changes made to the Bank’s fee schedule following a comprehensive review. 

Other real estate owned gains (losses), net: This category shows the net gains or losses on the sale of or write-downs on, other real estate owned. The net loss was generated by the sale of five residential properties.

20


Other: This category includes non-recurring income. The decrease in this category is the result of an investment the Corporation owned in an offshore insurance company that liquidated in 2015 and paid out the investors ($171 thousand).  

SecuritiesGain on conversion, securities gains and losses, and OTTI charges:    In 2014,2016, other-than-temporary-impairment charges  were recorded on three private-label mortgage-backed securities, while the security gains were the result of called bonds.  In 2015, a gain on conversion of an investment security of $728 thousand was recorded when one private label mortgage backed securities thatbank equity stock owned by the Bank was considered other than temporarily impaired compared to two in 2013, as well as three equity securities. Securityacquired by another bank. The remaining security gains in 2014 were generated primarily by the sale of equity securities. 

20


The following table presents a comparison of noninterest income for the years ended December 31, 20132015 and 2012:2014:

Table 4.1 Noninterest Income



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

Change

 

December 31

 

Change

(Dollars in thousands)

 

2013

 

2012

 

Amount

 

%

 

2015

 

2014

 

Amount

 

%

Noninterest Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment and trust services fees

 

$

4,429 

 

$

4,087 

 

$

342 

 

8.4 

 

$

5,036 

 

$

4,575 

 

$

461 

 

10.1 

Loan service charges

 

879 

 

 

1,210 

 

 

(331)

 

(27.4)

 

 

1,002 

 

954 

 

48 

 

5.0 

Mortgage banking activities

 

47 

 

 

 

 

41 

 

(683.3)

Deposit service charges and fees

 

1,831 

 

 

1,925 

 

 

(94)

 

(4.9)

 

 

2,318 

 

2,094 

 

224 

 

10.7 

Other service charges and fees

 

907 

 

 

864 

 

 

43 

 

5.0 

 

 

1,239 

 

1,201 

 

38 

 

3.2 

Debit card income

 

1,236 

 

 

1,161 

 

 

75 

 

6.5 

 

 

1,368 

 

1,320 

 

48 

 

3.6 

Increase in cash surrender value of life insurance

 

605 

 

 

652 

 

 

(47)

 

(7.2)

 

 

551 

 

568 

 

(17)

 

(3.0)

Other real estate owned (losses) gains, net

 

(255)

 

 

(582)

 

 

327 

 

(56.2)

Net gain from sale of other real estate owned

 

 

32 

 

50 

 

(18)

 

(36.0)

OTTI losses on debt securities

 

 

(20)

 

(20)

 

 -

 

 -

Gain on conversion of investment security

 

 

728 

 

 -

 

728 

 

 -

Securities gains (losses), net

 

 

 

280 

 

(272)

 

(97.1)

Other

 

240 

 

 

184 

 

 

56 

 

30.4 

 

 

390 

 

 

109 

 

 

281 

 

257.8 

Net OTTI losses recognized in earnings

 

(75)

 

 

(100)

 

 

25 

 

25.0 

Securities gains (losses), net

 

 

33 

 

 

44 

 

 

(11)

 

(25.0)

Total noninterest income

 

$

9,877 

 

$

9,451 

 

$

426 

 

4.5 

Total

 

$

12,652 

 

$

11,131 

 

$

1,521 

 

13.7 

20132015 versus 20122014

Investment and Trust Services:Service fees: Asset management fees increased $285$359 thousand and estate fees increased $123$111 thousand over 2012.2014. Commissions from the sale of insurance and investment products declined slightlydecreased by $9 thousand compared to the 20122014 commissions. TrustThe fair value of trust assets under management increaseddecreased to $574.7$586.7 million at year-end, compared to $520.4$605.8 million at the end of 2012.  During 2013, the Bank converted to a new trust operation system that it believes will better serve both the Bank and its customer’s needs for trust services.2014.

Loan service charges:  The Bank recorded its fifth consecutive year of flat or declining loan fees. The primary causescause of the reductionincrease in 2013 were2015 was higher origination fees on commercial and consumer loans, partially offset by lower mortgage production fees as refinance activity slowed in 2013 and an increase in deferred loan fees on consumer loans.

Mortgage banking fees: The fees for servicing mortgages declined in 2013 as the portfolio of mortgages serviced for others ($34.6 million) continues to pay down. Loans originated for the secondary market are done on a fee basis and these fees are recorded in loan service charges.  For loans that were previously sold with servicing retained, mortgage servicing rights (MSR) are recorded and represent the Bank’s rights to receive future fee income from servicing these loans. MSR are measured and carried at the lower of cost or market value and are amortized over the expected life of the asset. In 2013, the MSR amortization, net of impairment charges, was $51 thousand compared to $133 thousand in 2012. origination fees.

Deposit fees:  During 2013, deposit2015, these fees declined slightlyincreased $224 thousand compared to 2012.2014.  The primary factor contributingincrease in this category is due primarily to this decrease was a reduction of $77 thousandincreased enrollment in fees from the Bank’s overdraft protection program. Commercial account analysis and depositprogram, resulting in $1.3 million of fees as well as all other retail deposit fees remained relatively flat whenin 2015 compared to 2012.$873 thousand in 2014.

Debit card and other service charges and fees:income: Debit card fees are comprised of both a retail and business card program. The business debit card offers a cash back rewards program based on usage and it continues to grow in popularity.

Other fees and service charges: This category includes fees for wire transfers, ATM activity fees and safe deposit box rentals, and no single category showed a significant  The increase in 2013.this category was driven by volume.

Other real estate owned gains (losses), net:This category shows the net gains or losses on The gain was generated by the sale of or write-downs on, other real estate owned.one residential property.

SecuritiesOther: The increase in this category is the result of an investment the Corporation owned in an offshore insurance company that liquidated and paid out the investors ($171 thousand) and from a death benefit on a life insurance policy ($103 thousand).  

Gain on conversion, securities gains and losses, and OTTI charges:  In 2013, other-than-temporary-impairment charges wereA gain on conversion of an investment security of $728 thousand was recorded on two private label mortgage backed securities and threewhen one bank equity securities that were considered other than temporarily impaired. Securitystock owned by the Bank was acquired by another bank. The remaining security gains were generated primarily by the sale of equity securities. In 2015, an other-than-temporary-impairment charge was recorded on one private-label mortgage-backed security.

21


 

Noninterest Expense

The following table presents a comparison of noninterest expense for the years ended December 31, 20142016 and 2013:2015:

Table 5. Noninterest Expense



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

December 31

 

Change

 

December 31

 

Change

Noninterest Expense

 

2014

 

2013

 

Amount

 

%

 

2016

 

2015

 

Amount

 

%

Salaries and employee benefits

 

$

17,179 

 

$

16,590 

 

$

589 

 

 

3.6 

 

$

18,276 

 

$

17,186 

 

$

1,090 

 

 

6.3 

Net occupancy expense

 

2,359 

 

 

2,259 

 

 

100 

 

4.4 

Furniture and equipment expense

 

976 

 

 

975 

 

 

 

0.1 

Occupancy, net

 

 

2,241 

 

 

2,240 

 

 

 -

Furniture and equipment

 

 

879 

 

 

924 

 

(45)

 

(4.9)

Advertising

 

1,225 

 

 

1,384 

 

 

(159)

 

(11.5)

 

 

1,155 

 

 

1,105 

 

50 

 

4.5 

Legal and professional fees

 

1,221 

 

 

1,172 

 

 

49 

 

4.2 

Legal and professional

 

 

1,508 

 

 

1,093 

 

415 

 

38.0 

Data processing

 

1,824 

 

 

1,713 

 

 

111 

 

6.5 

 

 

2,093 

 

 

2,051 

 

42 

 

2.0 

Pennsylvania bank shares tax

 

694 

 

 

815 

 

 

(121)

 

(14.8)

 

 

902 

 

 

815 

 

87 

 

10.7 

Intangible amortization

 

518 

 

 

425 

 

 

93 

 

21.9 

 

 

 -

 

 

181 

 

(181)

 

(100.0)

FDIC insurance

 

908 

 

 

979 

 

 

(71)

 

(7.3)

 

 

580 

 

 

663 

 

(83)

 

(12.5)

ATM/debit card processing

 

730 

 

 

706 

 

 

24 

 

3.4 

 

 

855 

 

 

830 

 

25 

 

3.0 

Foreclosed real estate

 

 

1,333 

 

 

462 

 

871 

 

188.5 

Telecommunications

 

 

429 

 

 

555 

 

(126)

 

(22.7)

Other

 

 

3,669 

 

 

4,076 

 

 

(407)

 

(10.0)

 

 

2,924 

 

 

3,031 

 

 

(107)

 

(3.5)

Total noninterest expense

 

$

31,303 

 

$

31,094 

 

$

209 

 

0.7 

Total

 

$

33,175 

 

$

31,136 

 

$

2,039 

 

6.5 

 

 

20142016 versus 20132015

Salaries and benefits: This category is the largest noninterest expense category and these expenses increased $589 thousand asby $1.1 million compared to the prior year. SalaryPension expense increased by $578$535 thousand due to pension settlement expense, salary expense increased $489 thousand and employee incentive programs increased $360 thousand during 2014.  The increase in salary expense is due primarily to salary adjustments and a severance accrual for employees affected by the consolidation of three community offices in January 2015, while incentivehealth insurance expense increased due to the improvement$114 thousand. These increases  were partially offset by a decrease of $112 thousand in financial performance during the year.  Offsetting these increases was a reduction in  health insurance due to lower claim expense in the Bank’s self-funded plan and a reduction in pension expense of $284 thousand.401(k) incentive plan. See Note 1415 of the accompanying consolidated financial statements for additional information on benefit plans. All other employee benefit expenses remained consistent with 20132015 levels. 

Net Occupancy:  This category includes all of the expense associated with the properties and facilities used for bank operations such as depreciation, leases, maintenance, utilities and real estate taxes. The increase during 2014Depreciation expense increased slightly in 2016,  but was offset by lower utility expenses and less third party maintenance expenses, due to a colder winter with higher expenses for snow removal than experienced in 2013.  increased in-house maintenance efforts.

Legal and professional fees:  This category consists of fees paid to outside legal counsel, consultants, and audit fees.  In total, these fees remained flat year over year; however,increased $415 thousand from 2015.  The increase was primarily from legal fees associated with a lawsuit brought against the Bank recorded higher consulting feesCorporation in 2015.  This lawsuit was more thoroughly described in our current report on Form 8-K filed on July 29, 2016.  It is expected that were partially offset by a reduction inthe Corporation will incur additional legal fees.expenses until this lawsuit is resolved. Internal and external audit fees increased slightly duringby $93 thousand. 

Data processing:  The largest cost in this category is the expense associated with the Bank’s core processing system and related services, and accounted for $1.2 million of the total data processing costs in 2016 and $1.1 million in 2015.  The increase in 2016 was due to higher customer utilization of the Bank’s various electronic banking products.

FDIC insurance: This category consists of the total fees paid to the Federal Deposit Insurance Corporation. The expense for 2016 decreased compared to prior year as an improvement in the Bank’s credit quality reduced the assessment factor.  Also, in the third quarter of 2016, the FDIC lowered the assessment rate on banks with less than $10 billion in assets, as the surplus accumulated in its deposit insurance fund reached the required level.

Foreclosed real estate: This category consists of expenses related to collecting loans and expenses to carry other real estate owned.  In 2016, the Bank wrote down the value of one property by $1.2 million.

Other:  Other noninterest expense decreased in 2016, as the Bank took one-time expenses in 2015 to fulfill the funding requirement of a deferred director’s benefit plan established thirty years ago ($70 thousand), and expenses related to branch assets taken out of service in 2015 ($60 thousand).

22


The following table presents a comparison of noninterest expense for the years ended December 31, 2015 and 2014:

Table 5.1 Noninterest Expense



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

December 31

 

Change

Noninterest Expense

 

2015

 

2014

 

Amount

 

%

Salaries and employee benefits

 

$

17,186 

 

$

17,179 

 

$

 

 

 -

Occupancy, net

 

 

2,240 

 

 

2,359 

 

 

(119)

 

 

(5.0)

Furniture and equipment

 

 

924 

 

 

976 

 

 

(52)

 

 

(5.3)

Advertising

 

 

1,105 

 

 

1,225 

 

 

(120)

 

 

(9.8)

Legal and professional

 

 

1,093 

 

 

1,221 

 

 

(128)

 

 

(10.5)

Data processing

 

 

2,051 

 

 

1,824 

 

 

227 

 

 

12.4 

Pennsylvania bank shares tax

 

 

815 

 

 

694 

 

 

121 

 

 

17.4 

Intangible amortization

 

 

181 

 

 

518 

 

 

(337)

 

 

(65.1)

FDIC insurance

 

 

663 

 

 

908 

 

 

(245)

 

 

(27.0)

ATM/debit card processing

 

 

830 

 

 

730 

 

 

100 

 

 

13.7 

Foreclosed real estate

 

 

462 

 

 

315 

 

 

147 

 

 

46.7 

Telecommunications

 

 

555 

 

 

488 

 

 

67 

 

 

13.7 

Other

 

 

3,031 

 

 

3,136 

 

 

(105)

 

 

(3.3)

Total

 

$

31,136 

 

$

31,573 

 

$

(437)

 

 

(1.4)

2015 versus 2014

Salaries and benefits: This category is the largest noninterest expense category; however, these expenses increased by only $7 thousand compared to the prior year. Health insurance expense increased $180 thousand, which was offset by a decrease of $93 thousand in salary expense, due to open positions, and a decrease in split dollar plan expenses of $73 thousand. All other employee benefit expenses remained consistent with 2014 levels.

Net Occupancy:  Depreciation expense was down in 2015, as well as less utility and snow removal expense due to a warmer winter than experienced in 2014.

Legal and professional fees:  The decreases were primarily in internal audit fees, due to a change in internal audit firms and in consulting fees.

Data processing:  The largest cost in this category is the expense associated with the Bank’s core processing system and related services, and accounted for $1.1 million of the total data processing costs in 2015 and 2014.  The increase in 2015 was due to higher customer utilization of the Bank’s various electronic banking products.

FDIC insurance: The expense for 2015 decreased compared to $1.3 millionprior year as an improvement in 2013.  The reduction in core processing costs were related to one time charges for new technology initiatives.  the Bank’s credit quality reduced the assessment factor.

Other:  Other noninterest expense decreased 10% in 20142015 due primarily to a one timehigher nonrecurring expenseexpenses in 2013 of $667 thousand for a deferred compensation plan assumed by the Bank from its 2006 acquisition of Fulton Bancshares Corporation. In 2014, the2014.  The Bank incurred $182 thousand in penalties for prepaying FHLB debt in 2014 compared to $0 thousandnone in 2013.2015. The Bank also wrote off $128 thousand in development costs for a potential community office site that was deferred and $83 thousand of furniture and equipment expense in 2014 from the consolidation of three community offices in January 2015.  These increases were offset by decreases in otherThe Bank took one-time expenses (down $283 thousand), loan collection expense  (down  $103 thousand), and other real estate expense (down $91 thousand).    

22


The following table presents a comparison of noninterest expense forto fulfill the years ended December 31, 2013 and 2012:

Table 5.1 Noninterest Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

December 31

 

Change

Noninterest Expense

 

2013

 

2012

 

Amount

 

%

Salaries and employee benefits

 

$

16,590 

 

$

16,626 

 

$

(36)

 

 

(0.2)

Net occupancy expense

 

 

2,259 

 

 

2,024 

 

 

235 

 

 

11.6 

Furniture and equipment expense

 

 

975 

 

 

875 

 

 

100 

 

 

11.4 

Advertising

 

 

1,384 

 

 

1,401 

 

 

(17)

 

 

(1.2)

Legal and professional fees

 

 

1,172 

 

 

1,170 

 

 

 

 

0.2 

Data processing

 

 

1,713 

 

 

1,642 

 

 

71 

 

 

4.3 

Pennsylvania bank shares tax

 

 

815 

 

 

745 

 

 

70 

 

 

9.4 

Intangible amortization

 

 

425 

 

 

435 

 

 

(10)

 

 

(2.3)

FDIC insurance

 

 

979 

 

 

1,093 

 

 

(114)

 

 

(10.4)

ATM/debit card processing

 

 

706 

 

 

630 

 

 

76 

 

 

12.1 

Other

 

 

4,076 

 

 

3,960 

 

 

116 

 

 

2.9 

Total noninterest expense

 

$

31,094 

 

$

30,601 

 

$

493 

 

 

1.6 

2013 versus 2012

Salaries and benefits: This category remained essentially unchanged as compared to the prior year. Salary expense increased by $299 thousand and health insurance expense increased $253 thousand during 2013.  The increase in salary expense is due primarily to normal changes in staffing levels and salary adjustments. Health insurance increased due to higher claim expense in the Bank’s self-funded plan. Offsetting these increases was a reduction in pension expense of $513 thousand as the resultfunding requirement of a $6.0 million contributiondeferred director’s benefit plan established thirty years ago ($70 thousand), as well as expenses related to the plan at the endbranch assets taken out of 2012. All other employee benefit expenses remained consistent with 2012 levels.service in 2015 ($60 thousand).

Net Occupancy: The increase during 2013 is due to a full year of lease and operating costs for two community offices that were not in-service for a full year in 2012.

Legal and professional fees: These fees remained flat year over year; however, the Bank recorded higher consulting fees that were partially offset by a reduction in appraisal fees. Internal audit fees increased slightly during the year, while external audit fees remained flat.

Data processing:  The largest cost in this category is the expense associated with the Bank’s core processing system and related services, and accounted for $1.3 million of the total data processing costs.

Other:  Other noninterest expense increased less than 3% in 2013.  The lines items in this category showing the largest increases were director’s fees (up $41 thousand), telephone expense (up $25 thousand) and postage expense (up $17 thousand). These increases were partially offset by numerous other line items that had decreases year-over-year. Loan collection and foreclosure expense was $239 thousand in 2013 versus $255 thousand in 2012.  The cost to carry OREO increased from $49 thousand in 2012 to $137 thousand in 2013.  In 2012, the Bank incurred $439 thousand in penalties for prepaying FHLB debt that was not recorded in 2013. However, in the fourth quarter of 2013, the Bank recorded a nonrecurring expense of $667 thousand for a deferred compensation plan assumed by the Bank from its 2006 acquisition of Fulton Bancshares Corporation. At the time of the acquisition, information provided by the FDIC to the Bank indicated that this payout was a non-permissible payment and therefore not accrued in prior years. The FDIC decision was challenged by the beneficiary of the payment, and more than 7 years later, the FDIC reversed its decision thereby permitting the payment and resulting in an expense to the Bank.

Provision for Income Taxes

The Corporation recorded a Federal income tax expense of $1.3 million in 2016, compared to $2.3 million in 2015 and $2.0 million in 2014 compared to $1.3 million in 2013 and $512 thousand in 2012.2014. The effective tax rate for 2016, 2015, and 2014 2013,was 13.9%, 18.2%, and 2012 was 19.3%, 17.2% respectively. The income tax provision and 8.7%, respectively. Pretaxeffective tax rate were lower in 2016, due to lower pre-tax income was $2.9as a result of an increase in the provision for loan loss expense, a $1.2 million write-down on an other-real-estate-owned property and more than in 2013; therefore, the tax benefit of tax-free income in 2016.  During 2015, the Corporation reduced the deferred tax valuation allowance related to pre-tax income was lesscapital losses by $200 thousand primarily due to a gain on conversion and sale of equity securities. Without this reduction, the effective tax rate increased. The 2014 tax-free benefit from tax-free assets was approximately 19% of pre-tax income in 2014for 2015 would have been 19.8% compared to 21% of pre-tax income19.3% in 2013 and 29% in 2012.2014. For a more comprehensive analysis of Federal income tax expense refer to Note 1112 of the accompanying consolidated financial statements.

23


Financial Condition

One method of evaluating the Corporation’s condition is in terms of its sources and uses of funds.  Assets represent uses of funds while liabilities represent sources of funds.  At December 31, 2014,2016, total assets increased only 1.7%8.9% over the prior year to $1.001$1.127 billion from $984.6 million$1.035 billion at the end of 2013.

23


2015.

Interest Bearing Deposits in Other Banks:

This asset increased $7.1$1.3 million year-over-year, but showed a decline in the average balance. During 2014, these balances were used in part to purchase investment securities and pay-off long term debt. Therefore, the average balance for 2014 deceased compared to 2013.2016 fell by $5.9 million. At year-end, approximately $17$19 million was held by other banks in the form of short-term certificates of deposit. Approximately $16 million$479 thousand was held in an interest-bearing account at the Federal Reserve.

Investment Securities:

The investment portfolio serves as a mechanism to invest funds if funding sources out pace lending activity, to provide liquidity for lending and operations, and provide collateral for deposits and borrowings. The Corporation invests in taxable and tax-free debt securities, and equity securities as part of its investment strategy.  The mix of taxable and tax-free debt securities are determined by the Bank’s Investment Committee and investing decisions are made as a component of balance sheet management. Debt securities include U.S. Government Agencies, U.S. Government Agency mortgage-backed securities, non-agency mortgage-backed securities, state and municipal government bonds, corporate debt and trust preferred securities.  The equity portfolio consists of one community bank stocks onlystock.  The average life of the portfolio is 4.1 years and $79.1 million (fair value) is considered to be longer-term withpledged as collateral for deposits. The Bank has no investments in a focus on capital appreciation.  Tables 6 - 9 provide additional detail about the investment portfolio.single issuer that exceeds 10% of shareholders equity.  All securities are classified as available for sale and all investment balances refer to fair value.

value, unless noted otherwise. The following table presents the amortized cost and estimated fair value of investment securities by type at December 31 for the past three years:

Table 6. Investment Securities at Amortized Cost and Estimated Fair Value



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

2015

 

2014

2014

 

2013

 

2012

Amortized

 

Fair

 

Amortized

 

Fair

 

Amortized

 

Fair

Cost

 

Fair Value

 

Cost

 

Fair Value

 

Cost

 

Fair Value

Cost

 

value

 

Cost

 

value

 

Cost

 

value

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

$

274 

 

$

1,053 

 

$

1,472 

 

$

1,970 

 

$

2,104 

 

$

1,941 

$

164 

 

$

290 

 

$

164 

 

$

233 

 

$

274 

 

$

1,053 

U.S. Government and Agency securities

 

15,854 

 

 

15,963 

 

 

11,771 

 

 

11,751 

 

 

12,657 

 

 

12,809 

 

12,598 

 

12,720 

 

13,705 

 

13,836 

 

15,854 

 

15,963 

Municipal securities

 

66,832 

 

 

68,366 

 

 

56,861 

 

 

56,857 

 

 

58,395 

 

 

61,216 

 

62,763 

 

62,985 

 

67,851 

 

69,188 

 

66,832 

 

68,366 

Corporate debt securities

 

 -

 

 

 -

 

 

1,002 

 

 

1,001 

 

 

1,005 

 

 

994 

Trust preferred securities

 

5,940 

 

 

5,137 

 

 

5,922 

 

 

5,051 

 

 

5,905 

 

 

4,830 

 

5,979 

 

5,461 

 

5,958 

 

5,289 

 

5,940 

 

5,137 

Agency mortgage-backed securities

 

78,779 

 

 

79,494 

 

 

81,352 

 

 

81,027 

 

 

48,121 

 

 

49,066 

 

61,305 

 

61,284 

 

69,284 

 

69,519 

 

78,779 

 

79,494 

Private-label mortgage-backed securities

 

1,675 

 

 

1,695 

 

 

1,984 

 

 

1,969 

 

 

2,539 

 

 

2,426 

 

1,053 

 

1,104 

 

1,335 

 

1,372 

 

1,675 

 

1,695 

Asset-backed securities

 

45 

 

 

43 

 

 

51 

 

 

48 

 

 

59 

 

 

46 

 

33 

 

 

31 

 

 

38 

 

 

36 

 

 

45 

 

 

43 

$

169,399 

 

$

171,751 

 

$

160,415 

 

$

159,674 

 

$

130,785 

 

$

133,328 

Total

$

143,895 

 

$

143,875 

 

$

158,335 

 

$

159,473 

 

$

169,399 

 

$

171,751 

 

24


The following table presents analysis of investment securities at December 31, 20142016 by maturity, and the weighted average yield for each maturity presented.  The yields presented in this table are calculated using tax-equivalent interest and the amortized cost.

Table 7. Maturity Distribution of Investment Portfolio



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

After one year

 

After five years

 

After ten

 

 

 

 

 

 

 

After one year

 

After five years

 

After ten

 

 

 

One year or less

 

through five years

 

through ten years

 

years

 

Total

One year or less

 

through five years

 

through ten years

 

years

 

Total

Fair

 

 

Fair

 

 

Fair

 

 

Fair

 

 

Fair

 

Fair

 

 

Fair

 

 

Fair

 

 

Fair

 

 

Fair

 

(Dollars in thousands)

Value

Yield

 

Value

Yield

 

Value

Yield

 

Value

Yield

 

Value

Yield

Value

Yield

 

Value

Yield

 

Value

Yield

 

Value

Yield

 

Value

Yield

Available for Sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and Agency securities

$

2,080 
0.97% 

 

$

86 
1.82% 

 

$

8,017 
2.14% 

 

$

5,780 
0.87% 

 

$

15,963 
1.53% 

$

 -

 -

 

$

3,768 2.13% 

 

$

4,706 2.23% 

 

$

4,246 1.13% 

 

$

12,720 1.83% 

Municipal securities

 

3,611 
5.64% 

 

 

10,584 
5.36% 

 

 

22,672 
4.16% 

 

 

31,499 
3.80% 

 

 

68,366 
4.26% 

 

2,146 6.19% 

 

 

7,415 3.54% 

 

 

21,686 3.71% 

 

 

31,738 3.55% 

 

 

62,985 3.69% 

Trust preferred securities

 

 -

 -

 

 

 -

 -

 

 

 -

 -

 

 

5,137 
1.61% 

 

 

5,137 
1.61% 

 

 -

 -

 

 

 -

 -

 

 

 -

 -

 

 

5,461 2.29% 

 

 

5,461 2.29% 

Agency mortgage-backed securities

 

 -

 -

 

 

2,303 
2.34% 

 

 

7,846 
2.51% 

 

 

69,345 
2.24% 

 

 

79,494 
2.27% 

 

 -

 -

 

 

2,777 2.45% 

 

 

8,110 2.53% 

 

 

50,397 2.32% 

 

 

61,284 2.35% 

Private-label mortgage-backed securities

 

 -

 -

 

 

 -

 -

 

 

 -

 -

 

 

1,695 
5.46% 

 

 

1,695 
5.46% 

 

 -

 -

 

 

 -

 -

 

 

 -

 -

 

 

1,104 5.30% 

 

 

1,104 5.30% 

Asset-backed securities

 

32 
0.39% 

 

 

 -

 -

 

 

 -

 -

 

 

11 
3.85% 

 

 

43 
0.98% 

 

23 0.27% 

 

 

 -

 -

 

 

 -

 -

 

 

3.48% 

 

 

31 0.90% 

$

5,723 
3.91% 

 

$

12,973 
4.80% 

 

$

38,535 
3.40% 

 

$

113,467 
2.62% 

 

$

170,698 
3.01% 

Total

$

2,169 6.13% 

 

$

13,960 2.94% 

 

$

34,502 3.23% 

 

$

92,954 2.72% 

 

$

143,585 2.92% 

As shown in Table 3 shows the three-year trend of average balances and Table 6, the average balance and the ending balance ofyields on the investment portfolio increased duringportfolio. The average balances and year-over-year ending balances declined (Table 6), due primarily to cash-flow from called municipal and mortgage-backed securities not being reinvested into the year with growth occurring in the municipal bond and U.S. Government sectors. Interest rates continue to remain low and cash flows were reinvested in the portfolio at lower rates. However, theportfolio. The yield on the portfolio increaseddeclined slightly from 2.68%2.83% in 20132015 to 2.91%2.80% in 2014 due to a slow-down in prepayments on mortgage bonds.2016.  U.S. Agency mortgage backedmortgage-backed securities and municipal bonds continue to comprise the largest sectors by fair value of the portfolio, approximately 86% in total. The Bank expects that the portfolio will continue to remain concentrated in these investment sectors. The portfolio produced $30.6$29.2 million in cash flows in 20142016 while $41.2$16.6 million was invested into the portfolio during the year.   For the year, the Corporation recorded net securities gainsa gain of $280$22 thousand on multiple municipal calls and an other-than-temporary impairment chargescharge of $20 thousand. The majority of the gains were recognized from the equities portfolio.

Equities:  The equity portfolio was reduced significantly during 2014 as both the Bank and Corporation sold the majority of its holdings. At year-end 2014, only the Bank has any remaining equities – 2 issues from community banks in Pennsylvania. On October 30, 2014, S&T Bancorp Inc. agreed to acquire Integrity Bancshares Inc. (Integrity).  The Bank owns shares of Integrity and expects to recognize a pre-tax gain of approximately $628,000, based$40 thousand on the terms of the agreement, upon completion of this transaction in the first quarter of 2015.

24


three private-label mortgage-backed securities.

Municipal Bonds:  The Bank’s municipal bond portfolio is well diversified geographically and is comprised of both tax-exempt (77%(91% of the portfolio) and taxable (23% if(9% of the portfolio) municipal bonds.  General obligation bonds (69%(76%) and revenue bonds (20%(17%) comprise the largest portions of the portfolio. The portfolio holds 119106 issues within 28 states. The largest dollar exposure is to issuers in the state of Texas (fair value of $10.0$8.5 million / 2014 issues) and Pennsylvania (fair value of $7.1$8.1 million / 1114 issues).  FiftyForty-six percent of the portfolio has either private bond insurance or some other type of credit enhancement. When purchasing municipal bonds, the Bank looks primarily to the underlying credit of the issuer as a sign of credit quality and then to any credit enhancement. Approximately $67$62 million of the portfolio is rated “A” or higher by Moodya nationally recognized rating agency and the weighted average rating of the portfolio is “Aa2”.   The Bank owns four issuesone issue for $1.6 million$600 thousand that areis not rated by a nationally recognized rating agency.rated.

Trust Preferred Bonds:  The following table provides additional detail about the Bank’s trust preferred securities at December 31, 2014.  The holdings remain the same as at the prior year end, but the unrealized loss has declined from $871$669 thousand to $803$518 thousand year-over-year. The credit ratings for each bond are similar to the ratings one year prior. Trust preferred securities are typically issued by a subsidiary grantor trust of a bank holding company, which uses the proceeds of the equity issuance to purchase deeply subordinated debt issued by the bank holding company.  Trust-preferred securities can reflect single entity issues or a group of entities (pooled trust preferred). Pooled trust preferred securities have been the subject of significant write-downs due in some cases from the default of one issuer in the pool that then impairs the entire pool. All of the Bank’s issues are single issuer, variable rate notes with long final maturities (2027-2028) that continue to pay dividends as scheduled. See Note 4 of the accompanying financial statements for more information on the trust preferred securities.

Table 8. Trust Preferred Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deal Name

 

Maturity

 

Single Issuer or Pooled

 

Class

 

Amortized Cost

 

Fair Value

 

Gross Unrealized Gain (Loss)

 

Lowest Credit Rating Assigned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BankAmerica Cap III

 

1/15/2027

 

Single

 

Preferred Stock

 

$

962 

 

$

811 

 

$

(151)

 

BB

Wachovia Cap Trust II

 

1/15/2027

 

Single

 

Preferred Stock

 

 

277 

 

 

253 

 

 

(24)

 

BBB

Huntington Cap Trust

 

2/1/2027

 

Single

 

Preferred Stock

 

 

939 

 

 

795 

 

 

(144)

 

BB

Corestates Captl Tr II

 

2/15/2027

 

Single

 

Preferred Stock

 

 

935 

 

 

845 

 

 

(90)

 

BBB+

Huntington Cap Trust II

 

6/15/2028

 

Single

 

Preferred Stock

 

 

890 

 

 

768 

 

 

(122)

 

BB

Chase Cap VI JPM

 

8/1/2028

 

Single

 

Preferred Stock

 

 

962 

 

 

848 

 

 

(114)

 

BBB-

Fleet Cap Tr V

 

12/18/2028

 

Single

 

Preferred Stock

 

 

975 

 

 

817 

 

 

(158)

 

BB

 

 

 

 

 

 

 

 

$

5,940 

 

$

5,137 

 

$

(803)

 

 

Mortgage-backed Securities (MBS):  This sector holds $81.2$62.4 million or 47%43% of the total portfolio. The majority of this sector ($79.561.3 million) is comprised of U.S. Government Agency MBS. The Government MBS sector is comprised of mortgage backed securities and collateralized mortgage obligations, both fixed and variable rate. In addition, the Bank holds six private labelfive private-label mortgage-backed securities (PLMBS) with a fair value of $1.7$1.1 million and an amortized cost of $1.7$1.1 million.  The PLMBS bonds paid down by more than $300 thousand in 2014.

The Bank’s PLMBSprivate-label mortgage-backed securities (PLMBS) portfolio is comprised primarily of Alt-A loans. Alt-A loans are first-lien residential mortgages that generally conform to traditional “prime” credit guidelines; however, loan factors such as the loan-to-value ratio, loan documentation, occupancy status or property type cause these loans not to qualify for standard underwriting programs.  The Alt-A product in the Bank’s portfolio is comprised of fixed-rate mortgages that were originated between 2004 and 2006 and all were originally rated AAA. The bonds issued in 2006 are experiencing the highest delinquency and loss rates. All of these bonds originally had some type of credit support tranche to absorb any loss prior to losses at the senior tranche held by the Bank, but this has eroded completely on some bonds as they have started to experience losses. The Bank recorded other-than-temporary impairment charges of $20$40 thousand on onethree PLMBS in 2014.2016.  Based on the performance of some of the PLMBS, it appears as if the underwriting standards that were represented in the offering, and resulted in the AAA rating, were not followed. As a result, the Bank purchased some securities based on these misrepresentations, and it is most likely that these securities would not have been purchased had all the information been reported correctly. The Bank is participating in a lawsuit against certain issuers related to these misrepresentations. The following table provides additional detail aboutSee Note 4 of the Bank’s PLMBS at December 31, 2014.accompanying financial statements for more information on the mortgage-backed securities.

Table 8.1 Private Label Mortgage Backed Securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Gross 

 

 

 

 

 

 

 

Cumulative

 

 

Origination

 

Amortized

 

Fair

 

Unrealized

 

Collateral

 

Lowest Credit

 

Credit

 

OTTI

Description

 

Date

 

Cost

 

Value

 

Gain (Loss)

 

Type

 

Rating Assigned

 

Support %

 

Charges

RALI 2004-QS4 A7

 

3/1/2004

 

$

83 

 

$

86 

 

$

 

ALT A

 

BBB+

 

12.22 

 

$

 -

MALT 2004-6 7A1

 

6/1/2004

 

 

411 

 

 

421 

 

 

10 

 

ALT A

 

CCC

 

14.14 

 

 

 -

RALI 2005-QS2 A1

 

2/1/2005

 

 

262 

 

 

274 

 

 

12 

 

ALT A

 

CC

 

5.86 

 

 

10 

RALI 2006-QS4 A2

 

4/1/2006

 

 

555 

 

 

540 

 

 

(15)

 

ALT A

 

D

 

 -

 

 

293 

GSR 2006-5F 2A1

 

5/1/2006

 

 

83 

 

 

89 

 

 

 

Prime

 

D

 

 -

 

 

15 

RALI 2006-QS8 A1

 

7/28/2006

 

 

281 

 

 

285 

 

 

 

ALT A

 

D

 

 -

 

 

217 

25


 

 

$

1,675 

$

1,695 

$

20 

$

535 

  Impairment:

Table 98 reflects the temporary impairment in the investment portfolio, (excluding restricted stock), aggregated by investment category, length of time that individual securities have been in a continuous unrealized loss position and the number of securities in each category as of December 31, 20142016 and 2013.2015.

The condition of the portfolio at year-end 2014,2016, as measured by the dollar amount of temporarily impaired securities has improved significantly.is slightly worse since year-end 2015. The trust-preferredmunicipal sector recorded the largest unrealized loss, while theloss.  The municipal and Agency MBS and municipal portfoliossectors contain the greatest number of securities with an unrealized loss.

For securities with an unrealized loss, Management applies a systematic methodology in order to perform an assessment of the potential for other-than-temporary impairment.  In the case of debt securities, investments considered for other-than-temporary impairment: (1) had a specified maturity or repricing date; (2) were generally expected to be redeemed at par, and (3) were expected to achieve a recovery in market value within a reasonable period of time. In addition, the Bank considers whether it intends to sell these securities or whether it will be forced to sell these securities before the earlier of amortized cost recovery or maturity. Equity securities are assessed for other-than-temporary impairment based on the length of time of impairment, dollar amount of the impairment and general market and financial conditions relating to specific issues.  The impairment identified on debt and equity securities and subject to assessment at December 31, 2014,2016, was deemed to be temporary and required no further adjustments to the financial statements, unless otherwise noted.  The following table presents the temporary impairment in the security portfolio for the years presented:

Table 9.8.  Temporary Impairment







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

December 31, 2016

 

 

Less than 12 months

 

12 months or more

 

Total

Less than 12 months

 

12 months or more

 

Total

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and Agency securities

$

 

$

 -

 

 

$

7,207 

 

$

(64)

 

14 

 

$

7,211 

 

$

(64)

 

15 

$

789 

 

$

(9)

 

 

$

3,413 

 

$

(17)

 

10 

 

$

4,202 

 

$

(26)

 

11 

Municipal securities

 

5,651 

 

 

(33)

 

 

 

9,441 

 

 

(259)

 

14 

 

 

15,092 

 

 

(292)

 

23 

 

23,407 

 

 

(417)

 

43 

 

 

1,598 

 

 

(154)

 

 

 

25,005 

 

 

(571)

 

45 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,137 

 

 

(803)

 

 

 

5,137 

 

 

(803)

 

 

 -

 

 

 -

 

 -

 

 

5,461 

 

 

(518)

 

 

 

5,461 

 

 

(518)

 

Agency mortgage-backed securities

 

9,304 

 

 

(60)

 

13 

 

 

8,199 

 

 

(157)

 

10 

 

 

17,503 

 

 

(217)

 

23 

 

26,995 

 

 

(359)

 

39 

 

 

4,656 

 

 

(93)

 

11 

 

 

31,651 

 

 

(452)

 

50 

Private-label mortgage-backed securities

 

 -

 

 

 -

 

 -

 

 

540 

 

 

(15)

 

 

 

540 

 

 

(15)

 

 

281 

 

 

(5)

 

 

 

 -

 

 

 -

 

 -

 

 

281 

 

 

(5)

 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

 

 

(2)

 

 

 

 

 

(2)

 

 

 -

 

 

 -

 

 -

 

 

 

 

(2)

 

 

 

 

 

(2)

 

Total temporarily impaired securities

$

14,959 

 

$

(93)

 

23 

 

$

30,529 

 

$

(1,300)

 

47 

 

$

45,488 

 

$

(1,393)

 

70 

Total

$

51,472 

 

$

(790)

 

84 

 

$

15,132 

 

$

(784)

 

31 

 

$

66,604 

 

$

(1,574)

 

115 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

December 31, 2015

 

 

Less than 12 months

 

12 months or more

 

Total

Less than 12 months

 

12 months or more

 

Total

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

$

22 

 

$

(1)

 

 

$

 -

 

$

 -

 

 -

 

$

22 

 

$

(1)

 

U.S. Government agency securities

 

3,971 

 

 

(85)

 

 

 

3,807 

 

 

(29)

 

 

 

7,778 

 

 

(114)

 

14 

U.S. Government and Agency securities

$

479 

 

$

(1)

 

 

$

4,364 

 

$

(32)

 

10 

 

$

4,843 

 

$

(33)

 

13 

Municipal securities

 

16,770 

 

 

(1,022)

 

24 

 

 

3,160 

 

 

(382)

 

 

 

19,930 

 

 

(1,404)

 

28 

 

5,806 

 

 

(35)

 

 

 

4,785 

 

 

(183)

 

 

 

10,591 

 

 

(218)

 

15 

Corporate debt securities

 

 -

 

 

 -

 

 -

 

 

1,001 

 

 

(1)

 

 

 

1,001 

 

 

(1)

 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,051 

 

 

(871)

 

 

 

5,051 

 

 

(871)

 

 

 -

 

 

 -

 

 -

 

 

5,289 

 

 

(669)

 

 

 

5,289 

 

 

(669)

 

Agency mortgage-backed securities

 

40,395 

 

 

(999)

 

38 

 

 

2,213 

 

 

(52)

 

 

 

42,608 

 

 

(1,051)

 

42 

 

18,977 

 

 

(215)

 

29 

 

 

7,394 

 

 

(171)

 

13 

 

 

26,371 

 

 

(386)

 

42 

Private-label mortgage-backed securities

 

 -

 

 

 -

 

 -

 

 

911 

 

 

(31)

 

 

 

911 

 

 

(31)

 

 

 -

 

 

 -

 

 -

 

 

246 

 

 

(2)

 

 

 

246 

 

 

(2)

 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

48 

 

 

(3)

 

 

 

48 

 

 

(3)

 

 

 -

 

 

 -

 

 -

 

 

 

 

(2)

 

 

 

 

 

(2)

 

Total temporarily impaired securities

$

61,158 

 

$

(2,107)

 

70 

 

$

16,191 

 

$

(1,369)

 

28 

 

$

77,349 

 

$

(3,476)

 

98 

Total

$

25,262 

 

$

(251)

 

40 

 

$

22,083 

 

$

(1,059)

 

39 

 

$

47,345 

 

$

(1,310)

 

79 

 

The unrealized losses in the municipal bond sector decreased significantly from year-end 2013, as did the number of municipal bonds with an unrealized loss. In 2014, intermediate and long-term interest rates increased and this resulted in a  decline in value of these fixed rate securities. During 2014, these rates fell and consequently, the value of the portfolio improved.  At December 31, 2014, the Bank believes it will be able to collect all interest and principal due on these bonds and that it will not be forced to sell these bonds prior to maturity. Therefore, no other-than-temporary-impairment charges were recorded.

The unrealized loss in the trust preferred sector declined by $68$151 thousand compared to the prior year-end and market prices continued to show some improvement during the year. All of the Bank’s trust preferred securities are variable rate notes with long maturities (2027-2028) from companies that received money (and in some cases paid back) from the Troubled Asset Relief Program (TARP), continue to pay dividends and have raised capital.  The credit ratings on this portfolio are similar to the prior year and no bonds have missed or suspended any payments. At December 31, 2014,2016, the Bank believes it will be able to collect all interest and principal due on these bonds and that it will not be forced to sell these bonds prior to maturity. Therefore, no other-than-temporary-impairment charges were recorded.

The Agency mortgage-backedmunicipal securities portfolio had an $834a $353 thousand decreaseincrease in unrealized losses since the end of 2013.2015.  The change in value in this sector is driven by market interest rates since these bonds have essentially novery low credit risk.

26


 

The PLMBS sector continues to show a gross unrealized loss of $15$5 thousand on one security.  The majority of this sector is comprised of “Alt-A” PLMBS. These bonds were all rated AAA at time of purchase but have since experienced rating declines. Some have experienced increased delinquencies and defaults, while others have seen the credit support increase as the bonds paid-down. The Bank monitors the performance of the Alt-A investments on a regular basis and reviews delinquencies, default rates, credit support levels and various cash flow stress test scenarios. In determining the credit related loss, Management considers all principal past due 60 days or more as a loss. If additional principal moves beyond 60 days past due, it will also be considered a loss. As a result of the analysis on PLMBS it was determined that one bondthree bonds contained losses that were considered other-than-temporary. Management determined $20$40 thousand was credit related and therefore, recorded an impairment charge of $20$40 thousand against earnings in 2014.  The market for PLMBS continues to be weak and Management believes that this factor accounts for a portion of the unrealized losses that is not attributable to credit issues.2016.  Management continues to monitor these securities and it is possible that additional write-downs may occur if current loss trends continue. The Bank is participating in a class-action lawsuit against one PLMBS servicer that centers on defective warranties and representations made as part of the underwriting process. The resolution of this action is unknown at this time. For additional detail on the Bank’s PLMBS, see Table 8.1.

The Bank held $438 thousand$1.8 million of restricted stock at the end of 2014. The restricted2016 of which $1.7 million is stock is comprised primarily of an investment in the Federal Home Loan Bank of Pittsburgh (FHLB). FHLB stock is carried at a cost of $100 per share. During 2014, FHLB repurchased $1.5 million in stock and began paying a dividend. FHLB stock is evaluated for impairment primarily based on an assessment of the ultimate recoverability of its cost. As a government sponsored entity, FHLB has the ability to raise funding through the U.S. Treasury that can be used to support it operations. There is not a public market for FHLB stock and the benefits of FHLB membership (e.g., liquidity and low cost funding) add value to the stock beyond purely financial measures. If FHLB stock were deemed to be impaired, the write-down for the Bank could be significant. Management intends to remain a member of the FHLB and believes that it will be able to fully recover the cost basis of this investment.

Loans:

Average gross loans for 2014 decreased2016 increased by $5.4$88.3 million to $729.8$832.9 million compared to $735.2$744.6 million in 2013.  Residential mortgage2015.  Commercial loans and home equity loans and lines of credit showed an increase in average balances during the year, but the increasewhich was more thanpartially offset by a decline in average commercialresidential mortgage and consumer loans during the year.  The yield on the portfolio declined again in 20142016 after another year of low interest rates, dropping to 4.33%4.15% in 20142016 from 4.54%4.23% in 2013.2015. Table 3 presents detail on the 2014 average balances and yields earned on loans for the past three years. The following table shows loans outstanding, by primary collateral, as of December 31 for the past 5 years.

