UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
xQUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2014
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. x Yes¨ No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yesx 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 3,429,640 shares of the Issuer’s common stock, $1.00 par value, outstanding as of May 13, 2014.
CAROLINA BANK HOLDINGS, INC.
INDEX
ITEM 1. Financial Statements
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Balance Sheets
| | March 31, | | | December 31, | |
| | 2014 | | | 2013 | |
| | (unaudited) | | | | |
| | (in thousands, except share data) | |
Assets | | | | | | | | |
Cash and due from banks | | $ | 11,465 | | | $ | 6,037 | |
Interest-bearing deposits with banks | | | 38,048 | | | | 58,859 | |
Bank term deposits | | | 11,865 | | | | 11,118 | |
Securities available-for-sale, at fair value | | | 65,191 | | | | 62,016 | |
Securities held-to-maturity (fair values of $16,535 in 2014 and $14,462 in 2013) | | | 16,575 | | | | 14,810 | |
Loans held for sale | | | 30,218 | | | | 28,382 | |
Loans | | | 448,858 | | | | 444,087 | |
Less allowance for loan losses | | | (8,289 | ) | | | (7,663 | ) |
Net loans | | | 440,569 | | | | 436,424 | |
Premises and equipment, net | | | 18,439 | | | | 18,261 | |
Other real estate owned | | | 1,494 | | | | 2,329 | |
Bank-owned life insurance | | | 11,216 | | | | 11,129 | |
Other assets | | | 12,285 | | | | 12,442 | |
Total assets | | $ | 657,365 | | | $ | 661,807 | |
| | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | |
Deposits | | | | | | | | |
Non-interest bearing demand | | $ | 88,623 | | | $ | 84,911 | |
NOW, money market and savings | | | 340,983 | | | | 342,970 | |
Time | | | 146,244 | | | | 151,216 | |
Total deposits | | | 575,850 | | | | 579,097 | |
| | | | | | | | |
Advances from the Federal Home Loan Bank | | | 2,860 | | | | 2,885 | |
Securities sold under agreements to repurchase | | | 1,596 | | | | 3,032 | |
Subordinated debentures | | | 19,610 | | | | 19,610 | |
Other liabilities and accrued expenses | | | 7,493 | | | | 7,579 | |
Total liabilities | | | 607,409 | | | | 612,203 | |
| | | | | | | | |
Commitments and contingencies - Note O | | | | | | | | |
Stockholders' equity | | | | | | | | |
Preferred stock, no par value, authorized 1,000,000 shares; issued and outstanding 10,994 shares | | | 10,994 | | | | 10,994 | |
Common stock, $1 par value; authorized 20,000,000 shares; issued and outstanding 3,429,640 in 2014 and 3,428,776 in 2013 | | | 3,430 | | | | 3,429 | |
Additional paid-in capital | | | 16,233 | | | | 16,226 | |
Retained earnings | | | 18,410 | | | | 18,336 | |
Stock in directors' rabbi trust | | | (1,420 | ) | | | (1,347 | ) |
Directors' deferred fees obligation | | | 1,420 | | | | 1,347 | |
Accumulated other comprehensive income | | | 889 | | | | 619 | |
Total stockholders’ equity | | | 49,956 | | | | 49,604 | |
Total liabilities and stockholders’ equity | | $ | 657,365 | | | $ | 661,807 | |
See accompanying notes to consolidated financial statements.
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Statements of Income (unaudited)
| | Three Months | |
| | Ended March 31, | |
| | 2014 | | | 2013 | |
| | (in thousands, except per share data) | |
Interest income | | | | | | | | |
Loans | | $ | 5,754 | | | $ | 6,719 | |
Investment securities, taxable | | | 420 | | | | 248 | |
Investment securities, non taxable | | | 142 | | | | 106 | |
Interest from deposits in banks | | | 60 | | | | 18 | |
Total interest income | | | 6,376 | | | | 7,091 | |
| | | | | | | | |
Interest expense | | | | | | | | |
NOW, money market, savings | | | 236 | | | | 320 | |
Time deposits | | | 418 | | | | 520 | |
Other borrowed funds | | | 164 | | | | 188 | |
Total interest expense | | | 818 | | | | 1,028 | |
| | | | | | | | |
Net interest income | | | 5,558 | | | | 6,063 | |
Provision for loan losses | | | 770 | | | | 400 | |
Net interest income after provision for loan losses | | | 4,788 | | | | 5,663 | |
Non-interest income | | | | | | | | |
Service charges | | | 299 | | | | 252 | |
Mortgage banking income | | | 1,333 | | | | 3,895 | |
Gain on sale of investment securities available-for-sale | | | 49 | | | | 22 | |
Other | | | 69 | | | | 145 | |
Total non-interest income | | | 1,750 | | | | 4,314 | |
| | | | | | | | |
Non-interest expense | | | | | | | | |
Salaries and benefits | | | 3,835 | | | | 4,748 | |
Occupancy and equipment | | | 761 | | | | 747 | |
Foreclosed property expense | | | 105 | | | | 331 | |
Professional fees | | | 458 | | | | 186 | |
Outside data processing | | | 251 | | | | 259 | |
FDIC insurance | | | 134 | | | | 169 | |
Advertising and promotion | | | 321 | | | | 206 | |
Stationery, printing and supplies | | | 137 | | | | 153 | |
Other | | | 333 | | | | 583 | |
Total non-interest expense | | | 6,335 | | | | 7,382 | |
| | | | | | | | |
Income before income taxes | | | 203 | | | | 2,595 | |
Income tax expense (benefit) | | | (62) | | | | 877 | |
Net income | | | 265 | | | | 1,718 | |
Dividends and accretion on preferred stock | | | 191 | | | | 304 | |
Net income available to common stockholders | | $ | 74 | | | $ | 1,414 | |
Net income per common share | | | | | | | | |
Basic | | $ | 0.02 | | | $ | 0.42 | |
Diluted | | $ | 0.02 | | | $ | 0.42 | |
See accompanying notes to consolidated financial statements.
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Statements of Comprehensive Income (unaudited)
| | Three Months | |
| | Ended March 31, | |
| | 2014 | | | 2013 | |
| | (in thousands) | |
| | | | | | |
Net income | | $ | 265 | | | $ | 1,718 | |
| | | | | | | | |
Other comprehensive income (loss): | | | | | | | | |
Investment securities available-for-sale: | | | | | | | | |
Unrealized holding gains | | | 458 | | | | 17 | |
Tax effect | | | (156 | ) | | | (6 | ) |
Reclassification of gains recognized in net income | | | (49 | ) | | | (22 | ) |
Tax effect | | | 17 | | | | 7 | |
| | | 270 | | | | (4 | ) |
| | | | | | | | |
Comprehensive income | | $ | 535 | | | $ | 1,714 | |
See accompanying notes to consolidated financial statements.
