UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2013
or
¨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: | 000-31877 | |
Carolina Bank Holdings, Inc. | |
(Exact name of registrant as specified in its charter) | |
North Carolina | 56-2215437 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
101 North Spring Street, Greensboro, North Carolina | 27401 | |
(Address of principal executive offices) | (Zip Code) | |
(336) 288-1898 | |
(Registrant’s telephone number, including area code) | |
n/a | |
(Former name, former address and former fiscal year, if changed since last report) |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. xYes¨ 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 whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer¨ | Accelerated filer¨ |
| |
Non-accelerated filer¨ (Do not check if a smaller reporting company) | Smaller reporting companyx |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
¨Yesx No
APPLICABLE ONLY TO CORPORATE ISSUERS:
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
There were 3,388,773 shares of the Issuer’s common stock, $1.00 par value, outstanding as of May 11, 2013.
CAROLINA BANK HOLDINGS, INC.
| INDEX | |
| Page |
| |
PART I. FINANCIAL INFORMATION | |
| | |
| Item 1. Financial Statements (unaudited) | 2 |
| | |
| Consolidated Balance Sheets as of March 31, 2013 and December 31, 2012 | 2 |
| | |
| Consolidated Statements of Income for the three months ended March 31, 2013 and 2012 | 3 |
| | |
| Consolidated Statements of Comprehensive Income for the three months ended March 31, 2013 and 2012 | 4 |
| | |
| Consolidated Statement of Stockholders’ Equity for the three months ended March 31, 2013 | 5 |
| | |
| Consolidated Statements of Cash Flows for the three months ended March 31, 2013 and 2012 | 6 |
| | |
| Notes to Consolidated Financial Statements | 7 |
| | |
| Item 2. Management's Discussion and Analysis of Financial Conditionand Results of Operations | 29 |
| | |
| Item 4. Controls and Procedures | 34 |
| | |
PART II. | OTHER INFORMATION | |
| | |
| Item 1. Legal Proceedings | 35 |
| | |
| Item 4. (Reserved) | 35 |
| | |
| Item 6. Exhibits | 35 |
| | |
| Exhibit 31.1 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act | |
| | |
| Exhibit 31.2 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act | |
| | |
| Exhibit 32.1 Certification Pursuant to 18 U.S.C. Section 1350 | |
ITEM 1. Financial Statements
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Balance Sheets
| | March 31, | | | December 31, | |
| | 2013 | | | 2012 | |
| | (unaudited) | | | | |
| | (in thousands, except share data) | |
Assets | | | | | | | | |
Cash and due from banks | | $ | 6,613 | | | $ | 7,913 | |
Interest-bearing deposits with banks | | | 72,243 | | | | 7,186 | |
Securities available-for-sale, at fair value | | | 46,931 | | | | 42,036 | |
Securities held-to-maturity | | | - | | | | 211 | |
Loans held for sale | | | 77,440 | | | | 131,762 | |
Loans | | | 431,754 | | | | 461,728 | |
Less allowance for loan losses | | | (10,239 | ) | | | (9,944 | ) |
Net loans | | | 421,515 | | | | 451,784 | |
Premises and equipment, net | | | 17,551 | | | | 17,732 | |
Other real estate owned | | | 7,555 | | | | 5,940 | |
Bank-owned life insurance | | | 10,858 | | | | 10,765 | |
Other assets | | | 14,058 | | | | 16,539 | |
Total assets | | $ | 674,764 | | | $ | 691,868 | |
| | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | |
Deposits | | | | | | | | |
Non-interest bearing demand | | $ | 74,432 | | | $ | 73,032 | |
NOW, money market and savings | | | 338,133 | | | | 343,740 | |
Time | | | 173,389 | | | | 174,153 | |
Total deposits | | | 585,954 | | | | 590,925 | |
| | | | | | | | |
Advances from the Federal Home Loan Bank | | | 2,958 | | | | 15,982 | |
Securities sold under agreements to repurchase | | | 3,112 | | | | 1,950 | |
Subordinated debentures | | | 19,582 | | | | 19,563 | |
Other liabilities and accrued expenses | | | 7,769 | | | | 9,586 | |
Total liabilities | | | 619,375 | | | | 638,006 | |
| | | | | | | | |
Commitments and contingencies - Note O | | | | | | | | |
| | | | | | | | |
Stockholders' equity | | | | | | | | |
Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding 16,000 shares | | | 15,677 | | | | 15,573 | |
Common stock, $1 par value; authorized 20,000,000 shares; issued and outstanding 3,388,773 in 2013 and 3,387,045 in 2012 | | | 3,389 | | | | 3,387 | |
Common stock warrants | | | 1,841 | | | | 1,841 | |
Additional paid-in capital | | | 15,917 | | | | 15,906 | |
Retained earnings | | | 16,822 | | | | 15,408 | |
Stock in directors' rabbi trust | | | (1,128 | ) | | | (1,050 | ) |
Directors' deferred fees obligation | | | 1,128 | | | | 1,050 | |
Accumulated other comprehensive income | | | 1,743 | | | | 1,747 | |
Total stockholders’ equity | | | 55,389 | | | | 53,862 | |
Total liabilities and stockholders’ equity | | $ | 674,764 | | | $ | 691,868 | |
See accompanying notes to consolidated financial statements.
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Statements of Income (unaudited)
| | Three Months | |
| | Ended March 31, | |
| | 2013 | | | 2012 | |
|
| | (in thousands, except per share data) | |
Interest income | | | | | | | | |
Loans | | $ | 6,719 | | | $ | 7,085 | |
Investment securities, taxable | | | 248 | | | | 306 | |
Investment securities, non taxable | | | 106 | | | | 107 | |
Interest from deposits in banks | | | 18 | | | | 10 | |
Total interest income | | | 7,091 | | | | 7,508 | |
| | | | | | | | |
Interest expense | | | | | | | | |
NOW, money market, savings | | | 320 | | | | 548 | |
Time deposits | | | 520 | | | | 709 | |
Other borrowed funds | | | 188 | | | | 202 | |
Total interest expense | | | 1,028 | | | | 1,459 | |
| | | | | | | | |
Net interest income | | | 6,063 | | | | 6,049 | |
Provision for loan losses | | | 400 | | | | 1,460 | |
Net interest income after provision for loan losses | | | 5,663 | | | | 4,589 | |
Non-interest income | | | | | | | | |
Service charges | | | 252 | | | | 283 | |
Mortgage banking income | | | 3,895 | | | | 3,169 | |
Gain on sale of investment securities | | | 22 | | | | - | |
Other | | | 145 | | | | 167 | |
Total non-interest income | | | 4,314 | | | | 3,619 | |
| | | | | | | | |
Non-interest expense | | | | | | | | |
Salaries and benefits | | | 4,748 | | | | 4,030 | |
Occupancy and equipment | | | 747 | | | | 682 | |
Foreclosed property expense | | | 331 | | | | 399 | |
Professional fees | | | 186 | | | | 257 | |
Outside data processing | | | 259 | | | | 206 | |
FDIC insurance | | | 169 | | | | 215 | |
Advertising and promotion | | | 206 | | | | 175 | |
Stationery, printing and supplies | | | 153 | | | | 135 | |
Other | | | 583 | | | | 411 | |
Total non-interest expense | | | 7,382 | | | | 6,510 | |
| | | | | | | | |
Income before income taxes | | | 2,595 | | | | 1,698 | |
Income tax expense | | | 877 | | | | 470 | |
Net income | | | 1,718 | | | | 1,228 | |
Dividends and accretion on preferred stock | | | 304 | | | | 302 | |
Net income available to common stockholders | | $ | 1,414 | | | $ | 926 | |
Net income per common share | | | | | | | | |
Basic | | $ | 0.42 | | | $ | 0.27 | |
Diluted | | $ | 0.42 | | | $ | 0.27 | |
See accompanying notes to consolidated financial statements.
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Statements of Comprehensive Income (unaudited)
| | Three Months | |
| | Ended March 31, | |
| | 2013 | | | 2012 | |
| | (in thousands) | |
| | | | | | |
Net income | | $ | 1,718 | | | $ | 1,228 | |
| | | | | | | | |
Other comprehensive income (loss): | | | | | | | | |
Investment securities available-for-sale: | | | | | | | | |
Unrealized holding gains | | | 17 | | | | 537 | |
Tax effect | | | (6 | ) | | | (183 | ) |
Reclassification of gains recognized in net income | | | (22 | ) | | | - | |
Tax effect | | | 7 | | | | - | |
| | | (4 | ) | | | 354 | |
| | | | | | | | |
Comprehensive income | | $ | 1,714 | | | $ | 1,582 | |
See accompanying notes to consolidated financial statements.
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Statement of Stockholders' Equity (unaudited)
| | | | | | | | | | | | | | | | | Stock in | | | Directors' | | | Accumulated | | | | |
| | | | | | | | Common | | | Additional | | | | | | Directors' | | | Deferred | | | Other | | | | |
| | Preferred | | | Common | | | Stock | | | Paid-In | | | Retained | | | Rabbi | | | Fees | | | Comprehensive | | | | |
| | Stock | | | Stock | | | Warrants | | | Capital | | | Earnings | | | Trust | | | Obligation | | | Income | | | Total | |
| | (in thousands) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2012 | | $ | 15,573 | | | $ | 3,387 | | | $ | 1,841 | | | $ | 15,906 | | | $ | 15,408 | | | $ | (1,050 | ) | | $ | 1,050 | | | $ | 1,747 | | | $ | 53,862 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | - | | | | - | | | | - | | | | - | | | | 1,718 | | | | - | | | | - | | | | - | | | | 1,718 | |
Other comprehensive loss, net of tax | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | (4 | ) | | | (4 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors' fees deferred less | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
payment of deferred fees | | | - | | | | - | | | | - | | | | - | | | | - | | | | (78 | ) | | | 78 | | | | - | | | | - | |
Stock options exercised | | | - | | | | 2 | | | | - | | | | 11 | | | | - | | | | - | | | | - | | | | - | | | | 13 | |
Amortization of preferred stock discount | | | 104 | | | | - | | | | - | | | | - | | | | (104 | ) | | | - | | | | - | | | | - | | | | - | |
Preferred stock dividends | | | - | | | | - | | | | - | | | | - | | | | (200 | ) | | | - | | | | - | | | | - | | | | (200 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, March 31, 2013 | | $ | 15,677 | | | $ | 3,389 | | | $ | 1,841 | | | $ | 15,917 | | | $ | 16,822 | | | $ | (1,128 | ) | | $ | 1,128 | | | $ | 1,743 | | | $ | 55,389 | |
See accompanying notes to consolidated financial statements.