Table 10.9. Loan Portfolio



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

           December 31

           December 31

(Dollars in thousands)

2014

 

2013

 

2012

 

2011

 

2010

2016

 

2015

 

2014

 

2013

 

2012

Balance

 

% Change

 

Balance

 

% Change

 

Balance

 

% Change

 

Balance

 

% Change

 

Balance

Balance

 

% Change

 

Balance

 

% Change

 

Balance

 

% Change

 

Balance

 

% Change

 

Balance

Residential real estate 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer first lien

$

105,014 

 

1.4 

 

$

103,573 

 

10.4 

 

$

93,790 

 

8.1 

 

$

86,767 

 

(11.9)

 

$

98,528 

$

103,125 

 

(0.6)

 

$

103,698 

 

(1.3)

 

$

105,014 

 

1.4 

 

$

103,573 

 

10.4 

 

$

93,790 

Commercial first lien

 

65,445 

 

13.3 

 

 

57,780 

 

2.6 

 

 

56,300 

 

(3.7)

 

 

58,466 

 

(3.9)

 

 

60,809 

Total first liens

 

168,570 

 

4.4 

 

 

161,478 

 

0.1 

 

 

161,314 

 

(0.4)

 

 

162,039 

 

4.8 

 

 

154,599 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer junior lien and lines of credit

 

38,132 

 

10.1 

 

 

34,636 

 

(2.4)

 

 

35,494 

 

(11.9)

 

 

40,290 

 

(11.8)

 

 

45,669 

 

44,817 

 

(0.4)

 

 

44,996 

 

18.0 

 

 

38,132 

 

10.1 

 

 

34,636 

 

(2.4)

 

 

35,494 

Total consumer

 

143,146 

 

3.6 

 

 

138,209 

 

6.9 

 

 

129,284 

 

1.8 

 

 

127,057 

 

(11.9)

 

 

144,197 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial first lien

 

56,300 

 

(3.7)

 

 

58,466 

 

(3.9)

 

 

60,809 

 

10.3 

 

 

55,130 

 

20.9 

 

 

45,600 

Commercial junior liens and lines of credit

 

5,663 

 

(4.6)

 

 

5,939 

 

(12.6)

 

 

6,794 

 

(13.4)

 

 

7,846 

 

(28.8)

 

 

11,025 

 

5,396 

 

(8.8)

 

 

5,917 

 

4.5 

 

 

5,663 

 

(4.6)

 

 

5,939 

 

(12.6)

 

 

6,794 

Total commercial

 

61,963 

 

(3.8)

 

 

64,405 

 

(4.7)

 

 

67,603 

 

7.3 

 

 

62,976 

 

11.2 

 

 

56,625 

Total junior liens and lines of credit

 

50,213 

 

(1.4)

 

 

50,913 

 

16.3 

 

 

43,795 

 

7.9 

 

 

40,575 

 

(4.1)

 

 

42,288 

Total residential real estate 1-4 family

 

205,109 

 

1.2 

 

 

202,614 

 

2.9 

 

 

196,887 

 

3.6 

 

 

190,033 

 

(5.4)

 

 

200,822 

 

218,783 

 

3.0 

 

 

212,391 

 

3.6 

 

 

205,109 

 

1.2 

 

 

202,614 

 

2.9 

 

 

196,887 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer purpose

 

1,627 

 

(58.9)

 

 

3,960 

 

21.7 

 

 

3,255 

 

135.7 

 

 

1,381 

 

(27.2)

 

 

1,897 

 

1,350 

 

147.7 

 

 

545 

 

(66.5)

 

 

1,627 

 

(58.9)

 

 

3,960 

 

21.7 

 

 

3,255 

Commercial purpose

 

8,088 

 

(5.5)

 

 

8,559 

 

(29.7)

 

 

12,177 

 

(38.8)

 

 

19,901 

 

(74.4)

 

 

77,660 

 

7,625 

 

3.8 

 

 

7,343 

 

(9.2)

 

 

8,088 

 

(5.5)

 

 

8,559 

 

(29.7)

 

 

12,177 

Total residential real estate construction

 

9,715 

 

(22.4)

 

 

12,519 

 

(18.9)

 

 

15,432 

 

(27.5)

 

 

21,282 

 

(73.2)

 

 

79,557 

 

8,975 

 

13.8 

 

 

7,888 

 

(18.8)

 

 

9,715 

 

(22.4)

 

 

12,519 

 

(18.9)

 

 

15,432 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

326,482 

 

(0.9)

 

 

329,373 

 

(9.5)

 

 

363,874 

 

1.4 

 

 

358,974 

 

18.0 

 

 

304,195 

 

390,584 

 

14.6 

 

 

340,695 

 

4.4 

 

 

326,482 

 

(0.9)

 

 

329,373 

 

(9.5)

 

 

363,874 

Commercial

 

179,071 

 

5.1 

 

 

170,327 

 

2.2 

 

 

166,734 

 

(8.7)

 

 

182,694 

 

24.6 

 

 

146,672 

 

270,826 

 

25.4 

 

 

215,942 

 

20.6 

 

 

179,071 

 

5.1 

 

 

170,327 

 

2.2 

 

 

166,734 

Total commercial

 

505,553 

 

1.2 

 

 

499,700 

 

(5.8)

 

 

530,608 

 

(2.0)

 

 

541,668 

 

20.1 

 

 

450,867 

 

661,410 

 

18.8 

 

 

556,637 

 

10.1 

 

 

505,553 

 

1.2 

 

 

499,700 

 

(5.8)

 

 

530,608 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

6,154 

 

(28.3)

 

 

8,580 

 

(19.5)

 

 

10,652 

 

(20.7)

 

 

13,427 

 

(22.8)

 

 

17,396 

 

4,705 

 

(7.7)

 

 

5,100 

 

(17.1)

 

 

6,154 

 

(28.3)

 

 

8,580 

 

(19.5)

 

 

10,652 

Total loans

 

726,531 

 

0.4 

 

 

723,413 

 

(4.0)

 

 

753,579 

 

(1.7)

 

 

766,410 

 

2.4 

 

 

748,642 

 

893,873 

 

14.3 

 

 

782,016 

 

7.6 

 

 

726,531 

 

0.4 

 

 

723,413 

 

(4.0)

 

 

753,579 

Less: Allowance for loan losses

 

(9,111)

 

(6.1)

 

 

(9,702)

 

(6.5)

 

 

(10,379)

 

6.7 

 

 

(9,723)

 

10.5 

 

 

(8,801)

 

(11,075)

 

9.8 

 

 

(10,086)

 

10.7 

 

 

(9,111)

 

(6.1)

 

 

(9,702)

 

(6.5)

 

 

(10,379)

Net loans

$

717,420 

 

0.5 

 

$

713,711 

 

(4.0)

 

$

743,200 

 

(1.8)

 

$

756,687 

 

2.3 

 

$

739,841 

$

882,798 

 

14.4 

 

$

771,930 

 

7.6 

 

$

717,420 

 

0.5 

 

$

713,711 

 

(4.0)

 

$

743,200 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate:  This category is comprised of consumer purposefirst lien loans secured by residential real estate and, to a lesser extent, commercial purpose loansjunior liens and lines of credit secured by residential real estate.  The consumer purpose category represents traditional residential mortgage loans and home equity products (primarily junior liens and lines of credit).  Total residential real estate loans increased $6.4 million over 2013 as2015, primarily the result of an increase in residentialcommercial first lien mortgages.loans.  The Bank retained more consumer mortgages in itsBank’s residential mortgage portfolio in 2014 than in 2013. The loans that were retained were identifiedheld steady during 2016 as part of a selective retention program designed to hold mortgages the Bank believes will have a shorter than average life. The Bank expects to continue the selective retention program in 2015 and for this balance to increase in 2015.mortgage originations kept pace with run-off.  In 2014,2016, the Bank originated $21.4$24.3 million in mortgages, including approximately $8.9 million for a fee through a third party brokerage agreement. The Bank does not originate or hold any loans that would be considered sub-prime or Alt-A, and does not generally originate mortgages outside of its primary market area. The Bank expects 20152017 activity to be primarily purchase money mortgages.mortgages as refinance activity has slowed.  

27


 

Home equity lending picked up in 2014 and as a result both the ending and average balance of this product increased in 2014.  The majority of the home equity production in 2014 was in the line-of-credit product that offers a variable rate and was offered with promotional pricing during the year. However, line-of-credit originations do not always result in a dollar for dollar increase in new balances. Despite low rates, the Bank expects that home equity lending will not pick up significantly in 2015.



Commercial purpose loans in this category represent loans made for various business needs, but are secured with residential real estate. In addition to the real estate collateral, it is possible that additional security is provided by personal guarantees or UCC filings. These loans are underwritten as commercial loans and are not originated to be sold. The growth in this sector was primarily 1-4 family investment properties.



Residential real estate construction:  The largest component of this category represents loans to residential real estate developers of $8.1$7.6 million, while loans for individuals to construct personal residences totaled $1.6$1.4 million at December 31, 2014.  This category continued to decline again in 2014 as the residential real estate market for new construction is still slow.2016. The Bank’s exposure to residential construction loans is concentrated primarily in south central Pennsylvania. Real estate construction loans, especiallyincluding residential real estate and land development loans, frequentlyoccasionally provide an interest reserve in order to assist the developer during the development stage when minimal cash flow is generated. All real estate construction loans are underwritten in the same manner, regardless of the use of an interest reserve.

At December 31, 2014,2016, the Bank had $9.4 million$697 thousand in residential real estate construction loans funded with an interest reserve and capitalized $25$105 thousand of interest from these reserves on active projects during 2016.  These loans are comprised of $209 thousand in 2014.residential construction and $488 thousand in commercial construction (reported in the commercial real estate category). Real estate construction loans are monitored on a regular basis by either an independent third party inspector or the assigned loan officer depending on loan amount or complexity of the project. This monitoring process includes, at a minimum, the submission of invoices andor AIA documents (depending on the complexity of the project) detailing costs incurred by the borrower, on-site inspections, and a signature by the assigned loan officer for disbursement of funds.

   

Commercial loans: Commercial loans continue to be the largest loan category on the balance sheet; however, these loanssheet and increased 1.2%18.8% compared to the end of 2013.2015. In 2014,2016, the Bank approved approximately $124$204 million in commercial loans and commitments with approximately $109$180 million in new money advances. Low rates continue to make variable rate loans attractive to borrowers. However, in today’s low rate environment, the extremely low rates squeeze loan profitability. The competition for good quality loans continues to be strong with the best customers able to attract multiple offers. In addition, where the Bank was able to book new loans with rate floors in prior years, the competitive environment has seen the use of rate floors more difficult to obtain.  The Bank offers competitive products, but believes it is not always in the best long-term interest of the Bank to match every competitive offer; therefore, it is likely that the Bank will lose some balances due solely to pricing.  



Commercial real estate (CRE): This category includes commercial, industrial, farm and agricultural loans, where real estate serves as the primary collateral for the loan. This loan category decreasedincreased by $2.9$49.9 million over the prior year. The decreasesincreases in 20142016 were not centered on any one type of commercial real estateprimarily in office buildings and both the originated and purchased loan portfolios declined.manufacturing facilities. The largest sectors (by collateral) in CRE are: land development ($40.5 million), office buildings ($38.858.9 million), hotel and motel ($34.845.6 million), land development ($42.1 million) and farm landapartment units ($34.737.5 million).



Commercial (C&I): This category includes commercial, industrial, farm, agricultural, and municipaltax free loans. Collateral for these loans may include business assets or equipment, personal guarantees, or other non-real estate collateral. C&I loans increased $8.7$54.9 million over the 20132015 ending balance, primarily in tax free municipal loans. At December 31, 2016, the Bank had approximately $153 million of tax free loans in its portfolio. The largest sectors (by industry) are: public administration ($65.9 million), utilities ($34.4 million), educational services ($29.7 million) and retail trade ($54.425.6 million), construction ($53.2 million), accommodation. The Bank does not have any loan exposure to the oil and food services ($42.0 million), agriculture ($39.6 million) and health care ($35.8 million).gas industry.

The Bank is active in its market in pursuing commercial lending opportunities but supplementsand has historically supplemented in-market growth with purchased loan participations. The Bank purchases commercialCommercial loan participations were purchased in an effort to increase its commercial lending and diversify itsthe loan mix, both geographically and by industry sector.  Purchased loans are originated primarily within the south central Pennsylvania market and are purchased from only a few select counter parties. These loans usually represent an opportunity to participate in larger credits that are not available in market, with the benefit of lower origination and servicing costs.  In 2014,2016, the Bank purchased $14.4$17.0 million of loan participations and commitments. The amount purchased in 2014 iscommitments, approximately $27 million less than the amount of participations purchased in 2013.2015. At December 31, 2014,2016, the Bank held $127.1$133.3 million in purchased loan participations in its portfolio compared to $109.7$136.5 million at the prior year-end. When the Bank is not the lead bank in the loan participation, it often sees these loans payoff unexpectedly and with no input from the Bank about refinancing options. The Bank expects that commercial lending will continue to be the primary area of loan growth in the future via in-market and loan participation activity: however,lending, but it does not expect loan productionexpects new purchase participations to be substantially higher in 2015. To enhance these growth opportunities, the Bank continues to partner with two Small Business Development Centers at local universities and is a designated Small Business Administration lender.decline. 



Consumer loans: This category is mainly comprised of direct, indirect (automobile), unsecured personal lines of credit, and continueswhich continue to show a downward trend in outstanding balances. This category declined by $2.4 million$395 thousand from 2013. Most of the decrease occurred in the indirect lending portfolio. The Bank’s indirect lending portfolio was almost completely paid off at year-end 2014, down from $1.4 million at year-end 2013. The Bank exited this line of business in the first quarter of 2010 and no new originations have been booked since then.  This portfolio also contains $3.8 million of unsecured personal lines of credit and this balance is virtually unchanged from the prior year-end.2015.  With exiting the indirect lending business, the unwillingness of consumers to increase their debt, and the highly pricepriced competitive nature of consumer lending, the consumer portfolio is expected to continue to run-down throughout 2015.2017. 

28


 

Table 11.10. Maturities and Interest Rate Terms of Selected Loans

The following table presents the stated maturities (or earlier call dates) of selected loans as of December 31, 2014.  Residential mortgage2016.  Consumer purpose residential mortgages and consumer loans are excluded from the presentation.



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than

 

 

 

Over

 

 

 

Less than

 

 

 

Over

 

 

 

(Dollars in thousands)

1 year

 

1-5 years

 

5 years

 

Total

1 year

 

1-5 years

 

5 years

 

Total

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate construction

$

8,682 

 

$

452 

 

$

581 

 

$

9,715 

$

5,083 

 

$

2,542 

 

$

 -

 

$

7,625 

Commercial real estate

 

43,636 

 

 

71,451 

 

 

211,395 

 

 

326,482 

 

44,141 

 

 

49,309 

 

 

297,134 

 

 

390,584 

Commercial

 

55,504 

 

 

46,791 

 

 

76,776 

 

 

179,071 

 

71,172 

 

 

40,414 

 

 

159,240 

 

 

270,826 

$

107,822 

 

$

118,694 

 

$

288,752 

 

$

515,268 

Total

$

120,396 

 

$

92,265 

 

$

456,374 

 

$

669,035 

 



Loans with fixed and variable interest rates at December 31, 20142016 are shown below:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than

 

 

 

Over

 

 

 

Less than

 

 

 

Over

 

 

 

(Dollars in thousands)

1 year

 

1-5 years

 

5 years

 

Total

1 year

 

1-5 years

 

5 years

 

Total

Loans with fixed rates

$

8,682 

 

$

39,134 

 

$

10,560 

 

$

58,376 

$

5,969 

 

$

47,737 

 

$

70,972 

 

$

124,678 

Loans with variable rates

 

99,140 

 

 

79,560 

 

 

278,192 

 

 

456,892 

 

114,427 

 

 

44,528 

 

 

385,402 

 

 

544,357 

$

107,822 

 

$

118,694 

 

$

288,752 

 

$

515,268 

Total

$

120,396 

 

$

92,265 

 

$

456,374 

 

$

669,035 

 

Loan Quality

Management utilizes a risk rating scale ranging from 1 (Prime) to 9 (Loss) to evaluate loan quality. This risk rating scale is used primarily for commercial purpose loans. Consumer purpose loans are identified as either a pass or substandard rating. Substandard consumer loans are loans that are 90 days or more past due and still accruing.  Loans rated 1 – 4 are considered pass credits. Loans that are rated 5 are pass credits, but have been identified as credits that are likely to warrant additional attention and monitoring. Loans rated 6 (Special Mention) or worse begin to receive enhanced monitoring and reporting by the Bank. Loans rated 7 (Substandard) or 8 (Doubtful) exhibit the greatest financial weakness and present the greatest possible risk of loss to the Bank. Nonaccrual loans are rated no better than 7. The following represents some of the factors used in determining the risk rating of a borrower: cash flow, debt coverage, liquidity, management, and collateral. Risk ratings, for pass credits, are generally reviewed annually for term debt and at renewal for revolving or renewing debt. The Bank monitors loan quality by reviewing four measurements: (1) loans rated 6 or worse (collectively “watch list”), (2) delinquent loans, (3) other real estate owned (OREO), and (4) net-charge-offs. Management compares trends in these measurements with the Bank’s internally established targets, as well as its national peer group.

Watch list loans exhibit financial weaknesses that increase the potential risk of default or loss to the Bank. However, inclusion on the watch list, does not by itself, mean a loss is certain. The watch list includes both performing and nonperforming loans. Watch list loans totaled $40.5$18.5 million at year-end approximately half of the $76.3compared to $27.9 million watch list at the prior year-end.one year earlier. The watch list is comprised of $17.9$1.2 million rated 6,6-Special Mention, and $22.5$17.3 million rated 7. Loans rated 7 have declined by $34.8 million since year-end 2013.7-Substandard.  The Bank has no loans rated 8 (Doubtful) or 9 (Loss). The composition of the watch list loans, by primary collateral, is shown in Note 6 of the accompanying financial statements and includes all those loans rated lower than “pass”. Included in the 20142016 substandard loan total is $12.3$4.8 million of nonaccrual loans compared to $24.6$5.4 million one year earlier. Of the nonaccrual loans, the most significant nonaccrual loans are reported on Table 13.12.  The Bank’s Loan Management Committee reviews these loans and risk ratings on a quarterly basis in order to proactively identify and manage problem loans. In addition, a committee meets monthly to discuss possible workout strategies for OREO and all credits rated 7 or worse. Management also tracks other commercial loan risk measurements including high loan to value loans, concentrations, participations and policy exceptions and reports these to the Credit Risk Oversight Committee of the Board of Directors. The Bank also uses a third-party consultant to assist with internal loan review with a goal of reviewing 60% of commercial loans each year. The FDIC defines certain supervisory loan-to-value lending limits.  The Bank’s internal loan–to-value limits are all equal to, or have a lower loan-to-value limit, than the supervisory limits.  At December 31, 2014,2016, the Bank had loans of $14.5$26.8 million that exceeded the supervisory limit. 

Delinquent loans are a result of borrowers’ cash flow and/or alternative sources of cash being insufficient to repay loans.  The Bank’s likelihood of collateral liquidation to repay the loans becomes more probable the further behind a borrower falls, particularly when loans reach 90 days or more past due. Management monitors the performance status of loans by the use of an aging report. The aging report can provide an early indicator of loans that may become severely delinquent and possibly result in a loss to the Bank.  See Note 6 in the accompanying financial statements for a note that presentsinformation on the aging of payments in the loan portfolio.

Nonaccruing loans generally represent Management’s determination that the borrower will be unable to repay the loan in accordance with its contractual terms and that collateral liquidation may or may not fully repay both interest and principal. It is the Bank’s policy to evaluate the probable collectability of principal and interest due under terms of loan contracts for all loans 90-days or more, nonaccrual loans, or impaired loans. Further, it is the Bank’s policy to discontinue accruing interest on loans that are not adequately secured and in the process of collection.  Upon determination of nonaccrual status, the Bank subtracts any current year accrued and unpaid interest from its income, and any prior year accrued and unpaid interest from the allowance for loan losses.  

29


Management continually monitors the status of nonperforming loans, the value of any collateral and potential of risk of loss.  Nonaccrual loans are rated no better than 7 (Substandard).

29


Loan quality has improved slightly during 2014,2016, as measured by the balance of nonperforming loans reported in Table 12.11. Nonperforming loans have decreased by $12.6 million$594 thousand with the majority of the decrease coming in nonaccrual commercialfirst lien residential real estate loans.estate. Table 1312 identifies the most significant loans in nonaccrual status. These sixthree nonaccrual loans in Table 12 account for 83%86% of the total nonaccrual balance. During 2014, the primary changes to the significant nonaccrual list were payoffs of approximately $2.9 million and a return to accrual status of approximately $7.4 million. Credit 4 on Table 13 was the most significant credit added to nonaccrual status in 2014.  Also included in the nonaccrual total are $2.0$3.1 million of loans classified as troubled debt restructurings (TDR), including creditcredits 1 and 3 on Table 13.12.  A TDR loan is maintained on nonaccrual status until a satisfactory repayment history is established. In 2014, the Bank returned a $7.4 million nonaccrual TDR loan to accrual status; however, this loan remains classifiedPotential problem loans, defined as a TDR. All of the Bank’s TDR loans are in compliance with the modified terms except one, credit 3 on Table 13. All loans on the watch list that are notloans less loans on nonaccrual or past due more than 90 days, more are considered potential problem loans. Potential problem loans at December 31, 20142016 totaled $27.8$17.1 million compared to $51.0$22.1 million at December 31, 2013.2015.

The following table presents a five year summary of nonperforming assets as of December 31 of each year:

Table 12.11. Nonperforming Assets



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

December 31

(Dollars in thousands)

2014

 

2013

 

2012

 

2011

 

2010

2016

 

2015

 

2014

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

1,124 

 

$

2,599 

 

$

3,584 

 

$

1,749 

 

$

691 

$

231 

 

$

806 

 

$

1,124 

 

$

2,599 

 

$

3,584 

Junior liens and lines of credit

 

169 

 

 

107 

 

 

758 

 

 

282 

 

 

122 

 

86 

 

 

105 

 

 

169 

 

 

107 

 

 

758 

Total

 

1,293 

 

 

2,706 

 

 

4,342 

 

 

2,031 

 

 

813 

 

317 

 

 

911 

 

 

1,293 

 

 

2,706 

 

 

4,342 

Residential real estate construction

 

931 

 

 

538 

 

 

557 

 

 

 -

 

 

6,500 

 

480 

 

 

502 

 

 

931 

 

 

538 

 

 

557 

Commercial real estate

 

8,430 

 

 

19,001 

 

 

28,659 

 

 

14,278 

 

 

13,003 

 

3,956 

 

 

3,681 

 

 

8,430 

 

 

19,001 

 

 

28,659 

Commercial

 

1,637 

 

 

2,398 

 

 

2,836 

 

 

1,447 

 

 

1,668 

 

23 

 

 

276 

 

 

1,637 

 

 

2,398 

 

 

2,836 

Consumer

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Total nonaccrual loans

 

12,291 

 

 

24,643 

 

 

36,394 

 

 

17,756 

 

 

21,984 

 

4,776 

 

 

5,370 

 

 

12,291 

 

 

24,643 

 

 

36,394 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans past due 90 days or more and still accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

165 

 

 

302 

 

 

120 

 

 

2,516 

 

 

1,093 

 

 -

 

 

214 

 

 

165 

 

 

302 

 

 

120 

Junior liens and lines of credit

 

 -

 

 

41 

 

 

112 

 

 

301 

 

 

833 

 

 -

 

 

 -

 

 

 -

 

 

41 

 

 

112 

Total

 

165 

 

 

343 

 

 

232 

 

 

2,817 

 

 

1,926 

 

 -

 

 

214 

 

 

165 

 

 

343 

 

 

232 

Residential real estate construction

 

 -

 

 

 -

 

 

 -

 

 

121 

 

 

911 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Commercial real estate

 

140 

 

 

207 

 

 

 -

 

 

1,627 

 

 

2,343 

 

665 

 

 

152 

 

 

140 

 

 

207 

 

 

 -

Commercial

 

 -

 

 

44 

 

 

315 

 

 

100 

 

 

244 

 

 -

 

 

 

 

 -

 

 

44 

 

 

315 

Consumer

 

17 

 

 

10 

 

 

16 

 

 

107 

 

 

125 

 

 -

 

 

 -

 

 

17 

 

 

10 

 

 

16 

Total loans past due 90 days or more and still accruing

 

322 

 

 

604 

 

 

563 

 

 

4,772 

 

 

5,549 

 

665 

 

 

368 

 

 

322 

 

 

604 

 

 

563 

Total nonperforming loans

 

12,613 

 

 

25,247 

 

 

36,957 

 

 

22,528 

 

 

27,533 

 

5,441 

 

 

5,738 

 

 

12,613 

 

 

25,247 

 

 

36,957 

Repossessed assets

 

 -

 

 

 -

 

 

 -

 

 

 

 

 -

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Other real estate owned

 

3,666 

 

 

4,708 

 

 

5,127 

 

 

3,224 

 

 

618 

 

4,915 

 

 

6,451 

 

 

3,666 

 

 

4,708 

 

 

5,127 

Total nonperforming assets

$

16,279 

 

$

29,955 

 

$

42,084 

 

$

25,758 

 

$

28,151 

$

10,356 

 

$

12,189 

 

$

16,279 

 

$

29,955 

 

$

42,084 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming loans to total gross loans

 

1.74% 

 

 

3.49% 

 

 

4.90% 

 

 

2.94% 

 

 

3.68% 

 

0.61% 

 

 

0.73% 

 

 

1.74% 

��

 

3.49% 

 

 

4.90% 

Nonperforming assets to total assets

 

1.63% 

 

 

3.04% 

 

 

4.10% 

 

 

2.60% 

 

 

2.96% 

 

0.92% 

 

 

1.18% 

 

 

1.63% 

 

 

3.04% 

 

 

4.10% 

Allowance for loan losses to nonperforming loans

 

72.23% 

 

 

38.43% 

 

 

28.08% 

 

 

43.16% 

 

 

31.97% 

 

203.55% 

 

 

175.78% 

 

 

72.23% 

 

 

38.43% 

 

 

28.08% 

 

30




The following table provides information on the most significant nonaccrual loans as of December 31, 2014.2016.

Table 13.12. Significant Nonaccrual Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL

 

Nonaccrual

 

TDR

 

 

 

 

 

 

Last

 

 

Balance

 

 

Reserve

 

Date

 

Status

 

Collateral

 

Location

 

 

Appraisal(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 1 - Commercial real estate

$

3,040 

 

$

 -

 

Dec-10

 

N

 

1st lien on 90 acres undeveloped commercial real estate

 

PA

 

 

Nov-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,855 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 2 - Residential real estate and commercial real estate

 

864 

 

 

 -

 

Aug-11

 

N

 

1st lien on commercial and residential properties and 70 acres of farm land

 

PA

 

 

Aug-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,290 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 3 - Residential real estate

 

1,985 

 

 

 -

 

Mar-12

 

Y

 

1st and 2nd liens on commercial real estate, residential real estate and business assets

 

PA

 

 

Oct-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,895 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 4 - Commercial real estate

 

1,756 

 

 

 -

 

Dec-14

 

N

 

Hotel and entertainment complex

 

PA

 

 

Feb-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,007 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 5 - Commercial / commercial real estate

 

1,831 

 

 

162 

 

Mar-13

 

N

 

Liens on land, commercial and residential real estate and business assets

 

PA

 

 

Sep-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,965 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 6 - Commercial real estate

 

729 

 

 

 -

 

Mar-14

 

N

 

1st lien on commercial real estate

 

PA

 

 

Jun-13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,550 

 

$

10,205 

 

$

162 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

ALL

 

Nonaccrual

 

TDR

 

 

 

 

 

Last



 

Balance

 

 

Reserve

 

Date

 

Status

 

Collateral

 

Location

 

Appraisal(1)

Credit 1

 

1,728 

 

 

 -

 

Mar-12

 

Y

 

1st & 2nd liens on commercial real estate, residential real estate & business assets

 

PA

 

Jan-16

$

3,810 

Credit 2

 

1,138 

 

 

 -

 

Dec-14

 

N

 

Hotel & entertainment complex

 

PA

 

Apr-16

$

4,200 

Credit 3

 

1,250 

 

 

 -

 

Sep-16

 

Y

 

1st lien on farmland

 

PA

 

Jul-14

$

2,391 

Total

$

4,116 

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



(1) Appraisal value, as reported, does not reflect the pay-off of any senior liens or the cost to liquidate the collateral, but does reflect only the Bank’s share of the collateral if it is a participated loan.

Credit 1 has been charged down by $3.5 million since being placed on nonaccrual due to declining appraisal values. However,is a December 2014 appraisal showed a significant increaseTDR that is in value.  This credit is part of a participated loan and the lead bank has begun foreclosure action. One piece of residential real estate collateral forcompliance with its modified terms. Credit 2 has been sold and is expected to settle in the first quarterprocess is of 2015.  All other real estateforeclosure and is listed for sale except the commercial real estate that is used for business operations.  The Bank is reviewing this credit as a possible TDR. The Bank is reviewing a possible troubled debt restructuring for this credit.sale.   Credit 3 is a TDR that is not performing in accordance with the modified terms. Credit 4 isprocess of foreclosure and a new nonaccrual in 2014. The property is being operated as part of an estate liquidation.  Credit 5 reflects a $549 thousand charge-off in the third quarter of 2014 and the borrower and guarantor have filed bankruptcy. Credit 6 is performing under a forbearance agreement with the Bank and a foreclosure complaintappraisal has been filed.ordered. Credits 1 and 2 were also reported on this table in 2015.

30


In addition to monitoring nonaccrual loans, the Bank also closely monitors impaired loans and troubled debt restructurings (TDR).  A loan is considered to be impaired when, based on current information and events, it is probable that the Bank will be unable to collect all interest and principal payments due according to the originally contracted terms of the loan agreement. Nonaccrual loans (excluding consumer purpose loans) and TDR loans are considered impaired. For impaired loans with balances less than $250 thousand and consumer purpose loans, a specific reserve analysis is not performed and these loans are added to the general allocation pool.  In accordance with financial accounting standards, TDR loans are always considered impaired until they are paid-off.  However, an impaired TDR loan can be a performing loan.  Impaired loans totaled $26.6 million at year-end compared to $30.9 million at December 31, 2013. Included in the impaired loan total are $17.0 million of TDR loans. Note 6 of the accompanying financial statements provides additional information on the composition of the impaired loans, including the allowance for loan loss that has been established for impaired loans.

A loan is considered a troubled debt restructuring (TDR) if the creditor (the Bank), for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. These concessions may include lowering the interest rate, extending the maturity, reamortization of payment, or a combination of multiple concessions.  The Bank reviews all loans rated 6 or worse when it is providing a loan restructure, modification or new credit facility to determine if the action is a TDR.  If a TDR loan is placed on nonaccrual status, it remains on nonaccrual status for at least six months to ensure performance. See

 In accordance with financial accounting standards, TDR loans are always considered impaired until they are paid-off.  However, an impaired TDR loan can be a performing loan.  Impaired loans totaled $15.1 million at year-end compared to $16.8 million at December 31, 2015. Included in the impaired loan totals are $13.4 million of TDR loans.

The following table shows the composition of the Bank’s impaired loans as of December 31, 2016.

Table 13. Composition of Impaired Loans



 

 

 

 

 

 

 

 

 

 

 

 



 

December 31, 2016

(Dollars in thousands)

 

Nonaccrual

 

Accruing

 

Total



 

Non-TDR

 

TDR

 

TDR

 

Impaired

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

80 

 

$

151 

 

$

724 

 

$

955 

Junior liens and lines of credit

 

 

86 

 

 

 -

 

 

 -

 

 

86 

Total

 

 

166 

 

 

151 

 

 

724 

 

 

1,041 

Residential real estate - construction

 

 

 -

 

 

480 

 

 

 -

 

 

480 

Commercial real estate

 

 

1,458 

 

 

2,498 

 

 

9,566 

 

 

13,522 

Commercial

 

 

23 

 

 

 -

 

 

 -

 

 

23 

Total

 

$

1,647 

 

$

3,129 

 

$

10,290 

 

$

15,066 



 

 

 

 

 

 

 

 

 

 

 

 

Note 6 inof the accompanying financial statements for a note that identifies TDR loans in the portfolio.

The Bank holds $3.7 million of other real estate owned (OREO), comprised of five properties compared to $4.7 million and eight properties one year earlier.  During 2014, the Bank recorded net losses on the sales of, or write-downs on OREO of $220 thousand that

31


is recorded in other income. The Bank also incurred $45 thousand in expense to hold and maintain OREO.   The following table provides additional information on significant other real estate owned properties.

Table 14. Other Real Estate Owned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Date

 

 

 

 

 

 

Last

 

Acquired

 

Balance

 

Collateral

Location

 

Appraisal

 

 

 

 

 

 

 

 

 

Property 1 (2 properties)

2011

$

488 

 

Unimproved and improved real estate for residential development - 1 tract with 23 acres

PA

 

Jan-14

 

 

 

 

 

 

 

$

585

 

 

 

 

 

 

 

 

 

Property 2

2012

 

2,758 

 

1st, 2nd, and 3rd liens residential development land - 4 tracts with 196 acres

PA

 

Apr-14

 

 

 

 

 

 

 

$

2,950

 

 

$

3,246 

 

 

 

 

 

At December 31, 2014, the Bank had $763 thousandcomposition of residential properties in the process of foreclosure compared to $1.1 million atimpaired loans, including the end of 2013.allowance for loan loss that has been established for impaired loans and new TDR loans during the year.

Allowance for Loan Losses:

Management monitors loan performance on a monthly basis and performs a monthlyquarterly evaluation of the adequacy of the allowance for loan losses (ALL). The ALL is determined by segmenting the loan portfolio based on the loan’s collateral. The Bank further classifies the portfolio based on the primary purpose of the loan, either consumer or commercial. When calculating the ALL, consideration is given to a variety of factors in establishing this estimate including, but not limited to, current economic conditions, diversification of the loan portfolio, delinquency statistics, results of internal loan reviews, historical charge-offs, the adequacy of the underlying collateral (if collateral dependent) and other relevant factors. The Bank begins enhanced monitoring of all loans rated 6 (OAEM)(Special Mention) or worse, and obtains a new appraisal or asset valuation for any placed on nonaccrual and rated 7 (substandard)(Substandard) or worse. Management, at its discretion, may determine that additional adjustments to the appraisal or valuation are required.  Valuation adjustments will be made as necessary based on factors, including, but not limited to: the economy, deferred maintenance, industry, type of property/equipment, age of the appraisal, etc. and the knowledge Management has about a particular situation. In addition, the cost to sell or liquidate the collateral is also estimated and deducted from the valuation in order to determine the net realizable value to the Bank. When determining the allowance for loan losses, certain factors involved in the evaluation are inherently subjective and require material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans. Management monitors the adequacy of the allowance for loan losses on an ongoing basis and reports its adequacy quarterly to the Credit Risk Oversight Committee of the Board of Directors. Management believes that the allowance for loan losses at December 31, 20142016 is adequate.

The analysis for determining the ALL is consistent with guidance set forth in generally accepted accounting principles (GAAP) and the Interagency Policy Statement on the Allowance for Loan and Lease Losses. The analysis has two components, specific and general allocations. The specific component addresses specific reserves established for impaired loans. A loan is considered to be impaired when, based on current information and events, it is probable that the Bank will be unable to collect all interest and principal payments due according to the originally contracted terms of the loan agreement.  Collateral values discounted for market conditions and selling costs are used to establish specific allocations for impaired loans. However, it is possible that as a result of the credit analysis, a specific reserve is not required for an impaired loan. For impaired loans with balances less than $250 thousand and consumer purpose loans, a specific reserve analysis is not performed and these loans are added to the general allocation pool.  These loans totaled $383.3 thousand at year-end 2016 and are comprised primarily of loans secured by residential real estate.  Management does not believe that excluding these loans from the specific reserve analysis presents any additional risk. The balance of impaired

31


loans and the ALL for these loans declined in 2014. At December 31, 2013, $993 thousand of the ALL for impaired loans was on credit 5 in Table 13.  Due to a $549 thousand charge-off in 2014 on this credit, the specific ALL decreased significantly and the change in this credit accounts for the majority of the decrease in total ALL for impaired loans.2016.  Note 6 of the accompanying financial statements provides additional information about the ALL established for impaired loans.

The general allocation component addresses the reserves established for pools of homogenous loans. The general component includes a quantitative and qualitative analysis. When calculating the general allocation, the Bank segregates its loan portfolio into the following sectors based primarily on the type of supporting collateral:  residential real estate, commercial, industrial or agricultural real estate; commercial and industrial (C&I non-real estate), and consumer.  The residential real estateEach sector ismay be further segregated by firsttype of collateral,  lien loans, junior liens and home equity products, and residential real estate construction.  The historical loss experience factor for the general allocation was 1.00% of gross loans at December 31, 2014, compared to 0.99% at the prior year-end.position, or owner/nonowner occupied properties.  The quantitative analysis uses the Bank’s eighttwenty quarter rolling historical loan loss experience adjusted for factors derived from current economic and market conditions that have been determined to have an effect on the probability and magnitude of a loss. Prior to 2015, the Bank was using an eight quarter rolling history for the quantitative analysis. The change to a longer historical period is based upon improving charge-offs and a more stable and slowly improving economy.   As credit quality improved the Bank began to see lower charge-offs.  The Bank believes that an eight quarter historical period presented the loss history during a very favorable period and it may not accurately reflect historical trends.  It believes that a twenty quarter period covers a longer economic cycle and more accurately reflects its loss history and therefore is a more appropriate factor for calculating the general reserve in the current environment.  The historical loss experience factor for the general allocation was .84% of gross loans ($7.5 million) at December 31, 2016, compared to .97% of gross loans ($7.1 million) at the prior year-end. The qualitative analysis utilizes a risk matrix that incorporates qualitative and environmental factors such as: loan volume, management, loan review process,

32


credit concentrations, competition, and legal and regulatory issues. These factors are each risk rated from minimal to high risk and in total can add up to a qualitative factor of 37.5 basis points.points of gross loans.  At December 31, 2014,2016, the qualitative factor was 25.5 basis points, ($2.3 million) an increase from 21.5 basis points a slight increase from($1.7 million) at the prior year-end. These factors are determined on the basis of Management’s observation, judgment and experience. The increase in the qualitative factor was due primarily to the nature of, and the growth in the commercial loan portfolio. The Bank had an unallocated reserve of $1.3 million at December 31, 2016, unchanged from the prior year end.

Real estate appraisals and collateral valuations are an important part of the Bank’s process for determining potential loss on collateral dependent loans and thereby have a direct effect on the determination of loan reserves, charge-offs and the calculation of the allowance for loan losses.  As long as the loan remains a performing loan, no further updates to appraisals are required. If a loan or relationship migrates to nonaccrual and a risk rating of 7 or worse, an evaluation for impairment status is made based on the current information available at the time of downgrade and a new appraisal or collateral valuation is obtained. We believe this practice complies with the regulatory guidance dated December 12, 2010.guidance.

In determining the allowance for loan losses, Management, at its discretion, may determine that additional adjustments to the fair value obtained from an appraisal or collateral valuation are required. Adjustments will be made as necessary based on factors, including, but not limited to the economy, deferred maintenance, industry, type of property or equipment etc., and the knowledge Management has about a particular situation. In addition, the cost to sell or liquidate the collateral is also estimated and deducted from the valuation in order to determine the net realizable value to the Bank. If an appraisal is not available, Management may make its best estimate of the real value of the collateral or use last known market value and apply appropriate discounts.  If an adjustment is made to the collateral valuation, this will be documented with appropriate support and reported to the Loan Management Committee.

The following table shows, by loan segment, the activity in the ALL, the amount of the allowance established in each category and the loans that were evaluated for the ALL under a specific reserve (individually) and those that were evaluated under a general reserve (collectively) as of December 31, 2014.2016.

32


Table 15.14. Loan Segment of the Allowance byfor Loan SegmentLosses



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Residential Real Estate 1-4 Family

 

Industrial &

 

Commercial

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Junior Liens &

 

 

 

 

Agricultural

 

Industrial &

 

 

 

 

 

 

 

 

 

 

Junior Liens &

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

First Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Agricultural

 

Consumer

 

Total

 

First Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2013

 

$

1,108 

 

$

278 

 

$

291 

 

$

5,571 

 

$

2,306 

 

$

148 

 

$

9,702 

Allowance at December 31, 2015

 

$

989 

 

$

308 

 

$

194 

 

$

5,649 

 

$

1,519 

 

$

102 

 

$

1,325 

 

$

10,086 

Charge-offs

 

(291)

 

 

 -

 

 

(41)

 

 

(408)

 

 

(644)

 

 

(189)

 

 

(1,573)

 

 

(49)

 

 -

 

 

(41)

 

 

(2,751)

 

 

(74)

 

 

(167)

 

 

 -

 

(3,082)

Recoveries

 

21 

 

 

 -

 

 

 -

 

 

50 

 

 

65 

 

 

82 

 

 

218 

 

 

35 

 

 -

 

 

 -

 

 

19 

 

 

167 

 

 

75 

 

 

 -

 

296 

Provision

 

 

387 

 

 

56 

 

 

(24)

 

 

204 

 

 

46 

 

 

95 

 

 

764 

 

 

130 

 

 

15 

 

 

71 

 

 

3,192 

 

 

281 

 

 

90 

 

 

(4)

 

 

3,775 

Allowance at December 31, 2014

 

$

1,225 

 

$

334 

 

$

226 

 

$

5,417 

 

$

1,773 

 

$

136 

 

$

9,111 

Allowance at December 31, 2016

 

$

1,105 

 

$

323 

 

$

224 

 

$

6,109 

 

$

1,893 

 

$

100 

 

$

1,321 

 

$

11,075 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance established for loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

 -

 

$

 -

 

$

 

 

$

60 

 

$

171 

 

$

 -

 

$

231 

 

$

 -

 

$

 -

 

$

 

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Collectively

 

 

1,225 

 

 

334 

 

 

226 

 

 

5,357 

 

��

1,602 

 

 

136 

 

 

8,880 

 

 

1,105 

 

 

323 

 

 

224 

 

 

6,109 

 

 

1,893 

 

 

100 

 

 

1,321 

 

 

11,075 

Allowance at December 31, 2014

 

$

1,225 

 

$

334 

 

$

226 

 

$

5,417 

 

$

1,773 

 

$

136 

 

$

9,111 

Allowance at December 31, 2016

 

$

1,105 

 

$

323 

 

$

224 

 

$

6,109 

 

$

1,893 

 

$

100 

 

$

1,321 

 

$

11,075 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

1,171 

 

$

51 

 

$

931 

 

$

22,307 

 

$

1,298 

 

$

 -

 

$

25,758 

 

$

628 

 

$

52 

 

$

480 

 

$

13,523 

 

$

 -

 

$

 -

 

$

 -

 

$

14,683 

Collectively

 

 

160,143 

 

 

43,744 

 

 

8,784 

 

 

304,175 

 

 

177,773 

 

 

6,154 

 

 

700,773 

 

 

167,942 

 

 

50,161 

 

 

8,495 

 

 

377,061 

 

 

270,826 

 

 

4,705 

 

 

 -

 

 

879,190 

Total

 

$

161,314 

 

$

43,795 

 

$

9,715 

 

$

326,482 

 

$

179,071 

 

$

6,154 

 

$

726,531 

 

$

168,570 

 

$

50,213 

 

$

8,975 

 

$

390,584 

 

$

270,826 

 

$

4,705 

 

$

 -

 

$

893,873 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table showstables show the allocation of the allowance for loan losses by loan category as of December 31 for each of the past five years.

Table 16.15. Allocation of the Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

2014

 

2013

 

2012

 

2011

 

2010

2016

 

2015

 

2014

 

2013

 

2012

 

 

 

% of

 

 

 

 

% of

 

 

 

 

% of

 

 

 

 

% of

 

 

 

 

% of

 

 

 

% of

 

 

 

 

% of

 

 

 

 

% of

 

 

 

 

% of

 

 

 

 

% of

 

Balance

 

Allowance

 

 

Balance

 

Allowance

 

 

Balance

 

Allowance

 

 

Balance

 

Allowance

 

 

Balance

 

Allowance

 

Balance

 

Allowance

 

 

Balance

 

Allowance

 

 

Balance

 

Allowance

 

 

Balance

 

Allowance

 

 

Balance

 

Allowance

Residential real estate 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

1,225 

 

13 

 

$

1,108 

 

11 

 

$

913 

 

 

$

1,049 

 

11 

 

$

600 

 

$

1,105 

 

10 

 

$

989 

 

10 

 

$

994 

 

11 

 

$

913 

 

 

$

744 

 

Junior liens and lines of credit

 

334 

 

 

 

278 

 

 

 

306 

 

 

 

308 

 

 

 

352 

 

 

323 

 

 

 

308 

 

 

 

271 

 

 

 

228 

 

 

 

260 

 

Total

 

1,559 

 

17 

 

 

1,386 

 

14 

 

 

1,219 

 

12 

 

 

1,357 

 

14 

 

 

952 

 

11 

 

1,428 

 

13 

 

 

1,297 

 

13 

 

 

1,265 

 

14 

 

 

1,141 

 

12 

 

 

1,004 

 

10 

Residential real estate construction

 

226 

 

 

 

291 

 

 

 

899 

 

 

 

1,222 

 

13 

 

 

2,596 

 

29 

 

224 

 

 

 

194 

 

 

 

214 

 

 

 

276 

 

 

 

882 

 

Commercial real estate

 

5,417 

 

59 

 

 

5,571 

 

57 

 

 

6,450 

 

62 

 

 

5,257 

 

54 

 

 

3,358 

 

38 

 

6,109 

 

55 

 

 

5,649 

 

56 

 

 

4,978 

 

55 

 

 

5,196 

 

54 

 

 

6,078 

 

59 

Commercial

 

1,773 

 

19 

 

 

2,306 

 

24 

 

 

1,620 

 

16 

 

 

1,651 

 

17 

 

 

1,578 

 

18 

 

1,893 

 

17 

 

 

1,519 

 

15 

 

 

1,515 

 

17 

 

 

2,099 

 

22 

 

 

1,437 

 

14 

Consumer

 

136 

 

 

 

148 

 

 

 

191 

 

 

 

236 

 

 

 

317 

 

 

100 

 

 

 

102 

 

 

 

127 

 

 

 

138 

 

 

 

181 

 

$

9,111 

 

100 

 

$

9,702 

 

100 

 

$

10,379 

 

100 

 

$

9,723 

 

100 

 

$

8,801 

 

100 

Unallocated

 

1,321 

 

12 

 

 

1,325 

 

13 

 

 

1,012 

 

11 

 

 

852 

 

 

 

797 

 

Total

$

11,075 

 

100 

 

$

10,086 

 

100 

 

$

9,111 

 

100 

 

$

9,702 

 

100 

 

$

10,379 

 

100 

 

The allocation of the allowance for loan losses is based on estimates and is not intended to imply limitations on the usage of the allowance. The entire allowance is available to absorb any losses without regard to the category in which the loan is classified.

33


The following table shows the percentage of the loans in each category to total gross loans as of December 31 for each of the past five years:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

2012

 

2011

 

2010

 

2016

 

2015

 

2014

 

2013

 

2012

Residential real estate 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

22% 

 

22% 

 

21% 

 

19% 

 

19% 

 

19% 

 

21% 

 

22% 

 

22% 

 

21% 

Junior liens and lines of credit

 

6% 

 

6% 

 

6% 

 

6% 

 

8% 

 

5% 

 

6% 

 

6% 

 

6% 

 

6% 

Total

 

28% 

 

28% 

 

27% 

 

25% 

 

27% 

 

24% 

 

27% 

 

28% 

 

28% 

 

27% 

Residential real estate construction

 

1% 

 

2% 

 

2% 

 

3% 

 

11% 

 

1% 

 

1% 

 

1% 

 

2% 

 

2% 

Commercial real estate

 

45% 

 

45% 

 

48% 

 

47% 

 

40% 

 

44% 

 

43% 

 

45% 

 

45% 

 

48% 

Commercial

 

25% 

 

24% 

 

22% 

 

24% 

 

20% 

 

30% 

 

28% 

 

25% 

 

24% 

 

22% 

Consumer

 

1% 

 

1% 

 

1% 

 

1% 

 

2% 

 

1% 

 

1% 

 

1% 

 

1% 

 

1% 

 

100% 

 

100% 

 

100% 

 

100% 

 

100% 

Total

 

100% 

 

100% 

 

100% 

 

100% 

 

100% 

 

33


The Bank added $764 thousand$3.8 million to the ALL through the provision for loan loss expense in 20142016 compared to $2.9$1.3 million in the prior year. Net charge-offs totaled $1.4 million for the year, exceedingThe increase in the provision expense was due primarily to growth in the commercial loan portfolio and as a result$2.7 million charge-off on one commercial real estate loan that reduced the ALL decreased $591 thousand. The net loan charge-off ratio decreased to 0.19% forbalance in the year compared to 0.49% for the prior year and the ALL coverage ratio decreased slightly to 1.25% from 1.34% at the prior year-end.