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Statement of Stockholders' Equity (unaudited)
Three months ended March 31, 2014
| | | | | | | | | | | | | | Stock in | | | Directors' | | | Accumulated | | | | |
| | | | | | | | Additional | | | | | | Directors' | | | Deferred | | | Other | | | | |
| | Preferred | | | Common | | | Paid-In | | | Retained | | | Rabbi | | | Fees | | | Comprehensive | | | | |
| | Stock | | | Stock | | | Capital | | | Earnings | | | Trust | | | Obligation | | | Income | | | Total | |
| | (in thousands) | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, December 31, 2013 | | $ | 10,994 | | | $ | 3,429 | | | $ | 16,226 | | | $ | 18,336 | | | $ | (1,347 | ) | | $ | 1,347 | | | $ | 619 | | | $ | 49,604 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | - | | | | - | | | | - | | | | 265 | | | | - | | | | - | | | | - | | | | 265 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other comprehensive income, net of tax | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | | | | 270 | | | | 270 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Directors' fees deferred less payment of deferred fees | | | - | | | | - | | | | - | | | | - | | | | (73 | ) | | | 73 | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stock options exercised | | | - | | | | 1 | | | | 7 | | | | - | | | | - | | | | - | | | | - | | | | 8 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock dividends | | | - | | | | - | | | | - | | | | (191 | ) | | | - | | | | - | | | | - | | | | (191 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance, March 31, 2014 | | $ | 10,994 | | | $ | 3,430 | | | $ | 16,233 | | | $ | 18,410 | | | $ | (1,420 | ) | | $ | 1,420 | | | $ | 889 | | | $ | 49,956 | |
See accompanying notes to consolidated financial statements.
Carolina Bank Holdings, Inc. and Subsidiary
Consolidated Statements of Cash Flows (unaudited)
| | Three Months | |
| | Ended March 31, | |
| | 2014 | | | 2013 | |
| | (in thousands) | |
Cash flows from operating activities | | | | | | | | |
Net income | | $ | 265 | | | $ | 1,718 | |
Adjustments to reconcile net income to net cash provided by (used for) operating activities | | | | | | | | |
Provision for loan losses | | | 770 | | | | 400 | |
Depreciation | | | 218 | | | | 213 | |
Increase in cash surrender value of bank-owned life insurance | | | (87 | ) | | | (93 | ) |
Deferred income tax (benefit) | | | (269 | ) | | | (341 | ) |
Amortization (accretion), net | | | 24 | | | | (18 | ) |
Amortization of subordinated debt discount | | | - | | | | 19 | |
(Increase) decrease in fair value of loans held for sale | | | (93 | ) | | | 633 | |
Gain on sale of other real estate owned | | | (12 | ) | | | (42 | ) |
Gain on sale of investments | | | (49 | ) | | | (22 | ) |
Gain on sale of loans held for sale | | | (1,272 | ) | | | (4,777 | ) |
Impairment of other real estate owned | | | 85 | | | | 230 | |
Proceeds from sale of loans held for sale | | | 97,628 | | | | 348,756 | |
Originations of loans held for sale | | | (98,099 | ) | | | (290,290 | ) |
Decrease in other assets | | | 287 | | | | 2,824 | |
Decrease in other liabilities and accrued expenses | | | (96 | ) | | | (996 | ) |
Net cash provided by (used for) operating activities | | | (700 | ) | | | 58,214 | |
| | | | | | | | |
Cash flows from investing activities | | | | | | | | |
Increase in bank term deposits | | | (747 | ) | | | - | |
Purchases of investment securities available-for-sale | | | (5,171 | ) | | | (5,977 | ) |
Purchases of investment securities held-to-maturity | | | (2,015 | ) | | | - | |
Maturities and calls of securities available-for-sale | | | 1,128 | | | | 105 | |
Maturities and calls of securities held-to-maturity | | | 175 | | | | - | |
Repayments from mortgage-backed securities available-for-sale | | | 522 | | | | 562 | |
Repayments from mortgage-backed securities held-to-maturity | | | 138 | | | | 46 | |
Net (increase) decrease in loans | | | (4,923 | ) | | | 27,927 | |
Proceeds from sales of investment securities | | | 717 | | | | 614 | |
Purchases of premises and equipment | | | (396 | ) | | | (32 | ) |
Proceeds from sales of other real estate owned | | | 770 | | | | 139 | |
Net cash provided by (used for) investing activities | | | (9,802 | ) | | | 23,384 | |
| | | | | | | | |
Cash flows from financing activities | | | | | | | | |
Net decrease in deposits | | | (3,247 | ) | | | (4,971 | ) |
Net decrease in Federal Home Loan Advances | | | (25 | ) | | | (13,024 | ) |
Increase (decrease) in securities sold under agreements to repurchase | | | (1,436 | ) | | | 1,162 | |
Proceeds from exercise of stock options | | | 8 | | | | 13 | |
Dividends paid | | | (181 | ) | | | (1,021 | ) |
Net cash used for financing activities | | | (4,881 | ) | | | (17,841 | ) |
| | | | | | | | |
Net increase (decrease) in cash and cash equivalents | | | (15,383 | ) | | | 63,757 | |
Cash and cash equivalents at beginning of period | | | 64,896 | | | | 15,099 | |
Cash and cash equivalents at end of period | | $ | 49,513 | | | $ | 78,856 | |
| | | | | | | | |
Supplemental disclosure of cash flow information | | | | | | | | |
Cash paid during the period for interest | | $ | 812 | | | $ | 912 | |
Cash paid during the period for income taxes | | $ | 4 | | | $ | 550 | |
Supplemental disclosure of non-cash transactions | | | | | | | | |
Transfer of loans to other real estate owned | | $ | 8 | | | $ | 1,942 | |
Accretion of preferred stock discount | | $ | - | | | $ | 104 | |
Change in unrealized gains on securities available-for-sale, net of tax | | $ | 270 | | | $ | (4 | ) |
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”) 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 of 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 four locations in Greensboro and an office in Asheboro, Burlington, High Point and Winston-Salem. In addition, the Bank has a second office under construction in Winston-Salem with an estimated opening date in the first quarter of 2015. All banking offices are in the Piedmont Triad region of North Carolina. A wholesale mortgage division is located at the Greensboro corporate headquarters, and mortgage loan production offices are located in Burlington, Chapel Hill, Hillsborough, Raleigh, and Sanford.
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, 2014 and 2013, in conformity with accounting principles generally accepted in the United States of America. Operating results for the three months ended March 31, 2014 and 2013 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, 2013 and 2012, 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 2013 or the first three months of 2014. There was no compensation expense in 2014 or 2013 related to stock options. At March 31, 2014, there was no unrecognized compensation cost related to unvested share-based compensation.
Eight hundred sixty-four new shares of common stock were issued in the first quarter of 2014 as a result of the exercise of incentive stock options.
Note F - Earnings per common share
Earnings per common share has been determined on a basic basis and a diluted basis which considers potential stock issuances. For the quarters ended March 31, 2014 and 2013, basic earnings per common share has been computed based upon the weighted average common shares outstanding of 3,428,891 and 3,387,813, respectively.
The only potential issuances of Company stock are stock options granted to various officers of the Bank. The following is a summary of the diluted earnings per common share calculation for the three months ended March 31, 2014 and 2013.
| | Three Months Ended | |
| | March 31, | |
| | 2014 | | | 2013 | |
| | (in thousands, except per share data) | |
| | | | | | |
Net income available to common stockholders | | $ | 74 | | | $ | 1,414 | |
| | | | | | | | |
Weighted average outstanding common shares - basic | | | 3,429 | | | | 3,388 | |
Dilutive effect of stock options and warrants | | | 4 | | | | 10 | |
Weighted average common shares - diluted | | | 3,433 | | | | 3,398 | |
| | | | | | | | |
Diluted net income per common share | | $ | 0.02 | | | $ | 0.42 | |
For the three months ended March 31, 2014 and 2013, there were stock options and warrants covering 70,620 and 426,981 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 was accreted over five years using the effective yield method, thereby increasing preferred stock dividends. The accretion of the discount was $0 and $104,000 for the first three months of 2014 and 2013, respectively. Dividends at 5% per annum were payable quarterly for the first five years; the dividend increased to 9% per annum after the fifth year effective February 16, 2014.