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Statements of Cash Flows (unaudited)
| | Three Months | |
| | Ended March 31, | |
| | 2013 | | | 2012 | |
Cash flows from operating activities | | (in thousands) | |
Net income | | $ | 1,718 | | | $ | 1,228 | |
Adjustments to reconcile net income to net cash provided by operating activities | | | | | | | | |
Provision for loan losses | | | 400 | | | | 1,460 | |
Depreciation | | | 213 | | | | 219 | |
Increase in cash surrender value of bank-owned life insurance | | | (93 | ) | | | (95 | ) |
Stock-based compensation expense | | | - | | | | 9 | |
Deferred income tax (benefit) | | | (341 | ) | | | (202 | ) |
Amortization (accretion), net | | | (18 | ) | | | (15 | ) |
Amortization of subordinated debt discount | | | 19 | | | | 18 | |
Decrease in fair value of loans held for sale | | | 633 | | | | 59 | |
Gain on sale of other real estate owned | | | (42 | ) | | | (48 | ) |
Gain on sale of investments | | | (22 | ) | | | - | |
Gain on sale of loans held for sale | | | (4,777 | ) | | | (3,189 | ) |
Impairment of other real estate owned | | | 230 | | | | 296 | |
Proceeds from sale of loans held for sale | | | 348,756 | | | | 161,520 | |
Originations of loans held for sale | | | (290,290 | ) | | | (147,932 | ) |
(Increase) decrease in other assets | | | 2,824 | | | | (258 | ) |
Increase (decrease) in other liabilities and accrued expenses | | | (996 | ) | | | 854 | |
Net cash provided by operating activities | | | 58,214 | | | | 13,924 | |
| | | | | | | | |
Cash flows from investing activities | | | | | | | | |
Purchases of investment securities available-for-sale | | | (5,977 | ) | | | (3,778 | ) |
Maturities and calls of securities available-for-sale | | | 105 | | | | 919 | |
Repayments from mortgage-backed securities available-for-sale | | | 562 | | | | 690 | |
Repayments from mortgage-backed securities held-to-maturity | | | 46 | | | | 21 | |
Net decrease in loans | | | 27,927 | | | | 3,419 | |
Proceeds from sales of investment securities | | | 614 | | | | - | |
Improvements to other real estate owned | | | - | | | | (44 | ) |
Purchases of premises and equipment | | | (32 | ) | | | (231 | ) |
Proceeds from sales of other real estate owned | | | 139 | | | | 778 | |
Net cash provided by investing activities | | | 23,384 | | | | 1,774 | |
| | | | | | | | |
Cash flows from financing activities | | | | | | | | |
Net decrease in deposits | | | (4,971 | ) | | | (8,139 | ) |
Net decrease in Federal Home Loan Advances | | | (13,024 | ) | | | (22 | ) |
Increase in securities sold under agreements to repurchase | | | 1,162 | | | | 382 | |
Proceeds from exercise of stock options | | | 13 | | | | - | |
Dividends paid | | | (1,021 | ) | | | - | |
Net cash used for financing activities | | | (17,841 | ) | | | (7,779 | ) |
| | | | | | | | |
Net increase in cash and cash equivalents | | | 63,757 | | | | 7,919 | |
Cash and cash equivalents at beginning of period | | | 15,099 | | | | 13,311 | |
Cash and cash equivalents at end of period | | $ | 78,856 | | | $ | 21,230 | |
| | | | | | | | |
Supplemental disclosure of cash flow information | | | | | | | | |
Cash paid during the period for interest | | $ | 912 | | | $ | 1,423 | |
Cash paid during the period for income taxes | | $ | 550 | | | $ | - | |
Supplemental disclosure of non-cash transactions | | | | | | | | |
Transfer of loans to other real estate owned | | $ | 1,942 | | | $ | 1,962 | |
Dividends declared but not paid | | $ | - | | | $ | 206 | |
Accretion of preferred stock discount | | $ | 104 | | | $ | 96 | |
Change in unrealized gains on securities available-for-sale, net of tax | | $ | 4 | | | $ | 354 | |
See accompanying notes to consolidated financial statements.
Carolina Bank Holdings, Inc. and Subsidiary
Notes to Consolidated Financial Statements
Note A – Summary
Carolina Bank Holdings, Inc. (the “Holding Company” or the “Company”) is a North Carolina corporation organized in 2000. In August 2000, pursuant to the plan of exchange approved by the shareholders of Carolina Bank (the “Bank”), all of the outstanding shares of common stock of the Bank were exchanged for shares of common stock of the Holding Company. The Holding Company presently has no employees.
The Bank was incorporated in August 1996, and began banking operations in November 1996. It is engaged in lending and deposit gathering activities in Guilford, Alamance, Randolph and Forsyth Counties, North Carolina and operates under the laws of North Carolina, the rules and regulations of the Federal Deposit Insurance Corporation and the North Carolina Commissioner of Banks. The Bank has eight full-service banking locations, comprised of four in Greensboro and one in each of Asheboro, Burlington, High Point, and Winston-Salem. A wholesale mortgage division is located at the Greensboro corporate headquarters, and retail residential mortgage loan production offices are located in Burlington, Hillsborough, and Raleigh. The Raleigh loan production office was expanded in the first quarter of 2013, and a lease was signed to open a loan production office in Chapel Hill in the second quarter of 2013. All offices, except the Raleigh, Hillsborough, and Chapel Hill loan production offices, are in the Piedmont Triad region of North Carolina.
The Holding Company files periodic reports with the Securities and Exchange Commission and is also subject to regulation by the Federal Reserve Board.
Note B – Consolidation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, the Bank. TheBank also owns two limited liability companies for the purpose of holding foreclosed real estate, the assets and operations of which are consolidated into Carolina Bank and included herein. All significant inter-company transactions and balances have been eliminated.
Note C – Basis of presentation
In management’s opinion, the financial information, which is unaudited, reflects all adjustments (consisting solely of normal recurring adjustments) necessary for a fair presentation of the financial information as of and for the three months ended March 31, 2013 and 2012, in conformity with accounting principles generally accepted in the United States of America. Operating results for the three months ended March 31, 2013 and 2012 are not necessarily indicative of the results that may be expected for future annual periods.
The Company’s financial statements are presented in accordance with Accounting Standards Codification (“ASC”) Topic 105, “The FASB Accounting Standards CodificationandThe Hierarchy of Generally Accepted Accounting Principles”, which codifies generally accepted accounting principles (GAAP) in the United States.
The organization and business of the Company, accounting policies followed, and other information are contained in the notes to the financial statements of the Company as of and for the years ended December 31, 2012 and 2011, filed with the Securities and Exchange Commission as part of the Company’s annual report on Form 10-K. These financial statements should be read in conjunction with the annual financial statements.
Note D - Use of estimates
The financial statements are prepared in accordance with accounting principles generally accepted in the United States of America which require management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. 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 valuation of other real estate owned.
Note E - Stock compensation plans
The Company’s shareholders approved the 2009 Omnibus Stock Ownership and Long Term Incentive Plan (“Omnibus Plan”) in 2009 to replace three expired stock option plans, a nonqualified plan for directors (Director Plan) and two incentive stock option plans for management and employees (Employee Plans). The Omnibus Plan provides for the grant of incentive stock options, non-qualified stock options, restricted stock, long-term incentive compensation units and stock appreciation rights to employees and directors. An aggregate of 500,000 shares of the Company’s common stock have been reserved for issuance under the terms of the Omnibus Plan.
There were no stock option grants in 2012 or the first three months of 2013. The fair value of employee plan options granted in December 2007 was $178,000 and expensed over a five year vesting period. Total expense related to the 2007 grants was $0 and $9,000 in the first three months of 2013 and 2012, respectively. At March 31, 2013, there was no unrecognized compensation cost related to unvested share-based compensation.
1,728 new shares of common stock were issued in the first quarter of 2013 as a result of the exercise of incentive stock options.
Note F - Earnings per share
Earnings per share has been determined on a basic basis and a diluted basis which considers potential stock issuances. For the quarters ended March 31, 2013 and 2012, basic earnings per share has been computed based upon the weighted average common shares outstanding of 3,387,813 and 3,387,045, respectively.
The only potential issuances of Company stock are stock options granted to various officers of the Bank and a warrant to purchase common stock executed in conjunction with the issuance of preferred stock to the U.S. Treasury in 2009. The warrant was repurchased from the U.S. Treasury in April 2013 and cancelled. The following is a summary of the diluted earnings per share calculation for the three months ended March 31, 2013 and 2012.
| | Three Months Ended | |
| | March 31, | |
| | 2013 | | | 2012 | |
| | (in thousands, except per share data) | |
| | | | | | |
Net income available to common stockholders | | $ | 1,414 | | | $ | 926 | |
| | | | | | | | |
Weighted average outstanding shares - basic | | | 3,388 | | | | 3,387 | |
Dilutive effect of stock options and warrants | | | 10 | | | | - | |
Weighted average shares - diluted | | | 3,398 | | | | 3,387 | |
| | | | | | | | |
Diluted net income per share | | $ | 0.42 | | | $ | 0.27 | |
For the three months ended March 31, 2013 and 2012, there were stock options and warrants covering 426,981 and 520,390 shares, respectively, that were excluded in computing diluted common shares outstanding given that they were anti-dilutive since the exercise price exceeded the average market price for the period.
Note G – Preferred stock and common stock warrants
In December 2008, the shareholders of the Company approved an amendment to the Articles of Incorporation authorizing the issuance of up to 1,000,000 shares of preferred stock, no par value. In January 2009, the Company issued 16,000 shares of preferred stock to the U.S. Treasury and received $16 million under the Capital Purchase Program. The Company granted a warrant to purchase 357,675 shares of common stock at a price of $6.71 per share to the U.S. Treasury as part of the preferred stock transaction. In accordance with accounting principles, the preferred stock and common stock warrant were valued independently and their relative fair market values were allocated to the $16 million received. Under the relative value method, $14,159,000 was allocated to the preferred stock and $1,841,000 to the common stock warrant. The discount of $1,841,000 on the preferred stock is accreted over five years using the effective yield method, thereby increasing preferred stock dividends. The accretion of the discount was $104,000 and $96,000 for the first three months of 2013 and 2012, respectively. Dividends at 5% per annum are payable quarterly for the first five years; the dividend increases to 9% per annum after the fifth year.
The warrant to the U.S. Treasury was repurchased by the Company for $1,800,000 in April 2013 and cancelled. The Company also paid out $1,021,000 in preferred stock dividends during the first quarter of 2013 which represented the current quarter dividend of $200,000 plus four quarters of dividends that had been deferred due to regulatory guidance. Regulatory approval is no longer required for the payment of preferred stock dividends.
Note H – Subordinated debentures
In December 2004, the Company issued $10,310,000 of unsecured junior subordinated debentures which accrue and pay interest quarterly at three month LIBOR plus 2% per annum. These debentures were issued to Carolina Capital Trust (“Carolina Trust”), a wholly owned subsidiary of the Company which is not consolidated in these consolidated financial statements pursuant to accounting principles governingConsolidated Variable Interest Entities. Carolina Trust acquired these debentures using the proceeds of its offerings of common securities to the Company and $10 million of Trust Preferred Securities to outside investors. The Trust Preferred Securities qualify as Tier 1 capital under current Federal Reserve Board guidelines, but a recent proposal would phase out Tier 1 capital treatment over ten years.The Company has entered into contractual arrangements which, in the aggregate, constitute a full, irrevocable and unconditional guarantee on a subordinated basis by the Company of the obligations of Carolina Trust under the Trust Preferred Securities. The Trust Preferred Securities are redeemable upon maturity of the debentures on January 7, 2035, or upon earlier redemption as provided in the indenture. The Company has the right to redeem the debentures purchased by Carolina Trust in whole or in part at any time.
In the third quarter of 2008, Carolina Bank issued $9,300,000 of unsecured junior subordinated notes to outside investors which accrue and pay interest quarterly at three month LIBOR plus 4% per annum. The notes, net of unamortized expenses associated with the offering, equal $9,272,000 and $9,253,000 at March 31, 2013 and December 31, 2012, respectively and qualify as Tier 2 capital for the Bank. The notes are redeemable upon maturity on September 30, 2018, or earlier at the Bank’s option, in whole or part subject to regulatory approval, beginning September 30, 2013. The expenses of the offering of $373,000 were capitalized at issue and are being amortized over sixty months. The notes are subordinate to the rights of payment to depositors, bankers acceptances, letters of credit and general creditors.