ALL. Charged-off loans usually result from: (1) a borrower being legally relieved of loan repayment responsibility through bankruptcy, (2) insufficient proceeds from the sale of collateral to repay a loan; or (3) the borrower and/or guarantor does not own other marketable assets that, if sold, would generate sufficient sale proceeds to repay a loan.

The Bank recorded net loan charge-offs of $1.4 millionfollowing table presents details on activity in 2014, $2.2 million less than in 2013, and was the third straight year of a decline in net charge-offs. Nearly every loan category showed a decline in gross charge-offs for 2014. The two commercial loan categories accounted for 67% of the gross charge-offs in 2014.   The most significant charge-off totaled $549 thousand and was on credit 5 in Table 13.ALL as well as key ALL ratios. 

Table 17.16. Historical Allowance for Loan Losses



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

December 31

(Dollars in thousands)

 

2014

 

2013

 

2012

 

2011

 

2010

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

9,702 

 

$

10,379 

 

$

9,723 

 

$

8,801 

 

$

8,937 

 

$

10,086 

 

$

9,111 

 

$

9,702 

 

$

10,379 

 

$

9,723 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

 

(291)

 

 

(547)

 

 

(251)

 

 

(324)

 

 

(107)

 

 

(49)

 

 

(43)

 

 

(291)

 

 

(547)

 

 

(251)

Junior liens and lines of credit

 

 

 -

 

 

(45)

 

 

(71)

 

 

(202)

 

 

(165)

 

 

 -

 

 

(39)

 

 

 -

 

 

(45)

 

 

(71)

Total

 

 

(291)

 

 

(592)

 

 

(322)

 

 

(526)

 

 

(272)

 

 

(49)

 

 

(82)

 

 

(291)

 

 

(592)

 

 

(322)

Residential real estate construction

 

 

(41)

 

 

-

 

 

-

 

 

(2,352)

 

 

(982)

 

 

(41)

 

 

(21)

 

 

(41)

 

 

-

 

 

-

Commercial real estate

 

(408)

 

 

(2,855)

 

 

(3,298)

 

 

(3,817)

 

 

(1,736)

 

(2,751)

 

 

 -

 

 

(408)

 

 

(2,855)

 

 

(3,298)

Commercial

 

(644)

 

 

(363)

 

 

(861)

 

 

(115)

 

 

(232)

 

(74)

 

 

(270)

 

 

(644)

 

 

(363)

 

 

(861)

Consumer

 

 

(189)

 

 

(162)

 

 

(236)

 

 

(237)

 

 

(452)

 

 

(167)

 

 

(198)

 

 

(189)

 

 

(162)

 

 

(236)

Total charge-offs

 

 

(1,573)

 

 

(3,972)

 

 

(4,717)

 

 

(7,047)

 

 

(3,674)

 

 

(3,082)

 

 

(571)

 

 

(1,573)

 

 

(3,972)

 

 

(4,717)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate 1-4 family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

 

21 

 

 

13 

 

 

 

 

30 

 

 

19 

 

 

35 

 

 

 

 

21 

 

 

13 

 

 

Junior liens and lines of credit

 

 

 -

 

 

 -

 

 

25 

 

 

10 

 

 

10 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

25 

Total

 

 

21 

 

 

13 

 

 

26 

 

 

40 

 

 

29 

 

 

35 

 

 

 

 

21 

 

 

13 

 

 

26 

Residential real estate construction

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

53 

 

 

 -

 

 

18 

 

 

 -

 

 

 -

 

 

 -

Commercial real estate

 

50 

 

 

203 

 

 

13 

 

 

306 

 

 

18 

 

19 

 

 

14 

 

 

50 

 

 

203 

 

 

13 

Commercial

 

65 

 

 

100 

 

 

21 

 

 

11 

 

 

61 

 

167 

 

 

148 

 

 

65 

 

 

100 

 

 

21 

Consumer

 

 

82 

 

 

59 

 

 

88 

 

 

88 

 

 

142 

 

 

75 

 

 

74 

 

 

82 

 

 

59 

 

 

88 

Total recoveries

 

 

218 

 

 

375 

 

 

148 

 

 

445 

 

 

303 

 

 

296 

 

 

261 

 

 

218 

 

 

375 

 

 

148 

Net charge-offs

 

 

(1,355)

 

 

(3,597)

 

 

(4,569)

 

 

(6,602)

 

 

(3,371)

 

 

(2,786)

 

 

(310)

 

 

(1,355)

 

 

(3,597)

 

 

(4,569)

Provision for loan losses

 

 

764 

 

 

2,920 

 

 

5,225 

 

 

7,524 

 

 

3,235 

 

 

3,775 

 

 

1,285 

 

 

764 

 

 

2,920 

 

 

5,225 

Balance at end of year

 

$

9,111 

 

$

9,702 

 

$

10,379 

 

$

9,723 

 

$

8,801 

 

$

11,075 

 

$

10,086 

 

$

9,111 

 

$

9,702 

 

$

10,379 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net charge-offs/average gross loans

 

0.19% 

 

 

0.49% 

 

 

0.60% 

 

 

0.86% 

 

 

0.45% 

 

0.33% 

 

 

0.04% 

 

 

0.19% 

 

 

0.49% 

 

 

0.60% 

Net charge-offs/provision for loan losses

 

177.36% 

 

 

123.18% 

 

 

87.44% 

 

 

87.75% 

 

 

104.20% 

 

73.80% 

 

 

24.12% 

 

 

177.36% 

 

 

123.18% 

 

 

87.44% 

ALL as a percentage of loans

 

1.25% 

 

 

1.34% 

 

 

1.38% 

 

 

1.27% 

 

 

1.18% 

 

1.24% 

 

 

1.29% 

 

 

1.25% 

 

 

1.34% 

 

 

1.38% 

 

34


 

Other Real Estate Owned:

The Bank holds $4.9 million of other real estate owned (OREO), comprised of five properties compared to $6.5 million and seven properties one year earlier.  See Note 1 and Note 8 of the accompanying financial statements for additional information on OREO. The following table provides additional information on significant other real estate owned properties.

Table 17. Other Real Estate Owned



 

 

 

 

 

 



 

 

 

 

 

 

December 31, 2016

(Dollars in thousands)

 

 

 

 

 



Date

 

 

 

 

 



Acquired

 

Balance

 

Description of Property

Location



 

 

 

 

 

 

Property 1

2012

$

2,508 

 

1st, 2nd, and 3rd liens residential development land - 4 tracts with 196 acres

PA

Property 2

2015

 

1,876 

 

1st lien on 90 acres undeveloped commercial real estate

PA

Total

 

$

4,384 

 

 

 

Property 1 was part of a participated loan and the workout is being handled by the lead bank.  This property is under contract; however, the agreement allows for a due diligence period until November 2017.  Therefore, the final outcome is not certain.  Property 2 was part of a participated loan and the workout is being handled by the lead bank. This property was written down by $1.2 million in December 2016 based on an updated appraisal. In February 2017, 88 acres of this property was sold, leaving a balance of $125 thousand secured by 2 acres.  The value is supported by current appraisals showing this tract is a more desirable commercial property than the tract that was sold.

At December 31, 2016, the Bank had $123 thousand of residential properties in the process of foreclosure compared to $218 thousand at the end of 2015.

Goodwill:  

The Bank has $9.0 million of goodwill recorded on its balance sheet as the result of corporate acquisitions.  Goodwill is not amortized, nor deductible for tax purposes.   However, goodwill is tested for impairment at least annually in accordance with ASC Topic 350.   Goodwill was tested for impairment as of August 31, 2014.2016. The impairment test was conducted following the step-one test under ASC Topic 350 rather than the qualitative assessment permitted under ASU 2011-08.350. The Corporation chose not to use the qualitative assessment method for the August 31, 20142016 test primarily due to the fact that the Corporation’s stock price iswas trading below its book value. The Corporation uses several different weighted methods to determine the fair value of the reporting unit under the step-one test, including a dividend analysis, comparable sale transactions, and change of control premium estimates. If the step-one test fails, a more comprehensive step-two test is performed before a final determination of impairment is made. If goodwill is determined to be impaired, an impairment write-down is charged to results of operations in the period in which the impairment is determined.  As a result of the step-one test, the estimated fair value of the Corporation exceeded its carrying value by approximately 37%30% (compared to 12%38% in 2013)2015) and Management determined goodwill was not impaired.  The increase in the valuation excess compared to 2013 is primarily the result of an increase in the Corporation’s stock price during 2014 and improved financial performance. At December 31, 2014,2016, Management subsequently considered certain qualitative factors affecting the Corporation and determined that it was not likely that the results of the prior test had changed and it determined that goodwill was not impaired at year-end. For more information on Goodwill refer to Note 8 of the accompanying financial statements.

Deposits:

The Bank depends on deposits generated by its community banking offices as its primary source of funds.  The Bank offers numerous deposit products including demand deposits (noninterest and interest-bearing accounts), savings, money management accounts, and time deposits (certificates of deposits/CDs). Table 18 shows a comparison of the major deposit categories over a five-year period, including balances and the percentage change in balances year-over-year. Table 3, presented previously, shows the average balance of the major deposit categories and the average cost of these deposits over a three year period. In January 2013, the Bank introduced a fully FDIC insured product that is available as either a demand deposit account or as an interest-bearing checking account.

Table 18. Deposits



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

           December 31

 

           December 31

(Dollars in thousands)

 

2014

 

2013

 

2012

 

2011

 

2010

 

2016

 

2015

 

2014

 

2013

 

2012

 

 

 

 

%

 

 

 

 

%

 

 

 

 

%

 

 

 

 

%

 

 

 

 

 

 

 

%

 

 

 

 

%

 

 

 

 

%

 

 

 

 

%

 

 

 

 

Balance

 

Change

 

Balance

 

Change

 

Balance

 

Change

 

Balance

 

Change

 

Balance

 

Balance

 

Change

 

Balance

 

Change

 

Balance

 

Change

 

Balance

 

Change

 

Balance

Noninterest-bearing checking

 

$

136,910 

 

12.6 

 

$

121,565 

 

(1.7)

 

$

123,623 

 

18.6 

 

$

104,245 

 

15.4 

 

$

90,317 

 

$

170,345 

 

12.0 

 

$

152,095 

 

11.1 

 

$

136,910 

 

12.6 

 

$

121,565 

 

(1.7)

 

$

123,623 

Interest-bearing checking

 

194,992 

 

8.1 

 

 

180,450 

 

33.2 

 

 

135,454 

 

15.3 

 

 

117,479 

 

13.0 

 

 

103,918 

 

241,906 

 

4.2 

 

 

232,181 

 

19.1 

 

 

194,992 

 

8.1 

 

 

180,450 

 

33.2 

 

 

135,454 

Money management

 

388,043 

 

4.8 

 

 

370,401 

 

(2.5)

 

 

380,079 

 

16.5 

 

 

326,219 

 

12.6 

 

 

289,763 

 

420,309 

 

10.8 

 

 

379,331 

 

(2.2)

 

 

388,043 

 

4.8 

 

 

370,401 

 

(2.5)

 

 

380,079 

Savings

 

62,637 

 

5.5 

 

 

59,394 

 

3.9 

 

 

57,165 

 

10.5 

 

 

51,728 

 

7.5 

 

 

48,138 

 

74,925 

 

8.3 

 

 

69,174 

 

10.4 

 

 

62,637 

 

5.5 

 

 

59,394 

 

3.9 

 

 

57,165 

Retail time deposits

 

92,973 

 

(14.1)

 

 

108,283 

 

(15.3)

 

 

127,861 

 

(13.3)

 

 

147,479 

 

(8.6)

 

 

161,399 

 

71,264 

 

(13.6)

 

 

82,468 

 

(11.3)

 

 

92,973 

 

(14.1)

 

 

108,283 

 

(15.3)

 

 

127,861 

Brokered time deposits

 

 

5,626 

 

(0.1)

 

 

5,631 

 

(88.8)

 

 

50,258 

 

23.1 

 

 

40,836 

 

0.1 

 

 

40,796 

 

 

3,371 

 

3.3 

 

 

3,263 

 

(42.0)

 

 

5,626 

 

(0.1)

 

 

5,631 

 

(88.8)

 

 

50,258 

Total deposits

 

$

881,181 

 

4.2 

 

$

845,724 

 

(3.3)

 

$

874,440 

 

11.0 

 

$

787,986 

 

7.3 

 

$

734,331 

Total

 

$

982,120 

 

6.9 

 

$

918,512 

 

4.2 

 

$

881,181 

 

4.2 

 

$

845,724 

 

(3.3)

 

$

874,440 



35


Noninterest-bearing checking:  Noninterest-bearing demand depositThis category experienced double digit percentage growth for the third consecutive year. Nearly every sector of this product increased during the year with business accounts representshowing the largest dollar growth, approximately $13 million. Only the municipal account sector showed a very valuable funding source todecline, $1.4 million year-over-year. The average balance for the Bank. The categoryyear increased by 12.6 % in 2014 with the increase occurring primarily in the small business checking product and municipal checking accounts.approximately $20 million.



Interest-bearing checking: This category saw an increase in both the ending and average balance for the year compared to prior year end. The growthyear-end, while the cost of these accounts remained flat. Retail accounts and commercial accounts in this category occurred primarily in the new fully-insured interest-bearing checking account that was introducedproduct were growth leaders in 2013.  This account attracted commercial and large dollar accounts that lost the full FDIC insurance at the end of 2013. In addition, the Bank actively moved the majority of its Repo accounts into this fully-insured product.product during 2016.

 

Money management:  This categoryAfter declining in 2015, this product showed nearly an 11% growth year-over-year and a 3.1% increase fromin average balance for the prior year.  TheIn 2016, the cost of these accounts declined by .04%.  Every sector of this product increased during 2016, with the largest dollar increase was($14.3 million) occurring in the fully-insured money market account introduced in 2013, which was partially offset by decreases in commercial and municipalretail accounts.



Savings:  Savings accounts increased 5.5%8.3% during the year and represents the sixtheight consecutive year of growth. RetailIRA savings accounts IRA savings and health savings accounts accounted for the largest growth categories withindeclined from 2015, but this product.was more than offset by increases in other product sectors.

 

Time deposits:  Retail time deposits have declined for the fifthseventh consecutive year. Retail time deposits greater than $100 thousand totaled $24.0 million compared to $25.9 millionheld steady at year-end 2013.just over $3 million.  Consumers do not seem to be inclined to invest in longer maturity deposits as they want more liquid accounts and are afraid of missing out on the opportunity to take advantage of rising rates, whenever that may occur. As a result of this sentiment, the Bank has seen some maturing CDs migrate to the Money Management product and new CDs being written for short-terms.  In 2015, 61%2017, 60% of the Bank’s retail CDs will mature.   

Brokered deposits:At year-end 20142016, the Bank had $5.6$142.8 million placed in the ICS program ($76.8 million included in interest-bearing checking and $66.0 million included in money management) and $3.3 million of time deposits placed into the CDARS program that allowsprogram.  These programs allow the Bank to offer full FDIC coverage to large depositors, but with the convenience to the customer of only having to deal with one bank.  The Bank solicits these deposits

35


from within its market and it believes they present no greater risk than any other local deposit. However, regulatory guidance requires that these deposits be classified as brokered deposits. The Bank had no wholesale brokered CDs at year-end.

The Bank continues to reviewcontinually reviews different methods of funding growth that include traditional deposits and other wholesale sources. Competition from other local financial institutions, internet banks and brokerages will continue to be a challenge for the Bank in its efforts to attract new and retain existing deposit accounts.  This competition is not expected to lessen in the future.

The following table shows the maturity of outstanding time deposits of $100,000 or more at December 31, 2014:

Table 19. Time Deposits of $100,000 or More



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

Brokered

 

Total

 

Retail

 

Brokered

 

Total

(Dollars in thousands)

 

Time Deposits

 

Time Deposits

 

Time Deposits

 

Time Deposits

 

Time Deposits

 

Time Deposits

Maturity distribution:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Within three months

 

$

4,980 

 

$

2,015 

 

$

6,995 

 

$

5,407 

 

$

 -

 

$

5,407 

Over three through six months

 

5,431 

 

 

244 

 

 

5,675 

 

3,376 

 

 

 -

 

 

3,376 

Over six through twelve months

 

5,007 

 

 

2,770 

 

 

7,777 

 

3,347 

 

 

2,339 

 

 

5,686 

Over twelve months

 

 

8,574 

 

 

356 

 

 

8,930 

 

 

6,003 

 

 

399 

 

 

6,402 

Total

 

$

23,992 

 

$

5,385 

 

$

29,377 

 

$

18,133 

 

$

2,738 

 

$

20,871 



Borrowings:

Short-term Borrowings: In addition to deposits, the Bank uses securities sold under repurchase agreements (Repo), which are accounted for as collateralized financings, and borrowings from FHLB as additional funding sources. The Bank enters into Repo agreements as part of a cash management product offered to commercial and municipal customers. These are overnight borrowings by the Bank that are collateralized with U.S. Government and U.S. Agency securities. During 2014, the Bank continued to close existing Repo accounts and move these accounts into a fully-insured sweep deposit product. At the end of 2014, the Bank had one remaining Repo account and it was closed on January 2, 2015. By moving accounts out of the Repo, the Bank can free up its investment collateral and improve its liquidity position by having less pledged collateral.

Short-term borrowings from the FHLB are in the form of a revolving term commitment. The short-term FHLB borrowings are used as overnight borrowings to fund the short-term liquidity needs of the Bank.  These borrowings reprice on a daily basis and the interest rate fluctuates with short-term market interest rates. AtThe Bank’s maximum borrowing capacity with the FHLB at December 31, 2016 was $278.6 million with $254.3 million available to borrow.

The Bank had previously used securities sold under repurchase agreements (Repo), which were accounted for as collateralized financings, as an additional funding source. During 2014, the available amountBank began the process of closing this product and transitioning these accounts into a fully-insured sweep deposit product. At the end of 2014, the Bank had one remaining Repo account and it was closed on this lineJanuary 2, 2015. By moving accounts out of creditthe Repo product, the Bank was $35.0 million.able to free up its investment collateral and improve its liquidity position by having less pledged collateral. The following table resentspresents information about the Bank’s Repo product and short-term borrowings.

Table 20. Securities Sold Under Agreements to Repurchase

36


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

2014

 

2013

 

2012

 

 

Repurchase

 

Repurchase

 

Repurchase

 

 

Agreements

 

Agreements

 

Agreements

Ending balance

 

$

9,079 

 

$

23,834 

 

$

42,209 

Average balance

 

 

8,539 

 

 

32,407 

 

 

51,558 

Maximum month-end balance

 

 

17,755 

 

 

52,880 

 

 

57,279 

Weighted-average interest rate

 

 

0.15% 

 

 

0.15% 

 

 

0.15% 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 20. Short-Term Borrowings and Securities Sold Under Agreements to Repurchase



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

2016

 

2015

 

2014



 

Short-Term

Repurchase

 

Short-Term

Repurchase

 

Short-Term

Repurchase



 

Borrowings

Agreements

 

Borrowings

Agreements

 

Borrowings

Agreements

Ending balance

 

$

24,270 

$

 -

 

$

 -

$

 -

 

$

 -

$

9,079 

Average balance

 

 

5,258 

 

 -

 

 

923 

 

25 

 

 

 -

 

8,539 

Maximum month-end balance

 

 

24,270 

 

 -

 

 

3,500 

 

 -

 

 

 -

 

17,755 

Weighted-average interest rate

 

 

0.63% 

 

 -

 

 

0.38% 

 

0.15% 

 

 

 -

 

0.15% 



Long-term Debt:    During 2014, theThe Bank prepaid its remaining advances with FHLB.  The advances had above market interest rates and the Bank achieved a better return by incurring the prepayment penalties of $182 thousand, using low-rate cash to pay-off the advances. See Note 10 of the accompanying consolidated financial statements for more information.no long-term debt outstanding during 2016 or 2015.

Shareholders’ Equity:

Shareholders’ equity increased $8.1$5.1 million to $103.5$116.5 million at December 31, 2014.2016. The Corporation added $5.6$4.6 million to retained earnings after declaring $2.8$3.5 million in dividends.  The Dividend Reinvestment Plan (DRIP) added $923 thousand$1.7 million in new capital during 2014.2016.   The Corporation declared regular cash dividends per share of $0.68$0.82 in both 2014 and 2013.2016. The increasedecrease in net income reducedincreased the dividend payout ratio to 33.9%43.6% in 20142016 compared to 45.1%30.8% in 2013. An improvement in the fair value of securities helped to increase accumulated other comprehensive income, and capital, by $1.6 million during the year. The Corporation made no repurchases of its stock in 2014 or 2013.2015.  

The Board of Directors has in the past authorized the repurchase of the Corporation’s $1.00 par value common stock. The repurchased shares can be held as treasury shares available for issuance in connection with future stock dividends and stock splits, employee benefit plans, executive compensation plans the Dividend Reinvestment Plan and other appropriate corporate purposes. The term of the repurchase plans is normally one year.  In April 2016, the Board of Directors approved a stock repurchase program that authorized the repurchase of up to $350,000 in shares of common stock during each calendar quarter through March 31, 2017.  During 2016, the Corporation repurchased 34,048 shares of its common stock for $795 thousand.  A stock repurchase plan was not authorized in 2015. For additional information on Shareholders’ Equity refer to Note 1718 of the accompanying consolidated financial statements.  There was no stock repurchase plan in place during 2014.

36


The Corporation’s dividend reinvestment plan (DRIP) allows for shareholders to purchase additional shares of the Corporation’s common stock by reinvesting cash dividends paid on their shares or through optional cash payments.  The Corporation has authorized 1,000,000 shares of common stock to be issued under the amended plan.  During 2014, 45,8642016,  70,298 shares of common stock were purchased through the dividend reinvestment plan at a value of $923 thousand$1.7 million and 692,340614,355 shares remain to be issued.

A strong capital position is important to the Corporation as it provides a solid foundation for the future growth of the Corporation, as well as instills confidence in the Bank by depositors, regulators and investors, and is considered essential by Management. The Corporation is continually exploring other sources of capital as part of its capital management plan for the Corporation and the Bank.

Common measures of adequate capitalization for banking institutions are capital ratios.  These ratios indicate the proportion of permanently committed funds to the total asset base.  Guidelines issued by federal and state regulatory authorities require both banks and bank holding companies to meet minimum leverage capital ratios and risk-based capital ratios.

The leverage ratio compares Tier 1 capital to average assets while the risk-based ratio compares Tier 1 and total capital to risk-weighted assets and off-balance-sheet activity in order to make capital levels more sensitive to the risk profiles of individual banks. Tier 1 capital is comprised of common stock, additional paid-in capital, retained earnings and components of other comprehensive income, reduced by goodwill and other intangible assets.  Total capital is comprised of Tier 1 capital plus the allowable portion of the allowance for loan losses.

Current regulatory capital guidelines call forThe Corporation, as a minimum leverage ratio of 4.0% and minimum Tier 1 and total capital ratios of 4.0% and 8.0%, respectively.  Well-capitalized banks are determinedbank holding company, is required to have leverage capital ratios greater than or equal to 5.0% and Tier 1 and total capital ratios greater than or equal to 6.0% and 10.0%, respectively.  Table 21 presentscomply with the capital ratios for the consolidated Corporation at December 31, 2014, 2013 and 2012.  At year-end 2014, the Corporation and its banking subsidiary exceeded all regulatory capital requirements. The Corporation is not aware of any future events or transactions, outside its control, that are expected to significantly affect its capital position.adequacy standards established by Federal Reserve Board.  The Bank did not participate in the Troubled Asset Relief Program (TARP)is required to comply with capital adequacy standards established by the Emergency Economic Stabilization ActFDIC. In addition, the Pennsylvania Department of 2008 (EESA) that was designedBanking also requires state chartered banks to providemaintain a 6% leverage capital injections to banks throughlevel and 10% risk based capital, defined substantially the purchase of preferred stock, and it did not participate insame as the Small Business Lending Fund created in 2011.federal regulations.

In July 2013, Federal banking regulators approved the final rules from the Basel Committee on Banking Supervision for the regulation of capital requirements for bank holding companies and U.S banks, generally referred to as “Basel III.” The Basel III standards were effective for the Corporation and the Bank, effective January 1, 2015 (subject to a phase-in period for certain provisions).  Basel III imposes significantly higher capital requirements and more restrictive leverage and liquidity ratios than those currentlypreviously in place.  The capital ratios to be considered “well capitalized” under Basel III are: common equity(1) Common Equity Tier 1(CET1) of 6.5%, (2) Tier 1 leverageLeverage of 5%, (3)Tier 1 risk-based capitalRisk-Based Capital of 8%, and (4) Total Risk-Based capitalCapital of 10%.  The common equity ratio is a new capital ratio under Basel IIIrules also include changes in the risk weights of certain assets to better reflect credit and the Tier 1 risk-based capital ratio of 8% has been increased from 6%.other risk exposures. In addition, a capital conservation buffer will be phased-in beginning in at 0.625% for 2016, 1.25% for 2017, 1.875% for 2018 and 2.50% for 2019 and thereafter. The capital conservation buffer will be applicable to all of 2.5% above the minimum capital ratios except for the Tier1 Leverage ratio. The capital conservation buffer is equal to the lowest value of the three applicable capital ratios less the regulatory minimum for each respective capital measurement.   The Bank’s capital conservation buffer at December 31, 2016 was 7.55% (total risk-based capital 15.55% less 8.00%)

37


compared to the 2016 regulatory buffer of .625%. Compliance with the capital conservation buffer is required in order to avoid anylimitations certain capital distribution restrictions.  Certain components of the new capital requirements are effective January, 2015 with others being phased in through January 1, 2019.distributions.  As of December 31, 2014, the Management believes that2016, the Bank would remainwas “well capitalized’ under the new rules.Basel III requirements and believes it would be “well capitalized” on a fully-phased in basis had such a requirement been in effect.  The minimum capital ratios (shown as “adequately capitalized”) and the “well capitalized” capital ratios are reported on Note 2 of the accompanying financial statements.

The following table presents capital ratios for the Corporation:

Table 21. Capital Ratios



 

 

 

 

 



 

 

 

 

 



December 31



2016

 

2015

 

2014

Common Equity Tier 1 risk-based capital ratio

14.41% 

 

14.77% 

 

-

Total risk-based capital ratio

15.67% 

 

16.03% 

 

15.49% 

Tier 1 risk-based capital ratio

14.41% 

 

14.77% 

 

14.19% 

Tier 1 leverage ratio

10.11% 

 

10.38% 

 

9.69% 

For additional information on capital adequacy refer to Note 2 of the accompanying consolidated financial statements.

The following table provides information on the Corporation’s capital ratio.

Table 21. Capital Ratios

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

2014

 

2013

 

2012

Total risk-based capital ratio

15.49% 

 

14.24% 

 

12.60% 

Tier 1 risk-based capital ratio

14.19% 

 

12.97% 

 

11.36% 

Tier 1 leverage ratio

9.69% 

 

9.14% 

 

8.29% 

statements

Local Economy

The Corporation’s primary market area includes Franklin, Fulton, Cumberland and Huntingdon County, PA.  This area is diverse in demographic and economic makeup.  County populations range from a low of approximately 15,000 in Fulton County to over 241,000243,000 in Cumberland County. Unemployment in the Bank’s market area has improved during 2014remained steady in 2016 and ranges from a low of 3.6%4.2% in Cumberland County to high of 5.8%6.6% in Fulton County.  The market area has a diverse economic base and local industries include, warehousing, truck & rail shipping centers, light and heavy manufacturers, health-care, higher education institutions, farming and agriculture, and a varied service sector.  The Corporation’s primary market area is located in south central Pennsylvania and provides easy access to the major metropolitan markets on the east coast via trucking and rail transportation. Because of this, warehousing and distribution companies continue to find the area attractive. The local economy is not overly dependent on any one industry or business and Management believes that the Bank’s primary market area continues to be well suited for growth as the recession eases.growth.  The following provides selected economic data for the Bank’s primary market:

37


Economic Data



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

December 31

 

12/31/2014

 

12/31/2013

 

2016

 

2015

Unemployment Rate (seasonally adjusted)

 

 

 

 

 

 

 

 

Market area range (1)

 

3.6 - 5.8%

 

5.6 - 9.2%

 

4.2 - 6.6%

 

3.5 - 5.5%

Pennsylvania

 

5.1% 

 

7.3% 

 

5.7% 

 

5.0% 

United States

 

5.8% 

 

6.7% 

 

4.6% 

 

5.0% 

 

 

 

 

 

 

 

 

Housing Price Index - year over year change

 

 

 

 

 

 

 

 

PA, nonmetropolitan statistical area

 

0.5% 

 

1.3% 

 

2.8% 

 

2.0% 

United States

 

5.7% 

 

4.6% 

 

5.6% 

 

5.6% 

 

 

 

 

 

 

 

 

Franklin County Building Permits - year over year change

 

 

 

 

 

 

 

 

Residential, estimated

 

32.7% 

 

18.2% 

 

20.9% 

 

-15.6%

Multifamily, estimated

 

157.8% 

 

-68.5%

 

-31.7%

 

-65.0%

 

 

 

 

 

 

 

 

(1) Franklin, Cumberland, Fulton and Huntingdon Counties

(1) Franklin, Cumberland, Fulton and Huntingdon Counties

 

 

 

(1) Franklin, Cumberland, Fulton and Huntingdon Counties

 

 

 

  

Unlike many companies, theThe assets and liabilities of the Corporation are financial in nature.nature, as such, the pricing of products, customer demand for certain types of products, and the value of assets and liabilities are greatly influenced by interest rates.  As such, interest rates and changes in interest rates may have a more significant effect on the Corporation’s financial results than on other types of industries. Because of this, the Corporation watches the actions of the Federal Reserve Open Market Committee (FOMC) as it makes decisions about interest rate changes and monetary policy.  TheIn December 2016, the FOMC increased the federal funds rate target range, following a similar increase in December of 2015.   Looking ahead to 2017, the FOMC continues to hold short-term rates at historic lows.  Initially,state that the Federal Reserve said it wouldn’t raise interest rates untiltiming and magnitude of rate increases will be data dependent; therefore, the U.S. economy was on sustainable economic footing.  Many take this to mean a joblesslikelihood of any rate increase or decrease in 2017 is unknown, despite predictions of 6.5%two or more increases.   In determining the timing and inflationsize of 2.5%.  The unemployment rate is already below the 6.5% target and U.S. inflation is near 1.5%.  At the same time, there is morefuture adjustments to the U.S. economy than those two indicators.  It’starget range for the federal funds rate, the FOMC  assesses realized and expected economic conditions relative to its objectives of maximum employment and 2 percent inflation.  We expect that the normalization of monetary policy will be quite possiblegradual.  At its January 2017 meeting, the U.S. economy will hit those targets in early 2015 and the Fed chooses notFOMC voted to raise interest rates because it believes there is too much uncertainty.  The Federal Reserve will announce on March 18, 2015 whether or not it will raise interest rates from zero.  If the Federal Reserve decides the economy is on the right path and raises interest rates sooner than expected, it’s quite possible the stock market will go through a short-term correction.  An increase of 50 basis points could shock the system and negatively impact the broader economy—making it more difficult for people and businesses to borrow and lend.  Maintainingmaintain the current ultra-low levels would signal there is still work to be done and that rates will probably not rise until later in 2015.federal funds target rate.  

38


Liquidity

The Corporation conducts substantially all of its business through its bank subsidiary. The liquidity needs of the Corporation are funded primarily by the bank subsidiary, supplemented with liquidity from its dividend reinvestment plan.

The Bank must meet the financial needs of the customers that it serves, while providing a satisfactory return on the shareholders’ investment.  In order to accomplish this, the Corporation must maintain sufficient liquidity in order to respond quickly to the changing level of funds required for both loan and deposit activity.  The goal of liquidity management is to meet the ongoing cash flow requirements of depositors who want to withdraw funds and of borrowers who request loan disbursements. The Bank regularly reviews it liquidity position by measuring its projected net cash flows (in and out) at a 30 and 90-day interval.  The Bank stresses this measurement by assuming a level of deposit out-flows that have not historically been realized. In addition to this forecast, other funding sources are reviewed as a method to provide emergency funding if necessary.  The objective of this measurement is to identify the amount of cash that could be raised quickly without the need to liquidate assets.  The Bank also stresses its liquidity position utilizing different longer-term scenarios.  The varying degrees of stress create pressure on deposit flows in its local market, reduce access to wholesale funding and limit access of funds available through brokered deposit channels. In addition to stressing cash flow, specific liquidity risk indicators are monitored to help identify risk areas.  This analysis will helphelps identify and quantify the potential cash surplus/deficit over a variety of time horizons to ensure the Bank has adequate funding resources.  Assumptions used for liquidity stress testing are subjective.  Should an evolving liquidity situation or business cycle present new data, potential assumption changes will be considered.  The Bank believes it can meet all anticipated liquidity demands.



Historically, the CorporationBank has satisfied its liquidity needs from earnings, repayment of loans, and amortizing investment securities,and maturing investment securities, loan sales, deposit growth and its ability to access existing lines of credit.  All investment securities are classified as available for sale; therefore, securities that are not pledged (approximately $65 million fair value) as collateral for borrowings are an additional source of readily available liquidity, either by selling the security or, more preferably, to provide collateral for additional borrowing. At December 31, 2014,The Bank also has access to other wholesale funding via the Bank had approximately $92 million (fair value) in its investment portfolio pledged as collateral for deposits and Repos.  Another source of available liquidity for the Bank is a line of credit with the FHLB.  At December 31, 2014, the Bank had approximately $35 million available on this line of credit and $16 million of unsecured lines of credit at correspondent banks. brokered CD market.

The FHLB system has always been a major source of funding for community banks. The Bank’s maximum borrowing capacity with the FHLB at December 31, 2016 was $278.6 million with $254.3 million available to borrow. There are no indicators that lead the Bank to believe the FHLB will discontinue its lending function or restrict the Bank’s ability to borrow.  If either of these events were to occur, it would have a negative effect on the Bank and it is unlikely that the Bank could replace the level of FHLB funding in a short time.

38




The Bank has established credit at the Federal Reserve Discount Window and as of year-end had the ability to borrow approximately $29$23 million. The Bank also has a $6 million unsecured line of credit at a correspondent bank. 

Off Balance Sheet Commitments



The Corporation’s 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 mainly of unfunded loans and letters of credit made under the same standards as on-balance sheet loans and lines of credit.  Because these unfunded instruments have fixed maturity dates and many of them will expire without being drawn upon, they do not generally present any significant liquidity risk to the Corporation.  Unused commitments and standby letters of credit totaled $248.3$277.4 million and $22.7$23.9 million, respectively, at December 31, 2014,2016, compared to $219.4$265.4 million and $20.2$25.9 million, respectively, at December 31, 2013.2015. See Note 1819 of the accompanying consolidated financial statements for more information on commitments and contingencies.



Management believes that any amounts actually drawn upon can be funded in the normal course of operations.  The Corporation has no investment in or financial relationship with any unconsolidated entities that are reasonably likely to have a material effect on liquidity.

39


The following table represents the Corporation’s aggregate on and off balance sheet contractual obligations to make future payments as of December 31, 2014.2016.

Table 22. Contractual Obligations









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 year

 

 

 

 

 

Over

 

 

 

1 year

 

 

 

 

 

Over

 

 

 

and under

 

Years 2-3

 

Years 4-5

 

5 years

 

Total

 

and under

 

Years 2-3

 

Years 4-5

 

5 years

 

Total

Time deposits

 

$

61,541 

 

$

28,685 

 

$

8,373 

 

$

 -

 

$

98,599 

 

$

45,884 

 

$

20,191 

 

$

8,560 

 

$

 -

 

$

74,635 

Operating leases

 

 

713 

 

1,068 

 

 

1,024 

 

4,997 

 

7,802 

 

 

704 

 

1,157 

 

997 

 

4,050 

 

6,908 

Deferred compensation

 

 

160 

 

318 

 

314 

 

113 

 

905 

 

 

691 

 

463 

 

425 

 

764 

 

2,343 

Estimated future pension payments

 

 

1,022 

 

 

2,795 

 

 

2,034 

 

 

5,324 

 

 

11,175 

 

 

1,169 

 

 

2,201 

 

 

2,507 

 

 

6,233 

 

 

12,110 

Total

 

$

63,436 

 

$

32,866 

 

$

11,745 

 

$

10,434 

 

$

118,481 

 

$

48,448 

 

$

24,012 

 

$

12,489 

 

$

11,047 

 

$

95,996 

 

The Corporation is not aware of any known trends, demands, commitments, events or uncertainties which would result in any material increase or decrease in liquidity. The Corporation has also entered into an interest rate swap agreement as part of its interest rate risk management strategy. See Note 14 of the accompanying financial statements for more information on financial derivatives.

Item 7A.  Quantitative and Qualitative Disclosures about Market Risk

Market Risk

In the course of its normal business operations, the Corporation is exposed to certain market risks.  The Corporation has no foreign currency exchange rate risk, no commodity price risk or material equity price risk.  However, it is exposed to interest rate risk.  All interest rate risk arises in connection with financial instruments entered into for purposes other than trading.  Financial instruments, which are sensitive to changes in market interest rates, include fixed and variable-rate loans, fixed-income securities, derivatives, interest-bearing deposits and other borrowings. 

Changes in interest rates can have an impact on the Corporation’s net interest income and the economic value of equity.  The objective of interest rate risk management is to identify and manage the sensitivity of net interest income and economic value of equity to changing interest rates in order to achieve consistent earnings that are not contingent upon favorable trends in interest rates.

The Corporation uses several tools to measure and evaluate interest rate risk.  One tool is interest rate sensitivity or gap analysis.  Gap analysis classifies assets and liabilities by repricing and maturity characteristics and provides managementManagement with an indication of how different interest rate scenarios will impact net interest income.  Table 23 presents a gap analysis of the Corporation’s balance sheet at December 31, 2014.2016. A positive gap in the under one-year time interval suggests that, all else being equal, the Corporation’s near-term earnings would rise in a higher interest rate environment and decline in a lower rate environment. A negative gap suggests the opposite result.  At December 31, 2014,2016, the Corporation’s cumulative gap position at one year was negative.  However, the incremental benefit of future rate decreases has been reduced as the rates paid on the Bank’s liabilities have been reduced greatly, leaving little room for future rate decreases.reductions.  In addition, many of the liabilities are reported in Table 23 at the earliest period at which the rate could change. Since these rates change at the discretion of the Bank, certain liabilities may or may not be repriced with the same magnitude or at the same time as market rates. These circumstances are not captured by a gap analysis.  Consequently, gap analysis is not a good indicator of future earnings.

Another tool for analyzing interest rate risk is financial simulation modeling which captures the effect of not only changing interest rates but also other sources of cash flow variability including loan and securities prepayments and customer preferences.  

39


Financial simulation modeling forecasts both net interest income and the economic value of equity under a variety of different interest rate environments that cannot be captured with a gap analysis. The Corporation regularly measures the effects of multiple yield curve rate changes.  The magnitude of each change scenario may vary depending on the current interest rate environment In addition, the balance sheet is held static in each scenario so that the effect of an interest rate change can be isolated and not distorted by changes in the balance sheet.

Table 24 presents the results of three different rate change scenarios and measures the change in net interest income against a base scenario.(unchanged) scenario over one year.  As shown, the Bank’s net interest income compared to the base scenario decreases in the down 100 basis point scenario, but increases in each of the up scenarios. For each scenario, interest rate changes are ramped up or down over a period of 1 year, except for the plus 400 basis point scenario which is ramped over 2 years. The Bank believes a ramp scenario is more realistic than an interest rate shock scenario; however, the Bank also runs scenarios using shocks and yield curve twists.  Economic value of equity (EVE) is defined as the estimated discounted present value of assets minus the discounted present value of liabilities and is a surrogate for long-term earnings. EVE measures the degree to which the economic value of a bank changes under different rate scenarios. EVE focuses on a longer-term time horizon and captures all balance sheet cash flows and is more effective in considering embedded options. The discount rates used in the EVE calculation are based on market rates for like assets and liabilities and the balance sheet position is held constant in order to isolate the risk of interest rate changes. For EVE simulation, all rates change by the defined amount immediately and simultaneously in a shock fashion.

40


Computations of prospective effects of hypothetical interest rate changes are based on many assumptions, including relative levels of market interest rates, loan prepayments and deposit repricing.  Certain shortcomings are inherent in the computation of discounted present value and, if key relationships do not unfold as assumed, actual values may differ from those presented.  Further, the computations do not contemplate any actions Management could undertake in response to changes in market interest rates.

The following table shows interest rate sensitivity for the Corporation as of December 31, 2014.2016.

Table 23. Interest Rate Sensitivity Analysis



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

1-90

 

91-181

 

182-365

 

1-5

 

Beyond

 

 

1-90

 

91-181

 

182-365

 

1-5

 

Beyond

 

 

Days

 

Days

 

Days

 

Years

 

5 Years

 

Total

Days

 

Days

 

Days

 

Years

 

5 Years

 

Total

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest -bearing deposits in other banks

$

34,335 

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

34,335 

$

7,468 

 

$

5,836 

 

$

1,499 

 

$

4,724 

 

$

250 

 

$

19,777 

Investment securities and restricted stock

 

9,727 

 

 

8,565 

 

 

16,753 

 

 

78,451 

 

 

58,693 

 

 

172,189 

 

9,041 

 

4,918 

 

9,994 

 

79,793 

 

41,896 

 

145,642 

Loans

 

306,089 

 

 

28,408 

 

 

82,931 

 

 

215,711 

 

 

93,781 

 

 

726,920 

 

317,013 

 

 

28,416 

 

 

102,905 

 

 

323,952 

 

 

121,587 

 

 

893,873 

Interest rate swaps (receive side)

 

10,000 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

10,000 

Total interest-earning assets

 

360,151 

 

 

36,973 

 

 

99,684 

 

 

294,162 

 

 

152,474 

 

 

943,444 

 

333,522 

 

 

39,170 

 

 

114,398 

 

 

408,469 

 

 

163,733 

 

 

1,059,292 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking

 

194,992 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

194,992 

 

241,906 

 

 -

 

 -

 

 -

 

 -

 

241,906 

Money market deposit accounts

 

388,043 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

388,043 

 

420,309 

 

 -

 

 -

 

 -

 

 -

 

420,309 

Savings

 

62,637 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

62,637 

 

74,925 

 

 -

 

 -

 

 -

 

 -

 

74,925 

Time

 

22,418 

 

 

17,245 

 

 

21,878 

 

 

37,058 

 

 

 -

 

 

98,599 

 

15,420 

 

12,609 

 

17,855 

 

28,751 

 

 -

 

74,635 

Securities sold under agreements to repurchase

 

9,079 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

9,079 

Interest rate swaps (pay side)

 

 -

 

 

10,000 

 

 

 -

 

 

 -

 

 

 -

 

 

10,000 

Short-term borrowings

 

24,270 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

24,270 

Total interest-bearing liabilities

$

677,169 

 

$

27,245 

 

$

21,878 

 

$

37,058 

 

$

 -

 

$

763,350 

$

776,830 

 

$

12,609 

 

$

17,855 

 

$

28,751 

 

$

 -

 

$

836,045 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate gap

$

(317,018)

 

$

9,728 

 

$

77,806 

 

$

257,104 

 

$

152,474 

 

$

180,094 

$

(443,308)

 

$

26,561 

 

$

96,543 

 

$

379,718 

 

$

163,733 

 

$

223,247 

Cumulative interest rate gap

$

(317,018)

 

$

(307,290)

 

$

(229,484)

 

$

27,620 

 

$

180,094 

 

 

 

$

(443,308)

 

$

(416,747)

 

$

(320,204)

 

$

59,514 

 

$

223,247 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Table 24. Sensitivity to Changes in Market Interest Rates



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

Net Interest Income

 

Economic Value of Equity (EVE)

 

Net Interest Income

 

Economic Value of Equity (EVE)

Change in rates (basis points)

 

Projected

 

% Change

 

Projected

 

% Change

 

Projected

 

% Change

 

Projected

 

% Change

+400

 

$

32,635 

 

3.7% 

 

$

153,498 

 

2.9% 

 

$

36,583 

 

2.0% 

 

$

146,295 

 

-1.9%

+200

 

$

32,398 

 

3.0% 

 

$

154,253 

 

3.4% 

 

$

36,343 

 

1.3% 

 

$

150,122 

 

0.7% 

unchanged

 

$

31,468 

 

 -

 

$

149,165 

 

 -

 

$

35,866 

 

 -

 

$

149,077 

 

 -

-100

 

$

30,992 

 

-1.5%

 

$

118,959 

 

-20.3%

 

$

35,044 

 

-2.3%

 

$

113,284 

 

-24.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Forward-Looking Statements

Certain statements appearing herein which are not historical in nature are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Such forward-looking statements refer to a future period or periods, reflecting management’sManagement’s current views as to likely future developments, and use words “may,” “will,” “expect,” “believe,” “estimate,” “anticipate,” or similar terms.  Because forward-looking statements involve certain risks, uncertainties and other factors over which the Corporation has no direct control, actual results could differ materially from those contemplated in such statements.  These factors

40


include (but are not limited to) the following: general economic conditions, changes in interest rates, change in the Corporation’s cost of funds, changes in government monetary policy, changes in government regulation and taxation of financial institutions, changes in the rate of inflation, changes in technology, the intensification of competition within the Corporation’s market area, and other similar factors.

Impact of Inflation

The impact of inflation upon financial institutions such as the Corporation differs from its effect upon other commercial enterprises.  Unlike most other commercial enterprises, virtually all of the assets of the Corporation are monetary in nature.  As a result, interest rates have a more significant impact on the Corporation’s performance than do the effects of general levels of inflation.  Although inflation (and inflation expectations) may affect the interest rate environment, it is not possible to measure with any precision the impact of future inflation upon the Corporation.

41


 

Item 8.  Financial Statements and Supplementary Data

Report of Independent Registered Public Accounting Firm





Board of Directors and Shareholders

Franklin Financial Services Corporation

Chambersburg, Pennsylvania

We have audited the accompanying consolidated balance sheetsheets of Franklin Financial Services Corporation and its subsidiaries (the “Corporation”) as of December 31, 20142016 and 2013,2015, and the related consolidated statements of income, comprehensive income, changes in shareholders’ equity and cash flows for each of the year then ended.three years in the period ended December 31, 2016. These consolidated financial statements are the responsibility of the Corporation’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation.  We believe that our audit providesaudits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Franklin Financial Services Corporation and its subsidiaries as of December 31, 20142016 and 2013,2015, and the results of their operations and their cash flows for each of the year thenthree years in the period ended December 31, 2016, in conformity with accounting principles generally accepted in the United States of America.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Corporation’s internal control over financial reporting as of December 31, 2014,2016, based on criteria established in Internal Control - Integrated Framework  (1992)(2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 16, 201510, 2017 expressed an unqualified opinion.opinion thereon.





/s/ BDO USA, LLP



Harrisburg, Pennsylvania

March 16, 201510, 2017

 

42


 

Report of Independent Registered Public Accounting Firm

Board of Directors and Shareholders

Franklin Financial Services Corporation

Chambersburg, Pennsylvania

We have audited the accompanying consolidated statements of income, comprehensive income, changes in shareholders’ equity and cash flows of Franklin Financial Services Corporation and its subsidiaries for the year ended December 31, 2012.  Franklin Financial Services Corporation’s management is responsible for these consolidated financial statements. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated results of Franklin Financial Services Corporation and its subsidiaries’ operations and their cash flows for the year ended December 31, 2012, in conformity with accounting principles generally accepted in the United States of America.