The U.S. Treasury sold its holding of $16 million in preferred stock to private investors in February 2013, and the warrant to the U.S. Treasury was repurchased by the Company for $1.8 million in April 2013. The Company retired 5,006 shares of its outstanding preferred stock for $4,958,000 in August 2013 and currently has 10,994 shares outstanding with an aggregate liquidation value of $10,994,000.
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. The Dodd-Frank Wall Street Reform and Consumer Protection Act eliminates trust preferred securities as an element of Tier 1 capital for certain institutions. However, bank holding companies with assets of less than $15 billion as of December 31, 2009, will be permitted to include trust preferred securities that were issued before May 19, 2010, as Tier 1 capital. 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 August and September 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 qualify as Tier 2 capital for the Bank, subject to a 20% reduction which began on October 1, 2013 and continues each year thereafter until maturity. 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 issuance and were amortized over sixty months. The notes are subordinate to the rights of payment to depositors, bankers acceptances, letters of creditors and general creditors.
Note I – Operating segments
The Company is considered to have three principal business segments in 2014 and 2013, 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, 2014 and 2013, and selected balance sheet information, reflective of inter-company eliminations, at March 31, 2014 and 2013 for each segment is as follows:
| | Three months ended March 31, 2014 | |
| | Commercial/Retail | | | Mortgage | | | Holding | | | | |
| | Bank | | | Division | | | Company | | | Total | |
| | (in thousands) | |
Interest income | | $ | 6,163 | | | $ | 211 | | | $ | 2 | | | $ | 6,376 | |
Interest expense | | | 546 | | | | 214 | | | | 58 | | | | 818 | |
Net interest income (loss) | | | 5,617 | | | | (3 | ) | | | (56 | ) | | | 5,558 | |
Provision for loan losses | | | 770 | | | | - | | | | - | | | | 770 | |
Net interest income (loss) after provision for loan losses | | | 4,847 | | | | (3 | ) | | | (56 | ) | | | 4,788 | |
Non-interest income | | | 387 | | | | 1,363 | | | | - | | | | 1,750 | |
Non-interest expense | | | 4,249 | | | | 2,057 | | | | 29 | | | | 6,335 | |
Income (loss) before income taxes | | | 985 | | | | (697 | ) | | | (85 | ) | | | 203 | |
Income tax (benefit) expense | | | 229 | | | | (262 | ) | | | (29 | ) | | | (62 | ) |
Net income (loss) | | $ | 756 | | | $ | (435 | ) | | $ | (56 | ) | | $ | 265 | |
| | | | | | | | | | | | | | | | |
Total assets | | $ | 626,150 | | | $ | 30,783 | | | $ | 432 | | | $ | 657,365 | |
Net loans | | | 440,569 | | | | 30,218 | | | | - | | | | 470,787 | |
Equity | | | 556 | | | | (435 | ) | | | 49,835 | | | | 49,956 | |
| | 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 | |
The Mortgage Division experienced strong growth in originations from 2007 through 2012 due to low interest rates and due to the purchase of a retail loan production office in July of 2010. Originations decreased after the increase in mortgage rates in the second quarter of 2013 which curtailed much of the refinancing by borrowers that had dominated earlier periods. Loan originations dropped approximately 65% in the first quarter of 2014 from the first quarter of 2013. 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 $32,000 and $209,000 for the three months ended March 31, 2014 and 2013, respectively. The warranty liability, which is available to fund future warranty claims, was $1,313,000 and $1,401,000 at March 31, 2014 and December 31, 2013, respectively. Fourteen warranty claims or losses and four fair value adjustments from repurchases totaling $1,036,000 have been incurred since establishment of the mortgage division in 2007. All claims or losses relate to originations made in 2008 and 2009. In addition, six loans with a total current carrying balance, including fair value loss adjustments recorded when transferred, of $1,112,000 have been repurchased and are included in loans held for investment. One loan with a current principal balance of $177,000 and fair value of $153,000 has been repurchased and is included in loans held for sale at fair value.
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, 2014 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Available-for-sale | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 23,200 | | | $ | 783 | | | $ | 289 | | | $ | 23,694 | |
FNMA, FHLMC, and GNMA mortgage-backed securities | | | 22,442 | | | | 622 | | | | 32 | | | | 23,032 | |
Corporate securities | | | 14,224 | | | | 221 | | | | 14 | | | | 14,431 | |
Asset backed securities | | | 3,936 | | | | 39 | | | | 15 | | | | 3,960 | |
Unrestricted stock | | | 42 | | | | 32 | | | | - | | | | 74 | |
| | $ | 63,844 | | | $ | 1,697 | | | $ | 350 | | | $ | 65,191 | |
| | | | | | | | | | | | | | | | |
Held-to-maturity | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 8,067 | | | $ | 143 | | | $ | 114 | | | $ | 8,096 | |
FNMA mortgage-backed securities | | | 6,493 | | | | 7 | | | | 89 | | | | 6,411 | |
Asset backed securities | | | 2,015 | | | | 13 | | | | - | | | | 2,028 | |
| | $ | 16,575 | | | $ | 163 | | | $ | 203 | | | $ | 16,535 | |
| | | | | | | | | | | | | | | | |
December 31, 2013 | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Available-for-sale | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 23,395 | | | $ | 705 | | | $ | 491 | | | $ | 23,609 | |
FNMA, FHLMC, and GNMA mortgage-backed securities | | | 20,479 | | | | 548 | | | | 65 | | | | 20,962 | |
Corporate securities | | | 15,147 | | | | 222 | | | | 63 | | | | 15,306 | |
Asset backed securities | | | 2,015 | | | | 45 | | | | - | | | | 2,060 | |
Unrestricted stock | | | 42 | | | | 37 | | | | - | | | | 79 | |
| | $ | 61,078 | | | $ | 1,557 | | | $ | 619 | | | $ | 62,016 | |
| | | | | | | | | | | | | | | | |
Held-to-maturity | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 8,178 | | | $ | - | | | $ | 180 | | | $ | 7,998 | |
FNMA mortgage-backed securities | | | 6,632 | | | | - | | | | 168 | | | | 6,464 | |
| | $ | 14,810 | | | $ | - | | | $ | 348 | | | $ | 14,462 | |
The scheduled maturities of debt securities available-for-sale at March 31, 2014 were as follows:
| | Bullet Securities | | | Declining Balance Securities | | | Total | |
| | | | | Estimated | | | | | | Estimated | | | | | | Estimated | |
| | Amortized | | | Fair | | | Amortized | | | Fair | | | Amortized | | | Fair | |
| | Cost | | | Value | | | Cost | | | Value | | | Cost | | | Value | |
| | (in thousands) | |
Available-for-sale | | | | | | | | | | | | | | | | | | | | | | | | |
Due in one year or less | | $ | 996 | | | $ | 1,001 | | | $ | 401 | | | $ | 425 | | | $ | 1,397 | | | $ | 1,426 | |
Due from one to five years | | | 12,500 | | | | 12,800 | | | | 8,836 | | | | 9,222 | | | | 21,336 | | | | 22,022 | |
Due from five to ten years | | | 11,312 | | | | 11,568 | | | | 15,594 | | | | 15,686 | | | | 26,906 | | | | 27,254 | |
Over ten years | | | 12,616 | | | | 12,756 | | | | 1,547 | | | | 1,659 | | | | 14,163 | | | | 14,415 | |
| | $ | 37,424 | | | $ | 38,125 | | | $ | 26,378 | | | $ | 26,992 | | | $ | 63,802 | | | $ | 65,117 | |
Held-to-maturity | | | | | | | | | | | | | | | | | | | | | | | | |
Due in one year or less | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | |
Due from one to five years | | | - | | | | - | | | | - | | | | - | | | | - | | | | - | |
Due from five to ten years | | | 1,352 | | | | 1,319 | | | | 8,508 | | | | 8,439 | | | | 9,860 | | | | 9,758 | |
Over ten years | | | 6,715 | | | | 6,777 | | | | - | | | | - | | | | 6,715 | | | | 6,777 | |
| | $ | 8,067 | | | $ | 8,096 | | | $ | 8,508 | | | $ | 8,439 | | | $ | 16,575 | | | $ | 16,535 | |
The Company sold several mortgage backed securities with a total book value of $668,000 at a $49,000 gain during the first quarter of 2014. Held-to-maturity securities with a book value of $165,000 were sold at a $10,000 gain in the first quarter of 2013 in accordance with our investment policy which permits such sales when the remaining par value at the date of sale is less than 15% of the purchased par value.