Note I – Operating segments
The Company is considered to have three principal business segments in 2013 and 2012, the Commercial/Retail Bank, the Mortgage Division, and the Holding Company. The Mortgage Division began originating home mortgage loans through third parties and selling these loans to investors in late 2007. A retail mortgage operation was added to the mortgage division in July 2010. Financial performance, reflective of inter-company eliminations, for the three months ended March 31, 2013 and 2012, and selected balance sheet information, reflective of inter-company eliminations, at March 31, 2013 and 2012 for each segment is as follows:
| | Three months ended March 31, 2013 | |
| | Commercial/Retail | | | Mortgage | | | Holding | | | | |
| | Bank | | | Division | | | Company | | | Total | |
| | (in thousands) | |
Interest income | | $ | 6,300 | | | $ | 789 | | | $ | 2 | | | $ | 7,091 | |
Interest expense | | | 180 | | | | 789 | | | | 59 | | | | 1,028 | |
Net interest income (loss) | | | 6,120 | | | | - | | | | (57 | ) | | | 6,063 | |
Provision for loan losses | | | 400 | | | | - | | | | - | | | | 400 | |
Net interest income (loss) after provision for loan losses | | | 5,720 | | | | - | | | | (57 | ) | | | 5,663 | |
Non-interest income | | | 419 | | | | 3,895 | | | | - | | | | 4,314 | |
Non-interest expense | | | 4,540 | | | | 2,752 | | | | 90 | | | | 7,382 | |
Income (loss) before income taxes | | | 1,599 | | | | 1,143 | | | | (147 | ) | | | 2,595 | |
Income tax (benefit) expense | | | 471 | | | | 456 | | | | (50 | ) | | | 877 | |
Net income (loss) | | $ | 1,128 | | | $ | 687 | | | $ | (97 | ) | | $ | 1,718 | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 594,809 | | | $ | 79,615 | | | $ | 340 | | | $ | 674,764 | |
Net loans | | | 421,515 | | | | 77,440 | | | | - | | | | 498,955 | |
Equity | | | 1,128 | | | | 687 | | | | 53,574 | | | | 55,389 | |
| | Three months ended March 31, 2012 | |
| | Commercial/Retail | | | Mortgage | | | Holding | | | | |
| | Bank | | | Division | | | Company | | | Total | |
| | (in thousands) | |
Interest income | | $ | 6,795 | | | $ | 711 | | | $ | 2 | | | $ | 7,508 | |
Interest expense | | | 680 | | | | 713 | | | | 66 | | | | 1,459 | |
Net interest income (loss) | | | 6,115 | | | | (2 | ) | | | (64 | ) | | | 6,049 | |
Provision for loan losses | | | 1,460 | | | | - | | | | - | | | | 1,460 | |
Net interest income (loss) after provision for loan losses | | | 4,655 | | | | (2 | ) | | | (64 | ) | | | 4,589 | |
Non-interest income | | | 450 | | | | 3,169 | | | | - | | | | 3,619 | |
Non-interest expense | | | 4,383 | | | | 2,106 | | | | 21 | | | | 6,510 | |
Income (loss) before income taxes | | | 722 | | | | 1,061 | | | | (85 | ) | | | 1,698 | |
Income tax (benefit) expense | | | 80 | | | | 419 | | | | (29 | ) | | | 470 | |
Net income (loss) | | $ | 642 | | | $ | 642 | | | $ | (56 | ) | | $ | 1,228 | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 584,438 | | | $ | 83,216 | | | $ | 355 | | | $ | 668,009 | |
Net loans | | | 468,397 | | | | 81,497 | | | | - | | | | 549,894 | |
Equity | | | 642 | | | | 642 | | | | 46,659 | | | | 47,943 | |
The Mortgage Division has experienced strong growth in originations since its establishment in 2007 due to low interest rates and due to the purchase of a retail loan production office in July of 2010. Originations and related fee income increased in the first three months of 2013 over 2012 due to lower interest rates in 2013, continued refinancing by borrowers, and expansion of staff to manage the additional volume. Interest rate risk has been minimized by obtaining optional loan sales commitments when loan origination commitments are made or by entering into hedging transactions whereby mortgage backed securities are sold for the estimated closing value of loan commitments. Borrower fraud is a risk that has been minimized by prudent underwriting and by obtaining indemnification from the originating bank or broker for the risks the Company assumes. Warranty provisions and related warranty liabilities were established in 2009 to provide for potential claims that might arise from borrower fraud or underwriting errors. Warranty expenses were $209,000 and $128,000 for the three months ended March 31, 2013 and 2012, respectively. The warranty liability, which is available to fund future warranty claims, was $1,808,000 and $1,624,000 at March 31, 2013 and December 31, 2012, respectively. Ten warranty claims totaling $643,000 have been paid since establishment of the mortgage division in 2007. In addition, six loans with a total current principal balance of $1,532,000 and fair value of $1,377,000 have been repurchased and are included in loans held for sale at fair value. Other real estate owned includes three residential properties valued at $536,000 which were repurchased due to warranty claims.
Note J - Securities
A summary of the amortized cost, gross unrealized gains and losses and estimated fair values of securities available-for-sale and held-to-maturity follows:
| | | | | Gross | | | Gross | | | Estimated | |
| | Amortized | | | Unrealized | | | Unrealized | | | Fair | |
| | Cost | | | Gains | | | Losses | | | Value | |
| | | | | (in thousands) | | | | |
March 31, 2013 | | | | | | | | | | | | |
| | | | | | | | | | | | |
Available for sale | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 20,818 | | | $ | 1,432 | | | $ | 28 | | | $ | 22,222 | |
FNMA, FHLMC, and GNMA | | | | | | | | | | | | | | | | |
mortgage-backed securities | | | 9,143 | | | | 773 | | | | - | | | | 9,916 | |
Corporate securities | | | 14,063 | | | | 250 | | | | 20 | | | | 14,293 | |
Unrestricted stock | | | 266 | | | | 234 | | | | - | | | | 500 | |
| | $ | 44,290 | | | $ | 2,689 | | | $ | 48 | | | $ | 46,931 | |
| | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Available for sale | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 16,938 | | | $ | 1,414 | | | $ | 5 | | | $ | 18,347 | |
FNMA, FHLMC, and GNMA | | | | | | | | | | | | | | | | |
mortgage-backed securities | | | 10,127 | | | | 876 | | | | - | | | | 11,003 | |
Corporate securities | | | 12,059 | | | | 264 | | | | 92 | | | | 12,231 | |
Unrestricted stock | | | 266 | | | | 189 | | | | - | | | | 455 | |
| | $ | 39,390 | | | $ | 2,743 | | | $ | 97 | | | $ | 42,036 | |
| | | | | | | | | | | | | | | | |
Held to maturity | | | | | | | | | | | | | | | | |
FNMA and GNMA | | | | | | | | | | | | | | | | |
mortgage-backed securities | | | 211 | | | | 14 | | | | - | | | | 225 | |
| | $ | 211 | | | $ | 14 | | | $ | - | | | $ | 225 | |
The scheduled maturities of debt securities available-for-sale at March 31, 2013 were as follows:
| | Available for Sale | |
| | | | | Estimated | |
| | Amortized | | | Fair | |
| | Cost | | | Value | |
| | (in thousands) | |
Due in one year or less | | $ | 950 | | | $ | 963 | |
Due from one to five years | | | 9,697 | | | | 9,886 | |
Due from five to ten years | | | 7,770 | | | | 8,322 | |
Over ten years | | | 16,464 | | | | 17,344 | |
Mortgage-backed securities | | | 9,143 | | | | 9,916 | |
| | $ | 44,024 | | | $ | 46,431 | |
The Company sold its remaining held-to-maturity securities with a book value of $165,000 at a $10,000 gain during the first quarter of 2013. The securities, which were mortgage-backed securities, were sold in accordance with investment policy since the remaining par value at the date of sale was less than 15% of purchased par value.
Investments are periodically evaluated for any impairment which would be deemed other than temporary. Based upon these evaluations, the Company did not deem any debt securities to be impaired during 2012 or the first three months of 2013. The deterioration in value is primarily attributable to changes in market demand for municipal and corporate securities, not changes in the credit risk of the corporate issuers, and the Company expects these securities to be paid in full and that any temporary impairment will be fully recoverable prior to or at maturity. The Company has the ability and intent to hold the investment securities for a reasonable period of time sufficient for a forecasted recovery or until maturity. Information pertaining to temporarily impaired securities with gross unrealized losses at March 31, 2013 and December 31, 2012, by category and length of time that individual securities have been in a continuous loss position follows:
| | Less Than 12 Months | | | 12 Months or Greater | | | Total | |
| | Number | | | | | | Gross | | | Number | | | | | | Gross | | | Number | | | | | | Gross | |
| | of | | | Fair | | | Unrealized | | | of | | | Fair | | | Unrealized | | | of | | | Fair | | | Unrealized | |
| | Securities | | | Value | | | Losses | | | Securities | | | Value | | | Losses | | | Securities | | | Value | | | Losses | |
| | (dollars in thousands) | |
March 31, 2013: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Municipal securities | | | 2 | | | $ | 2,572 | | | $ | 28 | | | | 0 | | | $ | - | | | $ | - | | | | 2 | | | $ | 2,572 | | | $ | 28 | |
Corporate securities | | | 2 | | | | 1,480 | | | | 20 | | | | 0 | | | | - | | | | - | | | | 2 | | | | 1,480 | | | | 20 | |
Total | | | 4 | | | $ | 4,052 | | | $ | 48 | | | | 0 | | | $ | - | | | $ | - | | | | 4 | | | $ | 4,052 | | | $ | 48 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2012: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Municipal securities | | | 1 | | | $ | 598 | | | $ | 5 | | | | 0 | | | $ | - | | | $ | - | | | | 1 | | | $ | 598 | | | $ | 5 | |
Corporate securities | | | 3 | | | | 2,378 | | | | 92 | | | | 0 | | | | - | | | | - | | | | 3 | | | | 2,378 | | | | 92 | |
Total | | | 4 | | | $ | 2,976 | | | $ | 97 | | | | 0 | | | $ | - | | | $ | - | | | | 4 | | | $ | 2,976 | | | $ | 97 | |
Note K - Loans and allowance for loan losses
The activity in the allowance for loan losses for the first three months of 2013 and 2012 and related asset balances at March 31, 2013 and December 31, 2012 is summarized as follows:
| | Construction & | | | Commercial | | | Home Equity | | | Residential | | | Commercial | | | Consumer | | | | | | | |
| | Development | | | Real Estate | | | Lines | | | Real Estate | | | & Industrial | | | & Other | | | Unallocated | | | Total | |
Allowance for loan losses: | | (in thousands) | |
2013 | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year balance | | $ | 2,349 | | | $ | 4,068 | | | $ | 609 | | | $ | 863 | | | $ | 1,885 | | | $ | 133 | | | $ | 37 | | | $ | 9,944 | |
Provision for loan losses | | | (148 | ) | | | 592 | | | | 29 | | | | 132 | | | | (580 | ) | | | 28 | | | | 347 | | | | 400 | |
Charge-offs | | | (73 | ) | | | (71 | ) | | | (32 | ) | | | (8 | ) | | | (1 | ) | | | (5 | ) | | | - | | | | (190 | ) |
Recoveries | | | - | | | | 5 | | | | - | | | | 13 | | | | 45 | | | | 22 | | | | - | | | | 85 | |
Balance at March 31, | | $ | 2,128 | | | $ | 4,594 | | | $ | 606 | | | $ | 1,000 | | | $ | 1,349 | | | $ | 178 | | | $ | 384 | | | $ | 10,239 | |
2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year balance | | $ | 2,948 | | | $ | 3,690 | | | $ | 1,126 | | | $ | 994 | | | $ | 2,985 | | | $ | 46 | | | $ | 4 | | | $ | 11,793 | |
Provision for loan losses | | | (450 | ) | | | 1,592 | | | | (198 | ) | | | 357 | | | | 920 | | | | 106 | | | | 33 | | | | 2,360 | |
Charge-offs | | | (159 | ) | | | (1,318 | ) | | | (324 | ) | | | (498 | ) | | | (2,142 | ) | | | (20 | ) | | | - | | | | (4,461 | ) |
Recoveries | | | 10 | | | | 104 | | | | 5 | | | | 10 | | | | 122 | | | | 1 | | | | - | | | | 252 | |
Balance at December 31, | | $ | 2,349 | | | $ | 4,068 | | | $ | 609 | | | $ | 863 | | | $ | 1,885 | | | $ | 133 | | | $ | 37 | | | $ | 9,944 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balances at March 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, | | $ | 2,128 | | | $ | 4,594 | | | $ | 606 | | | $ | 1,000 | | | $ | 1,349 | | | $ | 178 | | | $ | 384 | | | $ | 10,239 | |