/s/ Baker Tilly Virchow Krause, LLP

Wilkes-Barre, Pennsylvania

March 11, 2013

43


Consolidated Balance Sheets





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

December 31

December 31

2014

 

2013

2016

 

2015

Assets

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

$

14,258 

 

$

13,542 

$

16,888 

 

$

20,664 

Interest-bearing deposits in other banks

 

34,335 

 

 

27,203 

 

19,777 

 

 

18,502 

Total cash and cash equivalents

 

48,593 

 

 

40,745 

 

36,665 

 

 

39,166 

Investment securities available for sale, at fair value

 

171,751 

 

 

159,674 

 

143,875 

 

 

159,473 

Restricted stock

 

438 

 

 

1,906 

 

1,767 

 

782 

Loans held for sale

 

389 

 

 

349 

 

540 

 

461 

Loans

 

726,531 

 

 

723,413 

 

893,873 

 

782,016 

Allowance for loan losses

 

(9,111)

 

 

(9,702)

 

(11,075)

 

 

(10,086)

Net Loans

 

717,420 

 

 

713,711 

 

882,798 

 

 

771,930 

Premises and equipment, net

 

15,046 

 

 

16,145 

 

14,058 

 

 

14,759 

Bank owned life insurance

 

22,098 

 

 

21,530 

 

22,459 

 

22,364 

Goodwill

 

9,016 

 

 

9,016 

 

9,016 

 

9,016 

Other intangible assets

 

181 

 

 

698 

Other real estate owned

 

3,666 

 

 

4,708 

 

4,915 

 

6,451 

Deferred tax asset, net

 

4,328 

 

 

5,445 

 

5,844 

 

4,758 

Other assets

 

8,522 

 

 

10,660 

 

5,506 

 

 

6,135 

Total assets

$

1,001,448 

 

$

984,587 

$

1,127,443 

 

$

1,035,295 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

 

 

Noninterest-bearing checking

$

136,910 

 

$

121,565 

$

170,345 

 

$

152,095 

Money management, savings and interest checking

 

645,672 

 

 

610,245 

 

737,140 

 

680,686 

Time

 

98,599 

 

 

113,914 

 

74,635 

 

 

85,731 

Total Deposits

 

881,181 

 

 

845,724 

 

982,120 

 

 

918,512 

Securities sold under agreements to repurchase

 

9,079 

 

 

23,834 

Long-term debt

 

 -

 

 

12,403 

Short-term borrowings

 

24,270 

 

 

 -

Other liabilities

 

7,667 

 

 

7,238 

 

4,560 

 

 

5,407 

Total liabilities

 

897,927 

 

 

889,199 

 

1,010,950 

 

 

923,919 

 

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

 

 

 

 

 

 

 

 

Common stock, $1 par value per share,15,000,000 shares authorized with

 

 

 

 

 

 

 

 

 

4,606,564 shares issued and 4,218,330 shares outstanding at December 31, 2014 and

 

 

 

 

 

4,560,700 shares issued and 4,168,673 shares outstanding at December 31, 2013

 

4,607 

 

 

4,561 

4,688,349 shares issued and 4,316,836 shares outstanding at December 31, 2016 and

 

 

 

 

4,659,319 shares issued and 4,275,879 shares outstanding at December 31, 2015 and

 

4,688 

 

4,659 

Capital stock without par value, 5,000,000 shares authorized with no

 

 

 

 

 

 

 

 

 

shares issued and outstanding

 

 -

 

 

 -

 

 -

 

 -

Additional paid-in capital

 

37,504 

 

 

36,636 

 

39,752 

 

38,778 

Retained earnings

 

71,452 

 

 

65,897 

 

83,081 

 

78,517 

Accumulated other comprehensive loss

 

(3,100)

 

 

(4,696)

 

(4,215)

 

(3,722)

Treasury stock, 388,234 and 392,027 shares at cost at December 31, 2014 and 2013,

 

 

 

 

 

Treasury stock, 371,513 and 383,440 shares at cost at December 31, 2016 and 2015,

 

 

 

 

respectively

 

(6,942)

 

 

(7,010)

 

(6,813)

 

 

(6,856)

Total shareholders' equity

 

103,521 

 

 

95,388 

 

116,493 

 

 

111,376 

Total liabilities and shareholders' equity

$

1,001,448 

 

$

984,587 

$

1,127,443 

 

$

1,035,295 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

 

 

 

 

 

 

 

 













4443


 

Consolidated Statements of Income





 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

Years ended December 31



2016

 

2015

 

2014

Interest income

 

 

 

 

 

 

 

 

   Loans, including fees

$

32,992 

 

$

30,279 

 

$

30,382 

Interest and dividends on investments:

 

 

 

 

 

 

 

 

Taxable interest

 

2,271 

 

 

2,415 

 

 

2,618 

Tax exempt interest

 

1,412 

 

 

1,607 

 

 

1,512 

Dividend income

 

17 

 

 

67 

 

 

100 

Deposits and obligations of other banks

 

287 

 

 

247 

 

 

182 

Total interest income

 

36,979 

 

 

34,615 

 

 

34,794 



 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

Deposits

 

2,212 

 

 

2,367 

 

 

2,743 

Securities sold under agreements to repurchase

 

 -

 

 

 -

 

 

13 

Short-term borrowings

 

33 

 

 

 

 

 -

Long-term debt

 

 -

 

 

 -

 

 

424 

Total interest expense

 

2,245 

 

 

2,371 

 

 

3,180 

Net interest income

 

34,734 

 

 

32,244 

 

 

31,614 

Provision for loan losses

 

3,775 

 

 

1,285 

 

 

764 

Net interest income after provision for loan losses

 

30,959 

 

 

30,959 

 

 

30,850 



 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

Investment and trust services fees

 

4,969 

 

 

5,036 

 

 

4,575 

Loan service charges

 

714 

 

 

1,002 

 

 

954 

Deposit service charges and fees

 

2,468 

 

 

2,318 

 

 

2,094 

Other service charges and fees

 

1,257 

 

 

1,239 

 

 

1,201 

Debit card income

 

1,469 

 

 

1,368 

 

 

1,320 

Increase in cash surrender value of life insurance

 

531 

 

 

551 

 

 

568 

Net (loss) gain on sale of other real estate owned

 

(31)

 

 

32 

 

 

50 

OTTI losses on debt securities

 

(40)

 

 

(20)

 

 

(20)

Gain on conversion of investment security

 

 -

 

 

728 

 

 

 -

Securities gains, net

 

22 

 

 

 

 

280 

Other

 

246 

 

 

390 

 

 

109 

Total noninterest income

 

11,605 

 

 

12,652 

 

 

11,131 



 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

18,276 

 

 

17,186 

 

 

17,179 

Occupancy, net

 

2,241 

 

 

2,240 

 

 

2,359 

Furniture and equipment

 

879 

 

 

924 

 

 

976 

Advertising

 

1,155 

 

 

1,105 

 

 

1,225 

Legal and professional

 

1,508 

 

 

1,093 

 

 

1,221 

Data processing

 

2,093 

 

 

2,051 

 

 

1,824 

Pennsylvania bank shares tax

 

902 

 

 

815 

 

 

694 

Intangible amortization

 

 -

 

 

181 

 

 

517 

FDIC insurance

 

580 

 

 

663 

 

 

908 

ATM/debit card processing

 

855 

 

 

830 

 

 

730 

Foreclosed real estate

 

1,333 

 

 

462 

 

 

315 

Telecommunications

 

429 

 

 

555 

 

 

488 

Other

 

2,924 

 

 

3,031 

 

 

3,137 

Total noninterest expense

 

33,175 

 

 

31,136 

 

 

31,573 

Income before federal income tax expense

 

9,389 

 

 

12,475 

 

 

10,408 

Federal income tax expense

 

1,302 

 

 

2,271 

 

 

2,006 

Net income

$

8,087 

 

$

10,204 

 

$

8,402 



 

 

 

 

 

 

 

 

Per share

 

 

 

 

 

 

 

 

Basic earnings per share

$

1.88 

 

$

2.40 

 

$

2.01 

Diluted earnings per share

$

1.88 

 

$

2.40 

 

$

2.00 

Cash dividends declared

$

0.82 

 

$

0.74 

 

$

0.68 

The accompanying notes are an integral part of these financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

Years ended December 31

 

2014

 

2013

 

2012

Interest income

 

 

 

 

 

 

 

 

   Loans, including fees

$

30,382 

 

$

32,457 

 

$

35,647 

Interest and dividends on investments:

 

 

 

 

 

 

 

 

Taxable interest

 

2,618 

 

 

1,783 

 

 

1,725 

Tax exempt interest

 

1,512 

 

 

1,509 

 

 

1,483 

Dividend income

 

100 

 

 

80 

 

 

80 

Deposits and obligations of other banks

 

182 

 

 

213 

 

 

207 

Total interest income

 

34,794 

 

 

36,042 

 

 

39,142 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

 

 

 

 

 

 

Deposits

 

2,743 

 

 

3,839 

 

 

5,173 

Securities sold under agreements to repurchase

 

13 

 

 

48 

 

 

78 

Long-term debt

 

424 

 

 

491 

 

 

1,639 

Total interest expense

 

3,180 

 

 

4,378 

 

 

6,890 

Net interest income

 

31,614 

 

 

31,664 

 

 

32,252 

Provision for loan losses

 

764 

 

 

2,920 

 

 

5,225 

Net interest income after provision for loan losses

 

30,850 

 

 

28,744 

 

 

27,027 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

 

Investment and trust services fees

 

4,575 

 

 

4,429 

 

 

4,087 

Loan service charges

 

917 

 

 

879 

 

 

1,210 

Mortgage banking activities

 

37 

 

 

47 

 

 

Deposit service charges and fees

 

2,094 

 

 

1,831 

 

 

1,925 

Other service charges and fees

 

1,201 

 

 

907 

 

 

864 

Debit card income

 

1,320 

 

 

1,236 

 

 

1,161 

Increase in cash surrender value of life insurance

 

568 

 

 

605 

 

 

652 

Other real estate owned (losses) gains, net

 

(220)

 

 

(255)

 

 

(582)

Other

 

109 

 

 

240 

 

 

184 

Net OTTI losses recognized in earnings

 

(20)

 

 

(75)

 

 

(100)

Securities gains (losses), net

 

280 

 

 

33 

 

 

44 

Total noninterest income

 

10,861 

 

 

9,877 

 

 

9,451 

 

 

 

 

 

 

 

 

 

Noninterest expense

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

17,179 

 

 

16,590 

 

 

16,626 

Net occupancy expense

 

2,359 

 

 

2,259 

 

 

2,024 

Furniture and equipment expense

 

976 

 

 

975 

 

 

875 

Advertising

 

1,225 

 

 

1,384 

 

 

1,401 

Legal and professional fees

 

1,221 

 

 

1,172 

 

 

1,170 

Data processing

 

1,824 

 

 

1,713 

 

 

1,642 

Pennsylvania bank shares tax

 

694 

 

 

815 

 

 

745 

Intangible amortization

 

517 

 

 

425 

 

 

435 

FDIC insurance

 

908 

 

 

979 

 

 

1,093 

ATM/debit card processing

 

730 

 

 

706 

 

 

630 

Other

 

3,670 

 

 

4,076 

 

 

3,960 

Total noninterest expense

 

31,303 

 

 

31,094 

 

 

30,601 

Income before federal income tax expense

 

10,408 

 

 

7,527 

 

 

5,877 

Federal income tax expense

 

2,006 

 

 

1,295 

 

 

512 

Net income

$

8,402 

 

$

6,232 

 

$

5,365 

 

 

 

 

 

 

 

 

 

Per share

 

 

 

 

 

 

 

 

Basic earnings per share

$

2.01 

 

$

1.51 

 

$

1.32 

Diluted earnings per share

$

2.00 

 

$

1.51 

 

$

1.32 

Cash dividends declared

$

0.68 

 

$

0.68 

 

$

0.78 

The accompanying notes are an integral part of these financial statements.

 

 

 

 

 

 

 

 



4544


 

 

Consolidated Statements of Comprehensive Income





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31

Years ended December 31

(Dollars in thousands)

2014

 

2013

 

2012

2016

 

2015

 

2014

Net Income

$

8,402 

 

$

6,232 

 

$

5,365 

$

8,087 

 

$

10,204 

 

$

8,402 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities (1):

 

 

 

 

 

 

 

 

Securities (1)

 

 

 

 

 

 

 

 

Unrealized (losses) gains arising during the period

 

(1,176)

 

 

(498)

 

 

3,353 

Reclassification adjustment for net losses (gains) and OTTI included in net income

 

18 

 

 

(716)

 

 

(260)

Net unrealized (losses) gains

 

(1,158)

 

 

(1,214)

 

 

3,093 

Tax effect

 

394 

 

 

413 

 

 

(1,052)

Net of tax amount

 

(764)

 

 

(801)

 

 

2,041 

 

 

 

 

 

 

 

 

Derivatives (2)

 

 

 

 

 

 

 

 

Unrealized gains (losses) arising during the period

 

3,353 

 

 

(3,326)

 

 

1,060 

 

 -

 

 

31 

 

 

(12)

Reclassification adjustment for net (gains) losses included in net income

 

(260)

 

 

42 

 

 

56 

Reclassification adjustment for net losses included in net income

 

 -

 

 

160 

 

 

382 

Net unrealized gains

 

 -

 

 

191 

 

 

370 

Tax effect

 

 -

 

 

(65)

 

 

(126)

Net of tax amount

 

 -

 

 

126 

 

 

244 

 

 

 

 

 

 

 

 

Pension (3)

 

 

 

 

 

 

 

 

Change in plan assets and benefit obligations

 

(638)

 

 

(416)

 

 

(1,369)

Reclassification adjustment for net losses included in net income

 

1,048 

 

 

497 

 

 

325 

Net unrealized gains (losses)

 

3,093 

 

 

(3,284)

 

 

1,116 

 

410 

 

 

81 

 

 

(1,044)

Tax effect

 

(1,052)

 

 

1,117 

 

 

(380)

 

(139)

 

 

(28)

 

 

355 

Net of tax amount

 

2,041 

 

 

(2,167)

 

 

736 

 

271 

 

 

53 

 

 

(689)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives (2):

 

 

 

 

 

 

 

 

Unrealized (losses) gains arising during the period

 

(12)

 

 

17 

 

 

(101)

Reclassification adjustment for losses included in net income

 

382 

 

 

525 

 

 

736 

Net unrealized gains

 

370 

 

 

542 

 

 

635 

Tax effect

 

(126)

 

 

(184)

 

 

(215)

Net of tax amount

 

244 

 

 

358 

 

 

420 

 

 

 

 

 

 

 

 

Pension:

 

 

 

 

 

 

 

 

Change in plan assets and benefit obligations

 

(824)

 

 

2,107 

 

 

357 

Reclassification adjustment for prior service costs arising during the period

 

(220)

 

 

(345)

 

 

(471)

Net unrealized (losses) gains

 

(1,044)

 

 

1,762 

 

 

(114)

Tax effect

 

355 

 

 

(599)

 

 

39 

Net of tax amount

 

(689)

 

 

1,163 

 

 

(75)

 

 

 

 

 

 

 

 

Total other comprehensive income (loss)

 

1,596 

 

 

(646)

 

 

1,081 

Total other comprehensive (loss) income

 

(493)

 

 

(622)

 

 

1,596 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Comprehensive Income

$

9,998 

 

$

5,586 

 

$

6,446 

$

7,594 

 

$

9,582 

 

$

9,998 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification adjustment / Statement line item

Tax  expense (benefit)

Tax  expense (benefit)

(1) Securities / Securities gain (losses), net

$

95 

 

$

11 

 

$

15 

 

 

 

 

 

 

 

 

(1) Securities / gain on conversion & securities (gains) losses, net

$

(6)

 

$

243 

 

$

88 

(2) Derivatives / interest expense on deposits

$

(130)

 

$

(179)

 

$

(250)

 

 -

 

 

(54)

 

 

(130)

(3) Pension / Salary & Benefits

 

(356)

 

 

(169)

 

 

(111)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4645


 

Consolidated Statements of Changes in Shareholders' Equity

For years ended December 31, 2014, 2013,2016, 2015, and 2012:2014:





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

Other

 

 

 

 

 

 

 

 

 

Additional

 

 

 

 

Other

 

 

 

 

 

 

Common

 

Paid-in

 

Retained

 

Comprehensive

 

Treasury

 

 

 

Common

 

Paid-in

 

Retained

 

Comprehensive

 

Treasury

 

 

 

(Dollars in thousands, except per share data)

Stock

 

Capital

 

Earnings

 

Loss

 

Stock

 

Total

Stock

 

Capital

 

Earnings

 

Loss

 

Stock

 

Total

Balance at December 31, 2011

$

4,419 

 

$

34,698 

 

$

60,280 

 

$

(5,131)

 

$

(7,084)

 

$

87,182 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

-

 

 

-

 

 

5,365 

 

 

-

 

 

-

 

 

5,365 

Other comprehensive income

 

 -

 

 

 -

 

 

 -

 

 

1,081 

 

 

 -

 

 

1,081 

Cash dividends declared, $0.78 per share

 

-

 

 

-

 

 

(3,170)

 

 

-

 

 

-

 

 

(3,170)

Treasury shares issued under stock option plans, 140 shares

 

-

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

Common stock issued under dividend reinvestment plan, 84,122 shares

 

84 

 

 

1,090 

 

 

-

 

 

-

 

 

-

 

 

1,174 

Balance at December 31, 2012

 

4,503 

 

 

35,788 

 

 

62,475 

 

 

(4,050)

 

 

(7,082)

 

 

91,634 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

-

 

 

-

 

 

6,232 

 

 

-

 

 

-

 

 

6,232 

Other comprehensive loss

 

 -

 

 

 -

 

 

 -

 

 

(646)

 

 

 -

 

 

(646)

Cash dividends declared, $0.68 per share

 

-

��

 

-

 

 

(2,810)

 

 

-

 

 

-

 

 

(2,810)

Treasury shares issued under stock option plans, 4,007 shares

 

-

 

 

(20)

 

 

 -

 

 

 -

 

 

72 

 

 

52 

Common stock issued under dividend reinvestment plan, 57,320 shares

 

58 

 

 

868 

 

 

-

 

 

-

 

 

-

 

 

926 

Balance at December 31, 2013

 

4,561 

 

 

36,636 

 

 

65,897 

 

 

(4,696)

 

 

(7,010)

 

 

95,388 

$

4,561 

 

$

36,636 

 

$

65,897 

 

$

(4,696)

 

$

(7,010)

 

$

95,388 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

-

 

 

-

 

 

8,402 

 

 

-

 

 

-

 

 

8,402 

 

-

 

 

-

 

 

8,402 

 

 

-

 

 

-

 

 

8,402 

Other comprehensive income

 

 -

 

 

 -

 

 

 -

 

 

1,596 

 

 

 -

 

 

1,596 

 

 -

 

 

 -

 

 

 -

 

 

1,596 

 

 

 -

 

 

1,596 

Cash dividends declared, $0.68 per share

 

-

 

 

-

 

 

(2,847)

 

 

-

 

 

-

 

 

(2,847)

 

-

 

 

-

 

 

(2,847)

 

 

-

 

 

-

 

 

(2,847)

Treasury shares issued under stock option plans, 3,793 shares

 

-

 

 

(9)

 

 

 -

 

 

 -

 

 

68 

 

 

59 

 

-

 

 

(9)

 

 

 -

 

 

 -

 

 

68 

 

 

59 

Common stock issued under dividend reinvestment plan, 45,864 shares

 

46 

 

 

877 

 

 

-

 

 

-

 

 

-

 

 

923 

 

46 

 

 

877 

 

 

-

 

 

-

 

 

-

 

 

923 

Balance at December 31, 2014

$

4,607 

 

$

37,504 

 

$

71,452 

 

$

(3,100)

 

$

(6,942)

 

$

103,521 

 

4,607 

 

 

37,504 

 

 

71,452 

 

 

(3,100)

 

 

(6,942)

 

 

103,521 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

-

 

 

-

 

 

10,204 

 

 

-

 

 

-

 

 

10,204 

Other comprehensive loss

 

 -

 

 

 -

 

 

 -

 

 

(622)

 

 

 -

 

 

(622)

Cash dividends declared, $0.74 per share

 

-

 

 

-

 

 

(3,139)

 

 

-

 

 

-

 

 

(3,139)

Treasury shares issued under stock option plans, 4,794 shares

 

-

 

 

 

 

 -

 

 

 -

 

 

86 

 

 

92 

Common stock issued under dividend reinvestment plan, 52,755 shares

 

52 

 

 

1,194 

 

 

 -

 

 

 -

 

 

 -

 

 

1,246 

Stock option compensation expense

 

 -

 

 

74 

 

 

-

 

 

-

 

 

-

 

 

74 

Balance at December 31, 2015

 

4,659 

 

 

38,778 

 

 

78,517 

 

 

(3,722)

 

 

(6,856)

 

 

111,376 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

-

 

 

-

 

 

8,087 

 

 

-

 

 

-

 

 

8,087 

Other comprehensive loss

 

 -

 

 

 -

 

 

 -

 

 

(493)

 

 

 -

 

 

(493)

Cash dividends declared, $0.82 per share

 

-

 

 

-

 

 

(3,523)

 

 

-

 

 

-

 

 

(3,523)

Acquisition of 34,048 shares of treasury stock

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(795)

 

 

(795)

Treasury shares issued under employer stock option plans, 907 shares

 

-

 

 

 

 

 -

 

 

 -

 

 

16 

 

 

20 

Treasury shares issued under dividend reinvestment plan, 45,068 shares

 

 -

 

 

296 

 

 

 -

 

 

 -

 

 

822 

 

 

1,118 

Common stock issued under dividend reinvestment plan, 25,230 shares

 

25 

 

 

528 

 

 

 -

 

 

 -

 

 

 -

 

 

553 

Common stock issued under incentive stock option plan, 3,800 shares

 

 

 

58 

 

 

 -

 

 

 -

 

 

 -

 

 

62 

Stock option compensation expense

 

 -

 

 

88 

 

 

-

 

 

-

 

 

-

 

 

88 

Balance at December 31, 2016

$

4,688 

 

$

39,752 

 

$

83,081 

 

$

(4,215)

 

$

(6,813)

 

$

116,493 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these financial statements.

The accompanying notes are an integral part of these financial statements.

The accompanying notes are an integral part of these financial statements.

 

4746


 

Consolidated Statements of Cash Flows

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Years ended December 31

  Years ended December 31

2014

 

2013

 

2012

2016

 

2015

 

2014

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

8,402 

 

$

6,232 

 

$

5,365 

$

8,087 

 

$

10,204 

 

$

8,402 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

1,422 

 

1,488 

 

1,405 

 

1,345 

 

1,328 

 

1,422 

Net amortization of loans and investment securities

 

1,818 

 

1,860 

 

1,511 

 

1,617 

 

1,659 

 

1,818 

Amortization and net change in mortgage servicing rights valuation

 

41 

 

50 

 

133 

 

55 

 

34 

 

41 

Amortization of intangibles

 

517 

 

425 

 

435 

 

 -

 

181 

 

517 

Provision for loan losses

 

764 

 

2,920 

 

5,225 

 

3,775 

 

1,285 

 

764 

Net realized gains on sales and calls of securities

 

(280)

 

(33)

 

(44)

 

(22)

 

(8)

 

(280)

Impairment writedown on securities recognized in earnings

 

20 

 

75 

 

100 

 

40 

 

20 

 

20 

Gain on conversion of investment security

 

 -

 

(728)

 

 -

Loans originated for sale

 

(8,904)

 

(10,207)

 

(13,125)

 

(8,972)

 

(9,121)

 

(8,904)

Proceeds from sale of loans

 

8,864 

 

9,925 

 

13,058 

 

8,893 

 

9,049 

 

8,864 

Writedown on premise and equipment

 

69 

 

60 

 

 -

Writedown on other real estate owned

 

273 

 

255 

 

435 

 

1,209 

 

365 

 

273 

Net (gain) loss on sale or disposal of other real estate/other repossessed assets

 

(53)

 

 -

 

147 

Net loss (gain) on sale or disposal of other real estate/other repossessed assets

 

31 

 

(32)

 

(50)

Increase in cash surrender value of life insurance

 

(568)

 

(605)

 

(652)

 

(531)

 

(551)

 

(568)

Gain from surrender of life insurance policy

 

 -

 

(22)

 

 -

 

(76)

 

(103)

 

 -

Contribution to pension plan

 

 -

 

 -

 

(6,783)

Decrease (increase) in other assets

 

1,039 

 

1,806 

 

(859)

Increase in other liabilities

 

707 

 

880 

 

3,842 

Deferred tax expense

 

294 

 

 

348 

 

 

367 

Stock option compensation

 

88 

 

 

74 

 

 -

Decrease in other assets

 

1,174 

 

2,443 

 

1,036 

(Decrease) increase in other liabilities

 

(1,094)

 

(2,758)

 

707 

Deferred tax (benefit) expense

 

(832)

 

 

(111)

 

 

294 

Net cash provided by operating activities

 

14,356 

 

 

15,397 

 

 

10,560 

 

14,856 

 

 

13,290 

 

 

14,356 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sales and calls of securities available for sale

 

5,421 

 

5,188 

 

494 

 

3,825 

 

1,381 

 

5,421 

Proceeds from maturities and paydowns of securities available for sale

 

25,369 

 

32,184 

 

34,789 

 

25,393 

 

30,123 

 

25,369 

Net decrease in restricted stock

 

1,468 

 

1,665 

 

1,451 

Net (increase) decrease in restricted stock

 

(985)

 

(344)

 

1,468 

Purchase of investment securities available for sale

 

(41,217)

 

(69,100)

 

(43,673)

 

(16,605)

 

(21,688)

 

(41,217)

Net (increase) decrease in loans

 

(4,506)

 

26,375 

 

3,938 

Net increase in loans

 

(114,780)

 

(58,496)

 

(4,506)

Proceeds from sale of other real estate/other repossessed assets

 

868 

 

554 

 

788 

 

625 

 

508 

 

868 

Proceeds from surrender of life insurance policy

 

 -

 

105 

 

 -

 

436 

 

389 

 

 -

Capital expenditures

 

(345)

 

 

(527)

 

 

(2,297)

 

(579)

 

 

(1,041)

 

 

(345)

Net cash used in investing activities

 

(12,942)

 

 

(3,556)

 

 

(4,510)

 

(102,670)

 

 

(49,168)

 

 

(12,942)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Net increase in demand deposits, interest-bearing checking and savings accounts

 

50,772 

 

35,489 

 

96,650 

 

74,704 

 

50,199 

 

50,772 

Net decrease in time deposits

 

(15,315)

 

(64,205)

 

(10,196)

 

(11,096)

 

(12,868)

 

(15,315)

Net decrease in short-term borrowings and repurchase agreements

 

(14,755)

 

(18,375)

 

(10,894)

Net decrease in repurchase agreements

 

 -

 

(9,079)

 

(14,755)

Long-term debt payments

 

(12,403)

 

(7)

 

(35,926)

 

 -

 

 -

 

(12,403)

Net increase in short-term borrowings

 

24,270 

 

 -

 

 -

Dividends paid

 

(2,847)

 

(2,810)

 

(3,170)

 

(3,523)

 

(3,139)

 

(2,847)

Treasury stock issued under stock option plans

 

59 

 

52 

 

Purchase of treasury stock

 

(795)

 

 -

 

 -

Cash received from option exercises

 

82 

 

92 

 

59 

Common stock issued under dividend reinvestment plan

 

923 

 

926 

 

1,174 

 

1,671 

 

 

1,246 

 

 

923 

Net cash provided by (used in) financing activities

 

6,434 

 

 

(48,930)

 

 

37,640 

Net cash provided by financing activities

 

85,313 

 

 

26,451 

 

 

6,434 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

 

7,848 

 

(37,089)

 

43,690 

(Decrease) increase in cash and cash equivalents

 

(2,501)

 

(9,427)

 

7,848 

Cash and cash equivalents as of January 1

 

40,745 

 

 

77,834 

 

 

34,144 

 

39,166 

 

 

48,593 

 

 

40,745 

Cash and cash equivalents as of December 31

$

48,593 

 

$

40,745 

 

$

77,834 

$

36,665 

 

$

39,166 

 

$

48,593 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosures of Cash Flow Information

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the year for:

 

 

 

 

 

 

 

 

 

 

 

 

Interest on deposits and other borrowed funds

$

3,240 

 

$

4,497 

 

$

7,102 

$

2,253 

 

$

2,416 

 

$

3,240 

Income taxes

$

907 

 

$

725 

 

$

 -

$

2,100 

 

$

3,016 

 

$

907 

 

 

 

 

 

 

 

 

 

 

 

 

Noncash Activities

 

 

 

 

 

 

 

 

 

 

 

 

Loans transferred to Other Real Estate

$

82 

 

$

390 

 

$

4,195 

$

329 

 

$

3,626 

 

$

82 

 

 

 

 

 

 

 

 

 

 

 

 

The accompanying notes are an integral part of these financial statements.

 

 

 

 

 

 

 

 

 

 

 

 

4847


 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Summary of Significant Accounting Policies

The accounting policies of Franklin Financial Services Corporation and its subsidiaries conform to generally accepted accounting principles and to general industry practices.  A summary of the more significant accounting policies, which have been consistently applied in the preparation of the accompanying consolidated financial statements, follows:

Principles of Consolidation – The consolidated financial statements include the accounts of Franklin Financial Services Corporation (the Corporation) and its wholly-owned subsidiaries; Farmers and Merchants Trust Company of Chambersburg and Franklin Future Fund Inc. Farmers and Merchants Trust Company of Chambersburg is a commercial bank (the Bank) that has one wholly-owned subsidiary, Franklin Financial Properties Corp., which holds real estate assets that are leased by the Bank.  Franklin Future Fund Inc. is a non-bank investment company that makes venture capital investments within the Corporation’s primary market area.  The activities of non-bank entities are not significant to the consolidated totals.  All significant intercompany transactions have been eliminated in consolidation.  Management has evaluated subsequent events for potential recognition and/or disclosure through the date these consolidated financial statements were issued.

Nature of Operations – The Corporation conducts substantially all of its business through its subsidiary bank, Farmers and Merchants Trust Company of Chambersburg, which serves its customer base through twenty-two community-banking offices located in Franklin, Cumberland, Fulton and Huntingdon Counties, Pennsylvania. These counties are considered to be the Corporation’s primary market area.area, but it may do business in the greater South-Central Pennsylvania market.  The Bank is a community-oriented commercial bank that emphasizes customer service and convenience.  As part of its strategy, the Bank has sought to develop a variety of products and services that meet the needs of both its retail and commercial customers.  The Corporation and the Bank are subject to the regulations of various federal and state agencies and undergo periodic examinations by these regulatory authorities.

Use of Estimates in the Preparation of Financial Statements – The preparation of financial statements in conformity with generally accepted accounting principles requires managementManagement to make estimates and assumptions.  These estimates and assumptions affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements as well as the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.  Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, and the assessment of other than temporary impairment of investment securities and impairment of restricted stock, the value of mortgage servicing rights and derivatives, and the valuation allowance on the deferred tax asset.

Significant Group Concentrations of Credit Risk – Most of the Corporation’s activities are with customers located within its primary market area.  Note 4 of the consolidated financial statements shows the types of securities in which the Corporation invests.  Note 5 of the consolidated financial statements shows the types of lending in which the Corporation engages.  The Corporation does not have any significant concentrations of any one industry or customer.

Statement of Cash Flows – For purposes of reporting cash flows, cash and cash equivalents include Cash and due from banks, Interest-bearing deposits in other banks and Federal funds sold.  Generally, Federal funds are purchased and sold for one-day periods.

Investment Securities – Management classifies its securities at the time of purchase as available for sale or held to maturity. At December 31, 20142016 and 2013,2015, all securities were classified as available for sale, meaning that the Corporation intends to hold them for an indefinite period of time, but not necessarily to maturity. Available for sale securities are stated at estimated fair value, adjusted for amortization of premiums and accretion of discounts which are recognized as adjustments of interest income through call date or maturity.  The related unrealized holding gains and losses are reported as other comprehensive income or loss, net of tax, until realized.  Declines in the fair value of held-to-maturity and available-for-sale securities to amounts below cost that are deemed to be other-than-temporary are reflected in earnings as realized losses.  In estimating the other-than-temporary impairment losses, managementManagement considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) determines if the Corporation does not intend to sell the security or it if is not more likely than not that the Corporation will be required to sell the security before recovery of its amortized cost. When a determination is made that an other-than-temporary impairment exists but the Corporation does not intend to sell the debt security and it is not more likely than not that it will be required to sell the debt security prior to its anticipated recovery, the other-than-temporary impairment is separated into (a) the amount of the total other-than-temporary impairment related to a decrease in cash flows expected to be collected from the debt security (the credit loss) and (b) the amount of the total other-than-temporary impairment related to all other factors. The amount of the total other-than-temporary impairment related to the credit loss is recognized in earnings. The amount of the total other-than-temporary impairment related to all other factors is recognized in other comprehensive income. Realized securities gains and losses are computed using the specific identification method. Gains or losses on the disposition of investment securities are based on the net proceeds and the adjusted carrying amount of the specific security sold. Any decision to sell a security classified as available for sale would be based on various factors, including significant movement in interest rates, changes in maturity or mix of the Bank’s assets and liabilities, liquidity needs, regulatory capital considerations and other similar factors.

4948


 

Restricted Stock–  – Restricted stock, which is carried at cost, consists of stock of the Federal Home Loan Bank of Pittsburgh (FHLB) and Atlantic Central Bankers Bank (ACBB).  The Bank held $438 thousasnd$1.8 million of restricted stock at the end of 2014.2016. With the exception of $30 thousand, this investment represents stock in the FHLB that the Bank is required to hold in order to be a member of FHLB and is carried at a cost of $100 per share. FHLB stock is divided into two classes: membership stock and activity stock, which is based on outstanding loan balances. Federal law requires a member institution of the FHLB to hold FHLB stock according to a predetermined formula. Management evaluates the restricted stock for impairment in accordance with ASC Topic 320.  Management’s determination of whether these investments are impaired is based on their 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 banks as compared to the capital stock amount for the banks and the length of time this situation has persisted, (2) commitments by the banks to make payments required by law or regulation and (3) the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the banks.  As a government sponsored entity, FHLB has the ability to raise funding through the U.S. Treasury that can be used to support its operations.  There is not a public market for FHLB or ACBB stock and the benefits of membership (e.g., liquidity and low cost funding) add value to the stock beyond purely financial measures. Management intends to remain a member of the FHLB and believes that it will be able to fully recover the cost basis of this investment. Management believes no impairment charge is necessary related to the FHLB or ACBB restricted stock as of December 31, 2014.2016.  

Financial Derivatives – The Corporation usesmay use interest rate swaps which it has designated as cash-flow hedges, to manage interest rate risk associated with variable-rate funding sources.  All such derivatives are recognized on the balance sheet at estimated fair value in other assets or liabilities as appropriate.  To the extent the derivatives are effective and meet the requirements for hedge accounting, changes in fair value are recognized in other comprehensive income with income statement reclassification occurring as the hedged item affects earnings.  Conversely, changes in fair value attributable to ineffectiveness or to derivatives that do not qualify as hedges are recognized as they occur in the income statement’s interest expense account associated with the hedged item.

Interest rate derivative financial instruments receive hedge accounting treatment only if they are designated as a hedge and are expected to be, and are, effective in substantially reducing interest rate risk arising from the assets and liabilities identified as exposing the Corporation to risk.  Those derivative financial instruments that do not meet the hedging criteria discussed below would be classified as trading activities and would be recorded at fair value with changes in fair value recorded in income.  Derivative hedge contracts must meet specific effectiveness tests (i.e., over time the change in their fair values due to the designated hedge risk must be within 80 to 125 percent of the opposite change in the fair values of the hedged assets or liabilities).  Changes in fair value of the derivative financial instruments must be effective at offsetting changes in the fair value of the hedged items due to the designated hedge risk during the term of the hedge.  Further, if the underlying financial instrument differs from the hedged asset or liability, there must be a clear economic relationship between the prices of the two financial instruments.  If periodic assessments indicate derivatives no longer provide an effective hedge, the derivatives contracts would be closed out and settled or classified as a trading activity.

Cash flows resulting from the derivative financial instruments that are accounted for as hedges of assets and liabilities are classified in the cash flow statement in the same category as the cash flows of the items being hedged.

Loans – Loans, that managementManagement has the intent and ability to hold for the foreseeable future or until maturity or payoff, are stated at the outstanding unpaid principal balances, net of any deferred fees.  Interest income is accrued on the unpaid principal balance.  Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the yield (interest income) of the related loans using the interest method.  The Corporation is amortizing these amounts over the contractual life of the loan.

The accrual of interest is generally discontinued when the contractual payment of principal or interest has become 90 days past due or managementManagement has serious doubts about further collectibilitycollectability 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 a prior year is charged against the allowance for loan losses.  Payments received on nonaccrual loans are applied initially against principal, then interest income, late charges and any other expenses.expenses and fees.  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 and the ultimate collectibilitycollectability of the total contractual principal and interest is no longer in doubt.  Consumer loans are typically charged off no later than 180 days past due.  Past due status is based on contractual terms of the loans.

Loans Held for Sale – Mortgage loans originated and intended for sale in the secondary market at the time of origination are carried at the lower of cost or estimated fair value (determined on an aggregate basis).  All sales are made without recourse.  Loans held for sale at December 31, 20142016 represent loans originated through a third-party brokerage agreement for a fee and present no price risk to the Bank.

Loan Servicing – Servicing assets are recognized as separate assets when rights are acquired through sale of financial assets.  A portion of the cost of originating the loan is allocated to the servicing right based on relative fair value.  Fair value is based on a valuation model that calculates the present value of estimated future net servicing income.  The valuation model incorporates assumptions that market participants would use in estimating future net servicing income, such as the cost to service, the discount rate,

49


prepayment speeds, default rates and losses.  Capitalized servicing rights are reported in other assets and are amortized into

50


noninterest income in proportion to, and over the periods of, the estimated future net servicing income of the underlying financial assets.  Servicing rights are evaluated for impairment based upon the fair value of the rights as compared to amortized cost.  For the purpose of computing impairment, mortgage servicing rights are stratified based on risk characteristics of the underlying loans that are expected to have the most impact on projected prepayments including loan type, interest rate and term.  Impairment is recognized through a valuation allowance to the extent that fair value is less than the capitalized amount.  If the Corporation later determines that all or a portion of the impairment no longer exists, a reduction of the allowance may be recorded as an increase to income.  Servicing fee income is recorded for fees earned for servicing loans.  The fees are based on a contractual percentage of the outstanding principal or a fixed amount per loan and are recorded as income when earned.  The amortization of mortgage servicing rights is netted against loan servicing fee income.  Loans serviced by the Bank for the benefit of others totaled $29.5$15.8 million, $34.6$21.6 million and $46.2$29.5 million at December 31, 2014, 20132016, 2015 and 2012,2014, respectively.

Allowance for Loan Losses – The allowance for loan losses is established through provisions for loan losses charged against income.  Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance.

The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated.  Management’s periodic evaluation of the adequacy of the allowance is based on the Bank’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s 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 change, including the amounts and timing of future cash flows expected to be received on impaired loans.

A loan is considered impaired when, based on current information and events, it is probable that the Bank 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 managementManagement in determining impairment include payment status, collateral value 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.  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.  Impairment is measured on a loan by loan basis for commercial and commercial real estate loans either by one of the following methods: the fair value of the collateral if the loan is collateral dependent,  the present value of expected future cash flows discounted at the loan’s effective interest rate or the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.price.

The Corporation’s allowance for possible loan losses consists of twothree elements: (1) specific valuation allowances established for probable losses on specific loans, and (2) historical valuation allowances calculated based on historical loan loss experience for similar loans with similar characteristics and trends, adjusted, as necessary to reflect the impact general economic conditions and other qualitative risk factors both internal and external to the Corporation.Corporation and (3) an unallocated component. An unallocated component is maintained to cover uncertainties that could affect Management’s estimate of probable loss.  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 portfolio.

Large groups of smaller balance homogeneous loans are collectively evaluated for impairment using historical charge-offs as the starting point in estimating loss.  Accordingly, the Corporation may not separately identify individual consumer and residential loans for impairment disclosures.

Premises and Equipment – Premises and equipment are stated at cost less accumulated depreciation and amortization.  Depreciation is computed using the straight-line method over the estimated useful lives of the related assets or the lease term for lease hold improvements, whichever is shorter.  When assets are retired or sold, the asset cost and related accumulated depreciation are eliminated from the respective accounts, and any resultant gain or loss is included in net income.

The cost of maintenance and repairs is charged to operating expense as incurred, and the cost of major additions and improvements is capitalized.

Intangible Assets – The Bank has $9.0 million of goodwill recorded on its balance sheet as the result of corporate acquisitions.  Goodwill is not amortized, nor deductible for tax purposes.   However, goodwill is tested for impairment at least annually in accordance with ASC Topic 350.   Goodwill was tested for impairment as of August 31, 2014.2016. The impairment test was conducted following the step-one test under ASC Topic 350 rather than the qualitative assessment permitted under ASU 2011-08.350. The Corporation chose not to use the qualitative assessment method for the August 31, 20142016 test primarily due to the fact that the Corporation’s stock price iswas trading below its book value. The Corporation uses several different weighted methods to determine the fair value of the reporting unit under the step-one test, including a dividend analysis, comparable sale transactions, and change of control premium estimates. If the step-one test fails, a more comprehensive step-two test is performed before a final determination of impairment is made. If goodwill is determined to be impaired, an impairment write-down is charged to results of operations in the period in which the impairment is determined.  As a result of the step-one test, the

50


estimated fair value of the Corporation exceeded its carrying value by approximately 37%30% (compared to 12%38% in 2013)2015) and Management determined goodwill was not impaired.  The increase in the valuation excess compared to 2013 is primarily the result of an increase in the Corporation’s stock price during 2014 and improved financial performance. At December 31, 2014,2016, Management subsequently considered certain qualitative factors

51


affecting the Corporation and determined that it was not likely that the results of the prior test had changed and it determined that goodwill was not impaired at year-end. For more information on Goodwill refer to Note 8 of the accompanying financial statements. At December 31, 2013, the Bank had a customer list intangible of $156 thousand. The customer list was being amortized over 10 years using the sum-of-the-years digits method.  At December 31, 2014 the Bank determined the customer list was impaired and recorded an expense to write-off the remaining balance. 

Bank Owned Life Insurance – The Bank invests in bank owned life insurance (BOLI) as a source of funding for employee benefit expenses.  The Bank purchases life insurance coverage on the lives of a select group of employees.  The Bank is the owner and beneficiary of the policies and records the investment at the cash surrender value of the underlying policies.  Income from the increase in cash surrender value of the policies is included in noninterest income.

Other Real Estate Owned (OREO) – Foreclosed real estate (OREO) is comprised of property acquired through a foreclosure proceeding or an acceptance of a deed in lieu of foreclosure.  Balances are initially reflected at the estimated fair value less any estimated disposition costs, with subsequent adjustments made to reflect further declines in value.  Any losses realized upon disposition of the property, and holding costs prior thereto, are charged against income. All properties are actively marketed to potential buyers.

Transfers of Financial Assets – Transfers of financial assets are accounted for as sales, when control over the assets has been surrendered.  Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Corporation, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Corporation does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

Federal Income Taxes – Deferred income taxes are provided on the liability method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences.  Temporary differences are the differences between the reported amounts of assets and liabilities and their tax bases.  Deferred tax assets are reduced by a valuation allowance, when in the opinion of management,Management, it is more likely than not that some portion or all deferred tax assets will not be realized.  Deferred tax assets and liabilities are adjusted through the provision for income taxes for the effects of changes in tax laws and rates on the date of enactment. ASC Topic 740   prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Benefits from tax positions should be recognized in the financial statements only when it is more-likely-than-not that the tax position will be sustained upon examination by the appropriate taxing authority that would have full knowledge of all relevant information. A tax position that meets the more-likely-than-not recognition threshold is measured at the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not recognition threshold should be recognized in the first subsequent financial reporting period in which that threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not recognition threshold should be derecognized in the first subsequent financial reporting period in which that threshold is no longer met. ASC Topic 740, “Income Taxes” also provides guidance on the accounting for and disclosure of unrecognized tax benefits, interest and penalties.

Advertising Expenses – Advertising costs are expensed as incurred.

Treasury Stock – The acquisition of treasury stock is recorded under the cost method.  The subsequent disposition or sale of the treasury stock is recorded using the average cost method.

Investment and Trust Services – Assets held in a fiduciary capacity are not assets of the Corporation and therefore are not included in the consolidated financial statements.  TrustThe fair value of trust assets under management at December 31, 2014 were $605.82016 was $622.6 million and $574.7$586.7 million at the prior year-end.  Revenue from investment and trust services is recognized on the accrual basis.

Off-Balance Sheet Financial Instruments – In the ordinary course of business, the Bank has entered into off-balance sheet financial instruments consisting of commitments to extend credit and letters of credit. Such financial instruments are recorded on the balance sheet when they are funded.  The amount of any liability for the credit risk associated with off-balance sheet financial instruments is recorded in other liabilities and was not material to the financial position of the Corporation at December 31, 20142016 or 2013.2015.

Stock-Based Compensation – The Corporation accounts for stock based compensation in accordance with the ASC Topic 718, “ Stock“Stock Compensation.”  ASC Topic 718 requires compensation costs related to share-based payment transactions to be recognized in the financial statements (with limited exceptions).  The amount of compensation cost is measured based on the grant-date fair value of the equity or liability instruments issued.  Compensation cost is recognized over the period that an employee provides services in exchange for the award.  Compensation expense was $88 thousand in 2016 and $74 thousand in 2015 and $0 in 2014, 2013 and 2012.2014. 

Pension – The provision for pension expense was actuarially determined using the projected unit credit actuarial cost method.  The funding policy is to contribute an amount sufficient to meet the requirements of ERISA, subject to Internal Revenue Code contribution limitations.

5251


 

In accordance with ASC Topic 715, ”Compensation“Compensation – Retirement Benefits”, the Corporation recognizes the plan’s over-funded or under-funded status as an asset or liability with an offsetting adjustment to Accumulated Other Comprehensive Income (AOCI).  ASC Topic 715 requires the determination of the fair value of a plan’s assets at the company’s year-end and the recognition of actuarial gains and losses, prior service costs or credits, transition assets or obligations as a component of AOCI.  These amounts were previously netted against the plan’s funded status in the Corporation’s consolidated Balance Sheet. These amounts will be subsequently recognized as components of net periodic benefit costs.  Further, actuarial gains and losses that arise in subsequent periods that are not initially recognized as a component of net periodic benefit costs will be recognized as a component of AOCI.  Those amounts will subsequently be recorded as component of net periodic benefit costs as they are amortized during future periods. 

Earnings per share – Earnings per share are computed based on the weighted average number of shares outstanding during each year.  The Corporation’s basic earnings per share are calculated as net income divided by the weighted average number of shares outstanding.  For diluted earnings per share, net income is divided by the weighted average number of shares outstanding plus the incremental number of shares added as a result of converting common stock equivalents, calculated using the treasury stock method.  The Corporation’s common stock equivalents consist of stock options.