Securities with a carrying value of approximately $4,595,000 and $4,442,000 were pledged to secure retail repurchase agreements and certain deposits at March 31, 2014 and 2013, respectively.
Management evaluates securities for other-than-temporary impairment at least quarterly. Consideration is given to the length of time and the extent to which the fair values have been less than amortized cost, the financial condition and near-term prospects of the security issuers, and the intent and ability to retain impaired investments for a period to allow recovery in fair value.
At March 31, 2014, three corporate debt securities with $2,964,000 in fair value, two mortgage-backed securities with $6,458,000 in fair value, one asset backed security with $2,000,000 in fair value, and ten municipal securities with $10,521,000 in fair value had total unrealized losses of $553,000. Values on these securities with unrealized losses fluctuate based on changes in the values of U.S. Treasury bonds with similar characteristics, debt ratings changes of the issuing institutions, financial performance of the related institutions, world events, and demand for the securities. As management has the ability and intent to hold these debt securities until maturity, no declines are deemed to be other-than-temporary.
Information pertaining to securities with gross unrealized losses at March 31, 2014 and December 31, 2013, 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, 2014: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Municipal securities | | | 9 | | | $ | 9,960 | | | $ | 373 | | | | 1 | | | $ | 561 | | | $ | 30 | | | | 10 | | | $ | 10,521 | | | $ | 403 | |
FNMA and FHLMC mortgage-backed securities | | | 2 | | | | 6,458 | | | | 121 | | | | - | | | | - | | | | - | | | | 2 | | | | 6,458 | | | | 121 | |
Corporate securities | | | 2 | | | | 1,994 | | | | 6 | | | | 1 | | | | 970 | | | | 8 | | | | 3 | | | | 2,964 | | | | 14 | |
Asset backed securities | | | 1 | | | | 2,000 | | | | 15 | | | | - | | | | - | | | | - | | | | 1 | | | | 2,000 | | | | 15 | |
Total | | | 14 | | | $ | 20,412 | | | $ | 515 | | | | 2 | | | $ | 1,531 | | | $ | 38 | | | | 16 | | | $ | 21,943 | | | $ | 553 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2013: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Municipal securities | | | 15 | | | $ | 18,585 | | | $ | 620 | | | | 1 | | | $ | 541 | | | $ | 51 | | | | 16 | | | $ | 19,126 | | | $ | 671 | |
FNMA and FHLMC mortgage backed securities | | | 4 | | | | 10,024 | | | | 233 | | | | - | | | | - | | | | - | | | | 4 | | | | 10,024 | | | | 233 | |
Corporate securities | | | 4 | | | | 3,919 | | | | 55 | | | | 1 | | | | 492 | | | | 8 | | | | 5 | | | | 4,411 | | | | 63 | |
Total | | | 23 | | | $ | 32,528 | | | $ | 908 | | | | 2 | | | $ | 1,033 | | | $ | 59 | | | | 25 | | | $ | 33,561 | | | $ | 967 | |
Note K - Loans and allowance for loan losses
The activity in the allowance for loan losses for the first three months of 2014 and 2013 and related asset balances at March 31, 2014 and December 31, 2013 is summarized as follows:
| | Construction & | | | Commercial | | | Home Equity | | | Residential | | | Commercial | | | Consumer | | | | | | | |
| | Development | | | Real Estate | | | Lines | | | Real Estate | | | & Industrial | | | & Other | | | Unallocated | | | Total | |
| | (in thousands) | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year balance | | $ | 1,459 | | | $ | 2,564 | | | $ | 580 | | | $ | 472 | | | $ | 2,562 | | | $ | 17 | | | $ | 9 | | | $ | 7,663 | |
Provision for loan losses | | | (129 | ) | | | 474 | | | | (278 | ) | | | 155 | | | | 510 | | | | 47 | | | | (9 | ) | | | 770 | |
Charge-offs | | | - | | | | (125 | ) | | | - | | | | (32 | ) | | | (2 | ) | | | (2 | ) | | | - | | | | (161 | ) |
Recoveries | | | - | | | | 7 | | | | 1 | | | | 8 | | | | - | | | | 1 | | | | - | | | | 17 | |
Balance at March 31, | | $ | 1,330 | | | $ | 2,920 | | | $ | 303 | | | $ | 603 | | | $ | 3,070 | | | $ | 63 | | | $ | - | | | $ | 8,289 | |
2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year balance | | $ | 2,349 | | | $ | 4,068 | | | $ | 609 | | | $ | 863 | | | $ | 1,885 | | | $ | 133 | | | $ | 37 | | | $ | 9,944 | |
Provision for loan losses | | | (513 | ) | | | 2,490 | | | | 102 | | | | (450 | ) | | | 1,916 | | | | (67 | ) | | | (28 | ) | | | 3,450 | |
Charge-offs | | | (418 | ) | | | (4,000 | ) | | | (133 | ) | | | (97 | ) | | | (1,703 | ) | | | (81 | ) | | | - | | | | (6,432 | ) |
Recoveries | | | 41 | | | | 6 | | | | 2 | | | | 156 | | | | 464 | | | | 32 | | | | - | | | | 701 | |
Balance at December 31, | | $ | 1,459 | | | $ | 2,564 | | | $ | 580 | | | $ | 472 | | | $ | 2,562 | | | $ | 17 | | | $ | 9 | | | $ | 7,663 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balances at March 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, | | $ | 1,330 | | | $ | 2,920 | | | $ | 303 | | | $ | 603 | | | $ | 3,070 | | | $ | 63 | | | $ | - | | | $ | 8,289 | |
Ending balance individually evaluated for impairment | | $ | 26 | | | $ | 619 | | | $ | 29 | | | $ | 195 | | | $ | 1,940 | | | $ | 45 | | | $ | - | | | $ | 2,854 | |
Ending balance collectively evaluated for impairment | | $ | 1,304 | | | $ | 2,301 | | | $ | 274 | | | $ | 408 | | | $ | 1,130 | | | $ | 18 | | | $ | - | | | $ | 5,435 | |
Loans Outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at March 31, | | $ | 53,682 | | | $ | 213,499 | | | $ | 68,013 | | | $ | 52,799 | | | $ | 56,457 | | | $ | 4,408 | | | $ | - | | | $ | 448,858 | |
Ending balance individually evaluated for impairment | | $ | 2,175 | | | $ | 17,280 | | | $ | 526 | | | $ | 5,885 | | | $ | 3,524 | | | $ | 45 | | | $ | - | | | $ | 29,435 | |
Ending balance collectively evaluated for impairment | | $ | 51,507 | | | $ | 196,219 | | | $ | 67,487 | | | $ | 46,914 | | | $ | 52,933 | | | $ | 4,363 | | | $ | - | | | $ | 419,423 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balances at December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, | | $ | 1,459 | | | $ | 2,564 | | | $ | 580 | | | $ | 472 | | | $ | 2,562 | | | $ | 17 | | | $ | 9 | | | $ | 7,663 | |
Ending balance individually evaluated for impairment | | $ | - | | | $ | 541 | | | $ | 24 | | | $ | 102 | | | $ | 1,396 | | | $ | - | | | $ | - | | | $ | 2,063 | |
Ending balance collectively evaluated for impairment | | $ | 1,459 | | | $ | 2,023 | | | $ | 556 | | | $ | 370 | | | $ | 1,166 | | | $ | 17 | | | $ | 9 | | | $ | 5,600 | |