Ending balance individually evaluated for impairment | | $ | - | | | $ | 2,595 | | | $ | 227 | | | $ | 275 | | | $ | 89 | | | $ | 48 | | | $ | - | | | $ | 3,234 | |
Ending balance collectively evaluated for impairment | | $ | 2,128 | | | $ | 1,999 | | | $ | 379 | | | $ | 725 | | | $ | 1,260 | | | $ | 130 | | | $ | 384 | | | $ | 7,005 | |
Loans Outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, | | $ | 56,291 | | | $ | 193,119 | | | $ | 65,970 | | | $ | 49,708 | | | $ | 60,670 | | | $ | 5,996 | | | $ | - | | | $ | 431,754 | |
Ending balance individually evaluated for impairment | | $ | 2,222 | | | $ | 19,177 | | | $ | 751 | | | $ | 4,124 | | | $ | 1,014 | | | $ | 50 | | | $ | - | | | $ | 27,338 | |
Ending balance collectively evaluated for impairment | | $ | 54,069 | | | $ | 173,942 | | | $ | 65,219 | | | $ | 45,584 | | | $ | 59,656 | | | $ | 5,946 | | | $ | - | | | $ | 404,416 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balances at December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, | | $ | 2,349 | | | $ | 4,068 | | | $ | 609 | | | $ | 863 | | | $ | 1,885 | | | $ | 133 | | | $ | 37 | | | $ | 9,944 | |
Ending balance individually evaluated for impairment | | $ | - | | | $ | 1,309 | | | $ | 187 | | | $ | 134 | | | $ | 95 | | | $ | 50 | | | $ | - | | | $ | 1,775 | |
Ending balance collectively evaluated for impairment | | $ | 2,349 | | | $ | 2,759 | | | $ | 422 | | | $ | 729 | | | $ | 1,790 | | | $ | 83 | | | $ | 37 | | | $ | 8,169 | |
Loans Outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, | | $ | 64,669 | | | $ | 215,258 | | | $ | 66,523 | | | $ | 48,857 | | | $ | 61,251 | | | $ | 5,170 | | | $ | - | | | $ | 461,728 | |
Ending balance individually evaluated for impairment | | $ | 1,942 | | | $ | 19,724 | | | $ | 778 | | | $ | 4,416 | | | $ | 1,198 | | | $ | 52 | | | $ | - | | | $ | 28,110 | |
Ending balance collectively evaluated for impairment | | $ | 62,727 | | | $ | 195,534 | | | $ | 65,745 | | | $ | 44,441 | | | $ | 60,053 | | | $ | 5,118 | | | $ | - | | | $ | 433,618 | |
A loan is past due when the borrower has not made a payment by the contractual due date. The following table presents the carrying value of loans that are past due thirty days or more. Loans which are ninety days or more past due are generally on non-accrual status, at which time all accrued interest is removed from interest income, as shown in the following table:
| | | | | | | | | | | | | | | | | | | | Loans Past | |
| | Number of Days Past Due | | | | | | | | | | | | Due 90 Days | |
| | | | | | | | 90 Days | | | Total | | | | | | Total | | | or More | |
| | 30-59 Days | | | 60-89 Days | | | or More | | | Past Due | | | Current | | | Loans | | | & Accruing | |
At March 31, 2013 | | (in thousands) | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | $ | 368 | | | $ | - | | | $ | 2,070 | | | $ | 2,438 | | | $ | 53,853 | | | $ | 56,291 | | | $ | - | |
Commercial real estate | | | 1,100 | | | | 363 | | | | 6,515 | | | | 7,978 | | | | 185,141 | | | | 193,119 | | | | - | |
Home equity lines | | | 29 | | | | 200 | | | | 624 | | | | 853 | | | | 65,117 | | | | 65,970 | | | | - | |
Residential real estate | | | 92 | | | | - | | | | 634 | | | | 726 | | | | 48,982 | | | | 49,708 | | | | - | |
Total real estate | | | 1,589 | | | | 563 | | | | 9,843 | | | | 11,995 | | | | 353,093 | | | | 365,088 | | | | - | |
Commercial & industrial | | | - | | | | - | | | | 915 | | | | 915 | | | | 59,755 | | | | 60,670 | | | | - | |
Consumer & other | | | - | | | | - | | | | 48 | | | | 48 | | | | 5,948 | | | | 5,996 | | | | - | |
Total loans | | $ | 1,589 | | | $ | 563 | | | $ | 10,806 | | | $ | 12,958 | | | $ | 418,796 | | | $ | 431,754 | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | $ | - | | | $ | - | | | $ | 1,778 | | | $ | 1,778 | | | $ | 62,891 | | | $ | 64,669 | | | $ | - | |
Commercial real estate | | | - | | | | - | | | | 7,908 | | | | 7,908 | | | | 207,350 | | | | 215,258 | | | | - | |
Home equity lines | | | 27 | | | | - | | | | 654 | | | | 681 | | | | 65,842 | | | | 66,523 | | | | - | |
Residential real estate | | | 665 | | | | - | | | | 1,584 | | | | 2,249 | | | | 46,608 | | | | 48,857 | | | | 33 | |
Total real estate | | | 692 | | | | - | | | | 11,924 | | | | 12,616 | | | | 382,691 | | | | 395,307 | | | | 33 | |
Commercial & industrial | | | 67 | | | | - | | | | 1,126 | | | | 1,193 | | | | 60,058 | | | | 61,251 | | | | - | |
Consumer & other | | | 1 | | | | - | | | | 50 | | | | 51 | | | | 5,119 | | | | 5,170 | | | | - | |
Total loans | | $ | 760 | | | $ | - | | | $ | 13,100 | | | $ | 13,860 | | | $ | 447,868 | | | $ | 461,728 | | | $ | 33 | |
Loans are determined to be impaired when, based on current information and events, it is probable that all amounts will not be collected when due according to the contractual terms of the original loan agreement. At March 31, 2013 and December 31, 2012, the total recorded investment in impaired loans amounted to approximately $27,338,000 and $28,110,000, respectively. Of these impaired loans, $10,806,000 and $13,067,000 were on non-accrual at March 31, 2013 and December 31, 2012, respectively.
The recorded investment and related information for impaired loans is summarized as follows:
| | Impaired Loans | |
| | At end of period | | | For Period Ended | |
| | | | | Unpaid | | | Related | | | Average | | | Interest | |
| | Recorded | | | Principal | | | Loan Loss | | | Recorded | | | Income | |
| | Investment | | | Balance | | | Allowance | | | Investment | | | Recognized | |
March 31, 2013 | | (in thousands) | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | |
Construction & development | | $ | 2,222 | | | $ | 2,357 | | | $ | - | | | $ | 2,249 | | | $ | 5 | |
Commercial real estate | | | 11,032 | | | | 12,886 | | | | - | | | | 12,904 | | | | 77 | |
Home equity lines | | | 240 | | | | 414 | | | | - | | | | 414 | | | | 4 | |
Residential real estate | | | 2,631 | | | | 2,926 | | | | - | | | | 2,937 | | | | 25 | |
Total real estate | | | 16,125 | | | | 18,583 | | | | - | | | | 18,504 | | | | 111 | |
Commercial & industrial | | | 874 | | | | 1,416 | | | | - | | | | 1,418 | | | | 15 | |
Consumer & other | | | 1 | | | | 1 | | | | - | | | | 2 | | | | - | |
Total loans | | | 17,000 | | | | 20,000 | | | | - | | | | 19,924 | | | | 126 | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | - | | | | - | | | | - | | | | - | | | | - | |
Commercial real estate | | | 8,145 | | | | 8,377 | | | | 2,596 | | | | 8,394 | | | | 103 | |
Home equity lines | | | 511 | | | | 544 | | | | 227 | | | | 544 | | | | 2 | |
Residential real estate | | | 1,493 | | | | 1,587 | | | | 274 | | | | 1,593 | | | | 14 | |
Total real estate | | | 10,149 | | | | 10,508 | | | | 3,097 | | | | 10,531 | | | | 119 | |
Commercial & industrial | | | 140 | | | | 150 | | | | 89 | | | | 153 | | | | 2 | |
Consumer & other | | | 49 | | | | 50 | | | | 48 | | | | 50 | | | | 2 | |
Total loans | | | 10,338 | | | | 10,708 | | | | 3,234 | | | | 10,734 | | | | 123 | |
Total impaired loans | | $ | 27,338 | | | $ | 30,708 | | | $ | 3,234 | | | $ | 30,658 | | | $ | 249 | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | |
Construction & development | | $ | 1,942 | | | $ | 2,074 | | | $ | - | | | $ | 2,114 | | | $ | 53 | |
Commercial real estate | | | 16,547 | | | | 18,009 | | | | - | | | | 18,335 | | | | 785 | |
Home equity lines | | | 414 | | | | 608 | | | | - | | | | 608 | | | | 17 | |
Residential real estate | | | 3,800 | | | | 4,111 | | | | - | | | | 4,151 | | | | 155 | |
Total real estate | | | 22,703 | | | | 24,802 | | | | - | | | | 25,208 | | | | 1,010 | |
Commercial & industrial | | | 1,103 | | | | 1,697 | | | | - | | | | 2,170 | | | | 42 | |
Consumer & other | | | 2 | | | | 2 | | | | - | | | | 4 | | | | - | |
Total loans | | | 23,808 | | | | 26,501 | | | | - | | | | 27,382 | | | | 1,052 | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | - | | | | - | | | | - | | | | - | | | | - | |
Commercial real estate | | | 3,177 | | | | 3,180 | | | | 1,309 | | | | 3,181 | | | | 177 | |
Home equity lines | | | 364 | | | | 395 | | | | 187 | | | | 395 | | | | 16 | |
Residential real estate | | | 616 | | | | 631 | | | | 134 | | | | 656 | | | | 38 | |
Total real estate | | | 4,157 | | | | 4,206 | | | | 1,630 | | | | 4,232 | | | | 231 | |
Commercial & industrial | | | 95 | | | | 104 | | | | 95 | | | | 118 | | | | 7 | |
Consumer & other | | | 50 | | | | 50 | | | | 50 | | | | 50 | | | | 3 | |
Total loans | | | 4,302 | | | | 4,360 | | | | 1,775 | | | | 4,400 | | | | 241 | |
Total impaired loans | | $ | 28,110 | | | $ | 30,861 | | | $ | 1,775 | | | $ | 31,782 | | | $ | 1,293 | |
Loans that are past due 90 days or more or where there is serious doubt as to collectability are placed on non-accrual status. Non-accrual loans are not returned to accrual status unless principal and interest are current and borrowers have demonstrated the ability to make contractual payments. Accrued interest is reversed through a charge to income when loans are placed on non-accrual and future payments on non-accrual loans are generally applied to principal. The following is a summary of non-accrual loans at March 31, 2013 and December 31, 2012:
| | March 31, | | | December 31, | |
| | 2013 | | | 2012 | |
| | (in thousands) | |
Real Estate Loans: | | | | | | | | |
Construction & development | | $ | 2,070 | | | $ | 1,778 | |
Commercial real estate | | | 6,515 | | | | 7,908 | |
Home equity lines | | | 624 | | | | 654 | |
Residential real estate | | | 634 | | | | 1,551 | |
Total real estate | | | 9,843 | | | | 11,891 | |
Commercial & industrial | | | 915 | | | | 1,126 | |
Consumer & other | | | 48 | | | | 50 | |
Total loans | | $ | 10,806 | | | $ | 13,067 | |
Loans are graded according to an internal loan rating classification system when originated. Loan grades are periodically re-evaluated during servicing, internal loan reviews, and external loan reviews. The general categories of the internal loan rating classification are:
| · | Special Mention - Loans with potential identified weaknesses in administration or servicing. |
| · | Criticized - Adversely classified loans with identified weaknesses, and potential or identified losses of principal and/or interest due. |
The following is a breakdown of loans by the general categories of the internal rating system:
| | Outstanding Loans at March 31, 2013 and December 31, 2012 | |
| | Construction & Development | | | Commercial | | | Home Equity | |
| | Development | | | Real Estate | | | Lines of Credit | |
| | 2013 | | | 2012 | | | 2013 | | | 2012 | | | 2013 | | | 2012 | |
| | (in thousands) | |
Pass | | $ | 52,424 | | | $ | 60,928 | | | $ | 162,561 | | | $ | 182,314 | | | $ | 63,537 | | | $ | 64,042 | |
Special Mention | | | - | | | | - | | | | 7,714 | | | | 8,641 | | | | 539 | | | | 588 | |
Criticized | | | 3,867 | | | | 3,741 | | | | 22,844 | | | | 24,303 | | | | 1,894 | | | | 1,893 | |
TOTAL | | $ | 56,291 | | | $ | 64,669 | | | $ | 193,119 | | | $ | 215,258 | | | $ | 65,970 | | | $ | 66,523 | |
| | Residential | | | Commercial & | | | Consumer | |
| | Real Estate | | | Industrial | | | & Other | |
| | 2013 | | | 2012 | | | 2013 | | | 2012 | | | 2013 | | | 2012 | |
| | (in thousands) | |
Pass | | $ | 44,291 | | | $ | 43,042 | | | $ | 58,294 | | | $ | 58,454 | | | $ | 5,942 | | | $ | 5,101 | |
Special Mention | | | 933 | | | | 391 | | | | 153 | | | | 400 | | | | 6 | | | | 7 | |
Criticized | | | 4,484 | | | | 5,424 | | | | 2,223 | | | | 2,397 | | | | 48 | | | | 62 | |
TOTAL | | $ | 49,708 | | | $ | 48,857 | | | $ | 60,670 | | | $ | 61,251 | | | $ | 5,996 | | | $ | 5,170 | |
During 2013 and 2012, the Company restructured certain loans to improve the likelihood that the loans would be repaid in full under the modified terms in accordance with reasonable repayment schedules. Management evaluates each of these loans in accordance with generally accepted accounting principles to determine whether they should be reported as troubled debt restructurings.