A reconciliation of the weighted average shares outstanding used to calculate basic earnings per share and diluted earnings per share follows:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share data)

2014

 

2013

 

2012

2016

 

2015

 

2014

Weighted average shares outstanding (basic)

 

4,190 

 

 

4,135 

 

 

4,072 

 

4,297 

 

 

4,244 

 

 

4,190 

Impact of common stock equivalents

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (diluted)

 

4,196 

 

 

4,139 

 

 

4,074 

 

4,302 

 

 

4,250 

 

 

4,196 

Anti-dilutive options excluded from calculation

 

35 

 

 

56 

 

 

87 

 

 

 

27 

 

 

35 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

8,402 

 

$

6,232 

 

$

5,365 

$

8,087 

 

$

10,204 

 

$

8,402 

Basic earnings per share

$

2.01 

 

$

1.51 

 

$

1.32 

$

1.88 

 

$

2.40 

 

$

2.01 

Diluted earnings per share

$

2.00 

 

$

1.51 

 

$

1.32 

$

1.88 

 

$

2.40 

 

$

2.00 

 

Reclassifications – Certain prior period amounts may have been reclassified to conform to the current year presentation.  Such reclassifications did not affect reported net income.income or the financial position of the Company.

Segment Reporting – The Bank acts as an independent community financial services provider and offers traditional banking and related financial services to individual, business and government customers.  Through its community office and automated teller machine network,electronic banking applications, the Bank offers a full array of commercial and retail financial services, including the taking of time, savings and demand deposits; the making of commercial, consumer and mortgage loans; and the providing of safe deposit services.  The Bank also performs personal, corporate, pension and fiduciary services through its Investment and Trust Services Department and Personal Investment Center.

Management does not separately allocate expenses, including the cost of funding loan demand, between the commercial, retail, mortgage banking and trust operations of the Bank.  As such, discrete information is not available and segment reporting would not be meaningful.

Comprehensive Income – Comprehensive income is reflected in the Consolidated Statements of Comprehensive Income and includes net income and unrealized gains or losses, net of tax, on investment securities and derivatives and the change in plan assets and benefit obligations on the Bank’s pension plan, net of tax.

Recent Accounting Pronouncements:

ReceivablesStatements of Cash Flow (Topic 310): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure.320).  In August 2016, the FASB issued ASU 2014-04 “Reclassification2016-15, “Classification of Residential Real Estate Collateralized Consumer Mortgage Loans Upon Foreclosure”Certain Cash Receipts and Cash Payments (Topic 320).”  ASU 2016-15 clarifies how certain cash receipts and cash payments are presented and classified in the statement of cash flows.  The amendments are intended to reduce diversity in practice.  The ASU contains additional guidance clarifying when an entity should separate cash receipts and cash payments and classify them into more than one class of cash flows (including when reasonable judgement is required to estimate and allocate cash flows) versus when an entity should classify the aggregate amount into one class of cash flows on the basis of predominance.  The amendments are effective fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017.  The Corporation does not believe the adoption of the ASU will have an effect on its consolidated financial statements.

Financial Instruments – Credit Losses (Topic 326). clarifiesIn June 2016, the FASB issued ASU 2016-13, “Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments.”  ASU 2016-13 requires credit losses on most financial assets measured at amortized cost and certain other instruments to be measured using an expected credit loss model (referred to as the current expected credit loss (CECL) model).  Under this model, entities will estimate credit losses over the entire contractual term of the instrument (considering estimated prepayments, but not expected extensions or modifications unless reasonable expectation of a troubled debt restructuring exists) from the date of initial recognition of that instrument.  The ASU replaces the current accounting model for purchased credit impaired loans and debt securities.  The allowance for credit losses for purchased financial assets with a

52


more-than insignificant amount of credit deterioration since origination (“PCD assets”), should be determined in a creditorsimilar manner to other financial assets measured on an amortized cost basis.  However, upon initial recognition, the allowance for credit losses is considered to have physical possession of residential real estate that is collateral for a residential mortgage loan when it obtains legal titleadded to the collateral or a deed in lieu of foreclosure or similar legal agreementpurchase price (“gross up approach”) to determine the initial amortized cost basis.  The subsequent accounting for PCD financial assets is completed.  Consequently, it should reclassify the loan to other real estate owned at that time.  ASU 2014-04 applies to all creditors who obtain physical possession resulting from an in substance repossession or foreclosure of residential real estate property collateralizing a consumer mortgage loan in satisfaction of a receivable.  The ASU does not apply to commercial real estate loans, as the foreclosure process and applicable laws for those assets are significantly different from residential real estate.same expected loss model described above.  The ASU is effective for public business entities for annual periods, andfiscal years beginning after December 15, 2019, including interim periods within those annual periods,fiscal years.  Early adoption is permitted as of the fiscal year beginning after December 15, 2014.2018, including interim periods within those fiscal years.  The effect of implementing the new ASU will be recorded through a cumulative effect adjustment to retained earnings.  The Corporation does not believebelieves the new ASU 2014-04 will haveresult in earlier recognition of additions to the allowance for loan losses and possibly a material effectlarger allowance for loan loss balance with a corresponding increase in the provision for loan losses in results of operations; however, the Corporation is continuing to evaluate the impact of the pending adoption of the new standard on its consolidated financial statements.

Revenue from Contracts with Customers (Topic 606). The amendments in this Update (ASU 2014-09) establish a comprehensive revenue recognition standard for virtually all industries under U.S. GAAP, including those that previously followed industry-specific guidance such as the real estate, construction and software industries. The revenue standard’s core principle is built on the contract between a vendor and a customer for the provision of goods and services. It attempts to depict the exchange of rights and obligations between the parties in the pattern of revenue recognition based on the consideration to which the vendor is entitled. To accomplish this

53


objective, the standard requires five basic steps: i)(i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation. The ASU is effective for public entities for annual periods beginning after December 15, 2016,2017 (as deferred by ASU 2015-14), including interim periods therein. Three basic transition methods are available – full retrospective, retrospective with certain practical expedients, and a cumulative effect approach. Under the third alternative, an entity would apply the new revenue standard only to contracts that are incomplete under legacy U.S. GAAP at the date of initial application (e.g. January 1, 2017)2018) and recognize the cumulative effect of the new standard as an adjustment to the opening balance of retained earnings. That is, prior years would not be restated and additional disclosures would be required to enable users of the financial statements to understand the impact of adopting the new standard in the current year compared to prior years that are presented under legacy U.S. GAAP. Early adoption is prohibited under U.S. GAAP. The Corporation does not believe ASU 2014-09 will have a material effect on its financial statements.

Financial Instruments – Overall (Topic 825-10). In January 2016, the FASB issued ASU 2016-01, “Financial Instruments – Overall (Topic 825-10): “Recognition and Measurement of Financial Assets and Financial Liabilities.” ASU 2016-01 amends the guidance on the classification and measurement of financial instruments.  Some of the amendments in ASU 2016-01 include the following: 1) requires equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income; 2) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; 3) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; and 4) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value; among others.  For public business entities, the amendments of ASU 2016-01 are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years.  The Corporation does not believe ASU 2016-01 will have a material effect on its financial statements.

Leases (Topic 842). In February 2016, the FASB issued Accounting Standards Update (“ASU”) No. 2016-02, Leases.  Form the lessee’s perspective, the new standard established a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months.  Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement for a lessees.  From the lessor’s perspective, the new standard requires a lessor to classify leases as either sales-type, finance or operating.  A lease will be treated as a sale if it transfers all of the risks and rewards, as well as control of the underlying asset, to the lessee.  If risks and rewards are conveyed without the transfer of control, the lease is treated as financing.  If the lessor doesn’t convey risks and rewards or control, an operating lease results.

The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years.  A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available.  A modified retrospective transition approach is required for lessors for sales-type, direct financing, and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available.  The Corporation currently has real estate and equipment leases that it classifies as operating leases that are not recognized on the balance sheet.  Under the new standard, these leases will move onto the balance sheet.  The Corporation is currently gathering data and reviewing methods of implementing the standard, but due to the number of lease agreements in effect, the Corporation believes the new ASU will not have a material effect on its consolidated financial statements.

Goodwill (Topic 350). In January 2017, the FASB issued Accounting Standards Update (“ASU”) No. 2017-04, Intangibles – Other to simplify the accounting for goodwill impairment.  This guidance, among other things, removes step 2 of the goodwill impairment test thus eliminating the need to determine the fair value of individual assets and liabilities of the reporting unit.  Upon

53


adoption of this ASU, goodwill impairment will be the amount by which a reporting unit’s carrying value exceeds its fair value, not to exceed the carrying amount of goodwill.  This may result in more or less impairment being recognized than under current guidance.  This ASU will become effective for the Corporation’s annual and interim goodwill impairment tests beginning in the first quarter of 2020.

Stock Compensation (Topic 718). In March 2016, the FASB issued ASU No. 2016-09, Compensation – Stock Compensation.  This ASU changes several aspects of accounting for share-based payment transactions, and includes some changes that apply only to nonpublic companies.  This Update includes amendments that currently apply, or may apply in the future, to the Corporation related to the following: (1) accounting for the difference between the deduction for tax purposes and the amount of compensation cost recognized for financial reporting purposes; (2) classification of excess tax benefits on the statement of cash flows; (3) accounting for forfeitures; (4) accounting for awards partially settled in cash in excess of the employer’s minimum statutory tax withholding requirements; and (5) classification of employee taxes paid on the statement of cash flows when an employer withholds shares for tax-withholding purposes.  The ASU is effective for the Corporation for annual and interim periods beginning in the first quarter 2017.  The Corporation does not believe this ASU will have a material effect on its financial statements.



Note 2.  Regulatory Matters

The Bank is limited as to the amount it may lend to the Corporation, unless such loans are collateralized by specific obligations. State regulations also limit the amount of dividends the Bank can pay to the Corporation and are generally limited to the Bank’s accumulated net earnings, which were $76.4$91.6 million at December 31, 2014.2016.  In addition, dividends paid by the Bank to the Corporation would be prohibited if the effect thereof would cause the Bank’s capital to be reduced below applicable minimum capital requirements.  The Corporation and the Bank are subject to various regulatory capital requirements administered by federal banking agencies.  Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Corporation’s financial statements.  Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices.  The capital amounts and classification are also subject to qualitative judgements by the regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined).  Although not adopted in regulation form, the Pennsylvania Department of Banking utilizes capital standards requiring a minimum leverage capital ratio of 6% and a risk-based capital ratio of 10%, defined substantially the same as those by the FDIC.  Management believes, as of December 31, 2014,2016, that the Corporation and the Bank met all capital adequacy requirements to which it is subject. 

As of December 31, 2014, the most recent notification from the FDIC categorized the Bank as well capitalized under the regulatory framework for prompt corrective action.  To be categorized as well capitalized, the Bank must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table.  There are no conditions or events since that notification that management believes have changed the institution’s category.

In July 2013, Federal banking regulators approved the final rules from the Basel Committee on Banking Supervision for the regulation of capital requirements for bank holding companies and U.S banks, generally referred to as “Basel III.” The Basel III standards were effective for the Corporation and the Bank, effective January 1, 2015 (subject to a phase-in period for certain provisions).  Basel III imposes significantly higher capital requirements and more restrictive leverage and liquidity ratios than those currentlypreviously in place.  The capital ratios to be considered “well capitalized” under Basel III are: common equity(1) Common Equity Tier 1(CET1) of 6.5%, (2) Tier 1 leverageLeverage of 5%, (3)Tier 1 risk-based capitalRisk-Based Capital of 8%, and (4) Total Risk-Based capitalCapital of 10%.  The common equity ratio is a new capital ratio under Basel IIIrules also include changes in the risk weights of certain assets to better reflect credit and the Tier 1 risk-based capital ratio of 8% has been increased from 6%.other risk exposures. In addition, a capital conservation buffer will be phased-in beginning in at 0.625% for 2016, 1.25% for 2017, 1.875% for 2018 and 2.50% for 2019 and thereafter. The capital conservation buffer will be applicable to all of 2.5% above the minimum capital ratios except for the Tier1 Leverage ratio. The capital conservation buffer is equal to the lowest value of the three applicable capital ratios less the regulatory minimum for each respective capital measurement.   The Bank’s capital conservation buffer at December 31, 2016 was 7.55% (total risk-based capital 15.55% less 8.00%) compared to the 2016 regulatory buffer of .625%. Compliance with the capital conservation buffer is required in order to avoid anylimitations certain capital distribution restrictions.  Certain components of the new capital requirements are effective January, 2015 with others being phased in through January 1, 2019.distributions.  As of December 31, 2014, the Management believes that2016, the Bank would remainwas “well capitalized’ under the new rules.Basel III requirements and believes it would be “well capitalized” on a fully-phased in basis had such a requirement been in effect. 

54


 

The following table that follows presents the total risk-based, Tier 1 risk-based and Tier 1 leverageregulatory capital ratio requirements for the Corporation and the Bank as defined by the FDIC.  Actual capital amounts and ratios are also presented.Bank. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

As of December 31, 2014

 

 

 

 

 

 

Regulatory Ratios

 

 

 

 

 

 

Minimum to be 

 

Minimum to be 

 

 

 

 

 

Adequately Capitalized

 

Well Capitalized

 

Actual

 

Adequately Capitalized

 

Well Capitalized

 

Actual

 

Minimum

 

Minimum

(Dollars in thousands)

 

Amount

 

Ratio

 

Amount

 

 

Ratio

 

Amount

 

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-based Capital Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1 Risk-based Capital Ratio (1)

 

 

 

 

 

 

 

 

 

 

 

 

Corporation

 

$

106,529 

 

15.49% 

 

$

55,007 

 

 

8.00% 

 

 

N/A

 

 

N/A

 

$

111,691 

 

14.41% 

 

$

34,889 

 

4.50% 

 

 

N/A

 

N/A

Bank

 

104,712 

 

15.26% 

 

 

54,895 

 

 

8.00% 

 

$

68,619 

 

 

10.00% 

 

 

110,932 

 

14.29% 

 

34,943 

 

4.50% 

 

$

50,473 

 

6.50% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Risk-based Capital Ratio(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporation

 

$

97,594 

 

14.19% 

 

$

27,504 

 

 

4.00% 

 

 

N/A

 

 

N/A

 

$

111,691 

 

14.41% 

 

$

46,518 

 

6.00% 

 

N/A

 

N/A

Bank

 

95,777 

 

13.96% 

 

 

27,448 

 

 

4.00% 

 

$

41,171 

 

 

6.00% 

 

 

110,932 

 

14.29% 

 

46,590 

 

6.00% 

 

$

62,121 

 

8.00% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-based Capital Ratio (3)

 

 

 

 

 

 

 

 

 

 

 

 

Corporation

 

$

97,594 

 

9.69% 

 

$

40,279 

 

 

4.00% 

 

 

N/A

 

 

N/A

 

$

121,456 

 

15.67% 

 

$

62,024 

 

8.00% 

 

 

N/A

 

N/A

Bank

 

95,777 

 

9.55% 

 

40,109 

 

 

4.00% 

 

$

50,136 

 

 

5.00% 

 

 

120,712 

 

15.55% 

 

62,121 

 

8.00% 

 

$

77,651 

 

10.00% 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporation

 

$

111,691 

 

10.11% 

 

$

44,209 

 

4.00% 

 

N/A

 

N/A

Bank

 

 

110,932 

 

10.02% 

 

44,270 

 

4.00% 

 

$

55,337 

 

5.00% 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

As of December 31, 2013

 

 

 

 

 

 

Regulatory Ratios

 

 

 

 

 

 

Minimum to be 

 

Minimum to be 

 

 

 

 

 

Adequately Capitalized

 

Well Capitalized

 

Actual

 

Adequately Capitalized

 

Well Capitalized

 

Actual

 

Minimum

 

Minimum

(Dollars in thousands)

 

Amount

 

Ratio

 

Amount

 

 

Ratio

 

Amount

 

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-based Capital Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Equity Tier 1 Risk-based Capital Ratio (1)

 

 

 

 

 

 

 

 

 

 

 

 

Corporation

 

$

99,598 

 

14.24% 

 

$

55,940 

 

 

8.00% 

 

 

N/A

 

 

N/A

 

$

106,082 

 

14.77% 

 

$

32,310 

 

4.50% 

 

 

N/A

 

N/A

Bank

 

95,942 

 

13.78% 

 

 

55,696 

 

 

8.00% 

 

$

69,620 

 

 

10.00% 

 

 

106,180 

 

14.76% 

 

32,364 

 

4.50% 

 

$

46,747 

 

6.50% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Risk-based Capital Ratio(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporation

 

$

90,659 

 

12.97% 

 

$

27,970 

 

 

4.00% 

 

 

N/A

 

 

N/A

 

$

106,082 

 

14.77% 

 

$

43,080 

 

6.00% 

 

N/A

 

N/A

Bank

 

87,146 

 

12.52% 

 

 

27,848 

 

 

4.00% 

 

$

41,772 

 

 

6.00% 

 

 

106,180 

 

14.76% 

 

43,151 

 

6.00% 

 

$

57,535 

 

8.00% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Risk-based Capital Ratio (3)

 

 

 

 

 

 

 

 

 

 

 

 

Corporation

 

$

90,659 

 

9.14% 

 

$

39,661 

 

 

4.00% 

 

 

N/A

 

 

N/A

 

$

115,101 

 

16.03% 

 

$

57,440 

 

8.00% 

 

 

N/A

 

N/A

Bank

 

87,146 

 

8.81% 

 

 

39,559 

 

 

4.00% 

 

$

49,448 

 

 

5.00% 

 

 

115,214 

 

16.02% 

 

57,535 

 

8.00% 

 

$

71,919 

 

10.00% 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 Leverage Ratio (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporation

 

$

106,082 

 

10.38% 

 

$

40,897 

 

4.00% 

 

N/A

 

N/A

Bank

 

 

106,180 

 

10.37% 

 

40,948 

 

4.00% 

 

$

51,185 

 

5.00% 

(1)

Common equity Tier 1 capital / total risk-weighted assets, (2) Tier 1 capital / total risk-weighted assets, (3) Total risk-based capital / total risk-weighted assets, (4) Tier 1 capital / average quarterly assets

 



Note 3. Restricted Cash Balances

The Bank is required to maintain reserves against its deposit liabilities in the form of vault cash and/or balances with the Federal Reserve Bank.  Deposit reserves that the Bank was required to hold were approximately $4.3$6.4 million and $2.0$4.4 million at December 31, 20142016 and 2013,2015, respectively and were satisfied by the Bank’s vault cash.

 

Note 4. Investments

The investment portfolio serves as a mechanism to invest funds if funding sources out pace lending activity, to provide liquidity for lending and operations, and provide collateral for deposits and borrowings. The Corporation invests in taxable and tax-free debt securities, and equity securities as part of its investment strategy.  The mix of taxable and tax-free debt securities are determined by the Bank’s Investment Committee and investing decisions are made as a component of balance sheet management. Debt securities include U.S. Government Agencies, U.S. Government Agency mortgage-backed securities, non-agency mortgage-backed securities, state and municipal government bonds, corporate debt and trust

55


preferred securities.  The equity portfolio consists of one community bank stocks onlystock.  The average life of the portfolio is 4.1 years and $75.4 million (fair value) is considered to be longer-term withpledged as collateral for deposits. The Bank has no investments in a focus on capital appreciation.single issuer that exceeds 10% of shareholders equity.  All securities are classified as available for sale and all investment balances refer to fair value.value, unless noted otherwise.

Equities:  The equity portfolio was reduced significantly during 2014 as both the Bank and Corporation sold the majority of its holdings. At year-end 2014, only the Bank has any remaining equities – 2 issues from community banks in Pennsylvania. On October 30, 2014, S&T Bancorp Inc. agreed to acquire Integrity Bancshares Inc. (Integrity).  The Bank owns shares of Integrity and expects to recognize a pre-tax gain of approximately $628,000, based on the terms of the agreement, upon completion of this transaction in the first quarter of 2015.

55


Municipal Bonds:  The Bank’s municipal bond portfolio is well diversified geographically and is comprised of both tax-exempt (77% of the portfolio) and taxable (23% if the portfolio) municipal bonds.  General obligation bonds (69%) and revenue bonds (20%) comprise the largest portions of the portfolio. The portfolio holds 119 issues within 28 states. The largest dollar exposure is to issuers in the state of Texas (fair value of $10.0 million / 20 issues) and Pennsylvania (fair value of $7.1 million / 11 issues).  Fifty percent of the portfolio has either private bond insurance or some other type of credit enhancement. When purchasing municipal bonds, the Bank looks primarily to the underlying credit of the issuer as a sign of credit quality and then to any credit enhancement. Approximately $67 million of the portfolio is rated “A” or higher by Moody and the weighted average rating of the portfolio is “Aa2”.   The Bank owns four issues for $1.6 million that are not rated by a nationally recognized rating agency.

Trust Preferred Bonds:  This sector remains the same as at the prior year end, but the unrealized loss has declined from $871 thousand to $803 thousand year-over-year. The credit ratings for each bond are similar to the ratings one year prior. Trust preferred securities are typically issued by a subsidiary grantor trust of a bank holding company, which uses the proceeds of the equity issuance to purchase deeply subordinated debt issued by the bank holding company.  Trust-preferred securities can reflect single entity issues or a group of entities (pooled trust preferred). Pooled trust preferred securities have been the subject of significant write-downs due in some cases from the default of one issuer in the pool that then impairs the entire pool. All of the Bank’s issues are single issuer, variable rate notes with long final maturities (2027-2028) that continue to pay dividends as scheduled. 

Mortgage-backed Securities (MBS):  This sector holds $81.2 million or 47% of the total portfolio. The majority of this sector ($79.5 million) is comprised of U.S. Government Agency MBS. The Government MBS sector is comprised of mortgage backed securities and collateralized mortgage obligations, both fixed and variable rate. In addition, the Bank holds six private labelprivate-label mortgage-backed securities (PLMBS) with a fair value of $1.7 million and an amortized cost of $1.7 million.  The PLMBS bonds paid down by more than $300 thousand in 2014.

The Bank’s PLMBS portfolio is comprised primarily of Alt-A loans. Alt-A loans are first-lien residential mortgages that generally conform to traditional “prime” credit guidelines; however, loan factors such as the loan-to-value ratio, loan documentation, occupancy status or property type cause these loans not to qualify for standard underwriting programs.  The Alt-A product in the Bank’s portfolio is comprised of fixed-rate mortgages that were originated between 2004 and 2006 and all were originally rated AAA. The bonds issued in 2006 are experiencing the highest delinquency and loss rates. All of these bonds originally had some type of credit support tranche to absorb any loss prior to losses at the senior tranche held by the Bank, but this has eroded completely on some bonds as they have started to experience losses. The Bank recorded other-than-temporary impairment charges of $20$40 thousand on onethree PLMBS in 2014.2016.  Based on the performance of some of the PLMBS, it appears as if the underwriting standards that were represented in the offering, and resulted in the AAA rating, were not followed. As a result, the Bank purchased some securities based on these misrepresentations, and it is most likely that these securities would not have been purchased had all the information been reported correctly. The Bank is participating in a lawsuit against certain issuers related to these misrepresentations.  following table includes additional detail about the Bank’s PLMBS at December 31, 2016 and 2015.

The amortized cost and estimated fair value of investment securities available for sale as of December 31, 20142016 and 20132015 is as follows:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 

 

 

 

 

Gross

 

Gross

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

Fair

 

Amortized

 

unrealized

 

unrealized

 

Fair

2014

 

cost

 

gains

 

losses

 

value

2016

 

cost

 

gains

 

losses

 

value

Equity securities

 

$

274 

 

$

779 

 

$

 -

 

$

1,053 

 

$

164 

 

$

126 

 

$

 -

 

$

290 

U.S. Government and Agency securities

 

 

15,854 

 

 

173 

 

 

(64)

 

 

15,963 

 

 

12,598 

 

 

148 

 

 

(26)

 

 

12,720 

Municipal securities

 

 

66,832 

 

 

1,826 

 

 

(292)

 

 

68,366 

 

 

62,763 

 

 

793 

 

 

(571)

 

 

62,985 

Trust preferred securities

 

 

5,940 

 

 

 -

 

 

(803)

 

 

5,137 

 

 

5,979 

 

 

 -

 

 

(518)

 

 

5,461 

Agency mortgage-backed securities

 

 

78,779 

 

 

932 

 

 

(217)

 

 

79,494 

 

 

61,305 

 

 

431 

 

 

(452)

 

 

61,284 

Private-label mortgage-backed securities

 

 

1,675 

 

 

35 

 

 

(15)

 

 

1,695 

 

 

1,053 

 

 

56 

 

 

(5)

 

 

1,104 

Asset-backed securities

 

 

45 

 

 

 -

 

 

(2)

 

 

43 

 

 

33 

 

 

 -

 

 

(2)

 

 

31 

 

$

169,399 

 

$

3,745 

 

$

(1,393)

 

$

171,751 

Total

 

$

143,895 

 

$

1,554 

 

$

(1,574)

 

$

143,875 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

Gross

 

Gross

 

 

 

 

 

 

 

Gross

 

Gross

 

 

 

 

Amortized

 

unrealized

 

unrealized

 

Fair

 

Amortized

 

unrealized

 

unrealized

 

Fair

2013

 

cost

 

gains

 

losses

 

value

2015

 

cost

 

gains

 

losses

 

value

Equity securities

 

$

1,472 

 

$

499 

 

$

(1)

 

$

1,970 

 

$

164 

 

$

69 

 

$

 -

 

$

233 

U.S. Government agency securities

 

 

11,771 

 

 

94 

 

 

(114)

 

 

11,751 

U.S. Government and Agency securities

 

 

13,705 

 

 

164 

 

 

(33)

 

 

13,836 

Municipal securities

 

 

56,861 

 

 

1,400 

 

 

(1,404)

 

 

56,857 

 

 

67,851 

 

 

1,555 

 

 

(218)

 

 

69,188 

Corporate debt securities

 

 

1,002 

 

 

 -

 

 

(1)

 

 

1,001 

Trust preferred securities

 

 

5,922 

 

 

 -

 

 

(871)

 

 

5,051 

 

 

5,958 

 

 

 -

 

 

(669)

 

 

5,289 

Agency mortgage-backed securities

 

 

81,352 

 

 

726 

 

 

(1,051)

 

 

81,027 

 

 

69,284 

 

 

621 

 

 

(386)

 

 

69,519 

Private-label mortgage-backed securities

 

 

1,984 

 

 

16 

 

 

(31)

 

 

1,969 

 

 

1,335 

 

 

39 

 

 

(2)

 

 

1,372 

Asset-backed securities

 

 

51 

 

 

 -

 

 

(3)

 

 

48 

 

 

38 

 

 

 -

 

 

(2)

 

 

36 

 

$

160,415 

 

$

2,735 

 

$

(3,476)

 

$

159,674 

Total

 

$

158,335 

 

$

2,448 

 

$

(1,310)

 

$

159,473 

56


 

At December 31, 20142016 and 2013,2015, the fair value of investment securities pledged to secure public funds, trust balances, repurchase agreements, deposit and other obligations totaled $91.6$79.1 million and $107.6$79.6 million, respectively.

56


The amortized cost and estimated fair value of debt securities at December 31, 2014,2016, by contractual maturity are shown below. Actual maturities may differ from contractual maturities because of prepayment or call options embedded in the securities.



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized

 

Fair

Amortized

 

Fair

(Dollars in thousands)

cost

 

value

cost

 

value

Due in one year or less

$

5,645 

 

$

5,723 

$

2,162 

 

$

2,169 

Due after one year through five years

 

10,401 

 

 

10,670 

 

11,038 

 

 

11,183 

Due after five years through ten years

 

30,142 

 

 

30,689 

 

26,176 

 

 

26,392 

Due after ten years

 

42,483 

 

 

42,427 

 

41,997 

 

 

41,453 

 

88,671 

 

 

89,509 

 

81,373 

 

 

81,197 

Mortgage-backed securities

 

80,454 

 

 

81,189 

 

62,358 

 

 

62,388 

$

169,125 

 

$

170,698 

Total

$

143,731 

 

$

143,585 

The composition of the net realized securities gains (losses) for the years ended December 31, 2014, 20132016, 2015 and 20122014 is as follows:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

2014

 

2013

 

2012

2016

 

2015

 

2014

Gross gains realized

$

284 

 

$

185 

 

$

45 

Gross gains realized (including gain on conversion)

$

22 

 

$

736 

 

$

284 

Gross losses realized

 

(4)

 

 

(152)

 

 

(1)

 

 -

 

 

 -

 

 

(4)

Net gains realized

$

280 

 

$

33 

 

$

44 

$

22 

 

$

736 

 

$

280 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The 2016 gains were generated from calls on bonds.  A gain on conversion of an investment security of $728 thousand was recorded in 2015 when one bank equity stock owned by the Bank was acquired by another bank. The remaining security gains were generated by the sale of equity securities. 

Impairment:

The following table reflects the temporary impairment in the investment portfolio, aggregated by investment category, length of time that individual securities have been in a continuous unrealized loss position and the number of securities in each category as of December 31, 2016 and 2015.

The condition of the portfolio at year-end 2014,2016, as measured by the dollar amount of temporarily impaired securities has weakened.is slightly worse since year-end 2015. The municipal bond portfolio recorded the largest unrealized loss, but the agency mortgage backed portfolio shows the greatest number of securities with an unrealized loss.

The condition of the portfolio at year-end 2014, as measured by the dollar amount of temporarily impaired securities, has improved significantly. The trust-preferred sector recorded the largest unrealized loss, while theloss.  The municipal and Agency MBS and municipal portfoliossectors contain the greatest number of securities with an unrealized loss.

For securities with an unrealized loss, Management applies a systematic methodology in order to perform an assessment of the potential for other-than-temporary impairment.  In the case of debt securities, investments considered for other-than-temporary impairment: (1) had a specified maturity or repricing date; (2) were generally expected to be redeemed at par, and (3) were expected to achieve a recovery in market value within a reasonable period of time. In addition, the Bank considers whether it intends to sell these securities or whether it will be forced to sell these securities before the earlier of amortized cost recovery or maturity. Equity securities are assessed for other-than-temporary impairment based on the length of time of impairment, dollar amount of the impairment and general market and financial conditions relating to specific issues.  The impairment identified on debt and equity securities and subject to assessment at December 31, 2014,2016, was deemed to be temporary and required no further adjustments to the financial statements, unless otherwise noted.

The unrealized lossesfollowing table presents the temporary impairment in the municipal bond sector decreased significantly from year-end 2014, as didsecurity portfolio for the number of municipal bonds with an unrealized loss. In 2014, intermediate and long-term interest rates increased and this resulted in a  decline in value of these fixed rate securities. During 2014, these rates fell and consequently, the value of the portfolio improved.  At December 31, 2014, the Bank believes it will be able to collect all interest and principal due on these bonds and that it will not be forced to sell these bonds prior to maturity. Therefore, no other-than-temporary-impairment charges were recorded.years presented:

The Agency mortgage-backed securities portfolio has had an $834 thousand decrease in unrealized losses since the end of 2013.  The change in value in this sector is driven by market interest rates since these bonds have essentially no credit risk.



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2016

 

 



Less than 12 months

 

12 months or more

 

Total



Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and Agency securities

$

789 

 

$

(9)

 

 

$

3,413 

 

$

(17)

 

10 

 

$

4,202 

 

$

(26)

 

11 

Municipal securities

 

23,407 

 

 

(417)

 

43 

 

 

1,598 

 

 

(154)

 

 

 

25,005 

 

 

(571)

 

45 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,461 

 

 

(518)

 

 

 

5,461 

 

 

(518)

 

Agency mortgage-backed securities

 

26,995 

 

 

(359)

 

39 

 

 

4,656 

 

 

(93)

 

11 

 

 

31,651 

 

 

(452)

 

50 

Private-label mortgage-backed securities

 

281 

 

 

(5)

 

 

 

 -

 

 

 -

 

 -

 

 

281 

 

 

(5)

 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

 

 

(2)

 

 

 

 

 

(2)

 

Total

$

51,472 

 

$

(790)

 

84 

 

$

15,132 

 

$

(784)

 

31 

 

$

66,604 

 

$

(1,574)

 

115 



57


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

Less than 12 months

 

12 months or more

 

Total

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and Agency securities

$

 

$

 -

 

 

$

7,207 

 

$

(64)

 

14 

 

$

7,211 

 

$

(64)

 

15 

Municipal securities

 

5,651 

 

 

(33)

 

 

 

9,441 

 

 

(259)

 

14 

 

 

15,092 

 

 

(292)

 

23 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,137 

 

 

(803)

 

 

 

5,137 

 

 

(803)

 

Agency mortgage-backed securities

 

9,304 

 

 

(60)

 

13 

 

 

8,199 

 

 

(157)

 

10 

 

 

17,503 

 

 

(217)

 

23 

Private-label mortgage-backed securities

 

 -

 

 

 -

 

 -

 

 

540 

 

 

(15)

 

 

 

540 

 

 

(15)

 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

 

 

(2)

 

 

 

 

 

(2)

 

Total temporarily impaired securities

$

14,959 

 

$

(93)

 

23 

 

$

30,529 

 

$

(1,300)

 

47 

 

$

45,488 

 

$

(1,393)

 

70 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



December 31, 2015

 

 



Less than 12 months

 

12 months or more

 

Total



Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government and Agency securities

$

479 

 

$

(1)

 

 

$

4,364 

 

$

(32)

 

10 

 

$

4,843 

 

$

(33)

 

13 

Municipal securities

 

5,806 

 

 

(35)

 

 

 

4,785 

 

 

(183)

 

 

 

10,591 

 

 

(218)

 

15 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,289 

 

 

(669)

 

 

 

5,289 

 

 

(669)

 

Agency mortgage-backed securities

 

18,977 

 

 

(215)

 

29 

 

 

7,394 

 

 

(171)

 

13 

 

 

26,371 

 

 

(386)

 

42 

Private-label mortgage-backed securities

 

 -

 

 

 -

 

 -

 

 

246 

 

 

(2)

 

 

 

246 

 

 

(2)

 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

 

 

(2)

 

 

 

 

 

(2)

 

Total

$

25,262 

 

$

(251)

 

40 

 

$

22,083 

 

$

(1,059)

 

39 

 

$

47,345 

 

$

(1,310)

 

79 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

Less than 12 months

 

12 months or more

 

Total

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

 

Fair

 

Unrealized

 

 

(Dollars in thousands)

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

Value

 

Losses

 

Count

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities

$

22 

 

$

(1)

 

 

$

 -

 

$

 -

 

 -

 

$

22 

 

$

(1)

 

U.S. Government agency securities

 

3,971 

 

 

(85)

 

 

 

3,807 

 

 

(29)

 

 

 

7,778 

 

 

(114)

 

14 

Municipal securities

 

16,770 

 

 

(1,022)

 

24 

 

 

3,160 

 

 

(382)

 

 

 

19,930 

 

 

(1,404)

 

28 

Corporate debt securities

 

 -

 

 

 -

 

 -

 

 

1,001 

 

 

(1)

 

 

 

1,001 

 

 

(1)

 

Trust preferred securities

 

 -

 

 

 -

 

 -

 

 

5,051 

 

 

(871)

 

 

 

5,051 

 

 

(871)

 

Agency mortgage-backed securities

 

40,395 

 

 

(999)

 

38 

 

 

2,213 

 

 

(52)

 

 

 

42,608 

 

 

(1,051)

 

42 

Private-label mortgage-backed securities

 

 -

 

 

 -

 

 -

 

 

911 

 

 

(31)

 

 

 

911 

 

 

(31)

 

Asset-backed securities

 

 -

 

 

 -

 

 -

 

 

48 

 

 

(3)

 

 

 

48 

 

 

(3)

 

Total temporarily impaired securities

$

61,158 

 

$

(2,107)

 

70 

 

$

16,191 

 

$

(1,369)

 

28 

 

$

77,349 

 

$

(3,476)

 

98 

The unrealized loss in the trust preferred sector declined by $68$151 thousand compared to the prior year-end and market prices continued to show some improvement during the year. All of the Bank’s trust preferred securities are variable rate notes with long maturities (2027 – 2028)(2027-2028) from companies that received money from (and in some cases paid back) from the Troubled Asset Relief Program (TARP), continue to pay dividends and have raised capital.  The credit ratings on this portfolio are similar to the prior year and no bonds have missed or suspended any payments. At December 31, 2014,2016, the Bank believes it will be able to collect all interest and principal due on these bonds and that it will not be forced to sell these bonds prior to maturity. Therefore, no other-than-temporary-impairment charges were recorded.

Trust  Preferred Securities



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deal Name

 

Maturity

 

Single Issuer or Pooled

 

Class

 

Amortized Cost

 

Fair Value

 

Gross Unrealized Gain (Loss)

 

Lowest Credit Rating Assigned

 

Maturity

 

Single Issuer or Pooled

 

Class

 

Amortized Cost

 

Fair Value

 

Unrealized Gain (Loss)

 

Lowest Credit Rating Assigned

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BankAmerica Cap III

 

1/15/2027

 

Single

 

Preferred Stock

 

$

962 

 

$

811 

 

$

(151)

 

BB

 

1/15/2027

 

Single

 

Preferred Stock

 

$

967 

 

$

876 

 

$

(91)

 

BB+

Wachovia Cap Trust II

 

1/15/2027

 

Single

 

Preferred Stock

 

 

277 

 

 

253 

 

 

(24)

 

BBB

 

1/15/2027

 

Single

 

Preferred Stock

 

 

279 

 

 

268 

 

 

(11)

 

BBB

Huntington Cap Trust

 

2/1/2027

 

Single

 

Preferred Stock

 

 

939 

 

 

795 

 

 

(144)

 

BB

 

2/1/2027

 

Single

 

Preferred Stock

 

 

946 

 

 

830 

 

 

(116)

 

BB

Corestates Captl Tr II

 

2/15/2027

 

Single

 

Preferred Stock

 

 

935 

 

 

845 

 

 

(90)

 

BBB+

 

2/15/2027

 

Single

 

Preferred Stock

 

 

943 

 

 

896 

 

 

(47)

 

BBB+

Huntington Cap Trust II

 

6/15/2028

 

Single

 

Preferred Stock

 

 

890 

 

 

768 

 

 

(122)

 

BB

 

6/15/2028

 

Single

 

Preferred Stock

 

 

901 

 

 

822 

 

 

(79)

 

BB

Chase Cap VI JPM

 

8/1/2028

 

Single

 

Preferred Stock

 

 

962 

 

 

848 

 

 

(114)

 

BBB-

 

8/1/2028

 

Single

 

Preferred Stock

 

 

966 

 

 

888 

 

 

(78)

 

BBB-

Fleet Cap Tr V

 

12/18/2028

 

Single

 

Preferred Stock

 

 

975 

 

 

817 

 

 

(158)

 

BB

 

12/18/2028

 

Single

 

Preferred Stock

 

 

977 

 

 

881 

 

 

(96)

 

BB+

 

 

 

 

 

 

 

$

5,940 

 

$

5,137 

 

$

(803)

 

 

Total

 

 

 

 

 

 

 

$

5,979 

 

$

5,461 

 

$

(518)

 

 

 

The PLMBS sector continues to show a gross unrealized loss of $15$5 thousand on one security.  The majority of this sector is comprised of “Alt-A” PLMBS. These bonds were all rated AAA at time of purchase but have since experienced rating declines. Some have experienced increased delinquencies and defaults, while others have seen the credit support increase as the bonds paid-down. The Bank monitors the performance of the Alt-A investments on a regular basis and reviews delinquencies, default rates, credit support levels and various cash flow stress test scenarios. In determining the credit related loss, Management considers all principal past due 60 days or more as a loss. If additional principal moves beyond 60 days past due, it will also be considered a loss. As a result of the analysis on PLMBS it was determined that one bondthree bonds contained losses that were considered other-than-temporary. Management determined $20$40 thousand was credit related and therefore, recorded an impairment charge of $20$40 thousand against earnings in 2014.  The market for PLMBS continues to be weak and Management believes that this factor accounts for a portion of the unrealized losses that is not attributable to credit issues.2016.  Management continues to monitor these securities and it is possible that additional write-downs may occur if current loss trends continue. The Bank is participating in a class-action lawsuit against one PLMBS servicer that centers on defective warranties and representations made as part of the underwriting process. The resolution of this action is unknown at this time.

58


 

Private Label Mortgage Backed Securities



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Gross 

 

 

 

 

 

 

 

Cumulative

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative

 

Origination

 

Amortized

 

Fair

 

Unrealized

 

Collateral

 

Lowest Credit

 

Credit

 

OTTI

 

Origination

 

Amortized

 

Fair

 

Unrealized

 

Collateral

 

Lowest Credit

 

Credit

 

OTTI

Description

 

Date

 

Cost

 

Value

 

Gain (Loss)

 

Type

 

Rating Assigned

 

Support %

 

Charges

 

Date

 

Cost

 

Value

 

Gain (Loss)

 

Type

 

Rating Assigned

 

Support %

 

Charges

RALI 2004-QS4 A7

 

3/1/2004

 

$

83 

 

$

86 

 

$

 

ALT A

 

BBB+

 

12.22 

 

$

 -

MALT 2004-6 7A1

 

6/1/2004

 

 

411 

 

421 

 

 

10 

 

ALT A

 

CCC

 

14.14 

 

 

 -

 

6/1/2004

 

$

286 

 

$

281 

 

$

(5)

 

ALT A

 

CCC

 

15.71 

 

$

 -

RALI 2005-QS2 A1

 

2/1/2005

 

 

262 

 

274 

 

 

12 

 

ALT A

 

CC

 

5.86 

 

 

10 

 

2/1/2005

 

 

152 

 

166 

 

14 

 

ALT A

 

CC

 

2.26 

 

 

15 

RALI 2006-QS4 A2

 

4/1/2006

 

 

555 

 

540 

 

 

(15)

 

ALT A

 

D

 

 -

 

 

293 

 

4/1/2006

 

 

386 

 

398 

 

12 

 

ALT A

 

D

 

 -

 

 

323 

GSR 2006-5F 2A1

 

5/1/2006

 

 

83 

 

89 

 

 

 

Prime

 

D

 

 -

 

 

15 

 

5/1/2006

 

 

40 

 

47 

 

 

Prime

 

D

 

 -

 

 

15 

RALI 2006-QS8 A1

 

7/28/2006

 

 

281 

 

 

285 

 

 

 

ALT A

 

D

 

 -

 

 

217 

 

7/28/2006

 

 

189 

 

 

212 

 

 

23 

 

ALT A

 

D

 

 -

 

 

242 

 

 

 

$

1,675 

 

$

1,695 

 

$

20 

 

 

 

 

 

 

 

$

535 

Total

 

 

 

$

1,053 

 

$

1,104 

 

$

51 

 

 

 

 

 

 

 

$

595 

 

The following table represents the cumulative credit losses on debt securities recognized in earnings as of December 31, 2014.2016.  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Twelve Months Ended

Twelve Months Ended

2014

 

 

2013

2016

 

2015

Balance of cumulative credit-related OTTI at January 1

$

515 

 

$

490 

$

555 

 

$

535 

Additions for credit-related OTTI not previously recognized

 

20 

 

 

25 

 

40 

 

 

20 

Additional increases for credit-related OTTI previously recognized when there is no intent to sell

 

 

 

 

 

 

 

 

 

 

and no requirement to sell before recovery of amortized cost basis

 

 -

 

 

 -

 

 -

 

 

 -

Decreases for previously recognized credit-related OTTI because there was an intent to sell

 

 -

 

 

 -

 

 -

 

 

 -

Reduction for increases in cash flows expected to be collected

 

 -

 

 

 -

 

 -

 

 

 -

Balance of credit-related OTTI at December 31

$

535 

 

$

515 

$

595 

 

$

555 

 

In 2016, other-than-temporary-impairment charges  were recorded on three private-label mortgage-backed securities.

The Bank held $438 thousand$1.8 million of restricted stock at the end of 2014. The restricted2016 of which $1.7 million is stock is comprised primarily of an investment in the Federal Home Loan Bank of Pittsburgh (FHLB). FHLB stock is carried at a cost of $100 per share. During 2014, FHLB repurchased $1.5 million in stock and began paying a dividend. FHLB stock is evaluated for impairment primarily based on an assessment of the ultimate recoverability of its cost. As a government sponsored entity, FHLB has the ability to raise funding through the U.S. Treasury that can be used to support it operations. There is not a public market for FHLB stock and the benefits of FHLB membership (e.g., liquidity and low cost funding) add value to the stock beyond purely financial measures. If FHLB stock were deemed to be impaired, the write-down for the Bank could be significant. Management intends to remain a member of the FHLB and believes that it will be able to fully recover the cost basis of this investment.

 

Note 5. Loans

The Bank reports its loan portfolio based on the primary collateral of the loan. It further classifies these loans by the primary purpose, either consumer or commercial. The Bank’s mortgage loans include long-term loans to individuals and businesses secured by mortgages on the borrower’s real property.  Construction loans are made to finance the purchase of land and the construction of residential and commercial buildings thereon, and are secured by mortgages on real estate.  Commercial loans are made to businesses of various sizes for a variety of purposes including construction, property, plant and equipment, and working capital.  Commercial loans also include loans to government municipalities.  Commercial lending is concentrated in the Bank’s primary market, but also includes purchased loan participations. Consumer loans are comprised of installment, home equity and unsecured personal lines of credit. 

59


 

A summary of loans outstanding, by primary collateral, at the end of the reporting periods is as follows:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

December 31, 2014

 

 

December 31, 2013

December 31, 2016

 

December 31, 2015

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

Consumer first liens

$

105,014 

 

$

103,573 

$

103,125 

 

$

103,698 

Commercial first lien

 

65,445 

 

 

57,780 

Total first liens

 

168,570 

 

 

161,478 

 

 

 

 

Consumer junior liens and lines of credit

 

38,132 

 

 

34,636 

 

44,817 

 

44,996 

Total consumer

 

143,146 

 

 

138,209 

 

 

 

 

 

Commercial first lien

 

56,300 

 

 

58,466 

Commercial junior liens and lines of credit

 

5,663 

 

 

5,939 

 

5,396 

 

 

5,917 

Total

 

61,963 

 

 

64,405 

Total junior liens and lines of credit

 

50,213 

 

 

50,913 

Total residential real estate 1-4 family

 

205,109 

 

 

202,614 

 

218,783 

 

 

212,391 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

 

 

 

 

 

 

 

Consumer purpose

 

1,627 

 

 

3,960 

Commercial purpose

 

8,088 

 

 

8,559 

Consumer

 

1,350 

 

545 

Commercial

 

7,625 

 

 

7,343 

Total residential real estate construction

 

9,715 

 

 

12,519 

 

8,975 

 

 

7,888 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

326,482 

 

 

329,373 

 

390,584 

 

340,695 

Commercial

 

179,071 

 

 

170,327 

 

270,826 

 

 

215,942 

Total commercial

 

505,553 

 

 

499,700 

 

661,410 

 

 

556,637 

 

 

 

 

 

 

 

 

 

 

Consumer

 

6,154 

 

 

8,580 

 

4,705 

 

 

5,100 

 

726,531 

 

 

723,413 

 

893,873 

 

 

782,016 

Less: Allowance for loan losses

 

(9,111)

 

 

(9,702)

 

(11,075)

 

 

(10,086)

Net Loans

$

717,420 

 

$

713,711 

$

882,798 

 

$

771,930 

 

 

 

 

 

 

��

 

 

 

Included in the loan balances are the following:

 

 

 

 

 

 

 

 

 

Net unamortized deferred loan costs

$

(76)

 

$

372 

Unamortized discount on purchased loans

$

 -

 

$

(92)

Net unamortized deferred loan costs (fees)

$

242 

 

$

436 

 

 

 

 

 

 

 

 

 

Loans pledged as collateral for borrowings and commitments from:

 

 

 

 

 

 

 

 

 

FHLB

$

602,633 

 

$

607,524 

$

711,682 

 

$

643,449 

Federal Reserve Bank

 

56,367 

 

 

45,809 

 

41,152 

 

 

45,111 

$

659,000 

 

$

653,333 

Total

$

752,834 

 

$

688,560 

 

Loans to directors and executive officers and related interests and affiliated enterprises were as follows:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

2014

 

2013

2016

 

2015

Balance at beginning of year

$

18,353 

 

$

16,925 

$

$18,954 

 

$

$18,904 

New loans made

 

1,973 

 

 

3,749 

 

$6,400 

 

 

$4,327 

Repayments

 

(1,422)

 

 

(2,321)

 

($2,111)

 

 

($4,277)

Balance at end of year

$

18,904 

 

$

18,353 

$

$23,243 

 

$

$18,954 

 



Note 6. Loan Quality

Management utilizes a risk rating scale ranging from 1 (Prime) to 9 (Loss) to evaluate loan quality. This risk rating scale is used primarily for commercial purpose loans. Consumer purpose loans are identified as either a pass or substandard rating. Substandard consumer loans are loans that are 90 days or more past due and still accruing.  Loans rated 1 – 4 are considered pass credits. Loans that are rated 5 are pass credits, but have been identified as credits that are likely to warrant additional attention and monitoring. Loans rated 6 (Special Mention) or worse begin to receive enhanced monitoring and reporting by the Bank. Loans rated 7 (Substandard) or 8 (Doubtful) exhibit the greatest financial weakness and present the greatest possible risk of loss to the Bank. Nonaccrual loans are rated no better than 7. The following represents some of the factors used in determining the risk rating of a borrower: cash flow, debt coverage, liquidity, management, and collateral. Risk ratings, for pass credits, are generally reviewed annually for term debt and at renewal for revolving or renewing debt. The Bank monitors loan quality by reviewing four measurements: (1) loans rated 6 or worse (collectively “watch list”), (2) delinquent loans, (3) other real estate owned (OREO), and (4) net-charge-offs. Management compares trends in these measurements with the Bank’s internally established targets, as well as its national peer group.