Loans Outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at December 31, | | $ | 50,397 | | | $ | 212,272 | | | $ | 66,926 | | | $ | 54,115 | | | $ | 55,504 | | | $ | 4,873 | | | $ | - | | | $ | 444,087 | |
Ending balance individually evaluated for impairment | | $ | 1,800 | | | $ | 17,633 | | | $ | 554 | | | $ | 5,466 | | | $ | 3,815 | | | $ | - | | | $ | - | | | $ | 29,268 | |
Ending balance collectively evaluated for impairment | | $ | 48,597 | | | $ | 194,639 | | | $ | 66,372 | | | $ | 48,649 | | | $ | 51,689 | | | $ | 4,873 | | | $ | - | | | $ | 414,819 | |
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. All non-accrual loans are reflected in the past due ninety days or more category 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 | |
| | (in thousands) | |
At March 31, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | $ | - | | | $ | - | | | $ | 2,080 | | | $ | 2,080 | | | $ | 51,602 | | | $ | 53,682 | | | $ | - | |
Commercial real estate | | | 1,246 | | | | - | | | | 8,638 | | | | 9,884 | | | | 203,615 | | | | 213,499 | | | | - | |
Home equity lines | | | 88 | | | | - | | | | 373 | | | | 461 | | | | 67,552 | | | | 68,013 | | | | - | |
Residential real estate | | | 566 | | | | 1 | | | | 2,412 | | | | 2,979 | | | | 49,820 | | | | 52,799 | | | | - | |
Total real estate | | | 1,900 | | | | 1 | | | | 13,503 | | | | 15,404 | | | | 372,589 | | | | 387,993 | | | | - | |
Commercial & industrial | | | - | | | | - | | | | 3,062 | | | | 3,062 | | | | 53,395 | | | | 56,457 | | | | - | |
Consumer & other | | | - | | | | - | | | | 45 | | | | 45 | | | | 4,363 | | | | 4,408 | | | | - | |
Total loans | | $ | 1,900 | | | $ | 1 | | | $ | 16,610 | | | $ | 18,511 | | | $ | 430,347 | | | $ | 448,858 | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At December 31, 2013 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | $ | - | | | $ | - | | | $ | 1,695 | | | $ | 1,695 | | | $ | 48,702 | | | $ | 50,397 | | | $ | - | |
Commercial real estate | | | 222 | | | | - | | | | 9,067 | | | | 9,289 | | | | 202,983 | | | | 212,272 | | | | - | |
Home equity lines | | | 60 | | | | - | | | | 402 | | | | 462 | | | | 66,464 | | | | 66,926 | | | | - | |
Residential real estate | | | 750 | | | | 100 | | | | 2,153 | | | | 3,003 | | | | 51,112 | | | | 54,115 | | | | - | |
Total real estate | | | 1,032 | | | | 100 | | | | 13,317 | | | | 14,449 | | | | 369,261 | | | | 383,710 | | | | - | |
Commercial & industrial | | | 9 | | | | - | | | | 3,414 | | | | 3,423 | | | | 52,081 | | | | 55,504 | | | | - | |
Consumer & other | | | - | | | | - | | | | - | | | | - | | | | 4,873 | | | | 4,873 | | | | - | |
Total loans | | $ | 1,041 | | | $ | 100 | | | $ | 16,731 | | | $ | 17,872 | | | $ | 426,215 | | | $ | 444,087 | | | $ | - | |
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, 2014 and December 31, 2013, the total recorded investment in impaired loans amounted to approximately $29,435,000 and $29,268,000, respectively. Of these impaired loans, $16,610,000 and $16,731,000 were on non-accrual at March 31, 2014 and December 31, 2013, 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 | |
| | (in thousands) | |
March 31, 2014 | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | |
Construction & development | | $ | 1,599 | | | $ | 1,599 | | | $ | - | | | $ | 1,436 | | | $ | 2 | |
Commercial real estate | | | 11,294 | | | | 13,974 | | | | - | | | | 14,128 | | | | 143 | |
Home equity lines | | | 330 | | | | 529 | | | | - | | | | 529 | | | | 4 | |
Residential real estate | | | 3,830 | | | | 4,172 | | | | - | | | | 4,203 | | | | 44 | |
Total real estate | | | 17,053 | | | | 20,274 | | | | - | | | | 20,296 | | | | 193 | |
Commercial & industrial | | | 1,150 | | | | 1,782 | | | | - | | | | 1,782 | | | | - | |
Consumer & other | | | - | | | | - | | | | - | | | | - | | | | - | |
Total loans | | | 18,203 | | | | 22,056 | | | | - | | | | 22,078 | | | | 193 | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | 576 | | | | 868 | | | | 26 | | | | 868 | | | | 8 | |
Commercial real estate | | | 5,986 | | | | 7,288 | | | | 619 | | | | 7,328 | | | | 37 | |
Home equity lines | | | 196 | | | | 245 | | | | 29 | | | | 245 | | | | 5 | |
Residential real estate | | | 2,055 | | | | 2,122 | | | | 195 | | | | 2,145 | | | | 30 | |
Total real estate | | | 8,813 | | | | 10,523 | | | | 869 | | | | 10,586 | | | | 80 | |
Commercial & industrial | | | 2,374 | | | | 2,867 | | | | 1,940 | | | | 2,882 | | | | 22 | |
Consumer & other | | | 45 | | | | 45 | | | | 45 | | | | 46 | | | | - | |
Total loans | | | 11,232 | | | | 13,435 | | | | 2,854 | | | | 13,514 | | | | 102 | |
Total impaired loans | | $ | 29,435 | | | $ | 35,491 | | | $ | 2,854 | | | $ | 35,592 | | | $ | 295 | |
December 31, 2013 | | | | | | | | | | | | | | | | | | | | |
With no related allowance recorded | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | |
Construction & development | | $ | 1,800 | | | $ | 2,101 | | | $ | - | | | $ | 2,101 | | | $ | 48 | |
Commercial real estate | | | 13,247 | | | | 16,943 | | | | - | | | | 18,001 | | | | 646 | |
Home equity lines | | | 353 | | | | 548 | | | | - | | | | 549 | | | | 23 | |
Residential real estate | | | 3,654 | | | | 3,914 | | | | - | | | | 4,099 | | | | 210 | |
Total real estate | | | 19,054 | | | | 23,506 | | | | - | | | | 24,750 | | | | 927 | |
Commercial & industrial | | | 1,850 | | | | 2,950 | | | | - | | | | 3,071 | | | | 97 | |
Consumer & other | | | - | | | | 25 | | | | - | | | | 25 | | | | 1 | |
Total loans | | | 20,904 | | | | 26,481 | | | | - | | | | 27,846 | | | | 1,025 | |
With an allowance recorded | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | - | | | | - | | | | - | | | | - | | | | - | |
Commercial real estate | | | 4,386 | | | | 4,619 | | | | 541 | | | | 4,679 | | | | 206 | |
Home equity lines | | | 201 | | | | 245 | | | | 24 | | | | 245 | | | | 14 | |
Residential real estate | | | 1,812 | | | | 1,878 | | | | 102 | | | | 1,928 | | | | 79 | |
Total real estate | | | 6,399 | | | | 6,742 | | | | 667 | | | | 6,852 | | | | 299 | |
Commercial & industrial | | | 1,965 | | | | 2,443 | | | | 1,396 | | | | 2,556 | | | | 82 | |
Consumer & other | | | - | | | | - | | | | - | | | | - | | | | - | |
Total loans | | | 8,364 | | | | 9,185 | | | | 2,063 | | | | 9,408 | | | | 381 | |
Total impaired loans | | $ | 29,268 | | | $ | 35,666 | | | $ | 2,063 | | | $ | 37,254 | | | $ | 1,406 | |