The Company offers a variety of modifications to borrowers. The modification categories offered can generally be described in the following categories:
| · | Rate Modification - A modification in which the interest rate is changed. |
| · | Term Modification - A modification in which the maturity date, timing of payments, or frequency of payments is changed. |
| · | Interest Only Modification– A modification in which the loan is converted to interest only payments for a period of time. |
| · | Payment Modification – A modification in which the dollar amount of the payment is changed, other than an interest only modification described above. |
| · | Combination Modification– Any other type of modification, including the use of multiple categories above. |
There was $142,000 of available commitments for troubled debt restructurings outstanding at March 31, 2013.
The following tables present troubled debt restructurings as of March 31, 2013 and December 31, 2012:
Troubled Debt Restructurings |
| | March 31, 2013 | |
| | | | | Non-Accrual | | | Total | |
| | Accrual Status | | | Status | | | Modifications | |
| | # | | | Amount | | | # | | | Amount | | | # | | | Amount | |
| | ($ in thousands) | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | 1 | | | $ | 153 | | | | 1 | | | $ | 1,791 | | | | 2 | | | $ | 1,944 | |
Commercial real estate | | | 14 | | | | 11,185 | | | | 6 | | | | 2,589 | | | | 20 | | | | 13,774 | |
Home equity lines | | | 0 | | | | - | | | | 1 | | | | 150 | | | | 1 | | | | 150 | |
Residential real estate | | | 16 | | | | 2,982 | | | | 1 | | | | 11 | | | | 17 | | | | 2,993 | |
Total real estate | | | 31 | | | | 14,320 | | | | 9 | | | | 4,541 | | | | 40 | | | | 18,861 | |
Commercial & industrial | | | 2 | | | | 70 | | | | 3 | | | | 910 | | | | 5 | | | | 980 | |
Consumer & other | | | 1 | | | | 1 | | | | 1 | | | | 48 | | | | 2 | | | | 49 | |
Total loans | | | 34 | | | $ | 14,391 | | | | 13 | | | $ | 5,499 | | | | 47 | | | $ | 19,890 | |
| | December 31, 2012 | |
| | | | | Non-Accrual | | | Total | |
| | Accrual Status | | | Status | | | Modifications | |
| | # | | | Amount | | | # | | | Amount | | | # | | | Amount | |
| | ($ in thousands) | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | 1 | | | $ | 165 | | | | 7 | | | $ | 1,606 | | | | 8 | | | $ | 1,771 | |
Commercial real estate | | | 14 | | | | 11,235 | | | | 8 | | | | 3,936 | | | | 22 | | | | 15,171 | |
Home equity lines | | | 0 | | | | - | | | | 1 | | | | 150 | | | | 1 | | | | 150 | |
Residential real estate | | | 15 | | | | 2,350 | | | | 3 | | | | 685 | | | | 18 | | | | 3,035 | |
Total real estate | | | 30 | | | | 13,750 | | | | 19 | | | | 6,377 | | | | 49 | | | | 20,127 | |
Commercial & industrial | | | 2 | | | | 70 | | | | 5 | | | | 1,066 | | | | 7 | | | | 1,136 | |
Consumer & other | | | 1 | | | | 2 | | | | 0 | | | | - | | | | 1 | | | | 2 | |
Total loans | | | 33 | | | $ | 13,822 | | | | 24 | | | $ | 7,443 | | | | 57 | | | $ | 21,265 | |
The Bank’s policy is that loans placed on non-accrual will typically remain on non-accrual status until all principal and interest payments are brought current and the prospect for future payment in accordance with the loan agreement appears relatively certain. The Bank’s policy generally refers to six months of payment performance as sufficient to warrant a return to accrual status.
Troubled debt restructurings are classified as impaired loans when modified, and fair value calculations are performed to determine the specific reserves required in the allowance for loan losses related to these loans. Troubled debt restructurings can be removed from such status and returned to non-impaired status in years subsequent to restructure if the interest rate charged at restructure was greater than or equal to the rate charged for a new extension of credit with comparable risk and if the loan is performing and there is no available information to indicated that performance will not continue.
The following tables present newly restructured loans that occurred during the three months ended March 31, 2013 and 2012, respectively:
| | New Troubled Debt Restructurings | |
| | Three Months Ended March 31, 2013 | |
| | Rate | | | Term | | | Payment | | | Combination | | | Total | |
| | Modifications | | | Modifications | | | Modifications | | | Modifications | | | Modifications | |
| | # | | | Amount | | | # | | | Amount | | | # | | | Amount | | | # | | | Amount | | | # | | | Amount | |
| | ($ in thousands) | |
Pre-Modification Outstanding Recorded Investment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 1 | | | $ | - | | | | 0 | | | $ | - | | | | 1 | | | $ | - | |
Total real estate | | | 0 | | | | - | | | | 0 | | | | - | | | | 1 | | | | - | | | | 0 | | | | - | | | | 1 | | | | - | |
Consumer & other | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 1 | | | | 50 | | | | 1 | | | | 50 | |
Total loans | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 1 | | | $ | - | | | | 1 | | | $ | 50 | | | | 2 | | | $ | 50 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Post-Modification Outstanding Recorded Investment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 1 | | | $ | 161 | | | | 0 | | | $ | - | | | | 1 | | | $ | 161 | |
Total real estate | | | 0 | | | | - | | | | 0 | | | | - | | | | 1 | | | | 161 | | | | 0 | | | | - | | | | 1 | | | | 161 | |
Consumer & other | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 1 | | | | 48 | | | | 1 | | | | 48 | |
Total loans | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 1 | | | $ | 161 | | | | 1 | | | $ | 48 | | | | 2 | | | $ | 209 | |
| | Three Months Ended March 31, 2012 | |
Pre-Modification Outstanding Recorded Investment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 1 | | | $ | 123 | | | | 0 | | | $ | - | | | | 1 | | | $ | 123 | |
Home equity lines | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | |
Total real estate | | | 0 | | | | - | | | | 0 | | | | - | | | | 1 | | | | 123 | | | | 0 | | | | - | | | | 1 | | | | 123 | |
Commercial & industrial | | | 0 | | | | - | | | | 0 | | | | - | | | | 1 | | | | 835 | | | | 0 | | | | - | | | | 1 | | | | 835 | |
Total loans | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 2 | | | $ | 958 | | | | 0 | | | $ | - | | | | 2 | | | $ | 958 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Post-Modification Outstanding Recorded Investment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 1 | | | $ | 122 | | | | 0 | | | $ | - | | | | 1 | | | $ | 122 | |
Total real estate | | | 0 | | | | - | | | | 0 | | | | - | | | | 1 | | | | 122 | | | | 0 | | | | - | | | | 1 | | | | 122 | |
Commercial & industrial | | | 0 | | | | - | | | | 0 | | | | - | | | | 1 | | | | 829 | | | | 0 | | | | - | | | | 1 | | | | 829 | |
Total loans | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 2 | | | $ | 951 | | | | 0 | | | $ | - | | | | 2 | | | $ | 951 | |
The following tables represent financing receivables modified as troubled debt restructurings and with a payment default, with the payment default occurring within 12 months of the restructure date, and the payment default occurring during the three months ended March 31, 2013 and 2012, respectively:
TDRs with a payment default occurring within 12 months of restructure
| | During the three months ended | |
| | March 31, 2013 | | | March 31, 2012 | |
| | # | | | Amount | | | # | | | Amount | |
| | ($ in thousands) | |
Real Estate Loans: | | | | | | | | | | | | | | | | |
Commercial real estate | | | 1 | | | $ | 119 | | | | 5 | | | $ | 7,134 | |
Residential real estate | | | 0 | | | | - | | | | 0 | | | | - | |
Total real estate | | | 1 | | | | 119 | | | | 5 | | | | 7,134 | |
Commercial & industrial | | | 0 | | | | - | | | | 3 | | | | 1,606 | |
Total loans | | | 1 | | | $ | 119 | | | | 8 | | | $ | 8,740 | |
Troubled debt restructuring defaults can result in a higher allowance for loan losses and a corresponding higher provision for loan losses because defaults generally negatively impact the timing of and expected collections from these impaired loans. Impaired loans, which include troubled debt restructurings, are evaluated for specific additions to the allowance for loan losses by subtracting the recorded investment in these impaired loans from their fair values. Fair value is generally determined by the present value of future cash flows, collateral value, or liquidation value. Defaults generally reduce the present value of the future cash flows and can negatively impact the collateral values if declining real estate values are impacting the sale of collateral.
Note L – Fair value measurements
The Company has adopted the accounting standards within FASB AccountingStandards Codification (ASC) 820 “Fair Value Measurements and Disclosures”,which provides a framework for measuring fair value under GAAP and enhances disclosures about fair value measurements. Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The Company utilizes fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. The Company has not elected the fair value option to value liabilities. Securities available-for-sale and loans held for sale are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as impaired loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.
When measuring fair value, valuation techniques should be appropriate in the circumstances and consistently applied. A hierarchy is used to prioritize valuation inputs into the following three levels to determine fair value:
Level 1 – quoted prices (unadjusted) in active markets for identical assets or liabilities.
Level 2 – observable inputs other than the quoted prices included in Level 1.
Level 3 – unobservable inputs.
Fair Value on a Recurring Basis. The Company measures certain assets at fair value on a recurring basis and the following is a general description of the methods used to value such assets.
Investment Securities Available-for-Sale
Investment securities available-for-sale are recorded at fair value. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, U.S. Treasury securities and certain corporate bonds that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage-backed securities issued by government sponsored entities, municipal bonds and most corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets.
Loans Held for Sale
The Company opted to account for loans held for sale at fair value which is measured based on what secondary markets are currently offering for portfolios with similar characteristics. As such, the Company classifies loans subjected to recurring fair value adjustments as Level 2 valuation.
Interest Rate Lock Commitments
The Mortgage Division of the Company hedges some of its residential mortgage loans held for sale by selling mortgage backed securities on a forward basis. The forward sale mortgage backed securities are later purchased or closed when mandatory loan sales are consummated for the related mortgages that are originated. The value of the estimated loan commitments and open hedges are marked to market through the income statement. The significant unobservable input used in the Level 3 fair value measurement of the Company’s Interest Rate Lock Commitments (IRLCs) on hedged loans held for sale is the closing ratio, which represents the percentage of loans currently in a lock position which management estimates will ultimately close. Generally, the fair value of an IRLC is positive (negative) if the prevailing interest rate is lower (higher) than the IRLC rate. Therefore, an increase in the closing ratio (i.e., higher percentage of loans are estimated to close) will result in the fair value of the IRLC to increase if in a gain position, or decrease if in a loss position. The closing ratio is largely dependent on the loan processing stage that a loan is currently in and the change in prevailing interest rates from the time of the rate lock. The closing ratio is computed by management using historical data.