Watch list loans exhibit financial weaknesses that increase the potential risk of default or loss to the Bank. However, inclusion on the watch list, does not by itself, mean a loss is certain. The watch list includes both performing and nonperforming loans. Watch list loans totaled $40.5 million at year-end, approximately half of the $76.3 million watch list at the prior year-end. The watch list is comprised of $17.9 million rated 6, and $22.5 million rated 7. Loans rated 7 have declined by $34.8 million since year-end 2013.   The

60


 

Bank has no loans rated 8 (Doubtful) or 9 (Loss). Included in the 2014 substandard loan total is $12.3 million of nonaccrual loans compared to $24.6 million one year earlier.

The following table reports on the credit rating for those loans in the portfolio that are assigned an individual credit rating as of December 31, 20142016 and 20132015  



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1-5)

 

(6)

 

(7)

 

(8)

 

 

(Dollars in thousands)

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

Pass

 

Special Mention

 

Substandard

 

Doubtful

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

155,676 

 

$

1,919 

 

$

3,719 

 

$

 -

 

$

161,314 

 

$

167,199 

 

$

227 

 

$

1,144 

 

$

 -

 

$

168,570 

Junior liens and lines of credit

 

 

43,559 

 

 

29 

 

 

207 

 

 

 -

 

 

43,795 

 

 

50,017 

 

 

28 

 

 

168 

 

 

 -

 

 

50,213 

Total

 

 

199,235 

 

 

1,948 

 

 

3,926 

 

 

 -

 

 

205,109 

 

 

217,216 

 

 

255 

 

 

1,312 

 

 

 -

 

 

218,783 

Residential real estate - construction

 

 

8,784 

 

 

 -

 

 

931 

 

 

 -

 

 

9,715 

 

 

8,220 

 

 

 -

 

 

755 

 

 

 -

 

 

8,975 

Commercial real estate

 

301,149 

 

 

10,578 

 

 

14,755 

 

 

 -

 

 

326,482 

 

 

377,283 

 

 -

 

13,301 

 

 -

 

390,584 

Commercial

 

170,774 

 

 

5,413 

 

 

2,884 

 

 

 -

 

 

179,071 

 

 

267,901 

 

957 

 

1,968 

 

 -

 

270,826 

Consumer

 

 

6,137 

 

 

 -

 

 

17 

 

 

 -

 

 

6,154 

 

 

4,705 

 

 

 -

 

 

 -

 

 

 -

 

 

4,705 

Total

 

$

686,079 

 

$

17,939 

 

$

22,513 

 

$

 -

 

$

726,531 

 

$

875,325 

 

$

1,212 

 

$

17,336 

 

$

 -

 

$

893,873 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

150,762 

 

$

3,653 

 

$

7,624 

 

$

 -

 

$

162,039 

 

$

157,514 

 

$

2,122 

 

$

1,842 

 

$

 -

 

$

161,478 

Junior liens and lines of credit

 

 

40,102 

 

 

66 

 

 

407 

 

 

 -

 

 

40,575 

 

 

50,685 

 

 

28 

 

 

200 

 

 

 -

 

 

50,913 

Total

 

 

190,864 

 

 

3,719 

 

 

8,031 

 

 

 -

 

 

202,614 

 

 

208,199 

 

 

2,150 

 

 

2,042 

 

 

 -

 

 

212,391 

Residential real estate - construction

 

 

10,955 

 

 

 -

 

 

1,564 

 

 

 -

 

 

12,519 

 

 

7,386 

 

 

 -

 

 

502 

 

 

 -

 

 

7,888 

Commercial real estate

 

281,857 

 

 

11,861 

 

 

35,655 

 

 

 -

 

 

329,373 

 

 

319,985 

 

6,175 

 

14,535 

 

 -

 

340,695 

Commercial

 

154,888 

 

 

3,393 

 

 

12,046 

 

 

 -

 

 

170,327 

 

 

213,492 

 

1,978 

 

472 

 

 -

 

215,942 

Consumer

 

 

8,570 

 

 

 -

 

 

10 

 

 

 -

 

 

8,580 

 

 

5,100 

 

 

 -

 

 

 -

 

 

 -

 

 

5,100 

Total

 

$

647,134 

 

$

18,973 

 

$

57,306 

 

$

 -

 

$

723,413 

 

$

754,162 

 

$

10,303 

 

$

17,551 

 

$

 -

 

$

782,016 



Delinquent loans are a result of borrowers’ cash flow and/or alternative sources of cash being insufficient to repay loans.  The Bank’s likelihood of collateral liquidation to repay the loans becomes more probable the further behind a borrower falls, particularly when loans reach 90 days or more past due. Management monitors the performance status of loans by the use of an aging report. The aging report can provide an early indicator of loans that may become severely delinquent and possibly result in a loss to the Bank. 

61


The following table presents the aging of payments in the loan portfolio as of December 31, 20142016 and 2013.2015:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

Loans Past Due and Still Accruing

 

 

 

Total

 

 

 

Loans Past Due and Still Accruing

 

 

 

Total

 

Current

 

30-59 Days

 

60-89 Days

 

90 Days+

 

Total

 

Non-Accrual

 

Loans

 

Current

 

30-59 Days

 

60-89 Days

 

90 Days+

 

Total

 

Non-Accrual

 

Loans

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

158,197 

 

$

1,531 

 

$

297 

 

$

165 

 

$

1,993 

 

$

1,124 

 

$

161,314 

 

$

166,689 

 

$

1,236 

 

$

414 

 

$

 -

 

$

1,650 

 

$

231 

 

$

168,570 

Junior liens and lines of credit

 

 

43,424 

 

 

174 

 

 

28 

 

 

 -

 

 

202 

 

 

169 

 

 

43,795 

 

 

50,031 

 

 

96 

 

 

 -

 

 

 -

 

 

96 

 

 

86 

 

 

50,213 

Total

 

 

201,621 

 

 

1,705 

 

 

325 

 

 

165 

 

 

2,195 

 

 

1,293 

 

 

205,109 

 

 

216,720 

 

 

1,332 

 

 

414 

 

 

 -

 

 

1,746 

 

 

317 

 

 

218,783 

Residential real estate - construction

 

 

8,784 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

931 

 

 

9,715 

 

 

8,495 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

480 

 

 

8,975 

Commercial real estate

 

317,576 

 

 

336 

 

 

 -

 

 

140 

 

 

476 

 

 

8,430 

 

 

326,482 

 

 

384,658 

 

858 

 

447 

 

665 

 

1,970 

 

3,956 

 

390,584 

Commercial

 

177,407 

 

 

12 

 

 

15 

 

 

 -

 

 

27 

 

 

1,637 

 

 

179,071 

 

 

270,478 

 

250 

 

75 

 

 -

 

325 

 

23 

 

270,826 

Consumer

 

 

6,056 

 

 

59 

 

 

22 

 

 

17 

 

 

98 

 

 

 -

 

 

6,154 

 

 

4,672 

 

 

30 

 

 

 

 

 -

 

 

33 

 

 

 -

 

 

4,705 

Total

 

$

711,444 

 

$

2,112 

 

$

362 

 

$

322 

 

$

2,796 

 

$

12,291 

 

$

726,531 

 

$

885,023 

 

$

2,470 

 

$

939 

 

$

665 

 

$

4,074 

 

$

4,776 

 

$

893,873 







61


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

156,916 

 

$

1,725 

 

$

497 

 

$

302 

 

$

2,524 

 

$

2,599 

 

$

162,039 

 

$

159,998 

 

$

44 

 

$

416 

 

$

214 

 

$

674 

 

$

806 

 

$

161,478 

Junior liens and lines of credit

 

 

40,204 

 

 

204 

 

 

19 

 

 

41 

 

 

264 

 

 

107 

 

 

40,575 

 

 

50,541 

 

 

217 

 

 

50 

 

 

 -

 

 

267 

 

 

105 

 

 

50,913 

Total

 

 

197,120 

 

 

1,929 

 

 

516 

 

 

343 

 

 

2,788 

 

 

2,706 

 

 

202,614 

 

 

210,539 

 

 

261 

 

 

466 

 

 

214 

 

 

941 

 

 

911 

 

 

212,391 

Residential real estate - construction

 

 

11,458 

 

 

523 

 

 

 -

 

 

 -

 

 

523 

 

 

538 

 

 

12,519 

 

 

7,209 

 

 

177 

 

 

 -

 

 

 -

 

 

177 

 

 

502 

 

 

7,888 

Commercial real estate

 

309,531 

 

 

634 

 

 

 -

 

 

207 

 

 

841 

 

 

19,001 

 

329,373 

 

 

330,953 

 

5,713 

 

196 

 

152 

 

6,061 

 

3,681 

 

340,695 

Commercial

 

167,747 

 

 

78 

 

 

60 

 

 

44 

 

 

182 

 

 

2,398 

 

170,327 

 

 

215,449 

 

210 

 

 

 

217 

 

276 

 

215,942 

Consumer

 

 

8,430 

 

 

117 

 

 

23 

 

 

10 

 

 

150 

 

 

 -

 

 

8,580 

 

 

5,041 

 

 

55 

 

 

 

 

 -

 

 

59 

 

 

 -

 

 

5,100 

Total

 

$

694,286 

 

$

3,281 

 

$

599 

 

$

604 

 

$

4,484 

 

$

24,643 

 

$

723,413 

 

$

769,191 

 

$

6,416 

 

$

671 

 

$

368 

 

$

7,455 

 

$

5,370 

 

$

782,016 



NonaccruingImpaired loans generally represent Management’s determination that the borrower will be unable to repay the loan in accordance with its contractual terms and that collateral liquidation may or may not fully repay both interest and principal. It is the Bank’s policy to evaluate the probable collectability of principal and interest due under terms of loan contracts for all loans 90-days or more, past due, nonaccrual loans, or impaired loans. Further, it is the Bank’s policy to discontinue accruing interest on loans that are not adequately secured and in the process of collection.  Upon determination of nonaccrual status, the Bank subtracts any current year accrued and unpaid interest from its income, and any prior year accrued and unpaid interest from the allowance for loan losses.  Management continually monitors the status of nonperforming loans, the value of any collateral and potential of risk of loss.  Nonaccrual loans are rated no better than 7 (Substandard).

The following table provides additional information on significant nonaccrual loans. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL

 

Nonaccrual

 

TDR

 

 

 

 

 

 

Last

 

 

Balance

 

 

Reserve

 

Date

 

Status

 

Collateral

 

Location

 

 

Appraisal(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 1 - Commercial real estate

$

3,040 

 

$

 -

 

Dec-10

 

N

 

1st lien on 90 acres undeveloped commercial real estate

 

PA

 

 

Nov-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,855 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 2 - Residential real estate and commercial real estate

 

864 

 

 

 -

 

Aug-11

 

N

 

1st lien on commercial and residential properties and 70 acres of farm land

 

PA

 

 

Aug-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,290 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 3 - Residential real estate

 

1,985 

 

 

 -

 

Mar-12

 

Y

 

1st and 2nd liens on commercial real estate, residential real estate and business assets

 

PA

 

 

Oct-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3,895 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 4 - Commercial real estate

 

1,756 

 

 

 -

 

Dec-14

 

N

 

Hotel and entertainment complex

 

PA

 

 

Feb-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,007 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 5 - Commercial / commercial real estate

 

1,831 

 

 

162 

 

Mar-13

 

N

 

Liens on land, commercial and residential real estate and business assets

 

PA

 

 

Sep-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,965 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit 6 - Commercial real estate

 

729 

 

 

 -

 

Mar-14

 

N

 

1st lien on commercial real estate

 

PA

 

 

Jun-13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,550 

 

$

10,205 

 

$

162 

 

 

 

 

 

 

 

 

 

 

 

(1) Appraisal value, as reported, does not reflect the pay-off of any senior liens or the cost to liquidate the collateral, but does reflect only the Bank’s share of the collateral if it is a participated loan.

Interest not recognized on nonaccrual loans was $752$114 thousand, $96$335 thousand and $800$752 thousand for the years ended December 31, 2014, 20132016, 2015 and 2012,2014, respectively. In addition to monitoring nonaccrual loans, the Bank also closely monitors impaired loans and troubled debt restructurings.  A loan is considered to be impaired when, based on current information and events, it is probable that the Bank will be unable to collect all interest and principal payments due according to the originally contracted terms of the loan agreement.  Nonaccrual loans, excluding consumer purpose loans, and TDRtroubled-debt restructuring (TDR) loans are considered impaired. For impaired loans with balances less than $250 thousand and consumer purpose loans, a specific reserve analysis is not performed and these loans are added to the general allocation pool. Management does not believe that excluding these loans from the specific reserve analysis presents any additional risk.  Impaired loans totaled $26.6$15.1 million at year-end 20142016 compared to $30.9$16.8 million at December 31, 2013.    

62


2015.  The following table for additionaltables present information on impaired loans.

62


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

 

With No Allowance

 

With Allowance

(Dollars in thousands)

 

 

 

 

Unpaid

 

 

 

 

 

Unpaid

 

 

 

Recorded

 

Principal

 

Recorded

 

Principal

 

Related

December 31, 2014

 

Investment

 

Balance

 

Investment

 

Balance

 

Allowance

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

1,804 

 

$

2,002 

 

$

 -

 

$

 -

 

$

 -

Junior liens and lines of credit

 

 

169 

 

 

195 

 

 

 -

 

 

 -

 

 

 -

Total

 

 

1,973 

 

 

2,197 

 

 

 -

 

 

 -

 

 

 -

 Residential real estate - construction

 

 

931 

 

 

977 

 

 

 -

 

 

 -

 

 

 -

 Commercial real estate

 

 

21,487 

 

 

25,744 

 

 

862 

 

 

1,001 

 

 

60 

 Commercial

 

 

78 

 

 

80 

 

 

1,274 

 

 

1,990 

 

 

171 

 Consumer

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Total

 

$

24,469 

 

$

28,998 

 

$

2,136 

 

$

2,991 

 

$

231 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

With No Allowance

 

With Allowance

(Dollars in thousands)

 

 

 

 

Unpaid

 

 

 

 

Unpaid

 

 

 

Recorded

 

Principal

 

Recorded

 

Principal

 

Related

December 31, 2016

 

Investment

 

Balance

 

Investment

 

Balance

 

Allowance

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

 

$

3,030 

 

$

3,500 

 

$

 

$

39 

 

$

 

$

956 

 

$

1,030 

 

$

 -

 

$

 -

 

$

 -

Junior liens and lines of credit

 

 

108 

 

 

127 

 

 

 -

 

 

 -

 

 

 -

 

 

85 

 

 

93 

 

 

 -

 

 

 -

 

 

 -

Total

 

 

3,138 

 

 

3,627 

 

 

 

 

39 

 

 

 

 

1,041 

 

 

1,123 

 

 

 -

 

 

 -

 

 

 -

Residential real estate - construction

 

 

537 

 

 

556 

 

 

 -

 

 

 -

 

 

 -

 

 

480 

 

 

535 

 

 

 -

 

 

 -

 

 

 -

Commercial real estate

 

24,188 

 

 

30,334 

 

 

966 

 

 

1,043 

 

 

89 

 

 

13,523 

 

14,133 

 

 -

 

 -

 

 -

Commercial

 

88 

 

 

89 

 

 

1,970 

 

 

2,043 

 

 

1,002 

 

 

23 

 

35 

 

 -

 

 -

 

 -

Consumer

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Total

 

$

27,951 

 

$

34,606 

 

$

2,945 

 

$

3,125 

 

$

1,100 

 

$

15,067 

 

$

15,826 

 

$

 -

 

$

 -

 

$

 -





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Twelve Months Ended

 

Twelve Months Ended

December 31, 2014

 

December 31, 2013

Average

 

Interest

 

Average

 

Interest

(Dollars in thousands)

Recorded

 

Income

 

Recorded

 

Income

Investment

 

Recognized

 

Investment

 

Recognized

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

2,619 

 

$

 

$

3,365 

 

$

 

$

1,523 

 

$

1,725 

 

$

 -

 

$

 -

 

$

 -

Junior liens and lines of credit

 

136 

 

 

 -

 

 

417 

 

 

 -

 

 

105 

 

 

133 

 

 

 -

 

 

 -

 

 

 -

Total

 

2,755 

 

 

 

 

3,782 

 

 

 

 

1,628 

 

 

1,858 

 

 

 -

 

 

 -

 

 

 -

Residential real estate - construction

 

686 

 

 

 -

 

 

544 

 

 

 -

 

 

502 

 

 

546 

 

 

 -

 

 

 -

 

 

 -

Commercial real estate

 

23,801 

 

 

118 

 

 

31,730 

 

 

118 

 

 

14,431 

 

15,007 

 

 -

 

 -

 

 -

Commercial

 

1,890 

 

 

 -

 

 

2,112 

 

 

 -

 

 

267 

 

330 

 

 

10 

 

Consumer

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Total

$

29,132 

 

$

122 

 

$

38,168 

 

$

122 

 

$

16,828 

 

$

17,741 

 

$

 

$

10 

 

$



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Twelve Months Ended

 

Twelve Months Ended

 

Twelve Months Ended



December 31, 2016

 

December 31, 2015

 

December 31, 2014



Average

 

Interest

 

Average

 

Interest

 

Average

 

Interest

(Dollars in thousands)

Recorded

 

Income

 

Recorded

 

Income

 

Recorded

 

Income



Investment

 

Recognized

 

Investment

 

Recognized

 

Investment

 

Recognized

 Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First liens

$

1,194 

 

$

38 

 

$

1,531 

 

$

13 

 

$

2,619 

 

$

Junior liens and lines of credit

 

93 

 

 

 

 

105 

 

 

 -

 

 

136 

 

 

 -

Total

 

1,287 

 

 

39 

 

 

1,636 

 

 

13 

 

 

2,755 

 

 

 Residential real estate - construction

 

492 

 

 

 

 

505 

 

 

 -

 

 

686 

 

 

 -

 Commercial real estate

 

17,806 

 

 

589 

 

 

14,509 

 

 

122 

 

 

23,801 

 

 

118 

 Commercial

 

32 

 

 

 -

 

 

278 

 

 

 -

 

 

1,890 

 

 

 -

 Consumer

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Total

$

19,617 

 

$

632 

 

$

16,928 

 

$

135 

 

$

29,132 

 

$

122 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



A loan is considered a troubled debt restructuring (TDR) if the creditor (the Bank), for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. These concessions may include lowering the interest rate, extending the maturity, reamortization of payment, or a combination of multiple concessions.  The Bank reviews all loans rated 6 or worse when it is providing a loan restructure, modification or new credit facility to determine if the action is a TDR.  If a TDR loan is placed on nonaccrual status, it remains on nonaccrual status for at least six months to ensure performance. However, TDR loans are always considered impaired until paid-off. All TDR loans are in compliance with their modified terms except one, credit 3 on the significant nonaccrual table contained in this note.  The following table identifies TDR loans as of December 31, 2014 and 2013:

63






 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trouble Debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructurings

 

 

 

 

 

 

 

 

 

Troubled Debt Restructurings

 

 

 

 

 

 

 

 

 

That Have Defaulted on

 

 

 

 

 

 

 

 

 

That Have Defaulted on

 

 

 

 

 

 

 

 

 

Modified Terms in the

(Dollars in thousands)

 

Troubled Debt Restructurings

 

 

Modified Terms YTD

 

Troubled Debt Restructurings

 

 

Last Twelve Months

 

Number of

 

Recorded

 

 

 

 

 

 

Number of

 

Recorded

 

Number of

 

Recorded

 

 

 

 

 

 

Number of

 

Recorded

 

Contracts

 

Investment

 

 

Performing*

 

 

Nonperforming*

 

 

Contracts

 

Investment

 

Contracts

 

Investment

 

 

Performing*

 

 

Nonperforming*

 

 

Contracts

 

Investment

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

$

521 

 

$

 -

 

$

521 

 

 -

 

$

 -

 

 

$

480 

 

$

480 

 

$

 -

 

 -

 

$

 -

Residential real estate

 

 

 

699 

 

 

673 

 

 

26 

 

 -

 

 

 -

 

 

875 

 

724 

 

151 

 

 

151 

Commercial real estate

 

12 

 

 

15,748 

 

 

14,283 

 

 

1,465 

 

 -

 

 

 -

 

11 

 

 

12,064 

 

 

10,814 

 

 

1,250 

 

 

 

1,250 

Total

 

18 

 

$

16,968 

 

$

14,956 

 

$

2,012 

 

 -

 

$

 -

 

17 

 

$

13,419 

 

$

12,018 

 

$

1,401 

 

 

$

1,401 



63






 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate - construction

 

 

 

$

537 

 

$

 -

 

$

537 

 

 -

 

$

 -

 

 

 

$

502 

 

$

502 

 

$

 -

 

 -

 

$

 -

Residential real estate

 

 

 

 

625 

 

 

625 

 

 

 -

 

 -

 

 

 -

 

 

 

654 

 

503 

 

151 

 

 -

 

 -

Commercial

 

 

12 

 

 

15,877 

 

 

14,318 

 

 

1,559 

 

 -

 

 

 -

 

 

10 

 

 

12,125 

 

 

12,125 

 

 

 -

 

 -

 

 

 -

Total

 

18 

 

$

17,039 

 

$

14,943 

 

$

2,096 

 

 -

 

$

 -

 

15 

 

$

13,281 

 

$

13,130 

 

$

151 

 

 -

 

$

 -



*The performing status is determined by the loansloan’s compliance with the modified terms.

The following table reports new TDR loans made during 2014, concession granted and the recorded investment at December 31, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

New During Period

 

 

 

 

 

 

Number of

 

Pre-TDR

 

After-TDR

 

Recorded

 

 

Twelve Months Ended December 31, 2014

Contracts

 

Modification

 

Modification

 

Investment

 

Concession

Residential real estate

 

$

168 

 

$

158 

 

$

158 

 

multiple

Total

 

$

168 

 

$

158 

 

$

158 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



The following table reports new TDR loans made during 2013,2016, concession granted and the recorded investment as of December 31, 2013.2016.





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

New During Period

 

 

 

 

New During Period

 

 

 

 

Number of

 

Pre-TDR

 

After-TDR

 

Recorded

 

 

Number of

 

Pre-TDR

 

After-TDR

 

Recorded

 

 

Twelve Months Ended December 31, 2013

Contracts

 

Modification

 

Modification

 

Investment

 

Concession

Twelve Months Ended December 31, 2016

Contracts

 

Modification

 

Modification

 

Investment

 

Concession

Commercial real estate

 

$

525 

 

$

525 

 

$

513 

 

multiple

Residential real estate

 

$

286 

 

$

323 

 

$

311 

 

multiple

 

 

238 

 

 

238 

 

 

237 

 

maturity

Commercial real estate

 

 

10,458 

 

 

10,745 

 

 

10,493 

 

multiple

Total

 

$

10,744 

 

$

11,068 

 

$

10,804 

 

 

 

$

763 

 

$

763 

 

$

750 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



The Bank holds $3.7 million of other real estate owned (OREO), comprised of five properties compared to $4.7 million and eight properties oneThere were no new TDR loans made during the year earlier.  During 2014, the Bank recorded net losses on the sales of, or write-downs on OREO of $220 thousand that is recorded in other income. The Bank also incurred $45 thousand in expense to hold and maintain OREO.   The following table provides additional information on significant other real estate owned properties.

The following table provides additional information on significant other real estate owned properties. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Date

 

 

 

 

 

 

Last

 

Acquired

 

Balance

 

Collateral

Location

 

Appraisal

 

 

 

 

 

 

 

 

 

Property 1 (2 properties)

2011

$

488 

 

Unimproved and improved real estate for residential development - 1 tract with 23 acres

PA

 

Jan-14

 

 

 

 

 

 

 

$

585

 

 

 

 

 

 

 

 

 

Property 2

2012

 

2,758 

 

1st, 2nd, and 3rd liens residential development land - 4 tracts with 196 acres

PA

 

Apr-14

 

 

 

 

 

 

 

$

2,950

 

 

$

3,246 

 

 

 

 

 

Atended December 31, 2014, the Bank had $763 thousand of residential properties in the process of foreclosure compared to $1.0 million at the end of 2013.2015.

Allowance for Loan Losses:

Management monitors loan performance on a monthly basis and performs a monthlyquarterly evaluation of the adequacy of the allowance for loan losses (ALL). The ALL is determined by segmenting the loan portfolio based on the loan’s collateral. The Bank further classifies the portfolio based on the primary purpose of the loan, either consumer or commercial. When calculating the ALL, consideration is given to a variety of factors in establishing this estimate including, but not limited to, current economic conditions, diversification of the loan portfolio, delinquency statistics, results of internal loan reviews, historical charge-offs, the adequacy of the underlying collateral (if collateral dependent) and other relevant factors. The Bank begins enhanced monitoring of all loans rated 6 (OAEM)(Special Mention) or worse, and obtains a new appraisal or asset valuation for any placed on nonaccrual and rated 7 (substandard)(Substandard) or worse. Management, at its discretion, may determine that additional adjustments to the appraisal or valuation are required.  Valuation adjustments will be made as necessary based on factors, including, but not limited to: the economy, deferred maintenance, industry, type of property/equipment, age of the appraisal, etc. and the knowledge Management has about a particular situation. In addition, the cost to sell or liquidate the collateral is also estimated and

64


deducted from the valuation in order to determine the net realizable value to the Bank. When determining the allowance for loan losses, certain factors involved in the evaluation are inherently subjective and require material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans. Management monitors the adequacy of the allowance for loan losses on an ongoing basis and reports its adequacy quarterly to the Credit Risk Oversight Committee of the Board of Directors. Management believes that the allowance for loan losses at December 31, 20142016 is adequate.

The analysis for determining the ALL is consistent with guidance set forth in generally accepted accounting principles (GAAP) and the Interagency Policy Statement on the Allowance for Loan and Lease Losses. The analysis has two components, specific and general allocations. The specific component addresses specific reserves established for impaired loans. A loan is considered to be impaired when, based on current information and events, it is probable that the Bank will be unable to collect all interest and principal payments due according to the originally contracted terms of the loan agreement.  Collateral values discounted for market conditions and selling costs are used to establish specific allocations for impaired loans. However, it is possible that as a result of the credit analysis, a specific reserve is not required for an impaired loan. The balance of impaired loans and the ALL for these loans declined in 2014. At December 31, 2013, $993 thousand of the ALL for impaired loans was for credit 5 on the table of significant nonaccrual loans contained in this note.  Due to a $549 thousand charge-off in 2014 on this credit, the specific ALL decreased significantly and the change in this credit accounts for the majority of the decrease in total ALL for impaired loans.

The general allocation component addresses the reserves established for pools of homogenous loans. The general component includes a quantitative and qualitative analysis. When calculating the general allocation, the Bank segregates its loan portfolio into the following sectors based primarily on the type of supporting collateral:  residential real estate, commercial, industrial or agricultural real estate; commercial and industrial (C&I non-real estate), and consumer.  The residential real estate sector is further segregated by first lien loans, junior liens and home equity products, and residential real estate construction.  The historical loss experience factor for the general allocation was 1.00% of gross loans at December 31, 2014, compared to 0.99% at the prior year-end.  The quantitative analysis uses the Bank’s eight quarter rolling historical loan loss experience adjusted for factors derived from current economic and market conditions that have been determined to have an effect on the probability and magnitude of a loss. The qualitative analysis utilizes a risk matrix that incorporates qualitative and environmental factors such as: loan volume, management, loan review process, credit concentrations, competition, and legal and regulatory issues. These factors are each risk rated from minimal to high risk and in total can add up to a qualitative factor of 37.5 basis points. At December 31, 2014, the qualitative factor was 21.5 basis points, a slight increase from the prior year-end. These factors are determined on the basis of Management’s observation, judgment and experience. 

Real estate appraisals and collateral valuations are an important part of the Bank’s process for determining potential loss on collateral dependent loans and thereby have a direct effect on the determination of loan reserves, charge-offs and the calculation of the allowance for loan losses.  As long as the loan remains a performing loan, no further updates to appraisals are required. If a loan or relationship migrates to nonaccrual and a risk rating of 7 or worse, an evaluation for impairment status is made based on the current information available at the time of downgrade and a new appraisal or collateral valuation is obtained. We believe this practice complies with the regulatory guidance dated December 12, 2010.

In determining the allowance for loan losses, Management, at its discretion, may determine that additional adjustments to the fair value obtained from an appraisal or collateral valuation are required. Adjustments will be made as necessary based on factors, including, but not limited to the economy, deferred maintenance, industry, type of property or equipment etc., and the knowledge Management has about a particular situation. In addition, the cost to sell or liquidate the collateral is also estimated and deducted from the valuation in order to determine the net realizable value to the Bank. If an appraisal is not available, Management may make its best estimate of the real value of the collateral or use last known market value and apply appropriate discounts.  If an adjustment is made to the collateral valuation, this will be documented with appropriate support and reported to the Loan Management Committee.

6564


 

The following table shows, by loan class, the activity in the ALL,Allowance for Loan Loss (ALL), for the years ended December 31, 2014, 20132016, 2015 and 2012.2014. 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

Industrial &

 

Commercial

 

 

 

 

 

 

 

 

Junior Liens

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Junior Liens &

 

 

 

 

Agricultural

 

Industrial &

 

 

 

 

 

First

 

& Lines

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

First Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Agricultural

 

Consumer

 

Total

 

Liens

 

of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2011

 

$

1,049 

 

$

308 

 

$

1,222 

 

$

5,257 

 

$

1,651 

 

$

236 

 

$

9,723 

ALL at December 31, 2013

 

$

913 

 

$

228 

 

$

276 

 

$

5,196 

 

$

2,099 

 

$

138 

 

$

852 

 

$

9,702 

Charge-offs

 

 

(251)

 

 

(71)

 

 

 -

 

 

(3,298)

 

 

(861)

 

 

(236)

 

 

(4,717)

 

 

(291)

 

 -

 

 

(41)

 

(408)

 

(644)

 

(189)

 

 

 -

 

(1,573)

Recoveries

 

 

 

 

25 

 

 

 -

 

 

13 

 

 

21 

 

 

88 

 

 

148 

 

 

21 

 

 -

 

 

 -

 

50 

 

65 

 

82 

 

 

 -

 

218 

Provision

 

 

114 

 

 

44 

 

 

(323)

 

 

4,478 

 

 

809 

 

 

103 

 

 

5,225 

 

 

351 

 

 

43 

 

 

(21)

 

 

140 

 

 

(5)

 

 

96 

 

 

160 

 

 

764 

Allowance at December 31, 2012

 

$

913 

 

$

306 

 

$

899 

 

$

6,450 

 

$

1,620 

 

$

191 

 

$

10,379 

ALL at December 31, 2014

 

$

994 

 

$

271 

 

$

214 

 

$

4,978 

 

$

1,515 

 

$

127 

 

$

1,012 

 

$

9,111 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2012

 

$

913 

 

$

306 

 

$

899 

 

$

6,450 

 

$

1,620 

 

$

191 

 

$

10,379 

ALL at December 31, 2014

 

$

994 

 

$

271 

 

$

214 

 

$

4,978 

 

$

1,515 

 

$

127 

 

$

1,012 

 

$

9,111 

Charge-offs

 

 

(547)

 

 

(45)

 

 

 -

 

 

(2,855)

 

 

(363)

 

 

(162)

 

 

(3,972)

 

 

(43)

 

(39)

 

 

(21)

 

 -

 

(270)

 

(198)

 

 

 -

 

(571)

Recoveries

 

 

13 

 

 

 -

 

 

 -

 

 

203 

 

 

100 

 

 

59 

 

 

375 

 

 

 

 -

 

 

18 

 

14 

 

148 

 

74 

 

 

 -

 

261 

Provision

 

 

729 

 

 

17 

 

 

(608)

 

 

1,773 

 

 

949 

 

 

60 

 

 

2,920 

 

 

31 

 

 

76 

 

 

(17)

 

 

657 

 

 

126 

 

 

99 

 

 

313 

 

 

1,285 

Allowance at December 31, 2013

 

$

1,108 

 

$

278 

 

$

291 

 

$

5,571 

 

$

2,306 

 

$

148 

 

$

9,702 

ALL at December 31, 2015

 

$

989 

 

$

308 

 

$

194 

 

$

5,649 

 

$

1,519 

 

$

102 

 

$

1,325 

 

$

10,086 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance at December 31, 2013

 

$

1,108 

 

$

278 

 

$

291 

 

$

5,571 

 

$

2,306 

 

$

148 

 

$

9,702 

ALL at December 31, 2015

 

$

989 

 

$

308 

 

$

194 

 

$

5,649 

 

$

1,519 

 

$

102 

 

$

1,325 

 

$

10,086 

Charge-offs

 

 

(291)

 

 

-

 

 

(41)

 

 

(408)

 

 

(644)

 

 

(189)

 

 

(1,573)

 

 

(49)

 

 -

 

 

(41)

 

(2,751)

 

(74)

 

(167)

 

 

 -

 

(3,082)

Recoveries

 

 

21 

 

 

 -

 

 

 -

 

 

50 

 

 

65 

 

 

82 

 

 

218 

 

 

35 

 

 -

 

 

 -

 

19 

 

167 

 

75 

 

 

 -

 

296 

Provision

 

 

387 

 

 

56 

 

 

(24)

 

 

204 

 

 

46 

 

 

95 

 

 

764 

 

 

130 

 

 

15 

 

 

71 

 

 

3,192 

 

 

281 

 

 

90 

 

 

(4)

 

 

3,775 

Allowance at December 31, 2014

 

$

1,225 

 

$

334 

 

$

226 

 

$

5,417 

 

$

1,773 

 

$

136 

 

$

9,111 

ALL at December 31, 2016

 

$

1,105 

 

$

323 

 

$

224 

 

$

6,109 

 

$

1,893 

 

$

100 

 

$

1,321 

 

$

11,075 



The following table shows, by loan class, the loans that were evaluated for the ALLAllowance for Loan Loss (ALL) under a specific reserve (individually) and those that were evaluated under a general reserve (collectively), and the amount of the allowance established in each category as of December 31, 20142016 and 2013.2015.



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate 1-4 Family

 

Industrial &

 

Commercial

 

 

 

 

 

 

 

 

Junior Liens

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Junior Liens &

 

 

 

 

Agricultural

 

Industrial &

 

 

 

 

 

First

 

& Lines

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

First Liens

 

Lines of Credit

 

Construction

 

Real Estate

 

Agricultural

 

Consumer

 

Total

 

Liens

 

of Credit

 

Construction

 

Real Estate

 

Commercial

 

Consumer

 

Unallocated

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for ALL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

1,171 

 

$

51 

 

$

931 

 

$

22,307 

 

$

1,298 

 

$

 -

 

$

25,758 

 

$

628 

 

$

52 

 

$

480 

 

$

13,523 

 

$

 -

 

$

 -

 

$

 -

 

$

14,683 

Collectively

 

 

160,143 

 

 

43,744 

 

 

8,784 

 

 

304,175 

 

 

177,773 

 

 

6,154 

 

 

700,773 

 

 

167,942 

 

 

50,161 

 

 

8,495 

 

 

377,061 

 

 

270,826 

 

 

4,705 

 

 

 -

 

 

879,190 

Total

 

$

161,314 

 

$

43,795 

 

$

9,715 

 

$

326,482 

 

$

179,071 

 

$

6,154 

 

$

726,531 

 

$

168,570 

 

$

50,213 

 

$

8,975 

 

$

390,584 

 

$

270,826 

 

$

4,705 

 

$

 -

 

$

893,873 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance established for loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL established for loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

 -

 

$

 -

 

$

 -

 

$

60 

 

$

171 

 

$

 -

 

$

231 

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Collectively

 

 

1,225 

 

 

334 

 

 

226 

 

 

5,357 

 

 

1,602 

 

 

136 

 

 

8,880 

 

 

1,105 

 

 

323 

 

 

224 

 

 

6,109 

 

 

1,893 

 

 

100 

 

 

1,321 

 

 

11,075 

Allowance at December 31, 2014

 

$

1,225 

 

$

334 

 

$

226 

 

$

5,417 

 

$

1,773 

 

$

136 

 

$

9,111 

ALL at December 31, 2016

 

$

1,105 

 

$

323 

 

$

224 

 

$

6,109 

 

$

1,893 

 

$

100 

 

$

1,321 

 

$

11,075 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans evaluated for ALL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

2,354 

 

$

50 

 

$

537 

 

$

25,107 

 

$

1,996 

 

$

 -

 

$

30,044 

 

$

930 

 

$

51 

 

$

502 

 

$

14,309 

 

$

230 

 

$

 -

 

$

 -

 

$

16,022 

Collectively

 

 

159,685 

 

 

40,525 

 

 

11,982 

 

 

304,266 

 

 

168,331 

 

 

8,580 

 

 

693,369 

 

 

160,548 

 

 

50,862 

 

 

7,386 

 

 

326,386 

 

 

215,712 

 

 

5,100 

 

 

 -

 

 

765,994 

Total

 

$

162,039 

 

$

40,575 

 

$

12,519 

 

$

329,373 

 

$

170,327 

 

$

8,580 

 

$

723,413 

 

$

161,478 

 

$

50,913 

 

$

7,888 

 

$

340,695 

 

$

215,942 

 

$

5,100 

 

$

 -

 

$

782,016 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance established for loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL established for loans evaluated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually

 

$

 

$

 -

 

$

 -

 

$

89 

 

$

1,002 

 

$

 -

 

$

1,100 

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 

$

 -

 

$

 -

 

$

Collectively

 

 

1,099 

 

 

278 

 

 

291 

 

 

5,482 

 

 

1,304 

 

 

148 

 

 

8,602 

 

 

989 

 

 

308 

 

 

194 

 

 

5,649 

 

 

1,510 

 

 

102 

 

 

1,325 

 

 

10,077 

Allowance at December 31, 2013

 

$

1,108 

 

$

278 

 

$

291 

 

$

5,571 

 

$

2,306 

 

$

148 

 

$

9,702 

ALL at December 31, 2015

 

$

989 

 

$

308 

 

$

194 

 

$

5,649 

 

$

1,519 

 

$

102 

 

$

1,325 

 

$

10,086 

      

65


Note 7. Premises and Equipment

Premises and equipment consist of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

 

December 31

(Dollars in thousands)

Estimated Life

 

2014

 

2013

Estimated Life

 

2016

 

2015

Land

 

 

$

3,000 

 

$

3,033 

 

 

$

3,000 

 

$

3,000 

Buildings and leasehold improvements

15 - 30 years, or lease term

 

23,342 

 

 

23,488 

15 - 30 years, or lease term

 

24,190 

 

 

23,985 

Furniture, fixtures and equipment

3  - 10 years

 

 

11,341 

 

 

14,202 

3  - 10 years

 

 

11,902 

 

 

11,669 

Total cost

 

 

 

37,683 

 

 

40,723 

 

 

 

39,092 

 

 

38,654 

Less: Accumulated depreciation

 

 

 

(22,637)

 

 

(24,578)

 

 

 

(25,034)

 

 

(23,895)

Net premises and equipment

 

 

$

15,046 

 

$

16,145 

 

 

$

14,058 

 

$

14,759 

66




The following table shows the amount of depreciation and rental expense for the years ended December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

2012

2016

 

2015

 

2014

Depreciation expense

$

1,360 

 

$

1,419 

 

$

1,301 

$

1,270 

 

$

1,269 

 

$

1,360 

Rent expense on leases

$

671 

 

$

673 

 

$

472 

$

713 

 

$

735 

 

$

671 



The Corporation leases various premises and equipment for use in banking operations.operations through 2032.  Some of these leases provide renewal options of varying terms.  The rental cost of these optional renewals is not included below.  At December 31, 2014,2016, future minimum payments on these leases are as follows:

 

 

 

 

 

 

 

 

(Dollars in thousands)

(Dollars in thousands)

 

 

(Dollars in thousands)

 

 

2015

$

713 

2016

 

548 

2017

2017

 

520 

2017

$

704 

2018

2018

 

525 

2018

 

632 

2019

2019

 

499 

2019

 

525 

2020 and beyond

 

4,997 

$

7,802 

2020

2020

 

500 

2021

2021

 

497 

2022 and beyond

2022 and beyond

 

4,050 

Total

Total

$

6,908 

 



Note 8. Goodwill and Intangible AssetsOther Real Estate Owned

The following table summarizes the changes in goodwill:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the years ended

 

December 31

(Dollars in thousands)

2014

 

2013

 

 

 

 

 

 

Beginning balance

$

9,016 

 

$

9,016 

Goodwill acquired

 

 -

 

 

 -

Adjustment to goodwill

 

 -

 

 

 -

Ending balance

$

9,016 

 

$

9,016 

The following table summarizes the other intangible assets at December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Core Deposit

 

Customer List

 

2014

 

2013

 

2014

 

2013

Gross carrying amount

$

3,252 

 

$

3,252 

 

$

589 

 

$

589 

Accumulated amortization

 

(3,071)

 

 

(2,710)

 

 

(589)

 

 

(433)

Net carrying amount

$

181 

 

$

542 

 

$

 -

 

$

156 

The following table shows the amortization expensereal estate owned for the years ended December 31:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

(Dollars in thousands)

2014

 

2013

 

2012

 

 

2016

 

2015

Amortization expense

$

517 

 

$

425 

 

$

435 

Balance at beginning of the period

 

 

$

6,451 

 

$

3,666 

Additions

 

 

 

329 

 

3,626 

Proceeds from dispositions

 

 

 

(625)

 

(508)

(Loss) gain on sales, net

 

 

 

(31)

 

32 

Valuation adjustment

 

 

 

(1,209)

 

 

(365)

Balance at the end of the period

 

 

$

4,915 

 

$

6,451 

 

 

 

 

 

 

 



Core deposit intangibles are

Note 9. Intangible Assets

The Bank has $9.0 million of goodwill recorded on its balance sheet as the result of corporate acquisitions.  Goodwill is not amortized, over the estimated life of the acquired core deposits.  At December 31, 2014 the remaining life was 6 months.  nor deductible for tax purposes.    The customer list intangible is amortized over the estimated life of the acquired customer list.  At December 31, 2014,  the Bank determined the customer list was impaired and recorded an expense to write-off the remaining balance. The following table shows the expected amortization expense for theof a core deposit intangible:intangible was $181 thousand in 2015 and $517 thousand in 2014, and it was fully amortized in 2015. 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

2015

$

181 

 

 

 





6766


 

Note 9.10. Deposits

Deposits are summarized as follows:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

December 31

(Dollars in thousands)

2014

 

2013

2016

 

2015

Noninterest-bearing checking

$

136,910 

 

$

121,565 

$

170,345 

 

$

152,095 

 

 

 

 

 

 

 

 

 

 

Interest-bearing checking

 

194,992 

 

 

180,450 

 

241,906 

 

232,181 

Money management

 

388,043 

 

 

370,401 

 

420,309 

 

379,331 

Savings

 

62,637 

 

 

59,394 

 

74,925 

 

 

69,174 

Total interest-bearing checking and savings

 

645,672 

 

 

610,245 

 

737,140 

 

 

680,686 

 

 

 

 

 

 

 

 

 

 

Retail time deposits

 

92,973 

 

 

108,283 

 

71,264 

 

82,468 

Brokered time deposits

 

5,626 

 

 

5,631 

 

3,371 

 

 

3,263 

Total time deposits

 

98,599 

 

 

113,914 

 

74,635 

 

 

85,731 

Total deposits

$

881,181 

 

$

845,724 

Total

$

982,120 

 

$

918,512 

 

 

 

 

 

 

 

 

 

 

Overdrawn deposit accounts reclassified as loans

$

138 

 

$

106 

$

181 

 

$

128 



The following table shows the maturity of outstanding time deposits of $100,000 or moregreater than $250,000 at December 31, 2014:2016:



 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

Brokered

 

Total

(Dollars in thousands)

 

Time Deposits

 

Time Deposits

 

Time Deposits

Maturity distribution:

 

 

 

 

 

 

 

 

 

Within three months

 

$

4,980 

 

$

2,015 

 

$

6,995 

Over three through six months

 

 

5,431 

 

 

244 

 

 

5,675 

Over six through twelve months

 

 

5,007 

 

 

2,770 

 

 

7,777 

Over twelve months

 

 

8,574 

 

 

356 

 

 

8,930 

Total

 

$

23,992 

 

$

5,385 

 

$

29,377 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

Maturity distribution:

Within three months

$

2,841 

Over three through six months

879 

Over six through twelve months

405 

Over twelve months

519 

Total

$

4,644 

Time deposits greater than $250,000 at December 31, 2015 were $6.2 million.