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, 2014 and December 31, 2013:
| | March 31, | | | December 31, | |
| | 2014 | | | 2013 | |
| | (in thousands) | |
Real Estate Loans: | | | | | | | | |
Construction & development | | $ | 2,080 | | | $ | 1,695 | |
Commercial real estate | | | 8,638 | | | | 9,067 | |
Home equity lines | | | 373 | | | | 402 | |
Residential real estate | | | 2,412 | | | | 2,153 | |
Total real estate | | | 13,503 | | | | 13,317 | |
Commercial & industrial | | | 3,062 | | | | 3,414 | |
Consumer & other | | | 45 | | | | - | |
Total loans | | $ | 16,610 | | | $ | 16,731 | |
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, 2014 and December 31, 2013 | |
| | Construction & Development | | | Commercial | | | Home Equity | |
| | Development | | | Real Estate | | | Lines of Credit | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | (in thousands) | |
Pass | | $ | 50,639 | | | $ | 47,826 | | | $ | 196,232 | | | $ | 193,183 | | | $ | 66,502 | | | $ | 65,429 | |
Special Mention | | | 963 | | | | 881 | | | | 3,913 | | | | 4,035 | | | | 114 | | | | 113 | |
Criticized | | | 2,080 | | | | 1,690 | | | | 13,354 | | | | 15,054 | | | | 1,397 | | | | 1,384 | |
TOTAL | | $ | 53,682 | | | $ | 50,397 | | | $ | 213,499 | | | $ | 212,272 | | | $ | 68,013 | | | $ | 66,926 | |
| | Residential | | | Commercial & | | | Consumer | |
| | Real Estate | | | Industrial | | | & Other | |
| | 2014 | | | 2013 | | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | (in thousands) | |
Pass | | $ | 47,265 | | | $ | 48,838 | | | $ | 52,906 | | | $ | 51,639 | | | $ | 4,361 | | | $ | 4,870 | |
Special Mention | | | 1,144 | | | | 979 | | | | 52 | | | | 82 | | | | 2 | | | | 3 | |
Criticized | | | 4,390 | | | | 4,298 | | | | 3,499 | | | | 3,783 | | | | 45 | | | | - | |
TOTAL | | $ | 52,799 | | | $ | 54,115 | | | $ | 56,457 | | | $ | 55,504 | | | $ | 4,408 | | | $ | 4,873 | |
During 2014 and 2013, 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 $53,000 of available commitments for troubled debt restructurings outstanding at March 31, 2014.
The following tables present troubled debt restructurings as of March 31, 2014 and December 31, 2013:
Troubled Debt Restructurings |
| | March 31, 2014 | |
| | | | | Non-Accrual | | | Total | |
| | Accrual Status | | | Status | | | Modifications | |
| | # | | | Amount | | | # | | | Amount | | | # | | | Amount | |
| | ($ in thousands) | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | 1 | | | $ | 95 | | | | 5 | | | $ | 1,504 | | | | 6 | | | $ | 1,599 | |
Commercial real estate | | | 12 | | | | 7,540 | | | | 6 | | | | 2,680 | | | | 18 | | | | 10,220 | |
Home equity lines | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | |
Residential real estate | | | 11 | | | | 2,055 | | | | 2 | | | | 241 | | | | 13 | | | | 2,296 | |
Total real estate | | | 24 | | | | 9,690 | | | | 13 | | | | 4,425 | | | | 37 | | | | 14,115 | |
Commercial & industrial | | | 2 | | | | 455 | | | | 2 | | | | 98 | | | | 4 | | | | 553 | |
Consumer & other | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | |
Total loans | | | 26 | | | $ | 10,145 | | | | 15 | | | $ | 4,523 | | | | 41 | | | $ | 14,668 | |
| | December 31, 2013 | |
| | | | | Non-Accrual | | | Total | |
| | Accrual Status | | | Status | | | Modifications | |
| | # | | | Amount | | | # | | | Amount | | | # | | | Amount | |
| | ($ in thousands) | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | 1 | | | $ | 105 | | | | 6 | | | $ | 1,111 | | | | 7 | | | $ | 1,216 | |
Commercial real estate | | | 12 | | | | 7,783 | | | | 6 | | | | 2,860 | | | | 18 | | | | 10,643 | |
Home equity lines | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | |
Residential real estate | | | 11 | | | | 2,103 | | | | 2 | | | | 246 | | | | 13 | | | | 2,349 | |
Total real estate | | | 24 | | | | 9,991 | | | | 14 | | | | 4,217 | | | | 38 | | | | 14,208 | |
Commercial & industrial | | | 2 | | | | 390 | | | | 2 | | | | 432 | | | | 4 | | | | 822 | |
Consumer & other | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | |
Total loans | | | 26 | | | $ | 10,381 | | | | 16 | | | $ | 4,649 | | | | 42 | | | $ | 15,030 | |
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 indicate that performance will not continue.
The following tables present newly restructured loans that occurred during the three months ended March 31, 2014 and 2013, respectively:
| | New Troubled Debt Restructurings | |
| | Three Months Ended March 31, 2014 | |
| | 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 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | |
Total real estate | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | |
Consumer & other | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | |
Total loans | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Post-Modification Outstanding Recorded Investment: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real Estate Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction & development | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | |
Total real estate | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | |
Consumer & other | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | | | | 0 | | | | - | |
Total loans | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | | | | 0 | | | $ | - | |
| | | |
| | Three Months Ended March 31, 2013 | |
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 | |
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, 2014 and 2013, respectively:
TDRs with a payment default occurring within 12 months of restructure
| | During the three months ended | |
| | March 31, 2014 | | | March 31, 2013 | |
| | # | | | Amount | | | # | | | Amount | |
| | ($ in thousands) | |
Real Estate Loans: | | | | | | | | | | | | | | | | |
Commercial real estate | | | 0 | | | $ | - | | | | 1 | | | $ | 119 | |
Residential real estate | | | 0 | | | | - | | | | 0 | | | | - | |
Total real estate | | | 0 | | | | - | | | | 1 | | | | 119 | |
Commercial & industrial | | | 0 | | | | - | | | | 0 | | | | - | |
Total loans | | | 0 | | | $ | - | | | | 1 | | | $ | 119 | |
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 Accounting Standards 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 and corporate debt 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 were no changes in valuation techniques for the three months ended March 31, 2013; 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 ended March 31, 2014 and 2013.