The fair value of interest rate lock commitments is based on servicing rate premium, origination income net of origination costs, fall out rates and changes in loan pricing between the commitment date and period end, typically month end. The Company classifies interest rate lock commitments as Level 3. Gain or loss on interest rate lock commitments for the period is included in mortgage banking income of non-interest income on the Consolidated Statements of Income. There have been no changes in valuation techniques for the three months ended March 31, 2012; however, the Mortgage Division discontinued hedging during the first quarter of 2013 due to economic factors. All loans are currently sold on a “best efforts” basis where optional commitments are made with investors to sell loans shortly after optional commitments are consummated to originate loans with borrowers. Below is a summary of activity related to interest rate lock commitments for the three months ending March 31, 2013 and 2012.
| | Interest Rate Lock Commitments | |
| | Level 3 | |
| | Fair Value | | | Fair Value | |
| | (in thousands) | |
| | | | | | |
Balance, December 31, 2012 and 2011 | | $ | 56 | | | $ | 47 | |
Gains (losses) included in other income | | | (56 | ) | | | 112 | |
Transfers in and out | | | - | | | | - | |
Balance, March 31, 2013 and 2012 | | $ | - | | | $ | 159 | |
Assets measured at fair value on a recurring basis at March 31, 2013 and December 31, 2012 are summarized below:
| | Assets | | | | | | | | | | |
| | Measured at | | | Fair Value Measured Using | |
Description | | Fair Value | | | Level 1 | | | Level 2 | | | Level 3 | |
| | (in thousands) | |
| | | | | | | | | | | | |
At March 31, 2013: | | | | | | | | | | | | | | | | |
Securities available-for-sale: | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 22,222 | | | $ | - | | | $ | 22,222 | | | $ | - | |
Mortgage-backed securities | | | 9,916 | | | | - | | | | 9,916 | | | | - | |
Corporate securities | | | 14,293 | | | | 9,842 | | | | 4,451 | | | | - | |
Unrestricted stock | | | 500 | | | | 500 | | | | - | | | | - | |
Total available-for-sale securities | | | 46,931 | | | | 10,342 | | | | 36,589 | | | | - | |
Loans held for sale | | | 77,440 | | | | - | | | | 77,440 | | | | - | |
Total | | $ | 124,371 | | | $ | 10,342 | | | $ | 114,029 | | | $ | - | |
| | | | | | | | | | | | | | | | |
At December 31, 2012: | | | | | | | | | | | | | | | | |
Securities available-for-sale: | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 18,347 | | | $ | - | | | $ | 18,347 | | | $ | - | |
Mortgage-backed securities | | | 11,003 | | | | - | | | | 11,003 | | | | - | |
Corporate securities | | | 12,231 | | | | 6,891 | | | | 5,340 | | | | - | |
Unrestricted stock | | | 455 | | | | 455 | | | | - | | | | - | |
Total available-for-sale securities | | | 42,036 | | | | 7,346 | | | | 34,690 | | | | - | |
Loans held for sale | | | 131,762 | | | | - | | | | 131,762 | | | | - | |
Interest rate lock commitments | | | 56 | | | | - | | | | - | | | | 56 | |
Total | | $ | 173,854 | | | $ | 7,346 | | | $ | 166,452 | | | $ | 56 | |
Fair Value on a Non-recurring Basis. The Company measures certain assets at fair value on a non-recurring basis and the following is a general description of the methods used to value such assets.
Impaired Loans
The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan is considered impaired and an allowance for loan losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Impaired loans are recorded at fair value less estimated selling costs. Once a loan is identified as individually impaired, the Company measures impairment. Fair values of impaired loans are generally estimated using one of several methods, including collateral value, liquidation value, discounted cash flows and, in rare cases, the market value of the note. Those impaired loans not requiring an allowance represent loans for which the net present value of the expected cash flows or fair value of the collateral less costs to sell exceed the recorded investments in such loans. At March 31, 2013 and December 31, 2012, a majority of the total impaired loans were evaluated based on the fair value of the collateral. When the fair value of the collateral is based on an executed sales contract with an independent third party, the Company records the impaired loans as nonrecurring Level 1. If the collateral is based on another observable market price or a current appraised value, the Company records the impaired loans as nonrecurring Level 2. When an appraised value is not available or the Company determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the impaired loan as nonrecurring Level 3. Impaired loans can also be evaluated for impairment using the present value of expected future cash flows discounted at the loan’s effective interest rate. The measurement of impaired loans using future cash flows discounted at the loan’s effective interest rate rather than the market rate of interest is not a fair value measurement and is therefore excluded from fair value disclosure requirements. Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly.
Other Real Estate Owned and Repossessed Assets
Properties acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value less costs to sell at the date of foreclosure. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying value or the new fair value less estimated selling costs. Fair value is generally based upon current appraisals, comparable sales, and other estimates of value obtained principally from independent sources, adjusted for selling costs. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the asset as nonrecurring Level 2. However, the Company also considers other factors or recent developments which could result in adjustments to the collateral value estimates indicated in the appraisals such as changes in absorption rates or market conditions from the time of valuation. In situations where an appraisal less estimated selling costs is used to determine fair value, management adjustments are significant to the fair value measurements, or other means are used to estimate fair value in the absence of an appraisal, the Company records the impaired loan as nonrecurring Level 3 within the valuation hierarchy.
Securities Held to Maturity
The fair values of securities held to maturity are recorded on a non-recurring basis when an impairment in value that is deemed to be other than temporary occurs. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. At March 31, 2013, the Company had no securities held to maturity.
Assets measured at fair value on a non-recurring basis at March 31, 2013 and December 31, 2012 are summarized below:
| | Assets | | | | | | | | | | |
| | Measured at | | | Fair Value Measured Using | |
Description | | Fair Value | | | Level 1 | | | Level 2 | | | Level 3 | |
| | (in thousands) | |
| | | | | | | | | | | | |
At March 31, 2013: | | | | | | | | | | | | | | | | |
Impaired loans | | $ | 24,104 | | | $ | - | | | $ | - | | | $ | 24,104 | |
Other real estate owned | | | 7,555 | | | | - | | | | - | | | | 7,555 | |
| | | | | | | | | | | | | | | | |
At December 31, 2012: | | | | | | | | | | | | | | | | |
Impaired loans | | $ | 26,335 | | | $ | - | | | $ | - | | | $ | 26,335 | |
Other real estate owned | | | 5,940 | | | | - | | | | - | | | | 5,940 | |
Fair Value on a Recurring or Non-recurring Basis – Unobservable Inputs for Level 3.For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of March 31, 2013, the significant unobservable inputs used in the fair value measurements were as follows:
| | | | | | | Significant | | Significant | |
| | Fair Value at | | | Valuation | | Unobservable | | Unobservable | |
Description | | March 31, 2013 | | | Technique | | Inputs | | Input Value | |
| | ($ in thousands) | | | | | | | | |
| | | | | | | | | | |
Impaired loans | | $ | 24,104 | | | Appraised Value / Discounted Cash Flows / Market Value of Note | | Appraisals and/or sales of comparable properties / Independent quotes | | | n/a | |
| | | | | | | | | | | | |
Other real estate owned | | $ | 7,555 | | | Appraised Value / Comparable Sales / Other Estimates from Independent Sources | | Appraisals and/or sales of comparable properties / Independent quotes/bids / Forward sale contract values | | | n/a | |
Fair Value of items not valued as such. The Company measures certain financial assets and liabilities at fair value for disclosure purposes only. The assumptions used in estimating the fair value of these financial instruments are detailed below:
Net non-impaired loans held for investment: For variable rate loans, fair values are based on carrying values. Fixed rate commercial, other installment, and certain real estate mortgage loans are valued using discounted cash flows. The discount rates used to determine the present value of these loans are based on interest rates currently being charged by the Company on comparable loans as to credit risk and term.
Time deposits: Discounted cash flows have been used to value fixed rate and variable rate term deposits. The discount rate used is based on interest rates currently being offered by the Company on comparable deposits as to amount and term.
Trust preferred subordinated debt: The fair value of trust preferred debt was determined by discounting cash flows using a rate 3% higher than the actual current rate over an estimated remaining term of 10.75 years in 2013 and eleven years in 2012. The trust preferred debt was issued at favorable rates in 2004, and current rates for subordinated debt with less favorable capital treatment is approximately 3% higher. Regulations have been proposed that would phase out our ability to include trust preferred debt in Tier 1 capital; however, final regulations have not been issued and any disallowed amounts for inclusion in Tier 1 capital would likely qualify for inclusion in Tier 2 capital.
The following presents the carrying amount, fair value, and placement in the fair value hierarchy of financial instruments at March 31, 2013 and December 31, 2012. This table excludes financial instruments for which the carrying amount approximates fair value. For short-term financial assets such as cash and due from banks and interest-bearing deposits with banks, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization. For financial liabilities such as non-interest bearing demand deposits, NOW, money market and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.
| | | | | | | | Fair Value Measurements | |
| | | | | | | | Quoted | | | | | | | |
| | | | | | | | Prices in | | | | | | | |
| | | | | | | | Active Markets | | | Significant | | | | |
| | | | | | | | for Identical | | | Other | | | Significant | |
| | | | | | | | Assets or | | | Observable | | | Unobservable | |
| | Carrying | | | Fair | | | Liabilities | | | Inputs | | | Inputs | |
| | Amount | | | Value | | | (Level 1) | | | (Level 2) | | | (Level 3) | |
March 31, 2013 | | (in thousands) | |
Financial Instruments - Assets | | | | | | | | | | | | | | | | | | | | |
Net non-impaired loans held for investment | | $ | 397,411 | | | $ | 399,812 | | | $ | - | | | $ | - | | | $ | 399,812 | |
| | | | | | | | | | | | | | | | | | | | |
Financial Instruments - Liabilities | | | | | | | | | | | | | | | | | | | | |
Time deposits | | | 173,389 | | | | 175,054 | | | | - | | | | - | | | | 175,054 | |
Trust preferred subordinated debt | | | 10,310 | | | | 7,875 | | | | - | | | | - | | | | 7,875 | |
| | | | | | | | | | | | | | | | | | | | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | |
Financial Instruments - Assets | | | | | | | | | | | | | | | | | | | | |
Investment securities held-to-maturity | | $ | 211 | | | $ | 225 | | | $ | - | | | $ | 225 | | | $ | - | |
Net non-impaired loans held for investment | | | 425,449 | | | | 427,484 | | | | - | | | | - | | | | 427,484 | |
| | | | | | | | | | | | | | | | | | | | |
Financial Instruments - Liabilities | | | | | | | | | | | | | | | | | | | | |
Time deposits | | | 174,153 | | | | 175,729 | | | | - | | | | - | | | | 175,729 | |
Trust preferred subordinated debt | | | 10,310 | | | | 7,833 | | | | - | | | | - | | | | 7,833 | |
Note M – Derivatives and financial instruments
A derivative is a financial instrument that derives its cash flows and value by reference to an underlying instrument, index or referenced interest rate. These instruments are designed to hedge exposures to interest rate risk or for speculative purposes.
Accounting guidance requires an entity to recognize all derivatives as either assets or liabilities in the balance sheet, and measure those instruments at fair value. Changes in the fair value of those derivatives are reported in current earnings or other comprehensive income depending on the purpose for which the derivative is held and whether the derivative qualifies for hedge accounting.
The Mortgage Division of the Company began hedging its governmental mortgage loans, primarily FHA and VA loans, in October 2010 by selling mortgage backed securities on a forward basis. The forward sale mortgage backed securities are later purchased or closed when mandatory loan sales are consummated for the related mortgages that are originated. The value of the estimated loan commitments and open hedges are marked to market through the income statement.