At December 31, 20142016 the scheduled maturities of time deposits are as follows:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Retail

 

Brokered

 

Total

Retail

 

Brokered

 

Total

Time Deposits

 

Time Deposits

 

Time Deposits

Time Deposits

 

Time Deposits

 

Time Deposits

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

$

56,273 

 

$

5,268 

 

$

61,541 

2016

 

18,682 

 

 

250 

 

 

18,932 

2017

 

9,645 

 

 

108 

 

 

9,753 

$

43,019 

 

$

2,865 

 

$

45,884 

2018

 

8,365 

 

 

 -

 

 

8,365 

 

14,386 

 

506 

 

14,892 

2019

 

 

 

 -

 

 

 

5,299 

 

 -

 

5,299 

2020 and beyond

 

 -

 

 

 -

 

 

 -

$

92,973 

 

$

5,626 

 

$

98,599 

2020

 

8,560 

 

 -

 

8,560 

2021

 

 -

 

 

 -

 

 

 -

Total

$

71,264 

 

$

3,371 

 

$

74,635 



67


Note 10. Securities Sold Under Agreements to Repurchase and Long-Term Debt11.  Other Borrowings 

The Bank's short-term borrowings are comprised of securities sold under agreements to repurchase (Repo) and a line-of-credit with the Federal Home Loan Bank of Pittsburgh (Open Repo Plus). Securities sold under agreementsThe Bank closed its Repo product on January 2, 2015 and the remaining balances were transferred to repurchase are overnight borrowings between the Bank and its commercial and municipal depositors. These accounts reprice weekly.interest-bearing checking accounts. Open Repo Plus is a revolving term commitment used on an overnight basis.  The term of this commitment may not exceed 364 days and it reprices daily at market rates. These borrowings are described below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

 

2014

 

2013

 

Repurchase

 

 

Repurchase

 

(Dollars in thousands)

Agreements

 

 

Agreements

 

Ending balance

$

9,079 

 

 

$

23,834 

 

Weighted average rate at year end

 

0.15% 

 

 

 

0.15% 

 

Range of interest rates paid at year end

 

0.15% 

 

 

 

0.15% 

 

Maximum month-end balance during the year

$

17,755 

 

 

$

52,880 

 

Average balance during the year

$

8,539 

 

 

$

32,407 

 

68




Weighted average interest rate during the year

0.15% 

0.15% 



 

 

 

 

 

 

 

 

 

 

 



December 31



2016

 

2015



Repurchase

 

FHLB

 

Repurchase

 

FHLB

(Dollars in thousands)

Agreements

 

Open Repo

 

Agreements

 

Open Repo

Ending balance

$

 -

 

$

24,270 

 

$

 -

 

$

 -

Weighted average rate at year end

 

 -

 

 

0.74% 

 

 

 -

 

 

 -

Range of interest rates paid at year end

 

 -

 

 

0.74% 

 

 

 -

 

 

 -

Maximum month-end balance during the year

$

 -

 

$

24,270 

 

$

 -

 

$

3,500 

Average balance during the year

$

 -

 

$

5,258 

 

$

25 

 

$

923 

Weighted average interest rate during the year

 

 -

 

 

0.63% 

 

 

0.15% 

 

 

0.38% 



The collateral for securities sold under agreements to repurchase consists of U.S. Government and U.S. Government agency securities with a fair value of $14 million and $32 million, respectively, at December 31, 2014 and 2013.

A summary of long-term debt at the end of the reporting period follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

(Dollars in thousands)

2014

 

2013

Loans from the Federal Home Loan Bank

$

 -

 

$

12,403 

 

The Corporation’sBank’s maximum borrowing capacity with the FHLB at December 31, 20142016 was $231$278.6 million with $254.3 million available to borrow. The Bank has established credit at the Federal Reserve Discount Window and as of year-end had the ability to borrow approximately $23 million. The total amount available to borrowBank also has a $6 million unsecured line of credit at year-end was approximately $231 million.

The Bank closed its Repo product on January 2, 2015 and the remaining balances were transferred to interest-bearing checking accounts.a correspondent bank. 

 

Note 11.12. Federal Income Taxes 

The temporary differences which give rise to significant portions of deferred tax assets and liabilities are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

    December 31

 

    December 31

Deferred Tax Assets

 

2014

 

2013

 

2016

 

2015

Allowance for loan losses

 

$

3,098 

 

$

3,299 

 

$

3,766 

 

$

3,429 

Deferred compensation

 

1,041 

 

1,015 

 

986 

 

1,017 

Purchase accounting

 

21 

 

50 

 

23 

 

22 

Deferred loan fees and costs, net

 

160 

 

160 

 

160 

 

160 

Capital loss carryover

 

1,013 

 

887 

 

280 

 

813 

Other than temporary impairment of investments

 

369 

 

538 

 

260 

 

376 

Accumulated other comprehensive loss

 

1,597 

 

2,420 

 

2,171 

 

1,917 

AMT Credit

 

192 

 

226 

 

 -

 

192 

Depreciation

 

45 

 

 -

Other

 

 

750 

 

 

1,062 

 

 

561 

 

 

423 

 

 

8,241 

 

 

9,657 

 

 

8,252 

 

 

8,349 

Valuation allowance

 

 

(1,200)

 

 

(1,250)

 

 

(467)

 

 

(1,000)

Total gross deferred tax assets

 

 

7,041 

 

 

8,407 

 

 

7,785 

 

 

7,349 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred Tax Liabilities

 

 

 

 

 

 

 

 

Core deposit intangibles

 

61 

 

184 

Depreciation

 

233 

 

184 

 

 -

 

334 

Joint ventures and partnerships

 

39 

 

53 

 

36 

 

21 

Pension

 

2,331 

 

2,425 

 

1,886 

 

2,199 

Mortgage servicing rights

 

49 

 

63 

 

 

19 

 

 

37 

Customer list

 

 

 -

 

 

53 

Total gross deferred tax liabilities

 

 

2,713 

 

 

2,962 

 

 

1,941 

 

 

2,591 

Net deferred tax asset

 

$

4,328 

 

$

5,445 

 

$

5,844 

 

$

4,758 



68


In assessing the realizability of deferred tax assets, managementManagement considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized.  The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during periods in which those temporary differences become deductible.  Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment.  Based on the level of historical taxable income and projections for future taxable income over the periods in which the deferred tax assets are deductible, managementManagement believes it is more likely than not that the Bank will realize the benefits of these deferred tax assets.assets other than those for which a valuation allowance has been recorded. 

The components of the provision for Federal income taxes attributable to income from operations were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

For the Years Ended December 31

(Dollars in thousands)

2014

 

2013

 

2012

2016

 

2015

 

2014

Current tax expense

$

1,712 

 

$

947 

 

$

145 

$

2,134 

 

$

2,382 

 

$

1,712 

Deferred tax expense (benefit)

 

294 

 

 

348 

 

 

367 

 

(832)

 

 

(111)

 

 

294 

Income tax provision

$

2,006 

 

$

1,295 

 

$

512 

$

1,302 

 

$

2,271 

 

$

2,006 

69




For the years ended December 31, 2014, 2013,2016, 2015, and 2012,2014, the income tax provisions are different from the tax expense which would be computed by applying the Federal statutory rate to pretax operating earnings.  A reconciliation between the tax provision at the statutory rate and the tax provision at the effective tax rate is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

For the Years Ended December 31

(Dollars in thousands)

2014

 

2013

 

2012

2016

 

2015

 

2014

Tax provision at statutory rate

$

3,539 

 

$

2,559 

 

$

1,998 

Tax provision at statutory rate (34%)

$

3,192 

 

$

4,241 

 

$

3,539 

Income on tax-exempt loans and securities

 

(1,466)

 

(1,212)

 

(1,251)

 

(1,751)

 

(1,566)

 

(1,466)

Nondeductible interest expense relating to carrying tax-exempt obligations

 

28 

 

30 

 

43 

 

24 

 

22 

 

28 

Dividends received exclusion

 

(7)

 

(15)

 

(17)

 

 -

 

(2)

 

(7)

Income from bank owned life insurance

 

(163)

 

(185)

 

(217)

 

(210)

 

(182)

 

(163)

Life insurance proceeds

 

 -

 

111 

 

 -

 

 -

 

(35)

 

 -

Change in valuation allowance

 

 -

 

(200)

 

 -

Stock option compensation

 

30 

 

25 

 

 -

Other, net

 

75 

 

 

 

 

(44)

 

17 

 

 

(32)

 

 

75 

Income tax provision

$

2,006 

 

$

1,295 

 

$

512 

$

1,302 

 

$

2,271 

 

$

2,006 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective income tax rate

 

19.3% 

 

17.2% 

 

8.7% 

 

13.9% 

 

18.2% 

 

19.3% 



At December 31, 2014,2016, the Corporation had a capital loss carryover of $3.6  million.$824 thousand.  This loss carryover can only be offset with capital gains for federal income tax purposes.  The tax benefit of this carryover is $1.0 million$280 thousand, expiring in 2018, and the Corporation has recorded a valuation allowance of $1.0 million$280 thousand against the capital loss carryover.

The Corporation recognizes interest accrued related to unrecognized tax benefits and penalties in income tax expense for all periods presented.  No penalties or interest were recognized in 2016, 2015 or 2014.  The Corporation has no uncertain tax positions at December 31, 2016.  The Corporation is no longer subject to U.S. Federal examinations by tax authorities for the years before 2011.2013.

 

Note 12.13. Accumulated Other Comprehensive Loss

The components of accumulated other comprehensive loss included in shareholders' equity are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31

December 31

2014

 

2013

2016

 

2015

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

Net unrealized gains on securities

$

2,352 

 

$

(741)

$

(20)

 

$

1,138 

Tax effect

 

(800)

 

 

252 

 

 

 

(387)

Net of tax amount

 

1,552 

 

 

(489)

 

(13)

 

 

751 

 

 

 

 

 

 

 

 

 

Net unrealized losses on derivatives

 

(191)

 

 

(561)

Tax effect

 

65 

 

 

191 

Net of tax amount

 

(126)

 

 

(370)

 

 

 

 

 

Accumulated pension adjustment

 

(6,858)

 

 

(5,814)

 

(6,366)

 

(6,777)

Tax effect

 

2,332 

 

 

1,977 

 

2,164 

 

 

2,304 

Net of tax amount

 

(4,526)

 

 

(3,837)

 

(4,202)

 

 

(4,473)

 

 

 

 

 

Total accumulated other comprehensive loss

$

(3,100)

 

$

(4,696)

$

(4,215)

 

$

(3,722)

 

69


Note 13.14.  Financial Derivatives

As part of managing interest rate risk, the Bank has entered into interest rate swap agreements as vehicles to partially hedge cash flows associated with interest expense on variable rate deposit accounts.  Under the swap agreements, the Bank receivesreceived a variable rate and payspaid a fixed rate. Such agreements are generally entered into with counterparties that meet established credit standards and most contain collateral provisions protecting the at-risk party.  The Bank considersconsidered the credit risk inherent in these contracts to be negligible.  Interest rate swap agreements derive their value from underlying interest rates.  These transactions involveinvolved both credit and market risk.  The notional amounts arewere amounts on which calculations, payments, and the value of the derivative arewere based.  The notional amounts dodid not represent direct credit exposures.  Direct credit exposure iswas limited to the net difference between the calculated amounts to be received and paid, if any.  Such difference, which representsrepresented the fair value of the swap, iswas reflected on the Corporation’s balance sheet.

The Corporation isBank was exposed to credit-related losses in the event of nonperformance by the counterparty to these agreements.  The Corporation controlsBank controlled the credit risk of its financial contracts through credit approvals, limits and monitoring procedures, and doesdid not expect the counterparty to fail its obligations.

70


The primary focus of the Corporation’sBank’s asset/liability management program is to monitor the sensitivity of the Corporation’sBank’s net portfolio value and net income under varying interest rate scenarios to take steps to control its risks.  On a quarterly basis, the Corporation simulates the net portfolio value and net interest income expected to be earned over a twelve-month period following the date of simulation.  The simulation is based upon projection of market interest rates at varying levels and estimates the impact of such market rates on the levels of interest-earning assets and interest-bearing liabilities during the measurement period.  Based upon the outcome of the simulation analysis, the Corporation considersBank considered the use of derivatives as a means of reducing the volatility of net portfolio value and projected net income within certain ranges of projected changes in interest rates.  The Corporation evaluatesBank evaluated the effectiveness of entering into any derivative instrument agreement by measuring the cost of such an agreement in relation to the reduction in net portfolio value and net income volatility within an assumed range of interest rates.

During 2008, the Bank entered into two The final swap transactions with each swap having a notional amount of $10 million. One swaptransaction matured in 2013 and the second swap matures in 2015. According to the terms of each transaction, the Bank pays fixed-rate interest payments and receives floating-rate payments.  The variable rate is indexed to the 91-day Treasury Bill auction (discount) rate and resets

During 2008, the Bank entered into two swap transactions with each swap having a notional amount of $10 million. One swap matured in 2013 and the second swap matured in 2015. According to the terms of each transaction, the Bank paid fixed-rate interest payments and received floating-rate payments.  The variable rate was indexed to the 91-day Treasury Bill auction (discount) rate and reset weekly. The swaps were entered into in order to hedge the Corporation’s exposure to changes in cash flows attributable to the effect of interest rate changes on variable-rate liabilities.  At December 31, 2014, the fair value of the swaps was negative $191 thousand and was recognized in accumulated other comprehensive loss, net of tax.  The fair value of assets pledged as collateral for the swaps was $2.1 million at December 31, 2014 and $2.2 million at December 31, 2013.

Information regarding the interest rate swaps as of December 31, 2014 follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

Amount Expected to

 

 

 

 

 

 

 

 

 

 

be Expensed into

Notional

 

Maturity

 

Interest Rate

 

 

Earnings within the

Amount

 

Date

 

Fixed

 

Variable

 

 

next 12 Months

 

 

 

 

 

 

 

 

 

 

 

$

10,000 

 

5/30/2015

��

3.87% 

 

0.04% 

 

$

160 

Fair Value of Derivative Instruments in the Consolidated Balance Sheets were as follows as of December 31, 2014:

  

Fair Value of Derivative Instruments

(Dollars in thousands)

Balance Sheet

Date

Type

Location

Fair Value

December 31, 2014

Interest rate contracts

Other liabilities

$

191 

December 31, 2013

Interest rate contracts

Other liabilities

$

561 

The Effect of Derivative Instruments on the Statement of Income for the years ended December 31, 2016, 2015 and 2014 2013 and 2012 follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives in ASC Topic 815 Cash Flow Hedging Relationships

Derivatives in ASC Topic 815 Cash Flow Hedging Relationships

Derivatives in ASC Topic 815 Cash Flow Hedging Relationships

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Amount of Gain

 

 

 

 

 

 

 

 

 

 

 

 

Amount of Gain

 

 

 

 

 

 

 

 

 

 

Location of

 

or (Loss)

 

 

 

 

 

 

 

 

 

 

Location of

 

or (Loss)

 

 

 

 

 

 

 

 

 

 

Gain or (Loss)

 

Recognized in

 

 

 

 

 

 

 

 

 

 

Gain or (Loss)

 

Recognized in

 

 

 

 

 

 

 

 

 

 

Recognized in

 

Income on

 

 

 

 

 

 

 

 

 

 

Recognized in

 

Income on

 

 

 

 

 

Location of

 

Amount of Gain

 

Income on

 

Derivatives

 

 

 

 

 

Location of

 

Amount of Gain

 

Income on

 

Derivatives

 

 

Amount of Gain

 

Gain or (Loss)

 

or (Loss)

 

Derivative (Ineffective

 

(Ineffective Portion

 

 

Amount of Gain

 

Gain or (Loss)

 

or (Loss)

 

Derivative (Ineffective

 

(Ineffective Portion

 

 

or (Loss)

 

Reclassified from

 

Reclassified from

 

Portion and Amount

 

and Amount

 

 

or (Loss)

 

Reclassified from

 

Reclassified from

 

Portion and Amount

 

and Amount

 

 

Recognized in OCI

 

Accumulated OCI

 

Accumulated OCI

 

Excluded from

 

Excluded from

 

 

Recognized in OCI

 

Accumulated OCI

 

Accumulated OCI

 

Excluded from

 

Excluded from

 

 

net of tax on Derivative

 

into Income

 

into Income

 

Effectiveness

 

Effectiveness

 

 

net of tax on Derivative

 

into Income

 

into Income

 

Effectiveness

 

Effectiveness

Date

 

Type

(Effective Portion)

 

(Effective Portion)

 

(Effective Portion)

 

Testing)

 

Testing)

 

Type

(Effective Portion)

 

(Effective Portion)

 

(Effective Portion)

 

Testing)

 

Testing)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

Interest rate contracts

$

 -

 

Interest Expense

 

$

 -

 

Other income (expense)

 

$

 -

December 31, 2015

 

Interest rate contracts

$

 -

 

Interest Expense

 

$

(160)

 

Other income (expense)

 

$

 -

December 31, 2014

 

Interest rate contracts

$

244 

 

Interest Expense

 

$

(382)

 

Other income (expense)

 

$

 -

 

Interest rate contracts

$

244 

 

Interest Expense

 

$

(382)

 

Other income (expense)

 

$

 -

December 31, 2013

 

Interest rate contracts

$

358 

 

Interest Expense

 

$

(525)

 

Other income (expense)

 

$

 -

December 31, 2012

 

Interest rate contracts

$

420 

 

Interest Expense

 

$

(736)

 

Other income (expense)

 

$

 -

 

Interest Rate Swap Agreements (“Swap Agreements”)

The Bank has entered into interest rate swap agreements as part of its asset/liability management program.  The swap agreements arewere free-standing derivatives and arewere recorded at fair value in the Corporation’s consolidated statements of condition.  The Bank iswas party to master netting arrangements with its financial institution counterparties; however, the Bank doesdid not offset assets and liabilities under these arrangements for financial statement presentation purposes.  The master netting arrangements provideprovided for a single net settlement of all swap agreements, as well as collateral, in the event of default on, or termination of, any one contract.  Collateral, in the form of marketable securities, iswas posted by the counterparty with net liability positions in accordance with contract thresholds.

7170


 

Securities Sold Under Agreements to Repurchase (“Repurchase Agreements”)

The Bank enters into agreements under which it sells securities subject to an obligation to repurchase the same or similar securities.  Under these arrangements, the Bank may transfer legal control over the assets but still retain effective control through an agreement that both entitles and obligates the Bank to repurchase the agreements.  As a result, these repurchase agreements are accounted for as collateralized financing arrangements (i.e., secured borrowings) and not as a sale and subsequent repurchase of securities.  The obligation to repurchase the securities is reflected as a liability in the Corporation’s consolidated statements of condition, while the securities underlying the repurchase agreements remain in the respective investment securities asset accounts.  In other words, there is no offsetting or netting of the investment securities assets with the repurchase agreement liabilities.  In addition, as the Bank does not enter into reverse repurchase agreements, there is no such offsetting to be done with repurchase agreements.

The following table presents the liabilities subject to an enforceable master netting arrangement or repurchase agreements as of December 31, 20142016, 2015 and December 31, 2013.  As of these dates,2014.  In prior periods, all of the Bank’s swap agreement with an institutional counterparty waswere in a liability position.  Therefore, there were no assets to be recognized in the consolidated statements of condition.  The Bank has no swap agreements with our commercial banking customers.



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross 

 

Net Amounts

 

Gross Amounts Not Offset in the

 

 

 

Gross 

 

Net Amounts

 

Gross Amounts Not Offset in the

 

Gross

 

Amounts

 

of Liabilities

 

Statements of Condition

 

Gross

 

Amounts

 

of Liabilities

 

Statements of Condition

 

Amounts of

 

Offset in the

 

Presented in the

 

 

 

 

 

 

 

Amounts of

 

Offset in the

 

Presented in the

 

 

 

 

 

 

 

Recognized

 

Statements of

 

Statements of

 

Financial

 

Cash Collateral

 

Net

 

Recognized

 

Statements of

 

Statements of

 

Financial

 

Cash Collateral

 

Net

(Dollars in thousands)

 

Liabilities

 

Condition

 

Condition

 

Instruments

 

Pledged

 

Amount

 

Liabilities

 

Condition

 

Condition

 

Instruments

 

Pledged

 

Amount

Interest Rate Swap Agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

December 31, 2015

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

December 31, 2014

$

191 

 

$

 -

 

$

191 

 

$

191 

 

$

 -

 

$

 -

$

191 

 

$

 -

 

$

191 

 

$

191 

 

$

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

$

561 

 

$

 -

 

$

561 

 

$

561 

 

$

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2012

$

1,103 

 

$

 -

 

$

1,103 

 

$

1,103 

 

$

 -

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Note 14.15.  Benefit Plans

The Bank has a 401(k) plan covering substantially all employees of F&M Trust who have completed one year and 1,000 hours of service.  In 2014, employeeEmployee contributions to the plan wereare matched at 100% up to 4% of each participant’s deferrals plus 50% of the next 2% of deferrals from participants’ eligible compensation. Under this plan, the maximum amount of employee contributions in any given year is defined by Internal Revenue Service regulations. In addition, a 100% discretionary profit sharing contribution of up to 2% of each employee’s eligible compensation is possible provided net income targets are achieved.    Effective January 1, 2017 the time in service requirement for 401(k) eligibility was reduced from one year to four months, the hours of service requirement was removed and an auto-enrollment feature was added. The Personnel Committee of the Corporation’s Board of Directors approves the established net income targets annually. The related expense for the 401(k) plan, and the profit sharing plan as approved by the Board of Directors, was approximately $494 thousand in 2016, $606 thousand in 2015, and $556 thousand in 2014,  $442 thousand in 2013 and $425 thousand in 2012. 2014. 

The Bank has a noncontributory defined benefit pension plan covering substantially all employees of F&M Trust who meet certain age and service requirements.hired prior to April 1, 2007.  The pension plan was closed to new participants on April 1, 2007.  Benefits are based on years of service and the employee’s compensation using a career average formula for all employees. The pension plan was closed to new participants on April 1, 2007formula. The Bank’s funding policy is to contribute the annual amount required to meet the minimum funding requirements of the Employee Retirement Income Security Act of 1974.  Contributions are intended to provide not only for the benefits attributed to service to date but also for those expected to be earned in the future. In December 2012, the Bank madeEmployees who are eligible for pension benefits may elect to receive an additional contribution of $6.0 million, above the required minimum contribution.. This action brought the plan to a fully funded status and will help reduce future pension expense. Also in 2012, the Bank changed the source of the discount rate used to calculate the benefit obligation, to the Citigroup Above Median Pension Discount Curve from the Citigroup Pension Discount Curve and Liability Index.  The new curve represents bonds that are more like the pension plan assets in terms of duration and quality, and generally results in a higher discount rate.

In 2014, the Bank added a plan option that allows for terminating employees to receiveannuity style payment or a lump-sum payout of their pension benefits. This option was added in another attempt to control the Bank’s pension liability and expense.

The return on pension assets and the discount rate are the two largest variables in determining pension expense. A low rate environment generally results in higher pension expense. The Bank uses the Citigroup Above Median Pension Discount Curve from the Citigroup Pension Discount Curve and Liability Index for its discount rate.  The Bank’s pension expense for each of the last three years is shown in the section of the following table titled “Components of Net Periodic Pension Cost.Cost”. The Bank expects the 2015 pension expense to bein 2016 was higher than in 2014 due to the expense of a lower discount rate at the end of 2014 as compared to 2013.

In October, 2014, the Society of Actuaries released new mortality tables for pension plans. The new tables arelump sum settlement loss that is not expected to raise the assumed life of plan participants due to refinementsoccur again in age and gender distribution of participants. This change is expected to result

72


in higher pension contribution requirements, lower balance sheet funded status, pricier lump-sum payouts, and higher PBGC variable rate premiums. The Bank has not adopted the new mortality tables for 2014 reporting. If adopted at year-end 2014, it is estimated that the new tables would reduce the funded status by $1.6 million and increase the 2015 pension expense by $272 thousand over the current 2015 estimate.  The Bank is still in the process of reviewing the effect of the new tables and is also watching the IRS for its decision on adoption of the new table. Therefore an adoption date for the new tables has not been determined.   2017.

Pension plan asset classes include cash, fixed income securities and equities. The fixed income portion is comprised of Government Bonds, Corporate Bonds and Taxable Municipal Bonds; the equity portion is comprised of financial institution equities and individual corporate equities across a broad range of sectors.  Investments are made on the basis of sound economic principles and in accordance with established guidelines.  Target allocations of fund assets measured at fair value are as follows: fixed income, a range of 60%-90%, equities, a range of 10% to 30% and cash as needed. The allocation as of December 31, 20142016 is shown in a table within this note.  The Bank manages its pension portfolio in order to closely align the duration of the assets with the duration of the pension liability.

On a regular basis, the Pension and Benefits Committee (the “Committee”) monitors the allocation to each asset class.  Due to changes in market conditions, the asset allocation may vary from time to time.  The Committee is responsible to direct the rebalancing of Plan assets when allocations are not within the established guidelines and to ensure that such action is implemented. The Bank attempts to allocate the pension assets in a manner that the cash flow from the assets is similar to the cash flow of the liabilities. This has and will continue to result in a smaller allocation of equity investments and a higher allocation of longer duration bonds. By closely matching the asset and liability cash flow, large fluctuations in projected benefit obligations should be reduced. 

Specific guidelines for fixed income investments are that no individual bond shall have a rating of less than an A as rated by Standard and Poor’s and Moody’s at the time of purchase.  If the rating subsequently falls below an A rating, the Committee, at its next quarterly meeting, will discuss the merits of retaining that particular security.  Allowable securities include obligations of the U.S. Government and its agencies, CDs, commercial paper, corporate obligations and insured municipal bonds.

71


General guidelines for equities are that a diversified common stock program is used and that diversification patterns can be changed with the ongoing analysis of the outlook for economic and financial conditions.  Specific guidelines for equities include a sector cap and an individual stock cap. The guidelines for the sector cap direct that because the Plan sponsor is a bank, a significantly large exposure to the financial sector is permissible; therefore, there is no sector cap for financial equities.  All other sectors are limited to 25% of the equity component.  The individual stock cap guidelines direct that no one stock may represent more than 5% of the total equity portfolio.

The Committee revisits and determines the expected long-term rate of return on Plan assets annually.  The policy of the Committee has been to take a conservative approach to all Plan assumptions.  The expected long-term rate of return was reduced to 6.5% and it is possible that this rate will continue to decline in future years. This rate is reviewed annually and historical investment returns play a significant role in determining what this rate should be.

The following table sets forth the plan’s funded status, based on the December 31, 2014, 20132016, 2015 and 20122014 actuarial valuations.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

For the Years Ended December 31

(Dollars in thousands)

2014

 

2013

 

2012

2016

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in projected benefit obligation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Benefit obligation at beginning of measurement year

$

17,281 

 

$

18,648 

 

$

17,138 

$

18,609 

 

$

19,679 

 

$

17,281 

Service cost

 

337 

 

 

456 

 

 

460 

 

337 

 

377 

 

337 

Interest cost

 

778 

 

 

715 

 

 

716 

 

701 

 

695 

 

778 

Actuarial loss

 

2,529 

 

 

(1,798)

 

 

1,093 

 

632 

 

(906)

 

2,529 

Settlement loss

 

(1,590)

 

 

 

 

Benefits paid

 

(1,246)

 

 

(740)

 

 

(759)

 

(808)

 

 

(1,236)

 

 

(1,246)

Benefit obligation at end of measurement year

 

19,679 

 

 

17,281 

 

 

18,648 

 

17,881 

 

 

18,609 

 

 

19,679 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in plan assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of plan assets at beginning of measurement year

 

18,600 

 

 

18,764 

 

 

11,658 

 

18,301 

 

19,677 

 

18,600 

Actual return on plan assets net of expenses

 

2,323 

 

 

576 

 

 

1,082 

 

1,159 

 

(140)

 

2,323 

Settlement loss

 

(1,590)

 

 -

 

 -

Employer contribution

 

 -

 

 

 -

 

 

6,783 

 

 -

 

 -

 

 -

Benefits paid

 

(1,246)

 

 

(740)

 

 

(759)

 

(808)

 

 

(1,236)

 

 

(1,246)

Fair value of plan assets at end of measurement year

 

19,677 

 

 

18,600 

 

 

18,764 

 

17,062 

 

 

18,301 

 

 

19,677 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Funded status of projected benefit obligation

$

(2)

 

$

1,319 

 

$

116 

$

(819)

 

$

(308)

 

$

(2)



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

Amounts recognized in accumulated other comprehensive

For the Years Ended December 31

income (loss), net of tax

2016

 

2015

 

2014



 

 

 

 

 

 

 

 

Net actuarial loss

$

(6,366)

 

$

(6,871)

 

$

(7,078)

Prior service cost obligation

 

 -

 

 

94 

 

 

220 

 

 

(6,366)

 

 

(6,777)

 

 

(6,858)

Tax effect

 

2,164 

 

 

2,304 

 

 

2,332 

Net amount recognized in accumulated other comprehensive loss

$

(4,202)

 

$

(4,473)

 

$

(4,526)





7372


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amounts recognized in accumulated other comprehensive

For the Years Ended December 31

income (loss), net of tax

2014

 

2013

 

2012

 

 

 

 

 

 

 

 

 

Net actuarial loss

$

(7,078)

 

$

(6,159)

 

$

(8,047)

Prior service cost obligation

 

220 

 

 

345 

 

 

471 

 

 

(6,858)

 

 

(5,814)

 

 

(7,576)

Tax effect

 

2,332 

 

 

1,977 

 

 

2,576 

Net amount recognized in accumulated other comprehensive loss

$

(4,526)

 

$

(3,837)

 

$

(5,000)



 

 

 

 

 

 

 

 



For the Years Ended December 31

Components of net periodic pension cost

2016

 

2015

 

2014



 

 

 

 

 

 

 

 

Service cost

$

337 

 

$

377 

 

$

337 

Interest cost

 

701 

 

 

695 

 

 

778 

Expected return on plan assets

 

(1,165)

 

 

(1,182)

 

 

(1,163)

Amortization of prior service cost

 

(94)

 

 

(126)

 

 

(126)

Recognized net actuarial loss

 

579 

 

 

623 

 

 

450 

Net periodic pension cost

 

358 

 

 

387 

 

 

276 

Effect of settlement loss

 

564 

 

 

 -

 

 

 -

Total pension expense

$

922 

 

$

387 

 

$

276 



 

 

 

 

 

 

 

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

Components of net periodic pension cost

2014

 

2013

 

2012

 

 

 

 

 

 

 

 

 

Service cost

$

337 

 

$

456 

 

$

460 

Interest cost

 

778 

 

 

715 

 

 

716 

Expected return on plan assets

 

(1,163)

 

 

(1,247)

 

 

(788)

Amortization of prior service cost

 

(126)

 

 

(125)

 

 

(125)

Recognized net actuarial loss

 

450 

 

 

761 

 

 

810 

Net periodic pension cost

$

276 

 

$

560 

 

$

1,073 



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



For the Years Ended December 31



2016

 

2015

 

2014

Assumptions used to determine benefit obligations:

 

 

 

 

 

 

 

 

Discount rate

 

3.89% 

 

 

4.06% 

 

 

3.72% 

Rate of compensation increase

 

4.00% 

 

 

4.00% 

 

 

4.00% 



 

 

 

 

 

 

 

 

Assumptions used to determine net periodic benefit cost:

 

 

 

 

 

 

 

 

Discount rate

 

3.89% 

 

 

3.72% 

 

 

4.76% 

Expected long-term return on plan assets

 

6.50% 

 

 

6.50% 

 

 

6.50% 

Rate of compensation increase

 

4.00% 

 

 

4.00% 

 

 

4.00% 



 

 

 

 

 

 

 

 

Asset allocations:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

5% 

 

 

9% 

 

 

4% 

Common stocks

 

33% 

 

 

31% 

 

 

33% 

Corporate bonds

 

8% 

 

 

7% 

 

 

8% 

Municipal bonds

 

42% 

 

 

43% 

 

 

45% 

Investment fund - debt

 

9% 

 

 

8% 

 

 

8% 

Insurance contracts

 

3% 

 

 

2% 

 

 

2% 

Total

 

100% 

 

 

100% 

 

 

100% 



 

 

 

 

 

 

 

 

Shares of the Corporation's common stock held in the plan

 

 

 

 

 

 

 

 

Value of shares  (in thousands)

$

 -

 

$

68 

 

$

63 

Percent of total plan assets

 

0.0% 

 

 

0.4% 

 

 

0.3% 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

 

2014

 

2013

 

2012

Assumptions used to determine benefit obligations:

 

 

 

 

 

 

 

 

Discount rate

 

3.72% 

 

 

4.76% 

 

 

3.89% 

Rate of compensation increase

 

4.00% 

 

 

4.00% 

 

 

4.00% 

 

 

 

 

 

 

 

 

 

Assumptions used to determine net periodic benefit cost:

 

 

 

 

 

 

 

 

Discount rate

 

4.76% 

 

 

3.89% 

 

 

4.18% 

Expected long-term return on plan assets

 

6.50% 

 

 

7.00% 

 

 

7.00% 

Rate of compensation increase

 

4.00% 

 

 

4.00% 

 

 

4.00% 

 

 

 

 

 

 

 

 

 

Asset allocations:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

4% 

 

 

10% 

 

 

35% 

Common stocks

 

33% 

 

 

33% 

 

 

22% 

Corporate bonds

 

8% 

 

 

6% 

 

 

3% 

Municipal bonds

 

45% 

 

 

43% 

 

 

38% 

Investment fund - debt

 

8% 

 

 

7% 

 

 

 -

Insurance contracts

 

2% 

 

 

1% 

 

 

2% 

Total

 

100% 

 

 

100% 

 

 

100% 

 

 

 

 

 

 

 

 

 

Shares of the Corporation's common stock held in the plan

 

 

 

 

 

 

 

 

Value of shares  (in thousands)

$

63 

 

$

49 

 

$

40 

Percent of total plan assets

 

0.3% 

 

 

0.3% 

 

 

0.2% 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31

Reconciliation of Funded Status

2014

 

2013

 

2012

Funded Status

$

(2)

 

$

1,319 

 

$

116 

Unrecognized net actuarial loss

 

7,078 

 

 

6,159 

 

 

8,047 

Unrecognized prior service cost

 

(220)

 

 

(345)

 

 

(471)

Net Asset recognized

$

6,856 

 

$

7,133 

 

$

7,692 

 

 

 

 

 

 

 

 

 

Accumulated Benefit Obligation

$

18,857 

 

$

16,596 

 

$

17,859 

74


 

The following table sets forth by level, within the fair value hierarchy, the Plan's investments at fair value as of December 31, 20142016 and 2013.2015. For more information on the levels within the fair value hierarchy, please refer to Note 19.20.



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

December 31, 2014

 

December 31, 2016

Asset Description

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

Cash and cash equivalents

 

$

718 

 

$

718 

 

$

 -

 

$

 -

 

$

960 

 

$

960 

 

$

 -

 

$

 -

Common stocks

 

 

6,437 

 

6,437 

 

 -

 

 -

 

 

5,688 

 

5,688 

 

 -

 

 -

Corporate bonds

 

 

1,656 

 

 -

 

1,656 

 

 -

 

 

1,310 

 

 -

 

1,310 

 

 -

Municipal bonds

 

 

8,946 

 

 -

 

8,946 

 

 -

 

 

7,146 

 

 -

 

7,146 

 

 -

Investment fund - equity

 

 

40 

 

40 

 

 

 

 

Investment fund - debt

 

 

1,503 

 

1,503 

 

 -

 

 -

 

 

1,454 

 

1,454 

 

 -

 

 -

Cash value of life insurance

 

 

62 

 

 -

 

 -

 

62 

 

 

25 

 

 -

 

 -

 

25 

Deposit in immediate participation guarantee contract

 

 

315 

 

 

 -

 

 

 -

 

 

315 

 

 

479 

 

 

479 

 

 

 -

 

 

 -

Total assets

 

$

19,677 

 

$

8,698 

 

$

10,602 

 

$

377 

 

$

17,062 

 

$

8,581 

 

$

8,456 

 

$

25 





 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

December 31, 2013

Asset  Description

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

Cash and cash equivalents

 

$

1,753 

 

$

1,753 

 

$

 -

 

$

 -

Common stocks

 

 

6,210 

 

 

6,210 

 

 

 -

 

 

 -

Corporate bonds

 

 

1,162 

 

 

 -

 

 

1,162 

 

 

 -

Municipal bonds

 

 

8,041 

 

 

 -

 

 

8,041 

 

 

 -

Investment fund - debt

 

 

1,312 

 

 

 -

 

 

1,312 

 

 

 -

Cash value of life insurance

 

 

91 

 

 

 -

 

 

 -

 

 

91 

Deposit in immediate participation guarantee contract

 

 

31 

 

 

 -

 

 

 -

 

 

31 

Total assets

 

$

18,600 

 

$

7,963 

 

$

10,515 

 

$

122 

 

 

 

 

 

 

 

 

 

 

 

 

 

73




 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

December 31, 2015

Asset  Description

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

Cash and cash equivalents

 

$

1,579 

 

$

1,579 

 

$

 -

 

$

 -

Common stocks

 

 

5,691 

 

 

5,691 

 

 

 -

 

 

 -

Corporate bonds

 

 

1,336 

 

 

 -

 

 

1,336 

 

 

 -

Municipal bonds

 

 

7,898 

 

 

 -

 

 

7,898 

 

 

 -

Investment fund - debt

 

 

1,413 

 

 

1,413 

 

 

 -

 

 

 -

Cash value of life insurance

 

 

62 

 

 

 -

 

 

 -

 

 

62 

Deposit in immediate participation guarantee contract

 

 

322 

 

 

322 

 

 

 -

 

 

 -

Total assets

 

$

18,301 

 

$

9,005 

 

$

9,234 

 

$

62 



 

 

 

 

 

 

 

 

 

 

 

 



The following table sets forth a summary of the changes in the fair value of the Plan's level 3 investments for the years ended December 31, 20142016 and 2013:

2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits in

 

 

 

 

 

 

 

Immediate

Cash Value of Life Insurance

Cash Value

 

Participation

December 31

of  Life

 

Guarantee

2016

 

2015

Insurance

 

Contract

Balance - January 1, 2014

$

91 

 

$

31 

Balance at the beginning of the period

$

62 

 

$

62 

Unrealized gain (loss) relating to investments held at the reporting date

 

 

16 

 

 

 -

Purchases, sales, issuances and settlement, net

 

(32)

 

 

268 

 

(38)

 

 

 -

Balance - December 31, 2014

$

62 

 

$

315 

Balance at the end of the period

$

25 

 

$

62 

 

 

 

 

 

 

 

 

 

 

Balance - January 1, 2013

$

87 

 

$

227 

Unrealized gain (loss) relating to investments held at the reporting date

 

 

10 

Purchases, sales, issuances and settlement, net

 

 -

 

 

(206)

Balance - December 31, 2013

$

91 

 

$

31 

Contributions

The Bank does not expect to make a pension contribution in 2015.2017.  

Estimated future benefit payments at December 31, 20142016 (in thousands)



 

 

 

 

 

 

 

 

2015

 

$

1,022 

2016

 

 

1,688 

2017

 

 

1,107 

 

$

1,169 

2018

 

 

987 

 

 

1,066 

2019

 

 

1,047 

 

 

1,135 

2020-2023

 

 

5,324 

 

$

11,175 

2020

 

 

1,496 

2021

 

 

1,011 

2022-2026

 

 

6,233 

Total

 

$

12,110 



75


Note 15.16. Stock Purchase Plans

In 2004, the Corporation adopted the Employee Stock Purchase Plan of 2004 (ESPP), replacing the ESPP of 1994 that expired in 2004.. Under the ESPP of 2004, options for 250,000 shares of stock can be issued to eligible employees. The number of shares that can be purchased by each participant is defined by the plan and the Board of Directors sets the option price. However, the option price cannot be less than 90% of the fair market value of a share of the Corporation’s common stock on the date the option is granted.  The Board of Directors also determines the expiration date of the options; however, no option may have a term that exceeds one year from the grant date. ESPP options are exercisable immediately upon grant.  Any shares related to unexercised options are available for future grant.  As of December 31, 2014, there are 204,742 shares available for future grants.grant The Board of Directors may amend, suspend or terminate the ESPP at any time.  The grant price of the 20142016 ESPP options was set at 95% of the stock’s fair value at the time of the award.  There was no compensation expense recognized in 2014, 20132016, 2015 or 20122014 for the ESPP.

In 2002, the Corporation adopted the Incentive Stock Option Plan of 2002 (ISOP). The plan had a 10 year life with regard to awarding options and expired in 2012.  However, awards granted prior to expiration of the plan will continue to be exercisable in accordance with the plan. In 2013, the Corporation approved the Incentive Stock Option Plan of 2013. Under the 2013 ISOP, options for 354,877 shares of stock wherewere authorized to be issued to selected Officers, as defined in the plan.  The number of options available to be awarded to each eligible Officer is determined by the Board of Directors, but is limited with respect to the aggregate fair value of the options as defined in the plan.  The exercise price of the option may be no less than 100% of the fair value of a share of the Corporation’s common stock on the date the option is granted.  The options have a life of 10 years and may be exercised only after the optionee has completed 6 months of continuous employment with the Corporation or its Subsidiary immediately following the grant date, or upon a change of control as defined in the plan.  If awards are granted, the Corporation uses the “simplified” method for

74


estimating the expected term of the ISO award.  The risk-free interest rate is the U.S. Treasury rate commensurate with the expected average life of the option at the date of grant. There were no shares issued in 2014 and 2013 under the 2013 ISOP. At December 31, 2014 there were 354,877 shares available for issue under the 2013 ISOP.

The ESPP and ISOP options outstanding at December 31, 20142016 are all exercisable. The ESPP options expire on July 2, 20152017 and the ISOP options expire 10 years from the grant date.  The following table summarizes the stock option activity:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands except share and per share data)

 

 

 

 

 

 

 

 

 

 

ESPP

 

Weighted Average

 

Aggregate 

ESPP

 

Weighted Average

 

Aggregate 

Options

 

Price Per Share

 

 

Intrinsic Value

Options

 

Price Per Share

 

 

Intrinsic Value

Balance Outstanding at December 31, 2011

25,695 

 

 

16.75 

 

 

 

Granted

38,904 

 

 

12.64 

 

 

Exercised

(140)

 

 

12.64 

 

 

Expired

(26,832)

 

 

16.58 

 

 

Balance Outstanding at December 31, 2012

37,627 

 

$

12.64 

 

 

Granted

34,417 

 

 

15.24 

 

 

Exercised

(4,007)

 

 

12.84 

 

 

Expired

(35,758)

 

 

12.77 

 

 

Balance Outstanding at December 31, 2013

32,279 

 

$

15.24 

 

 

32,279 

 

$

15.24 

 

 

 

Granted

27,502 

 

 

18.91 

 

 

27,596 

 

18.91 

 

 

Exercised

(3,793)

 

 

15.55 

 

 

(3,793)

 

15.55 

 

 

Expired

(30,112)

 

 

15.40 

 

 

(30,112)

 

 

15.40 

 

 

Balance Outstanding at December 31, 2014

25,876 

 

$

18.91 

 

$

80 
25,970 

 

$

18.91 

 

 

Granted

23,379 

 

23.42 

 

 

Exercised

(4,794)

 

19.17 

 

 

Expired

(22,269)

 

 

19.08 

 

 

Balance Outstanding at December 31, 2015

22,286 

 

$

23.42 

 

$

Granted

24,434 

 

22.46 

 

 

Exercised

(907)

 

22.66 

 

 

Expired

(23,060)

 

 

23.38 

 

 

Balance Outstanding at December 31, 2016

22,753 

 

$

22.46 

 

$

140 

 

 

 

 

 

Shares available for future grants at December 31, 2016

209,988 

 

 

 

 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ISOP

 

Weighted Average

 

 

ISOP

 

Weighted Average

 

 

Options

 

Price Per Share

 

 

Options

 

Price Per Share

 

 

Balance Outstanding at December 31, 2011

82,874 

 

 

23.42 

 

 

Granted

 -

 

 

 -

 

 

Exercised

 -

 

 

 -

 

 

Forfeited

(20,550)

 

 

21.89 

 

 

Balance Outstanding at December 31, 2012

62,324 

 

$

23.93 

 

 

Granted

 -

 

 

 -

 

 

Exercised

 -

 

 

 -

 

 

Forfeited

(6,499)

 

 

21.51 

 

 

Balance Outstanding at December 31, 2013

55,825 

 

$

$
24.21 

 

 

55,825 

 

$

24.21 

 

 

Granted

 -

 

 

 -

 

 

 -

 

 -

 

 

Exercised

 -

 

 

 -

 

 

 -

 

 -

 

 

Forfeited

(11,750)

 

 

27.67 

 

 

(11,750)

 

 

27.67 

 

 

Balance Outstanding at December 31, 2014

44,075 

 

$

$
23.29 

 

-

44,075 

 

$

$23.29 

 

 

Granted

17,500 

 

22.05 

 

 

Exercised

 -

 

 -

 

 

Forfeited

(8,500)

 

 

25.29 

 

 

Balance Outstanding at December 31, 2015

53,075 

 

$

$22.56 

 

$

50 

Granted

24,450 

 

21.27 

 

 

Exercised

(3,800)

 

16.25 

 

 

Forfeited

(15,000)

 

 

24.14 

 

 

Balance Outstanding at December 31, 2016

58,725 

 

$

$22.03 

 

$

386 

 

 

 

 

 

Shares available for future grants at December 31, 2016

317,427 

 

 

 

 

 

76


The following table provides information about the options outstanding at December 31, 2014:2016:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Options

 

 

 

 

 

Weighted

 

Options

 

 

 

 

 

Weighted

 

Outstanding

 

Exercise Price or

 

Weighted Average

 

Average Remaining

 

Outstanding

 

Exercise Price or

 

Weighted Average

 

Average Remaining

Stock Option Plan

 

and Exercisable

 

Price Range

 

Exercise Price

 

Life (years)

 

and Exercisable

 

Price Range

 

Exercise Price

 

Life (years)

Employee Stock Purchase Plan

 

25,876 

 

$
18.91 

 

$

18.91 

 

0.5

 

22,753 

 

$22.46 

 

$

22.46 

 

0.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Incentive Stock Option Plan

 

10,200 

 

$
16.11 

 

$

16.11 

 

4.2

 

5,500 

 

$16.11 

 

$

16.11 

 

2.2

Incentive Stock Option Plan

 

19,675 

 

$23.77 - $24.92

 

24.05 

 

2.6

 

37,350 

 

21.27 - 22.05

 

21.56 

 

8.8

Incentive Stock Option Plan

 

14,200 

 

$27.37 - $27.42

 

 

27.39 

 

1.5

 

9,675 

 

23.77 

 

23.77 

 

1.1

Incentive Stock Option Plan

 

6,200 

 

27.37 

 

 

27.37 

 

0.1

ISOP Total/Average

 

44,075 

 

 

 

$

23.29 

 

2.6

 

58,725 

 

 

 

$

22.03 

 

6.0

75


The fair value of the ISOP options granted has been estimated using the Black-Scholes method and the following assumptions for the years shown:



 

 

 

 

 

 

 

 

 



 

2016

 

2015

 

2014



 

 

 

 

 

 

 

 

 

Incentive Stock Option Plan

 

 

 

 

 

 

 

 

 

Options granted

 

 

24,450 

 

 

17,500 

 

 

 -

Risk-free interest rate

 

 

1.22% 

 

 

1.47% 

 

 

-

Expected volatility of the Corporation's stock

 

 

25.76% 

 

 

28.64% 

 

 

-

Expected dividend yield

 

 

3.23% 

 

 

3.09% 

 

 

-

Expected life (in years)

 

 

5.25 

 

 

5.25 

 

 

-

Weighted average fair value of options granted

 

$

3.58 

 

$

4.22 

 

$

 -



 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

 

 

 

 

 

 

 

 

Compensation expense included in net income

 

 

 

 

 

 

 

 

 

ESPP

 

$

 -

 

$

 -

 

$

 -

ISOP

 

 

88 

 

 

74 

 

 

-

Total compensation expense included in net income

 

$

88 

 

$

74 

 

$

 -



 

 

 

 

 

 

 

 

 



Note 16.17. Deferred Compensation Agreement

The Corporation has entered into deferred compensation agreements with four directorsone former and one current director that provides for the payment of benefits over a ten-year period, beginning at age 65.  At inception, the present value of the obligations under these deferred compensation agreements amounted to approximately $600 thousand, which is being accrued over the estimated remaining service period of these directors.  Expense associated with the agreements was $2 thousand for 2016, $76 thousand for 2015 and $18 thousand for 2014 and 2013, and $20 thousand for 2012.2014.   Payments for the directors deferred compensation plan are scheduled through 2022.