| | Interest Rate Lock Commitments | |
| | Level 3 | |
| | Fair Value | | | Fair Value | |
| | (in thousands) | |
| | | | | | |
Balance, December 31, 2013 and 2012 | | $ | - | | | $ | 56 | |
Gains (losses) included in other income | | | - | | | | (56 | ) |
Transfers in and out | | | - | | | | - | |
Balance, March 31, 2014 and 2013 | | $ | - | | | $ | - | |
Assets measured at fair value on a recurring basis at March 31, 2014 and December 31, 2013 are summarized below:
| | Assets | | | | | | | | | | |
| | Measured at | | | Fair Value Measured Using | |
Description | | Fair Value | | | Level 1 | | | Level 2 | | | Level 3 | |
| | (in thousands) | |
| | | | | | | | | | | | |
At March 31, 2014: | | | | | | | | | | | | | | | | |
Securities available-for-sale: | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 23,694 | | | $ | - | | | $ | 23,694 | | | $ | - | |
Mortgage-backed securities | | | 23,032 | | | | - | | | | 23,032 | | | | - | |
Corporate securities | | | 14,431 | | | | - | | | | 13,931 | | | | 500 | |
Asset backed securities | | | 3,960 | | | | - | | | | 1,960 | | | | 2,000 | |
Unrestricted stock | | | 74 | | | | 74 | | | | - | | | | - | |
Total available-for-sale securities | | | 65,191 | | | | 74 | | | | 62,617 | | | | 2,500 | |
Loans held for sale | | | 30,218 | | | | - | | | | 30,218 | | | | - | |
Total | | $ | 95,409 | | | $ | 74 | | | $ | 92,835 | | | $ | 2,500 | |
| | | | | | | | | | | | | | | | |
At December 31, 2013: | | | | | | | | | | | | | | | | |
Securities available-for-sale: | | | | | | | | | | | | | | | | |
Municipal securities | | $ | 23,609 | | | $ | - | | | $ | 23,609 | | | $ | - | |
Mortgage-backed securities | | | 20,962 | | | | - | | | | 20,962 | | | | - | |
Corporate securities | | | 15,306 | | | | 5,924 | | | | 9,382 | | | | - | |
Asset backed securities | | | 2,060 | | | | - | | | | 2,060 | | | | - | |
Unrestricted stock | | | 79 | | | | 79 | | | | - | | | | - | |
Total available-for-sale securities | | | 62,016 | | | | 6,003 | | | | 56,013 | | | | - | |
Loans held for sale | | | 28,382 | | | | - | | | | 28,382 | | | | - | |
Total | | $ | 90,398 | | | $ | 6,003 | | | $ | 84,395 | | | $ | - | |
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, 2014 and December 31, 2013, 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.
Assets measured at fair value on a non-recurring basis at March 31, 2014 and December 31, 2013 are summarized below:
| | Assets | | | | | | | | | | |
| | Measured at | | | Fair Value Measured Using | |
Description | | Fair Value | | | Level 1 | | | Level 2 | | | Level 3 | |
| | (in thousands) | |
| | | | | | | | | | | | |
At March 31, 2014: | | | | | | | | | | | | | | | | |
Impaired loans | | $ | 26,581 | | | $ | - | | | $ | - | | | $ | 26,581 | |
Other real estate owned | | | 1,494 | | | | - | | | | - | | | | 1,494 | |
| | | | | | | | | | | | | | | | |
At December 31, 2013: | | | | | | | | | | | | | | | | |
Impaired loans | | $ | 27,205 | | | $ | - | | | $ | - | | | $ | 27,205 | |
Other real estate owned | | | 2,329 | | | | - | | | | - | | | | 2,329 | |
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, 2014, the significant unobservable inputs used in the fair value measurements were as follows:
| | | | | | | Significant | | Significant |
| | | | | Valuation | | Unobservable | | Unobservable |
Description | | Fair Value | | | Technique | | Inputs | | Input Value |
| | ($ in thousands) | | | | | | | |
At March 31, 2014: | | | | | | | | | | |
Impaired loans | | $ | 26,581 | | | Discounted appraisals | | Collateral discounts | | 8.00%-10.00% |
| | | | | | Discounted cash flows | | Cash flow estimates/ discounted rates | | 0% - 100% / original note rate |
Other real estate owned | | | 1,494 | | | Discounted appraisals | | Collateral discounts | | 8.00%-10.00% |
| | | | | | | | | | |
At December 31, 2013: | | | | | | | | | | |
Impaired loans | | $ | 27,205 | | | Discounted appraisals | | Collateral discounts | | 8.00%-10.00% |
| | | | | | Discounted cash flows | | Cash flow estimates/ discounted rates | | 0% - 100% / original note rate |
Other real estate owned | | | 2,329 | | | Discounted appraisals | | Collateral discounts | | 8.00%-10.00% |
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:
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, 2014, there were no fair value adjustments related to $16,575,000 of securities held to maturity.
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 300 basis points higher than the actual current rate over an estimated remaining term of 13.25 years in 2014 and 13.50 years in 2013. The trust preferred debt was issued at favorable rates in 2004, and current rates are approximately 300 basis points higher when available. The Basel III capital guidelines allow for inclusion of trust preferred securities as Tier 1 capital for banks with less than $5 billion in assets.
The following presents the carrying amount, fair value, and placement in the fair value hierarchy of financial instruments at March 31, 2014 and December 31, 2013. 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) | |
| | (in thousands) | |
March 31, 2014 | | | |
Financial Instruments - Assets | | | | | | | | | | | | | | | | | | | | |
Investment securities held-to-maturity | | $ | 16,575 | | | $ | 16,535 | | | $ | - | | | $ | 16,535 | | | $ | - | |
Net non-impaired loans held for investment | | | 413,988 | | | | 415,985 | | | | - | | | | - | | | | 415,985 | |
| | | | | | | | | | | | | | | | | | | | |
Financial Instruments - Liabilities | | | | | | | | | | | | | | | | | | | | |
Time deposits | | | 146,244 | | | | 147,476 | | | | - | | | | - | | | | 147,476 | |
Trust preferred subordinated debt | | | 10,310 | | | | 7,442 | | | | - | | | | - | | | | 7,442 | |
| | | | | | | | | | | | | | | | | | | | |
December 31, 2013 | | | | | | | | | | | | | | | | | | | | |
Financial Instruments - Assets | | | | | | | | | | | | | | | | | | | | |
Investment securities held-to-maturity | | $ | 14,810 | | | $ | 14,462 | | | $ | - | | | $ | 14,462 | | | $ | - | |
Net non-impaired loans held for investment | | | 409,219 | | | | 411,871 | | | | - | | | | - | | | | 411,871 | |
| | | | | | | | | | | | | | | | | | | | |
Financial Instruments - Liabilities | | | | | | | | | | | | | | | | | | | | |
Time deposits | | | 151,216 | | | | 152,710 | | | | - | | | | - | | | | 152,710 | |
Trust preferred subordinated debt | | | 10,310 | | | | 7,432 | | | | - | | | | - | | | | 7,432 | |
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. Hedging was discontinued in the first quarter of 2013 due to economic reasons. There were no derivative instruments outstanding at March 31, 2014 or December 31, 2013.