The table below provides the carrying values of derivative instruments at December 31, 2012:
| | Carrying Value | | | Carrying Value | | | Gain (Loss) | | | Notional Amount | |
Derivatives designated as | | of Assets | | | of Liabilities | | | in Income | | | of Derivative | |
hedging instruments: | | (in thousands) | |
| | | | | | | | | | | | |
At December 31, 2012: | | | | | | | | | | | | | | | | |
Mortgage loan rate lock commitments | | $ | 56 | | | $ | - | | | $ | 56 | | | $ | - | |
| | | | | | | | | | | | | | | | |
Mortgage-backed securities forward sales | | $ | - | | | $ | 16 | | | $ | (16 | ) | | $ | 5,250 | |
Prior to October 2010, the Company sold mortgage loans on a best efforts basis whereby optional commitments to sell mortgage loans were consummated at approximately the same time that optional commitments were given to borrowers to originate the loans. The Company changed from hedging a small portion of its loans in 2012 to complete best efforts sales in the first quarter of 2013. The below presents the aggregate fair value and aggregate unpaid principal of loans held for sale at March 31, 2013 and December 31, 2012;
| | March 31, 2013 | | | December 31, 2012 | |
| | | | | | | | Aggregate Fair | | | | | | | | | Aggregate Fair | |
| | | | | | | | Value Less | | | | | | | | | Value Less | |
| | | | | Aggregate | | | Aggregate | | | | | | Aggregate | | | Aggregate | |
| | Aggregate | | | Unpaid | | | Unpaid | | | Aggregate | | | Unpaid | | | Unpaid | |
| | Fair Value | | | Principal | | | Principal | | | Fair Value | | | Principal | | | Principal | |
| | (in thousands) | |
Loans held for sale, at fair value | | $ | 77,440 | | | $ | 76,849 | | | $ | 591 | | | $ | 131,762 | | | $ | 130,539 | | | $ | 1,223 | |
Interest income on loans held for sale is recognized based on contractual rates and is reflected in interest income on loans in the consolidated statements of income. The following table details net (losses) resulting from changes in fair value of these loans which were recorded in mortgage banking income in the consolidated statements of income during the three months ended March 31, 2013 and 2012, respectively. These changes in fair value are mostly offset by economic hedging activities and also fluctuate based on the change in the aggregate loan principal outstanding. An immaterial portion of these amounts was attributable to changes in instrument-specific credit risk.
| | Loans Held for Sale, At Fair Value | |
| | Three Months Ended March 31, | |
| | 2013 | | | 2012 | |
| | (in thousands) | |
Net gains (losses) resulting from changes in fair value | | $ | (633 | ) | | $ | (59 | ) |
Note N – Impact of recently adopted accounting standards
In April 2011, the FASB issued ASU No. 2011-03,Reconsideration of Effective Control for Repurchase Agreements. The Update amends existing guidance to remove from the assessment of effective control, the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms and the collateral maintenance implementation guidance related to that criterion. The other criteria to assess effective control were not changed. The amendments were effective for the Company on January 1, 2012 and had no effect on the Company’s consolidated financial statements.
In May 2011, the FASB issued ASU No. 2011-04,Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRS. The Update amends existing guidance by clarifying the application of existing fair value measurement and disclosure requirements and by changing particular principles or requirements for measuring fair value or for disclosing information about fair value measurements. The amendments were effective for the Company beginning January 1, 2012. The adoption of this guidance has resulted in expanded narrative and tabular disclosures regarding fair value measurements in the Company’s consolidated financial statements, as reflected in Note L.
In June 2011, the FASB issued ASU No. 2011-05,Presentation of Comprehensive Income. The amendment eliminated the option to present other comprehensive income as a part of the statement of changes in stockholders’ equity and required consecutive presentation of the statement of net income and other comprehensive income. The Company implemented this guidance in the period ended December 31, 2011. The adoption of these amendments, which are applied retrospectively, affected the presentation of the Company’s consolidated financial statements, but did not change the items that are reported in other comprehensive income. In December 2011, the FASB further amended this topic with ASU No. 2011-12 to defer the effective date of presenting reclassification adjustments from other comprehensive income to net income on the face of the financial statements while the FASB redeliberated the presentation requirements for the reclassification adjustments. In February 2013, the FASB further amended the Comprehensive Income topic with ASU No. 2013-02 to clarify the conclusions from such redeliberations. Specifically, the amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. However, the amendments do require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, in certain circumstances an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income. The amendments were effective for the Company on a prospective basis beginning January 1, 2013. These amendments did not have a material effect on the Company’s consolidated financial statements.
In December 2011, the FASB issued ASU No. 2011-11,Disclosures about Offsetting Assets and Liabilities, for companies with financial instruments and derivative instruments that offset or are subject to a master netting agreement. The amendments require disclosure of both gross information and net information about instruments and transactions eligible for offset or subject to an agreement similar to a master netting agreement. The amendments were effective for reporting periods beginning on or after January 1, 2013 and required retrospective presentation for all comparative periods presented. Additionally, in January 2013, the FASB further amended this topic with ASU No. 2013-01 to clarify that the amendments apply only to derivatives, repurchase agreements and reverse repurchase agreements, and securities borrowing and securities lending transactions that are either offset in accordance with specific criteria contained in U.S. GAAP or subject to an enforceable master netting arrangement or similar agreement. These amendments did not have a material impact on the Company’s consolidated financial statements.
Several other accounting standards have been issued or proposed by the FASB or other standards-setting bodies during the periods presented or will be effective subsequent to March 31, 2013. None of these new standards had or is expected to have a material impact on the Company’s consolidated financial statements.
Note O - Commitments
In the normal course of business there are outstanding commitments for the extension of credit which are not reflected in the financial statements. At March 31, 2013 and December 31, 2012, pre-approved but unused lines of credit for loans totaled approximately $138,409,000 and $118,608,000, respectively. In addition, we had $1,694,000 and $1,904,000 in standby letters of credit at March 31, 2013 and December 31, 2012, respectively. These commitments represent no more than the normal lending risk that we commit to borrowers. If these commitments are drawn, we will obtain collateral if it is deemed necessary based on our credit evaluation of the counter-party. We believe these commitments can be funded through normal operations.
We are committed for future lease payments on our Friendly Center office, the land for our Greensboro headquarters, our office in Winston-Salem, and mortgage loan offices in Burlington, Hillsborough, Raleigh, and Chapel Hill. Total future minimum lease payments, excluding renewal options, at March 31, 2013 under the leases are as follows:
| | (in thousands) | |
Due in one year | | $ | 505 | |
Due in Years 2 and 3 | | | 912 | |
Due in Years 4 and 5 | | | 475 | |
Due after Year 5 | | | 2,852 | |
| | $ | 4,744 | |
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion is intended to assist in understanding our financial condition and results of operations. Because we have no material operations and conduct no business on our own other than owning our subsidiaries, Carolina Bank and Carolina Capital Trust, and because Carolina Capital Trust has no operations other than the issuance of its trust preferred securities, the discussion contained in this Management’s Discussion and Analysis concerns primarily the business of Carolina Bank. However, for ease of reading and because the financial statements are presented on a consolidated basis, Carolina Bank Holdings, Inc. and Carolina Bank are collectively referred to herein as “we”, “our” or “us” unless otherwise noted.
Forward-looking Statements
This report contains forward-looking statements with respect to our financial condition and results of operations and business. These forward-looking statements involve risks and uncertainties and are based on our beliefs and assumptions and on information available at the time these statements and disclosures were prepared. Factors that may cause actual results to differ materially from those expected include the following:
| · | General economic conditions may deteriorate and negatively impact the ability of our borrowers to repay loans and our depositors to maintain balances. |
| · | Changes in interest rates could reduce our net interest income. |
| · | Competitive pressures among financial institutions may increase. |
| · | Legislative or regulatory changes, including changes in accounting standards, may adversely affect the businesses in which we are engaged. |
| · | New products developed and new methods of delivering products could result in a reduction in our business and income. |
| · | Increases in interest rates, changes in quantitative easing by the Federal Reserve, increases in warranty losses, or changes in the securitization of mortgages could negatively impact our mortgage banking income. |
| · | Adverse changes may occur in the securities market. |
| · | Local, state or federal taxing authorities may take tax positions that are adverse to us. |
| · | Unpredictable natural and other disasters could have an adverse effect on our operations or on the willingness of our customers to access our financial services. |
Comparison of Financial Condition
Assets.Our total assets decreased by $17.1 million, or 2.5%, from $691.9 million at December 31, 2012, to $674.8 million at March 31, 2013. During the three months ended March 31, 2013, cash and due from banks, interest-bearing deposits with banks and investment securities increased by $68.4 million while loans held for sale decreased $54.3 million, and loans held for investment decreased $30.0 million. The decrease in loans held for sale was expected as loans outstanding had risen to above targeted levels at December 31, 2012 due to delays in processing loan sales prior to yearend. We experienced slowing commercial and consumer loan demand in our primary lending markets, Guilford, Randolph, Alamance and Forsyth Counties, North Carolina in 2010, 2011, 2012, and the first three months of 2013. The slowing demand in 2013 was partially due to increased competition.
Liabilities. Total deposits decreased by $5.0 million, or 0.8%, from $590.9 million at December 31, 2012, to $586.0 million at March 31, 2013. Due to the decline in loans and excess liquidity, deposits were not promoted during the quarter. Our branching activities are designed to enhance customer convenience and related deposit gathering activities as well as provide new sources for loans. While deposit growth has been an ongoing goal, wholesale sources of funding such as Federal Home Loan Bank (“FHLB’) advances and repurchase borrowings, may be utilized where cost beneficial and when necessary to meet liquidity requirements. Retail repurchase agreements increased $1.2 million and FHLB advances were down $13 million in the first three months of 2013. The decrease in FHLB advances represented short term advances that had been used to fund the increase in loans held for sale at December 31, 2012. We had approximately $32.5 million in out-of-market time deposits from other institutions and $17.4 million in brokered deposits at March 31, 2013, a decrease of $0.2 million in these two types of accounts from December 31, 2012.
Stockholders’ Equity. Total stockholders’ equity increased $1.5 million at March 31, 2013 to $55.4 million from $53.9 million at December 31, 2012, due primarily to retained net income.
Comparison of Results of Operations for the Three Months Ended March 31, 2013 and 2012
General. Net income was $1,718,000 and $1,228,000 for the first quarter of 2013 and 2012, respectively. Net income available to common stockholders was $1,414,000, or $0.42 per diluted share, for the three months ended March 31, 2013 compared to $926,000, or $0.27 per diluted share, for the three months ended March 31, 2012. Net income available to common stockholders represents net income less preferred stock dividends and related discount accretion. Higher net income in 2013 resulted primarily from a decline in the provision for loan losses. Our primary markets in the Triad of North Carolina experienced deteriorating economic conditions in 2009 through 2011 which negatively impacted our borrowers as evidenced by increasing defaults and loan charge-offs. While economic conditions have not improved substantially since 2011 in our primary markets, loan charge-offs have declined and the risk in the loan portfolio has declined as evidenced by a decrease in impaired loans.
Net interest income. Net interest income of $6,063,000 for the three months ended March 31, 2013 increased $14,000 from the first quarter of 2012. The net yield on interest earning assets, adjusted to a fully taxable basis, decreased to 3.94% in the first quarter of 2013 from 3.98% in the first quarter of 2012. The decrease in the net yield on interest earning assets of 4 basis points in 2013 was offset by an increase in average interest-earning assets by $13.6 million. The increase in interest-earning assets was primarily due to growth in non-interest-bearing demand deposits. The decline in the net yield on interest-earning assets is expected to continue into the second quarter of 2013 due to the decline in loans in the first quarter of 2013 and due to increased competitive pressures for loans in our markets. The table below provides an analysis of effective yields and rates on categories of interest-earning assets and interest-bearing liabilities for the three months ended March 31, 2013 and 2012.