The Bank also has a Director’s Deferred Compensation Plan, whereby each director may voluntarily participate and elect each year to defer all or a portion of their Bank director’s fees. Each participant directs the investment of their own account among various publicly available mutual funds designated by the Bank’s Investment and Trust Services department. Changes in the account balance beyond the amount deferred to the account are solely the result of the performance of the selected mutual fund. The Bank maintains an offsetting asset and liability for the deferred account balances and the annual expense is recorded as a component of director’s fees as if it were a direct payment to the director. The Bank will not incur any expense when the account goes into payout. 

The Corporation has two deferred compensation agreements it recorded as part of its acquisition of Fulton Bancshares Corporation in 2006.  In the fourth quarter of 2013, the Bank recorded a nonrecurring expense of $667 thousand for one of the deferred compensation plans assumed by the Bank. At the time of the acquisition, information provided by the FDIC to the Bank indicated that this payout was a non-permissible payment and therefore not accrued in prior years. The FDIC decision was challenged by the beneficiary of the payment, and more than 7 years later, the FDIC reversed its decision thereby permitting the payment and resulted in an expense to the Bank. No future expense will be recognized for these plans. Payments for the deferred compensation agreements are scheduled through 2021.

 

Note 17.18. Shareholders’ Equity 

The Board of Directors, from time to time, authorizes the repurchase of the Corporation’s $1.00 par value common stock. The repurchased shares will be held as Treasury shares available for issuance in connection with future stock dividends and stock splits, employee benefit plans, executive compensation plans, the Dividend Reinvestment Plan and other appropriate corporate purposes. The term of the repurchase plans is normally one year.  In April 2016, the Board of Directors approved a stock repurchase program that authorized the repurchase of up to $350,000 in shares of common stock during each calendar quarter through March 31, 2017. During 2016, the Corporation repurchased 34,048 shares of its common stock for $795 thousand. A corporate stock repurchase plan was not authorized in 2015.  The Corporation held 388,234371,513 and 392,027383,440 treasury shares at cost at December 31, 20142016 and 2013,2015, respectively.

The Corporation’s dividend reinvestment plan (DRIP) allows for shareholders to purchase additional shares of the Corporation’s common stock by reinvesting cash dividends paid on their shares or through optional cash payments. The Corporation has authorized one million (1,000,000) shares of its currently authorized common stock to be issued under the amended plan.  During 2014, 45,8642016,  25,230 shares of common stock were purchased through the dividend reinvestment plan at a value of $923$553 thousand and 692,340614,355 shares remain to be issued.

 

Note 18.19. Commitments and Contingencies

In the normal course of business, the Bank is a party to financial instruments that are not reflected in the accompanying financial statements and are commonly referred to as off-balance-sheet instruments.  These financial instruments are entered into primarily to

76


meet the financing needs of the Bank’s customers and include commitments to extend credit and standby letters of credit.  Those instruments involve, to varying degrees, elements of credit and interest rate risk not recognized in the consolidated balance sheet.

The Corporation’s exposure to credit loss in the event of nonperformance by other parties to the financial instruments for commitments to extend credit and standby letters of credit is represented by the contract or notional amount of those instruments.  The Bank uses the same credit policies in making commitments and conditional obligations as they do for on-balance-sheet instruments.

77


Unless noted otherwise, the Bank does not require collateral or other security to support financial instruments with credit risk.  The Bank had the following outstanding commitments as of December 31:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands)

 

2014

 

 

2013

 

2016

 

 

2015

Financial instruments whose contract amounts represent credit risk

 

 

 

 

 

 

 

 

 

 

Commercial commitments to extend credit

$

204,069 

 

$

175,702 

$

227,380 

 

$

218,192 

Consumer commitments to extend credit (secured)

 

38,654 

 

 

38,097 

 

44,352 

 

 

41,604 

Consumer commitments to extend credit (unsecured)

 

5,569 

 

 

5,555 

 

5,674 

 

 

5,653 

$

248,292 

 

$

219,354 

$

277,406 

 

$

265,449 

Standby letters of credit

$

22,717 

 

$

20,151 

$

23,935 

 

$

25,944 

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Commitments generally have fixed expiration dates or other termination clauses with the exception of home equity lines and personal lines of credit and may require payment of a fee.  Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.  The Bank evaluates each customer’s creditworthiness on a case-by-case basis.  The amount of collateral obtained, if deemed necessary by the Bank, is based on management’sManagement’s credit evaluation of the counterparty.  Collateral for most commercial commitments varies but may include accounts receivable, inventory, property, plant, and equipment, and income-producing commercial properties.  Collateral for secured consumer commitments consists of liens on residential real estate.

Standby letters of credit are instruments issued by the Bank, which guarantee the beneficiary payment by the Bank in the event of default by the Bank’s customer in the nonperformance of an obligation or service.  Most standby letters of credit are extended for one-year periods.  The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers.  The Bank holds collateral supporting those commitments for which collateral is deemed necessary primarily in the form of certificates of deposit and liens on real estate. Management believes that the proceeds obtained through a liquidation of such collateral would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees.  The current amount of the liability as of December 31, 20142016 and 20132015 for guarantees under standby letters of credit issued is not material.

Most of the Bank’s business activity is with customers located within its primary market and does not involve any significant concentrations of credit to any one entity or industry.

In

The nature of the normalCorporation’s business generates a certain amount of litigation involving matters arising in the ordinary course of business, including the Corporation has commitments, lawsuits, contingent liabilities and claims.  However,matter disclosed in our Form 8-K filed July 29, 2016.  In management’s opinion, we do not anticipate, at the Corporation does not expectpresent time, that the outcomeultimate aggregate liability, if any, arising out of these matterssuch litigation will have a material adverse effect on its consolidatedour financial positionposition.  We cannot now determine, however, whether or not any claims asserted against us, including the disclosed matter, will have a material adverse effect on our results of operations.operations in any future reporting period, which will depend on, among other things, the amount of loss resulting from the claim and the amount of income otherwise reported for the reporting period. At December 31, 2016, we are unable to provide an evaluation of the likelihood of an unfavorable outcome or an estimate of the amount or range of potential loss and, accordingly, have not yet established any specific accrual for this matter. In addition, no material proceedings are pending or are known to be threatened or contemplated against us by governmental authorities.



Note 19.20.  Fair Value Measurements and Fair Values of Financial Instruments

Management uses its best judgment in estimating the fair value of the Corporation’s financial instruments; however, there are inherent weaknesses in any estimation technique.  Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Corporation could have realized in a sales transaction on the dates indicated.  The estimated fair value amounts have been measured as of their respective year-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 of these financial instruments subsequent to the respective reporting dates maybe different than the amounts reported at each year-end.

FASB ASC Topic 820, “Financial Instruments”, requires disclosure of the fair value of financial assets and liabilities, including those financial assets and liabilities that are not measured and reported at fair value on a recurring and nonrecurring basis. The Corporation does not report any nonfinancial assets at fair value. FASB ASC Topic 820 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 under FASB ASC Topic 820 are as follows:

77


Level 1: Valuation is based on unadjusted, quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

Level 2:  Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.  There may be substantial differences in the assumptions used for securities within the same level.  For example, prices for U.S. Agency securities have fewer assumptions and are closer to level 1 valuations than the private label mortgage backed securities that require more assumptions and are closer to level 3 valuations.

78


Level 3: Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect the Corporation’s assumptions regarding what market participants would assume when pricing a financial instrument. 

An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The level within the hierarchy does not represent risk.

The following methods and assumptions were used to estimate the fair values of the Corporation’s financial instruments at December 31, 20142016 and 2013.2015.

Cash and Cash Equivalents:cash equivalents:  For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

Investment securities:  The fair value of investment securities is determined in accordance with the methods described under FASB ASC Topic 820.

Restricted stock:    The carrying value of restricted stock approximates its fair value based on redemption provisions for the restricted stock.

Loans held for sale: The fair value of loans held for sale is determined by the price set between the Bank and the purchaser prior to origination. These loans are usually sold at par.

Net loans:    The fair value of fixed-rate loans is estimated for each major type of loan (e.g. real estate, commercial, industrial and agricultural and consumer) by discounting the future cash flows associated with such loans using rates currently offered for loans with similar terms to borrowers of comparable credit quality.  The model considers scheduled principal maturities, repricing characteristics, prepayment assumptions and interest cash flows.  The discount rates used are estimated based upon consideration of a number of factors including the treasury yield curve, expense and service charge factors. For variable rate loans that reprice frequently and have no significant change in credit quality, carrying values approximate the fair value.

Accrued Interest Receivable:interest receivable:  The carrying amount is a reasonable estimate of fair value.

Mortgage servicing rights:    The fair value of mortgage servicing rights is based on observable market prices when available or the present value of expected future cash flows when not available.  Assumptions such as loan default rates, costs to service,Deposits and prepayment speeds significantly affect the estimate of future cash flows. Mortgage servicing rights are carried at the lower of cost or fair value.

Deposits, Securities sold under agreements to repurchase and Long-term debt:other borrowings:  The fair value of demand deposits, savings accounts, and money market deposits is the amount payable on demand at the reporting date.  The fair value of fixed-rate certificates of deposit and long-term debt is estimated by discounting the future cash flows using rates approximating those currently offered for certificates of deposit and borrowings with similar remaining maturities.  Other borrowings consist of a line of credit with the FHLB at a variable interest rate and securities sold under agreements to repurchase, for which the carrying value approximates a reasonable estimate of the fair value.

Accrued interest payable:    The carrying amount is a reasonable estimate of fair value.

Derivatives:    The fair value of the interest rate swaps is based on other similar financial instruments and is classified as Level 2.

The following information regarding the fair value of the Corporation’s financial instruments 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 Corporation’s assets and liabilities.  Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Corporation’s disclosures and those of other companies may not be meaningful. 

7978


 

The fair value of the Corporation's financial instruments are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

December 31, 2016

Carrying

 

Fair

 

 

 

 

 

 

Carrying

 

Fair

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

48,593 

 

$

48,593 

 

$

48,593 

 

$

 -

 

$

 -

$

36,665 

 

$

36,665 

 

$

36,665 

 

$

 -

 

$

 -

Investment securities available for sale

 

171,751 

 

 

171,751 

 

 

1,053 

 

 

170,698 

 

 

 -

 

143,875 

 

143,875 

 

290 

 

143,585 

 

 -

Restricted stock

 

438 

 

 

438 

 

 

 -

 

 

438 

 

 

 -

 

1,767 

 

1,767 

 

 -

 

1,767 

 

 -

Loans held for sale

 

389 

 

 

389 

 

 

 -

 

 

389 

 

 

 -

 

540 

 

540 

 

 -

 

540 

 

 -

Net loans

 

717,420 

 

 

721,680 

 

 

 -

 

 

 -

 

 

721,680 

 

882,798 

 

889,910 

 

 -

 

 -

 

889,910 

Accrued interest receivable

 

3,038 

 

 

3,038 

 

 

 -

 

 

3,038 

 

 

 -

 

3,592 

 

3,592 

 

 -

 

3,592 

 

 -

Mortgage servicing rights

 

143 

 

 

143 

 

 

 -

 

 

 -

 

 

143 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

881,181 

 

$

881,289 

 

$

 -

 

$

881,289 

 

$

 -

$

982,120 

 

$

981,949 

 

$

 -

 

$

981,949 

 

$

 -

Securities sold under agreements to repurchase

 

9,079 

 

9,079 

 

 -

 

9,079 

 

 -

Short-term Debt

 

24,270 

 

24,270 

 

24,270 

 

 

 -

 

 -

Accrued interest payable

 

169 

 

169 

 

 -

 

169 

 

 -

 

116 

 

116 

 

 -

 

116 

 

 -

Interest rate swaps

 

191 

 

191 

 

 -

 

191 

 

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

December 31, 2015

Carrying

 

Fair

 

 

 

 

 

 

Carrying

 

Fair

 

 

 

 

 

 

(Dollars in thousands)

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

Amount

 

Value

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

40,745 

 

$

40,745 

 

$

40,745 

 

$

 -

 

$

 -

$

39,166 

 

$

39,166 

 

$

39,166 

 

$

 -

 

$

 -

Investment securities available for sale

 

159,674 

 

 

159,674 

 

 

1,970 

 

 

157,704 

 

 

 -

 

159,473 

 

159,473 

 

233 

 

159,240 

 

 -

Restricted stock

 

1,906 

 

 

1,906 

 

 

 -

 

 

1,906 

 

 

 -

 

782 

 

782 

 

 -

 

782 

 

 -

Loans held for sale

 

349 

 

 

349 

 

 

 -

 

 

349 

 

 

 -

 

461 

 

461 

 

 -

 

461 

 

 -

Net loans

 

713,711 

 

 

722,119 

 

 

 -

 

 

 -

 

 

722,119 

 

771,930 

 

779,742 

 

 -

 

 -

 

779,742 

Accrued interest receivable

 

3,087 

 

 

3,087 

 

 

 -

 

 

3,087 

 

 

 -

 

3,164 

 

3,164 

 

 -

 

3,164 

 

 -

Mortgage servicing rights

 

184 

 

 

184 

 

 

 -

 

 

 -

 

 

184 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

845,724 

 

$

846,289 

 

$

 -

 

$

846,289 

 

$

 -

$

918,512 

 

$

918,401 

 

$

 -

 

$

918,401 

 

$

 -

Securities sold under agreements to repurchase

 

23,834 

 

23,834 

 

 -

 

23,834 

 

 -

Long-term debt

 

12,403 

 

12,999 

 

 -

 

12,999 

 

 -

Accrued interest payable

 

229 

 

229 

 

 -

 

229 

 

 -

 

124 

 

124 

 

 -

 

124 

 

 -

Interest rate swaps

 

561 

 

561 

 

 -

 

561 

 

 -

 

 

 

 

 

 

 

 

 

 

80


 

Recurring Fair Value Measurements

For financial assets and liabilities measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at December 31, 20142016 and 20132015 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Fair Value at December 31, 2014

 

Fair Value at December 31, 2016

Asset Description

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities

 

$

1,053 

 

$

 -

 

$

 -

 

$

1,053 

 

$

290 

 

$

 -

 

$

 -

 

$

290 

U.S. Government and Agency securities

 

 -

 

 

15,963 

 

 

 -

 

 

15,963 

 

 

 -

 

12,720 

 

 -

 

12,720 

Municipal securities

 

 -

 

 

68,366 

 

 

 -

 

 

68,366 

 

 

 -

 

62,985 

 

 -

 

62,985 

Trust Preferred Securities

 

 -

 

 

5,137 

 

 

 -

 

 

5,137 

 

 

 -

 

5,461 

 

 -

 

5,461 

Agency mortgage-backed securities

 

 -

 

 

79,494 

 

 

 -

 

 

79,494 

 

 

 -

 

61,284 

 

 -

 

61,284 

Private-label mortgage-backed securities

 

 -

 

 

1,695 

 

 

 -

 

 

1,695 

 

 

 -

 

1,104 

 

 -

 

1,104 

Asset-backed securities

 

 

 -

 

 

43 

 

 

 -

 

 

43 

 

 

 -

 

 

31 

 

 

 -

 

 

31 

Total assets

 

$

1,053 

 

$

170,698 

 

$

 -

 

$

171,751 

 

$

290 

 

$

143,585 

 

$

 -

 

$

143,875 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liability Description

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

 -

 

$

191 

 

$

 -

 

$

191 

Total liabilities

 

$

 -

 

$

191 

 

$

 -

 

$

191 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Fair Value at December 31, 2013

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities

 

$

1,970 

 

$

 -

 

$

 -

 

$

1,970 

U.S. Government and Agency securities

 

 

 -

 

 

11,751 

 

 

 -

 

 

11,751 

Municipal securities

 

 

 -

 

 

56,857 

 

 

 -

 

 

56,857 

Corporate debt securities

 

 

 -

 

 

1,001 

 

 

 -

 

 

1,001 

Trust Preferred Securities

 

 

 -

 

 

5,051 

 

 

 -

 

 

5,051 

Agency mortgage-backed securities

 

 

 -

 

 

81,027 

 

 

 -

 

 

81,027 

Private-label mortgage-backed securities

 

 

 -

 

 

1,969 

 

 

 -

 

 

1,969 

Asset-backed securities

 

 

 -

 

 

48 

 

 

 -

 

 

48 

Total assets

 

$

1,970 

 

$

157,704 

 

$

 -

 

$

159,674 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liability Description

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swaps

 

$

 -

 

$

561 

 

$

 -

 

$

561 

Total liabilities

 

$

 -

 

$

561 

 

$

 -

 

$

561 

79




 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Fair Value at December 31, 2015

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Equity securities

 

$

233 

 

$

 -

 

$

 -

 

$

233 

U.S. Government and Agency securities

 

 

 -

 

 

13,836 

 

 

 -

 

 

13,836 

Municipal securities

 

 

 -

 

 

69,188 

 

 

 -

 

 

69,188 

Trust Preferred Securities

 

 

 -

 

 

5,289 

 

 

 -

 

 

5,289 

Agency mortgage-backed securities

 

 

 -

 

 

69,519 

 

 

 -

 

 

69,519 

Private-label mortgage-backed securities

 

 

 -

 

 

1,372 

 

 

 -

 

 

1,372 

Asset-backed securities

 

 

 -

 

 

36 

 

 

 -

 

 

36 

Total assets

 

$

233 

 

$

159,240 

 

$

 -

 

$

159,473 



 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities:  Level 1 securities represent equity securities that are valued using quoted market prices from nationally recognized markets. Level 2 securities represent debt securities that are valued using a mathematical model based upon the specific characteristics of a security in relationship to quoted prices for similar securities.

Interest rate swaps: The interest rate swaps are valued using a discounted cash flow model that uses verifiable market environment inputs to calculate the fair value. This method is not dependent on the input of any significant judgments or assumptions by Management.

Nonrecurring Fair Value Measurements

For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at December 31, 20142016 and 20132015 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value at December 31, 2014

 

Fair Value at December 31, 2016

Asset Description

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Level 1

 

Level 2

 

Level 3

 

Total

Impaired loans (1)

 

$

 -

 

$

 -

 

$

3,469 

 

$

3,469 

Premises held-for-sale (1)

 

 

 -

 

 

 -

 

 

200 

 

 

200 

Other real estate owned (1)

 

 -

 

 

 -

 

 

760 

 

 

760 

 

 

 -

 

 

 -

 

 

2,407 

 

 

2,407 

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

143 

 

 

143 

Total assets

 

$

 -

 

$

 -

 

$

4,372 

 

$

4,372 

 

$

 -

 

$

 -

 

$

2,607 

 

$

2,607 





81



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Fair Value at December 31, 2015

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Premises held-for-sale (1)

 

 

 -

 

 

 -

 

 

210 

 

 

210 

Other real estate owned (1)

 

 

 -

 

 

 -

 

 

6,128 

 

 

6,128 

Total assets

 

$

 -

 

$

 -

 

$

6,338 

 

$

6,338 



 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Fair Value at December 31, 2013

Asset  Description

 

Level 1

 

Level 2

 

Level 3

 

Total

Impaired loans (1)

 

$

 -

 

$

 -

 

$

8,588 

 

$

8,588 

Other real estate owned (1)

 

 

 -

 

 

 -

 

 

498 

 

 

498 

Mortgage servicing rights

 

 

 -

 

 

 -

 

 

184 

 

 

184 

Total assets

 

$

 -

 

$

 -

 

$

9,270 

 

$

9,270 

(1) Includes assets directly charged-down to fair value during the year-to-date period.

The Corporation used the following methods and significant assumptions to estimate the fair values for financial assets measured at fair value on a nonrecurring basis.

Impaired loans: Impaired loans are reported at the fair value of the underlying collateral if repayment is expected solely from the collateral.  Collateral values are estimated using Level 3 inputs based on customized discounting criteria.

Other real estate:  The fair value of other real estate, upon initial recognition, is estimated using Level 2 inputs withinobtained through a process similar to the fair value hierarchy based on observable market data and Level 3 inputs based on customized discounting criteria.valuation process for impaired loans.  In connection with the measurement and initial recognition of the foregoing assets, the Corporation recognizes charge-offs through the allowance for loan losses.

Mortgage servicing rightsPremises held-for-sale: The fair value of mortgage servicing rights, upon initial recognition,premises held-for-sale is estimated usingobtained through a process similar to the valuation model that calculates the present value of estimated future net servicing income.  The model incorporates Level 3 assumptions such as cost to service, discount rate, prepayment speeds, default rates and losses.process for other real estate.

The Corporation did not record any liabilities at fair value for which measurement of the fair value was made on a nonrecurring basis at December 31, 2014.2016. For financial assets and liabilities measured at fair value on a recurring basis, there were no transfers of financial assets or liabilities between Level 1 and Level 2 during the period ending December 31, 2014.2016.

80


The following table presents additional quantitative information about Level 3 assets measured at fair value on a nonrecurring basis:





 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

(Dollars in Thousands)

 

Quantitative Information about Level 3 Fair Value Measurements



 

 

 

 

 

 

 

Range

December 31, 20142016

 

Fair Value

 

Valuation Technique

 

Unobservable Input

 

(Weighted Average)

Impaired loans (1)Premises held-for-sale

 

$                   3,469 

200 

 

Appraisal

 

Appraisal Adjustments (2)Qualitative adjustment

 

0% - 100%  (26%5% (5%)



 

 

 

 

 

Cost to sell

 

0% - 10% (5%)

Other real estate owned(1)

 

7602,407 

 

Appraisal

 

Appraisal Adjustments (2)N/A

 

 -



 

 

 

 

 

Cost to sell

 

8% (8%)

Mortgage servicing rights

143 

Discounted Cash Flow (3)



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Range

December 31, 20132015

 

Fair Value

 

Valuation Technique

 

Unobservable Input

 

(Weighted Average)

Impaired loans (1)Premises held-for-sale

 

$                   8,588 

210 

 

Appraisal

 

Appraisal Adjustments (2)Qualitative adjustment

 

0% - 60% (5%)



 

 

 

 

 

Cost to sell

 

5% - 13.5%    (7%)

Other real estate owned(1)

 

4986,128 

 

Appraisal

 

Appraisal Adjustments (2)N/A

 

 -



 

 

 

 

 

Cost to sell

 

8% (8%)

Mortgage servicing rights

184 

Discounted Cash Flow (3)



 

 

 

 

 

 

 

 

(1) Includes assets directly charged-down to fair value during the year-to-date period.

(2) Qualitative adjustments are discounts specific to each asset and are made as needed.

(3) Valuation and inputs are determined by a third-party pricing service without adjustment.

 

82


Note 20.21. Parent Company (Franklin Financial Services Corporation) Financial Information



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Sheets

December 31

December 31

(Dollars in thousands)

2014

 

2013

2016

 

2015

Assets:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

414 

 

$

601 

$

851 

 

$

300 

Investment securities, available for sale

 

 -

 

914 

Equity investment in subsidiaries

 

101,784 

 

91,746 

 

115,794 

 

111,535 

Other assets

 

1,323 

 

 

2,235 

 

39 

 

 

33 

Total assets

$

103,521 

 

$

95,496 

$

116,684 

 

$

111,868 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Other liabilities

$

 -

 

$

108 

$

191 

 

$

492 

Total liabilities

 

 -

 

 

108 

 

191 

 

 

492 

Shareholders' equity

 

103,521 

 

 

95,388 

 

116,493 

 

 

111,376 

Total liabilities and shareholders' equity

$

103,521 

 

$

95,496 

$

116,684 

 

$

111,868 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statements of Income

Years Ended December 31

Years Ended December 31

(Dollars in thousands)

2014

 

2013

 

2012

2016

 

2015

 

2014

Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends from Bank subsidiary

$

1,151 

 

$

2,529 

 

$

2,680 

$

4,006 

 

$

300 

 

$

1,151 

Interest and dividend income

 

15 

 

31 

 

29 

 

 -

 

 -

 

15 

Net OTTI losses recognized in earnings

 

 -

 

(50)

 

 -

Other income

 

 -

 

171 

 

 -

OTTI loss on equity securities

 

 -

 

 -

 

 -

Securities gains (losses), net

 

82 

 

 

30 

 

 

(1)

 

 -

 

 

 -

 

 

82 

 

1,248 

 

 

2,540 

 

 

2,708 

 

4,006 

 

 

471 

 

 

1,248 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

795 

 

 

752 

 

 

734 

 

972 

 

 

986 

 

 

795 

Income before income taxes and equity in undistributed income of subsidiaries

 

453 

 

 

1,788 

 

 

1,974 

 

3,034 

 

 

(515)

 

 

453 

Income tax benefit

 

241 

 

259 

 

249 

 

301 

 

328 

 

241 

Equity in undistributed income of subsidiaries

 

7,708 

 

 

4,185 

 

 

3,142 

 

4,752 

 

 

10,391 

 

 

7,708 

Net income

$

8,402 

 

$

6,232 

 

$

5,365 

$

8,087 

 

$

10,204 

 

$

8,402 



81


Statements of Comprehensive Income



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Years ended December 31

 

Years ended December 31

(Dollars in thousands)

 

2014

 

2013

 

2012

 

2016

 

 

2015

 

 

2014

Net Income

$

8,402 

 

$

6,232 

 

$

5,365 

$

8,087 

 

$

10,204 

 

$

8,402 

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized (losses) gains arising during the period

 

(236)

 

425 

 

73 

 

 -

 

 -

 

(236)

Reclassification adjustment for net (gains) losses included in net income

 

(82)

 

20 

 

 

 -

 

 

 -

 

 

(82)

Net unrealized (losses) gains

 

(318)

 

445 

 

74 

 

 -

 

 

 -

 

 

(318)

Tax effect

 

108 

 

(151)

 

(25)

 

 -

 

 

 -

 

 

108 

Net of tax amount

 

(210)

 

294 

 

49 

 

 -

 

 

 -

 

 

(210)

Total other comprehensive (loss) income

 

(210)

 

294 

 

49 

Total other comprehensive (loss) income of Parent

 

 -

 

 

 -

 

 

(210)

Other comprehensive (loss) income of subsidiaries

 

(493)

 

 

(622)

 

 

1,806 

Total Comprehensive Income

$

8,192 

 

$

6,526 

 

$

5,414 

$

7,594 

 

$

9,582 

 

$

9,998 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 





83



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

Statements of Cash Flows

Years Ended December 31

(Dollars in thousands)

2016

 

2015

 

2014

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

$

8,087 

 

$

10,204 

 

$

8,402 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

 

 

Equity in undistributed income of subsidiary

 

(4,752)

 

 

(10,391)

 

 

(7,708)

Stock option compensation

 

88 

 

 

74 

 

 

 -

Securities (gains) losses

 

 -

 

 

 -

 

 

(82)

(Increase) decrease in other assets/liabilities

 

(307)

 

 

1,800 

 

 

498 

Net cash provided by operating activities

 

3,116 

 

 

1,687 

 

 

1,110 



 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Proceeds from sales of investment securities

 

 -

 

 

 -

 

 

568 

Net cash provided by investing activities

 

 -

 

 

 -

 

 

568 



 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Dividends paid

 

(3,523)

 

 

(3,139)

 

 

(2,847)

Cash received from option exercises

 

82 

 

 

92 

 

 

59 

Common stock issued under dividend reinvestment plan

 

1,671 

 

 

1,246 

 

 

923 

Treasury stock purchase

 

(795)

 

 

 -

 

 

 -

Net cash used in financing activities

 

(2,565)

 

 

(1,801)

 

 

(1,865)

Increase (decrease) in cash and cash equivalents

 

551 

 

 

(114)

 

 

(187)

Cash and cash equivalents as of January 1

 

300 

 

 

414 

 

 

601 

Cash and cash equivalents as of December 31

$

851 

 

$

300 

 

$

414 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Statements of Cash Flows

Years Ended December 31

(Dollars in thousands)

2014

 

2013

 

2012

Cash flows from operating activities

 

 

 

 

 

 

 

 

Net income

$

8,402 

 

$

6,232 

 

$

5,365 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

 

 

Equity in undistributed income of subsidiary

 

(7,708)

 

 

(4,185)

 

 

(3,142)

Securities (gains) losses

 

(82)

 

 

(30)

 

 

OTTI writedown on equity securities

 

 -

 

 

50 

 

 

 -

Decrease (increase) in other assets

 

498 

 

 

(321)

 

 

(262)

Decrease in other liabilities

 

 -

 

 

 -

 

 

(12)

Net cash provided by operating activities

 

1,110 

 

 

1,746 

 

 

1,950 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Proceeds from sales of investment securities

 

568 

 

 

312 

 

 

 -

Net cash provided by investing activities

 

568 

 

 

312 

 

 

 -

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Dividends paid

 

(2,847)

 

 

(2,810)

 

 

(3,170)

Treasury stock issued under stock option plans

 

59 

 

 

52 

 

 

Common stock issued under dividend reinvestment plan

 

923 

 

 

926 

 

 

1,174 

Net cash used in financing activities

 

(1,865)

 

 

(1,832)

 

 

(1,994)

(Decrease) increase in cash and cash equivalents

 

(187)

 

 

226 

 

 

(44)

Cash and cash equivalents as of January 1

 

601 

 

 

375 

 

 

419 

Cash and cash equivalents as of December 31

$

414 

 

$

601 

 

$

375 

 

8482


 

Note 21.22. Quarterly Results of Operations (unaudited)

The following is a condensed summary of the quarterly results of consolidated operations of Franklin Financial for the years ended December 31, 20142016 and 2013:2015:



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share)

 

Three months ended

 

Three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

March 31

 

June 30

 

September 30

 

December 31

2016

 

March 31

 

June 30

 

September 30

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

8,574 

 

$

8,761 

 

$

8,830 

 

$

8,629 

 

$

9,098 

 

$

8,988 

 

$

9,348 

 

$

9,544 

Interest expense

 

 

830 

 

 

817 

 

 

799 

 

 

734 

 

 

545 

 

 

548 

 

 

563 

 

 

589 

Net interest income

 

 

7,744 

 

 

7,944 

 

 

8,031 

 

 

7,895 

 

 

8,553 

 

 

8,440 

 

 

8,785 

 

 

8,955 

Provision for loan losses

 

 

198 

 

 

266 

 

 

 -

 

 

300 

 

 

300 

 

 

1,875 

 

 

1,150 

 

 

450 

Other noninterest income

 

2,380 

 

 

2,641 

 

 

2,788 

 

 

2,791 

 

 

2,981 

 

2,854 

 

2,813 

 

2,984 

Securities gains (losses)

 

 -

 

 

221 

 

 

(20)

 

 

59 

Securities (losses) gains

 

 

(28)

 

 

(10)

 

Noninterest expense

 

 

7,688 

 

 

7,615 

 

 

7,748 

 

 

8,251 

 

 

7,795 

 

 

7,730 

 

 

7,980 

 

 

9,670 

Income before income taxes

 

 

2,238 

 

 

2,925 

 

 

3,051 

 

 

2,194 

 

 

3,411 

 

 

1,691 

 

 

2,458 

 

 

1,827 

Federal income tax expense

 

 

412 

 

 

606 

 

 

641 

 

 

347 

 

 

685 

 

 

130 

 

 

383 

 

 

104 

Net Income

 

$

1,826 

 

$

2,319 

 

$

2,410 

 

$

1,847 

 

$

2,726 

 

$

1,561 

 

$

2,075 

 

$

1,723 

Basic earnings per share

 

$

0.44 

 

$

0.55 

 

$

0.57 

 

$

0.44 

 

$

0.64 

 

$

0.36 

 

$

0.48 

 

$

0.40 

Diluted earnings per share

 

$

0.44 

 

$

0.55 

 

$

0.57 

 

$

0.44 

 

$

0.64 

 

$

0.36 

 

$

0.48 

 

$

0.40 

Dividends declared per share

 

$

0.17 

 

$

0.17 

 

$

0.17 

 

$

0.17 

 

$

0.19 

 

$

0.21 

 

$

0.21 

 

$

0.21 





 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Dollars in thousands, except per share)

 

Three months ended

 

Three months ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

 

March 31

 

June 30

 

September 30

 

December 31

2015

 

March 31

 

June 30

 

September 30

 

December 31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

$

9,102 

 

$

8,876 

 

$

8,941 

 

$

9,123 

 

$

8,526 

 

$

8,578 

 

$

8,720 

 

$

8,790 

Interest expense

 

 

1,242 

 

 

1,296 

 

 

945 

 

 

896 

 

 

641 

 

 

619 

 

 

555 

 

 

556 

Net interest income

 

 

7,860 

 

 

7,580 

 

 

7,996 

 

 

8,227 

 

 

7,885 

 

 

7,959 

 

 

8,165 

 

 

8,234 

Provision for loan losses

 

 

803 

 

 

803 

 

 

350 

 

 

965 

 

 

325 

 

 

310 

 

 

400 

 

 

250 

Other noninterest income

 

2,384 

 

 

2,422 

 

 

2,529 

 

 

2,584 

 

 

2,934 

 

3,108 

 

2,733 

 

3,150 

Securities (losses) gains

 

 -

 

 

(21)

 

 

(25)

 

 

Securities gains (including gain on conversion)

 

 

718 

 

 

 -

 

 -

Noninterest expense

 

 

7,582 

 

 

7,625 

 

 

7,382 

 

 

8,503 

 

 

7,489 

 

 

7,659 

 

 

7,613 

 

 

8,374 

Income before income taxes

 

 

1,859 

 

 

1,553 

 

 

2,768 

 

 

1,347 

 

 

3,723 

 

 

3,106 

 

 

2,885 

 

 

2,760 

Federal income tax expense

 

 

308 

 

 

198 

 

 

583 

 

 

206 

 

 

839 

 

 

632 

 

 

306 

 

 

493 

Net Income

 

$

1,551 

 

$

1,355 

 

$

2,185 

 

$

1,141 

 

$

2,884 

 

$

2,474 

 

$

2,579 

 

$

2,267 

Basic earnings per share

 

$

0.38 

 

$

0.33 

 

$

0.53 

 

$

0.27 

 

$

0.68 

 

$

0.58 

 

$

0.61 

 

$

0.53 

Diluted earnings per share

 

$

0.38 

 

$

0.33 

 

$

0.53 

 

$

0.27 

 

$

0.68 

 

$

0.58 

 

$

0.61 

 

$

0.53 

Dividends declared per share

 

$

0.17 

 

$

0.17 

 

$

0.17 

 

$

0.17 

 

$

0.17 

 

$

0.19 

 

$

0.19 

 

$

0.19 

 

Due to rounding, the sum of the quarters may not equal the amount reported for the year.

 



8583


 

Item 9.  Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

None.

Item 9A. Controls and Procedures

Evaluation of Controls and Procedures

The Corporation carried out an evaluation, under the supervision and with the participation of the Corporation’s management,Management, including the Corporation’s 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 Corporation’s Chief Executive Officer and Chief Financial Officer concluded that as of December 31, 2014,2016, the Corporation’s disclosure controls and procedures are effective. Disclosure controls and procedures are controls and procedures that are designed to ensure that information required to be disclosed in the Corporation’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms.

Management Report on Internal Control Over Financial Reporting

The managementManagement of the Corporation is responsible for establishing and maintaining adequate internal control over financial reporting. The Corporation’s internal control system is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

Management Report on Internal Control Over Financial Reporting

Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2014,2016, using the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control – Integrated Framework (1992)(2013).  Based on this assessment, managementManagement concluded that, as of December 31, 2014,2016, the Corporation’s internal control over financial reporting is effective based on those criteria.

There were no changes during the fourth quarter of 20142016 in the Corporation’s internal control over financial reporting which materially affected, or which are reasonably likely to affect, the Corporation’s internal control over financial reporting.

The Corporation’s independent registered public accounting firm has audited the effectiveness of the Corporation’s internal control over financial reporting as of December 31, 2014.2016.  Their report is included herein.

8684


 

Report of Independent Registered Public Accounting Firm



Board of Directors and Shareholders

Franklin Financial Services Corporation

Chambersburg, Pennsylvania

We have audited Franklin Financial Services Corporation and its subsidiaries’ (the “Corporation”) internal control over financial reporting as of December 31, 2014,2016, based on criteria established in InternalInternal Control - Integrated Framework  (1992)(2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). The Corporation’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Corporation’s internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

A corporation’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with accounting principles generally accepted in the United States of America. A corporation’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the corporation; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the corporation are being made only in accordance with authorizations of management and directors of the corporation; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the corporation’s assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Franklin Financial Services Corporation and subsidiaries maintained, in all material respects, effective internal control over financial reporting as of December 31, 2014,2016, based on the COSO criteria.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Franklin Financial Services Corporation and its subsidiaries as of December 31, 20142016 and 20132015 and the related consolidated statements of income, comprehensive income, changes in shareholders’ equity, and cash flows for each of the year thenthree years in the period ended December 31, 2016, and our report dated March 16, 201510, 2017 expressed an unqualified opinion.



/s/ BDO USA, LLP

Harrisburg, Pennsylvania

March 16, 201510, 2017

 

8785


 

 

Item 9B.  Other Information

None. 

Part III

Item 10.  Directors, Executive Officers and Corporate Governance

The information required by this Item relating to the directors and executive officers of the Corporation is incorporated herein by reference to the information set forth under the heading “INFORMATION CONCERNING THE ELECTION“ELECTION OF DIRECTORS - Information about Nominees, Continuing Directors and Executive Officers” and under the heading “ADDITIONAL INFORMATION – Key Employees” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

The information required by this item relating to compliance with Section 16(a) of the Exchange Act is incorporated herein by reference to the information set forth under the heading “ADDITIONAL INFORMATION - Compliance with Section 16(a) of the Exchange Act” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

The information required by this item relating to the Corporation's code of ethics is incorporated herein by reference to the information set forth under the heading “INFORMATION CONCERNING CORPORATE“CORPORATE GOVERNANCE POLICIES, PRACTICES AND PROCEDURES” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.  The Corporation will file on Form 8-K any amendments to, or waivers from, the code of ethics applicable to any of its directors or executive officers.

The information required by this item relating to material changes to the procedures by which the Corporation's shareholders may recommend nominees to the Board of Directors is incorporated herein by reference to the information set forth under the heading “INFORMATION CONCERNING THE ELECTION“ELECTION OF DIRECTORS - Nominations for Election of Directors” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

The information required by this item relating to the Corporation's audit committee and relating to an audit committee financial expert is incorporated herein by reference to the information set forth under the heading “BOARD STRUCTURE AND COMMITTEES - Audit Committee” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

 

Item 11.  Executive Compensation

The information required by this item relating to executive compensation is incorporated herein by reference to the information set forth under the heading “EXECUTIVE COMPENSATION” appearing in the Corporation's 2017 proxy statement dated March 19, 2015;statement; provided, however, that the information set forth under the subheading “Compensation Committee Report” is intended to be furnished and not filed.

The information required by this item relating to the compensation committee interlocks and insider participation is incorporated herein by reference to the information set forth under the heading “BOARD STRUCTURE AND COMMITTEES - Compensation Committee Interlocks and Insider Participation” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

 

Item 12.  Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

The information required by this item relating to securities authorized for issuance under executive compensation plans is incorporated herein by reference to the information set forth under the heading “EXECUTIVE COMPENSATION – Compensation Tables and Additional Compensation Disclosure” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

The information required by this item relating to security ownership of certain beneficial owners is incorporated herein by reference to the information set forth under the heading “GENERAL INFORMATION - Voting of Shares and Principal Holders Thereof'” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

The information required by this item relating to security ownership of management is incorporated herein by reference to the information set forth under the heading “INFORMATION CONCERNING THE ELECTION“ELECTION OF DIRECTORS - Information about Nominees, Continuing Directors and Executive Officers” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

 

Item 13.  Certain Relationships and Related Transactions, and Director Independence

The information required by this item relating to transactions with related persons is incorporated herein by reference to the information set forth under the heading “ADDITIONAL INFORMATION - Transactions with Related Persons” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

8886


 

 

The information required by this item relating to director independence is incorporated herein by reference to the information set forth under the heading “INFORMATION CONCERNING THE ELECTION“ELECTION OF DIRECTORS -Director Independence “ and under the heading “ADDITIONAL INFORMATION - Transactions with Related Persons” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

 

Item 14.  Principal Accountant Fees and Services

The information required by this item relating to principal accountant fees and services is incorporated herein by reference to the information set forth under the heading “RELATIONSHIP WITH INDEPENDENT REGISTERED PUBLIC ACCOUNTANTS” appearing in the Corporation's 2017 proxy statement dated March 19, 2015.statement.

 

Part IV

Item 15.  Exhibits and Financial Statement Schedules

(a) The following documents are filed as part of this report:

(1)  The following Consolidated Financial Statements of the Corporation:

Reports of Independent Registered Public Accounting Firms

Consolidated Balance Sheets – December 31, 20142016 and 2013,2015,

Consolidated Statements of Income – Years ended December 31, 2014, 20132016, 2015 and 2012,2014,

Consolidated Statements of Comprehensive Income – Years ended December 31, 2014, 20132016, 2015 and 2012,2014,

Consolidated Statements of Changes in Shareholders’ Equity – Years ended December 31, 2014, 20132016, 2015 and 2012,2014,

Consolidated Statements of Cash Flows - Years ended December 31, 2014, 20132016, 2015 and 2012,2014,

Notes to Consolidated Financial Statements.

(2)  All financial statement schedules for which provision is made in the applicable accounting regulations of the Securities and Exchange Commission are not required under the related instructions or are inapplicable and have therefore been omitted.

(3)  The following exhibits are part of this report:





 

3.1

Articles of Incorporation of the Corporation

3.2

Bylaws of the Corporation

4.

Instruments defining the rights of security holders, including indentures, are contained in the Articles of Incorporation (Exhibit 3.1) and the Bylaws (Exhibit 3.2)

10.1

Deferred Compensation Agreements with Bank Directors*

10.2

Directors’ Deferred Compensation Plan*

10.3

Incentive Stock Option Plan of 2002*

10.4

Management Group Pay for Performance Plan*

10.5

Directors Pay for Performance Plan*

10.6

Incentive Stock Option Plan of 2013*

14.

Code of Ethics posted on the Corporation’s website

21.

Subsidiaries of the Corporation

23.1

Consent of BDO USA, LLP

23.2

Consent of Baker Tilly Virchow Krause, LLP

31.1

Rule 13a-14(a)/15d-14(a) Certification (Chief Executive Officer)

31.2

Rule 13a-14(a)/15d-14(a) Certification (Chief Financial Officer)

32.1

Section 1350 Certification (Chief Executive Officer)

32.2

Section 1350 Certification (Chief Financial Officer)

101

Interactive Data File (XBRL)



* Compensatory plan or arrangement.

(b) The exhibits required to be filed as part of this report are submitted as a separate section of this report.

(c) Financial Statement Schedules: None.



8987


 

 

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.





 



FRANKLIN FINANCIAL SERVICES CORPORATION



By: /s/ William E. Snell, Jr.Timothy G. Henry



      William E. Snell, Jr.Timothy G. Henry



      President and Chief Executive Officer



Dated: March 12, 201510, 2017

Pursuant to the requirements of the Securities and Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.







 

 

Signature

Title

Date

/s/ G. Warren Elliott

Chairman of the Board and Director

March 12, 201510, 2017

G. Warren Elliott

 

 



 

 

/s/ William E. Snell, Jr.Timothy G. Henry

President and Chief Executive Officer, President and Director

March 12, 201510, 2017

William E. Snell, Jr.Timothy G. Henry

(Principal Executive Officer)

 



 

 

/s/ Mark R. Hollar

Treasurer and Chief Financial Officer

March 12, 201510, 2017

Mark R. Hollar

(Principal Financial and Accounting Officer)

 



 

 

/s/ Martin R. Brown

Director

March 12, 201510, 2017

Martin R. Brown

 

 



 

 

/s/ Gregory A. Duffey

Director

March 12, 201510, 2017

Gregory A. Duffey

 

 



 

 

/s/ Daniel J. Fisher

Director

March 12, 201510, 2017

Daniel J. Fisher

 

 



 

 

/s/ Donald A. Fry

Director

March 12, 201510, 2017

Donald A. Fry

 

 



 

 

/s/ Allan E. Jennings, Jr.

Director

March 12, 201510, 2017

Allan E. Jennings, Jr.

 

 



 

 

/s/ Richard E. Jordan, III

Director

March 12, 201510, 2017

Richard E. Jordan, III

 

 



 

 

/s/ Stanley J. Kerlin

Director

March 12, 201510, 2017

Stanley J. Kerlin

 

 



 

 

/s/ Patricia D. Lacy

Director

March 12, 201510, 2017

Patricia D. Lacy

 

 



 

 

/s/ Donald H. Mowery

Director

March 12, 201510, 2017

Donald H. Mowery

 

 



 

 



Director

March 12, 201510, 2017

Martha B. Walker

 

 

 

9088


 

 

Exhibit Index for the Year

Ended December 31, 20142016



 

Item

Description

3.1

Articles of Incorporation of the Corporation (Filed as Exhibit 3.1 to Annual Report on Form 10-K for the year ended December 31, 2014 and incorporated herein by reference.) 

3.2

Bylaws of the Corporation

4.

Instruments defining the rights of securities holders, including indentures, are contained in the Articles of Incorporation (Exhibit 3.1) and Bylaws (Exhibit 3.2)

10.1

Deferred Compensation Agreements with Bank Directors* (Filed as Exhibit 10.1 to Annual Report on Form 10-K for the year ended December 31, 2014 and incorporated herein by reference.)

10.2

Director’s Deferred Compensation Plan* (Filed as Exhibit 10.2 to Annual Report on Form 10-K for the year ended December 31, 2014 and incorporated herein by reference.)

10.3

Incentive Stock Option Plan of 2002 (Filed as Exhibit 99.1 to Registration Statement No. 333-90348 on Form S-8 and incorporated herein by reference)*   

10.4

Management Group Pay for Performance Program* (Filed as Exhibit 10.4 to Annual Report on Form 10-K for the year ended December 31, 2014 and incorporated herein by reference.)

10.5

Directors Pay for Performance Program* (Filed as Exhibit 10.5 to Annual Report on Form 10-K for the year ended December 31, 2014 and incorporated herein by reference.)

10.6

Incentive Stock Option Plan of 2013 (Filed as Exhibit 10.1 to Registration Statement No. 333-193655 on Form S-8 filed January 30, 2014 and incorporated herein by reference)*

14.

Code of Ethics posted on the Corporation’s website

21.

Subsidiaries of Corporation - filed herewith

23.1

Consent of BDO USA, LLP – filed herewith

23.2

Consent of Baker Tilly Virchow Krause, LLP – filed herewith

31.1

Rule 13a-14(a)/15d-14(a) Certification (Chief Executive Officer) – filed herewith

31.2

Rule 13a-14(a)/15d-14(a) Certification (Chief Financial Officer) – filed herewith

32.1

Section 1350 Certification (Chief Executive Officer) – filed herewith

32.2

Section 1350 Certification (Chief Financial Officer) – filed herewith

101

Interactive Data File (XBRL)



* Compensatory plan or arrangement. 

9189