Net Interest Income and Average Balance Analysis
| | For the Three Months Ended March 31, | |
| | 2013 | | | 2012 | |
| | Average | | | Interest | | | Average | | | Average | | | Interest | | | Average | |
| | Balance (1.) | | | Inc./Exp. | | | Yield/Cost | | | Balance (1.) | | | Inc./Exp. | | | Yield/Cost | |
| | (Dollars in thousands) | |
| | | | | | | | | | | | | | | | | | |
Interest-earning assets | | | | | | | | | | | | | | | | | | | | | | | | |
Interest bearing deposits | | $ | 45,549 | | | $ | 18 | | | | 0.16 | % | | $ | 20,163 | | | $ | 10 | | | | 0.20 | % |
Non-taxable investments (2.) | | | 11,448 | | | | 158 | | | | 5.60 | % | | | 11,107 | | | | 160 | | | | 5.79 | % |
Taxable investments | | | 31,147 | | | | 248 | | | | 3.23 | % | | | 32,626 | | | | 306 | | | | 3.77 | % |
Loans held for sale | | | 91,839 | | | | 789 | | | | 3.48 | % | | | 73,084 | | | | 711 | | | | 3.91 | % |
Loans (3.) | | | 449,704 | | | | 5,931 | | | | 5.35 | % | | | 479,121 | | | | 6,374 | | | | 5.35 | % |
Interest-earning assets | | | 629,687 | | | | 7,144 | | | | | | | | 616,101 | | | | 7,561 | | | | | |
Interest-earning assets | | | | | | | | | | | 4.60 | % | | | | | | | | | | | 4.94 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non interest-earning assets | | | 48,686 | | | | | | | | | | | | 47,831 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 678,373 | | | | | | | | | | | $ | 663,932 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Interest checking | | $ | 41,130 | | | $ | 13 | | | | 0.13 | % | | $ | 35,193 | | | $ | 22 | | | | 0.25 | % |
Money market and savings | | | 297,956 | | | | 307 | | | | 0.42 | % | | | 286,638 | | | | 526 | | | | 0.74 | % |
Time certificates and IRAs | | | 173,476 | | | | 520 | | | | 1.22 | % | | | 207,574 | | | | 709 | | | | 1.37 | % |
Other borrowings | | | 27,741 | | | | 188 | | | | 2.75 | % | | | 24,530 | | | | 202 | | | | 3.31 | % |
Total interest-bearing liabilities | | | 540,303 | | | | 1,028 | | | | | | | | 553,935 | | | | 1,459 | | | | | |
Cost on average | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | 0.77 | % | | | | | | | | | | | 1.06 | % |
Non-interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | | 76,952 | | | | | | | | | | | | 57,446 | | | | | | | | | |
Other liabilities | | | 6,449 | | | | | | | | | | | | 5,350 | | | | | | | | | |
Total non-interest-bearing Liabilities | | | 83,401 | | | | | | | | | | | | 62,796 | | | | | | | | | |
Total liabilities | | | 623,704 | | | | | | | | | | | | 616,731 | | | | | | | | | |
Stockholders' equity | | | 54,669 | | | | | | | | | | | | 47,201 | | | | | | | | | |
Total liabilities and equity | | $ | 678,373 | | | | | | | | | | | $ | 663,932 | | | | | | | | | |
Net interest income | | | | | | $ | 6,116 | | | | | | | | | | | $ | 6,102 | | | | | |
Net yield on average interest-earning assets | | | | | | | | | | | 3.94 | % | | | | | | | | | | | 3.98 | % |
Interest rate spread | | | | | | | | | | | 3.83 | % | | | | | | | | | | | 3.88 | % |
(1.) | Average balances are computed on a daily basis. |
(2.) | Interest income and yields related to certain investment securities exempt from federal income tax are stated on a fully taxable basis using a 34% federal tax rate, reduced by the nondeductible portion of interest expense. |
(3.) | Nonaccrual loans are included in the average loan balance. |
Provision for loan losses.The provision for loan losses amounted to $400,000 and $1,460,000 for the three months ended March 31, 2013 and 2012, respectively. The amount of the provision for loan losses decreased in 2013 primarily because of a decrease in loans outstanding and a decline in net loan charge-offs which positively impacted the historical losses used to calculate the allowance for loan losses on non-impaired loans. We believe the allowance for loan losses is appropriate based on asset quality indicators and other factors.
Non-interest income.Total non-interest income amounted to $4,314,000 for the three months ended March 31, 2013, as compared to $3,619,000 for the three months ended March 31, 2012. Service charges decreased $31,000, or 11.0%, and mortgage banking income increased $726,000, or 22.9%, during the first quarter of 2013 compared to the first quarter of 2012.
Non-interest expense.Total non-interest expense amounted to $7,382,000 and $6,510,000 for the three months ended March 31, 2013 and 2012, respectively. Salaries and employee benefits increased $718,000, or 17.8%, primarily from expansion of our Mortgage Division and related support staff, and from merit increases. The number of full-time equivalent employees increased to 215 at March 31, 2013 from 184 at March 31, 2012. Other expenses were $172,000 higher in 2013 due to increased loan related charges, primarily for the mortgage division. Lower expenses were incurred in the first quarter of 2013 in the areas of foreclosed property expense, professional fees, and FDIC insurance.
Income taxes.Income tax expense was $877,000, or 33.8% of net income before income taxes, for the three month period ended March 31, 2013, as compared to $470,000, or 27.7% of net income before income taxes, for the three month period ended March 31, 2012. Non-taxable income was a higher percentage of pre-tax income in 2012 which accounted for the lower effective tax rate in 2012.
Asset Quality
Non-performing assets, composed of other real estate owned and non-accrual loans, totaled $18,361,000 at March 31, 2013, compared to $19,007,000 at December 31, 2012. Non-performing assets, as a percentage of total assets, was 2.72% at March 31, 2013, compared to 2.75% at December 31, 2012. There were $0 and $33,000 loans 90 days or more past due and still accruing interest at March 31, 2013 and December 31, 2012, respectively. Other real estate owned was $7,555,000 at March 31, 2013 and $5,940,000 at December 31, 2012. Although non-performing assets were stable during the first quarter of 2013, they declined substantially during 2011 and 2012 due to success in disposing of problem loans and assets, from reduction in new additions to non-performing assets, and from an improved economy. The economic conditions in our primary markets in North Carolina, while improved, continued to be stressed during 2013 and 2012 with elevated unemployment levels. The seasonally adjusted unemployment rate in North Carolina decreased to 9.2% in March 2013 from 9.4% in December 2012 and 10.4% in December 2011. North Carolina’s seasonally adjusted unemployment rate of 9.2% compares unfavorably to 7.6% for the United States. A large portion of our loans are made to businesses and real estate developers and are secured by real estate. Due to the slow economic conditions, it has been difficult for borrowers to sell businesses or real estate properties as needed to pay off their loans.
Our allowance for loan losses is composed of two parts, a specific portion related to non-performing loans and performing impaired loans and a general section related to non-impaired loans. The specific portion of our allowance for loan losses, which relates to impaired loans, increased to $3,234,000 at March 31, 2013 from $1,775,000 at December 31, 2012, and impaired loans decreased to $27,338,000 at March 31, 2013 from $28,110,000 at December 31, 2012. The specific portion of our allowance relating to impaired loans increased in 2013 primarily because we utilized more conservative assumptions in calculating the present value of future cash flows related to the impairment on several loans to one borrower. The general portion of our allowance for loan losses decreased to $7,005,000 on non-impaired loans of $404,416,000 at March 31, 2013 from $8,169,000 on non-impaired loans of $433,615,000 at December 31, 2012. The general portion of our allowance applies to non-impaired loans and was determined by applying estimated loss ratios inherent in the loan portfolio, ranging from 0.20% on loans secured by multi-family properties to 3.94% on construction and development loans, to categories of non-impaired loans at each period end. The general section of our allowance also includes a qualitative component which is calculated based on nine environmental factors such as the changes in economic and business conditions that affect the collectability of the loan portfolio and changes in the value of collateral dependent loans. The qualitative component of the general section of our allowance for loan losses, including an unallocated allowance, decreased from $1,207,000 at December 31, 2012 to $622,000 at March 31, 2013 because of continued improvement in delinquency trends, lower levels of non-accruing loans, and lower loan charge-offs.
The allowance for loan losses is increased by direct charges to operating expense, the provision for loan losses. Losses on loans or charge-offs are deducted from the allowance in the period that loans are deemed to become uncollectible or in the period that updated appraisals indicate a loss in value of non-performing, collateral dependent, real estate loans. Recoveries of previously charged-off loans are added back to the allowance. Net loan charge-offs (charge-offs minus recoveries) totaled $105,000 for the three months ended March 31, 2013 compared to $762,000 for the same period in 2012.
Liquidity and Capital Resources
The objective of our liquidity management is to ensure the availability of sufficient cash flows to meet all financial commitments and to capitalize on opportunities for expansion. Liquidity management addresses our ability to meet deposit withdrawals on demand or at contractual maturity, to repay borrowings as they mature, and to fund new loans and investments as opportunities arise.
Our primary sources of internally generated funds are principal and interest payments on loans receivable and cash flows generated from operations. External sources of funds include increases in deposits, repurchase agreements, lines of credit from banks, including the Federal Reserve, and advances from the Federal Home Loan Bank of Atlanta (“FHLB”).
Carolina Bank is required under applicable federal regulations to maintain specified levels of liquid investments in qualifying types of investments. Cash and due from banks, interest-bearing deposits in banks, investment securities available-for-sale, and loans held for sale by our mortgage division are the primary liquid assets of Carolina Bank. We regularly monitor Carolina Bank’s liquidity position to ensure its liquidity is sufficient to meet its needs. During the first three months of 2013, we increased our levels of short-term liquidity due to a decrease in our loans held for sale and loans held for investment. Short-term liquidity in the form of cash and due from banks and interest-bearing deposits in banks, increased to $78.9 million at March 31, 2013 from $15.1 million at December 31, 2012. We also have substantial secondary sources of liquidity in the form of unused secured lines of credit from the FHLB and the Federal Reserve of approximately $171 million at March 31, 2013.
We are subject to various regulatory capital requirements administered by the banking regulatory agencies. Failure to meet minimum capital requirements can initiate mandatory and possibly discretionary actions by the regulators that, if undertaken, could have a direct material effect on our financial condition. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, we must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. Our capital amounts and classifications are subject to qualitative judgments by the regulators about components, risk-weightings, and other factors. As of March 31, 2013 and December 31, 2012, our levels of capital exceeded all applicable published regulatory requirements. Carolina Bank continued to exceed its internal goal of maintaining Tier 1 capital to average assets of 8% in 2013 through earnings. Tier 1 capital to average assets for Carolina Bank was 9.34% at March 31, 2013 compared to 9.23% at December 31, 2012. Carolina Bank Holdings, Inc. is current on its preferred stock dividends and on its trust preferred interest payments.
Due to our strong growth in recent years and our anticipation of continued growth, we increased our capital in January 2009 by issuing $16 million in preferred stock to the United States Treasury under the Capital Purchase Program. Carolina Bank also issued approximately $9.3 million in subordinated debt through a private placement in the third quarter of 2008 to increase capital at the bank level. The Treasury sold our preferred stock to private investors in the first quarter of 2013, and we re-purchased and cancelled a warrant to purchase our common stock from the Treasury for $1,800,000 in April 2013.
ITEM 4. Controls and Procedures
Our Chief Executive Officer and Chief Financial Officer have conducted an evaluation of our disclosure controls and procedures as of March 31, 2013. Based on their evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures are effective to ensure that information required to be disclosed in reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time period specified in the applicable Securities and Exchange Commission Rules and Forms. There were no significant changes in our internal controls or in other factors that could significantly affect these controls subsequent to the date of the most recent evaluation of these controls by our Chief Executive Officer and Chief Financial Officer.
Management of the Company has evaluated, with the participation of the Company's Chief Executive Officer and Chief Financial Officer, changes in the Company's internal controls over financial reporting (as defined in Rule 13a−15(f) and 15d−15(f) of the Exchange Act) during the first quarter of 2013. In connection with such evaluation, the Company has determined that there have been no changes in internal control over financial reporting during the first quarter that have materially affected or are reasonably likely to materially affect, the Company's internal control over financial reporting.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
There are various claims and lawsuits in which the Company and the Bank are periodically involved incidental to their business. In the opinion of management, no material loss is expected from any of such pending claims or lawsuits.
Item 4. (Reserved)
Item 6. Exhibits
Exhibit No | | Description of Exhibit |
31.1 | | Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act. |
| | |
31.2 | | Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act. |
| | |
32.1 | | Certifications Pursuant to Section 906 of the Sarbanes-Oxley Act. |
| | |
101 | | Interactive data files providing financial information from the Registrant’s Quarterly report on Form 10-Q for the quarterly period ended March 31, 2013, in XBRL (eXetensible Business Reporting Language). * |
Pursuant to Regulation 406T of Regulation S-T, these interactive data files are furnished and not filed or part of a registration statement or prospectus for the purposes of section 11 or 12 of the Securities Act of 1933 , as amended, or section 18 of the Securities Exchange Act of 1934, as amended, and are otherwise not subject to liability.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| Carolina Bank Holdings, Inc. |
| | |
Date: May 14, 2013 | By: | /s/ Robert T. Braswell |
| | Robert T. Braswell |
| | President and Chief Executive Officer |
| | |
Date: May 14, 2013 | By: | /s/ T. Allen Liles |
| | T. Allen Liles |
| | Chief Financial and Principal Accounting Officer |
Exhibit Index
Exhibit No. | | Description of Exhibit |
31.1 | | Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act. |
| | |
31.2 | | Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act. |
| | |
32.1 | | Certifications Pursuant to Section 906 of the Sarbanes-Oxley Act. |