The Company currently sells mortgage loans on a best efforts basis whereby optional commitments to sell mortgage loans are consummated at approximately the same time that optional commitments are given to borrowers to originate the loans. The below presents the aggregate fair value and aggregate unpaid principal of loans held for sale at March 31, 2014 and December 31, 2013:
| | March 31, 2014 | | | December 31, 2013 | |
| | | | | | | | 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 | | $ | 30,218 | | | $ | 29,928 | | | $ | 290 | | | $ | 28,382 | | | $ | 28,185 | | | $ | 197 | |
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 operations. The following table details net gains (losses) resulting from changes in fair value of these loans which were recorded in mortgage banking income in the consolidated statements of operations during the three months ended March 31, 2014 and 2013, 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, | |
| | 2014 | | | 2013 | |
| | (in thousands) | |
Net gains (losses) resulting from changes in fair value | | $ | 93 | | | $ | (633 | ) |
Note N – Impact of recently adopted accounting standards
On January 17, 2014, the FASB issued ASU 2014-04,Receivables—Troubled Debt Restructurings by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure (a consensus of the FASB Emerging Issues Task Force),to clarify when an in substance repossession or foreclosure occurs, and address the diversity in practice regarding when a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan such that the loan receivable should be derecognized and the real estate property recognized (i.e., taken possession of the real estate). Specifically, an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) obtaining legal title upon completion of a foreclosure or (2) obtaining interest in the property in satisfaction of the loan through a deed in lieu of foreclosure or through a similar legal agreement. Additionally, the ASU requires interim and annual disclosure of both (1) the amount of foreclosed real estate held and (2) the recorded investment in mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. The amendments will be effective for the Company on a prospective basis for interim and annual reporting periods beginning January 1, 2015. Early adoption and a modified retrospective application are permitted. These amendments are not expected to have a material effect on the Company’s statement of financial position.
On January 15, 2014, the FASB issued ASU 2014-01,Investments—Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Qualified Affordable Housing Projects (a consensus of the FASB Emerging Issues Task Force),to provide guidance on accounting for investments by a reporting entity in flow-through limited liability entities that manage or invest in affordable housing projects that qualify for the low-income housing tax credit. The ASU modifies the conditions that an entity must meet to be eligible to use a method other than the equity or cost methods to account for qualified affordable housing project investments. The ASU permits reporting entities to make an accounting policy election to account for their investments in qualified affordable housing projects using the proportional amortization method if those conditions are met. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received and recognizes the net investment performance in the income statement as a component of income tax expense (benefit). Further, the decision to apply the proportional amortization method of accounting is an accounting policy decision that should be applied consistently to all qualifying affordable housing project investments rather than a decision to be applied to individual investments. An entity that has used the effective yield method to account for its investments in qualified affordable housing project before the date of adoption may continue to apply the effective yield method for those preexisting investments. The amendments will be effective for the Company on a retrospective basis for interim and annual reporting periods beginning January 1, 2015. Early adoption is permitted. The Company is evaluating the impact of the amendments on its consolidated financial statements.
In February 2013, the FASB issued ASU No. 2013-02 on the topic ofComprehensive Income. The amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. However, in certain circumstances the amendments do require an entity to present, either on the face of the statement where net income is presented or in the notes, the effects on the line items of net income of significant amounts reclassified out of accumulated other comprehensive 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 July 2013, the FASB issued ASU No. 2013-11 on the topic ofIncome Taxes.The amendments eliminate the diversity in practice regarding presentation of unrecognized tax benefits when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. Under the provisions of the ASU, an unrecognized tax benefit, or a portion of an unrecognized tax benefit, should be presented in the financial statements as a reduction to a deferred tax asset unless certain criteria are met. The amendments were effective for the Company on a prospective basis beginning January 1, 2014. These amendments did not have a material effect 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, 2014. 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, 2014 and December 31, 2013, pre-approved but unused lines of credit for loans totaled approximately $158,862,000 and $159,756,000, respectively. In addition, we had $2,289,000 and $1,701,000 in standby letters of credit at March 31, 2014 and December 31, 2013, 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.
The Company leases land for its main office, five loan production offices, and two branch facilities under operating leases. Total future minimum lease payments, excluding renewal options, at March 31, 2014 under the leases are as follows:
| | (in thousands) | |
Due in one year | | $ | 588 | |
Due in Years 2 and 3 | | | 842 | |
Due in Years 4 and 5 | | | 670 | |
Due after Year 5 | | | 3,092 | |
| | $ | 5,192 | |
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, 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 $4.4 million, or 0.7%, from $661.8 million at December 31, 2013, to $657.4 million at March 31, 2014. During the three months ended March 31, 2014, cash and due from banks, interest-bearing deposits with banks and investment securities decreased by $9.7 million while loans held-for-sale increased $1.8 million, and loans held for investment increased $4.8 million. Average loans held for investment have increased for the past three quarters which reverses a 3.5 year decline. Although loans held-for-sale increased at quarter end, the average balances outstanding declined to $21.0 million in the first quarter of 2014 from $91.8 million in the first quarter of 2013 due to declining originations. Our mortgage division originates and sells residential mortgage loans through other banks, brokers, our retail offices and five loan production offices. Originations for the first quarter of 2014 were approximately $100 million compared to $290 million in first quarter of 2013. The decline in originations in 2014 was negatively impacted by a decrease in refinancing by borrowers due to higher interest rates and by severe weather.
Liabilities. Total deposits decreased by $3.2 million, or 0.6%, from $579.1 million at December 31, 2013, to $575.9 million at March 31, 2014. Due to our 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 decreased $1.4 million and FHLB advances were down slightly in the first three months of 2014. We had approximately $22.9 million in out-of-market time deposits from other institutions and $15.9 million in brokered deposits at March 31, 2014, a decrease of $2.7 million in these two types of accounts from December 31, 2013.
Stockholders’ Equity. Total stockholders’ equity increased $0.4 million at March 31, 2014 to $50.0 million from $49.6 million at December 31, 2013, due primarily to an increase in other comprehensive income and from retained net income.
Comparison of Results of Operations for the Three Months Ended March 31, 2014 and 2013
General. Net income was $265,000 and $1,718,000 for the first quarter of 2014 and 2013, respectively. Net income available to common stockholders was $74,000, or $0.02 per diluted share, for the three months ended March 31, 2014 compared to $1,414,000, or $0.42 per diluted share, for the three months ended March 31, 2013. Net income available to common stockholders represents net income less preferred stock dividends and related discount accretion. Lower net income in 2014 resulted primarily from a 66% decline in residential mortgage loan originations and sales, and related fee income in our mortgage division and from a higher provision for loan losses. Our mortgage division incurred a net loss of $435,000 in the first quarter of 2014 compared to net income of $687,000 in the first quarter of 2013. The commercial/retail bank realized net income of $756,000 and $1,128,000 in the first quarter of 2014 and 2013, respectively. 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. Economic conditions have gradually improved since 2011 in our primary markets as evidenced by decreasing loan charge-offs and impaired loans.
Net interest income. Net interest income of $5,558,000 for the three months ended March 31, 2014 decreased $505,000 from the first quarter of 2013. The net yield on interest earning assets, adjusted to a fully taxable basis, decreased to 3.75% in the first quarter of 2014 from 3.94% in the first quarter of 2013. The decrease in the net yield on interest-earning assets resulted from a greater decline in the yields on interest-earning assets than the decline in yields on interest-bearing liabilities. Due to slow economic growth in our primarily markets, competition for commercial real estate and business loans, which represent the majority of our loans held for investment, has increased. Due to the low short term interest rate environment which has persisted for several years, it has become increasingly difficult to lower deposit interest rates to match the decrease in loan and investment yields. A shift in average balances from loans held for sale to interest bearing deposits and investments also negatively impacted the net yield on interest earning assets. Average interest bearing deposits, investments, and loans held for investment all increased compared to a $70.9 million decline in average loans held for sale in the first quarter of 2014 from the first quarter of 2013. While the net yield on interest earning assets was down in the first quarter of 2014 from the first quarter of 2013, it is higher than the previous three sequential quarters due to progress in deploying the excess liquidity from loans held for sale into loans and investments. Average non-interest bearing demand deposits which increased 13.8% in the first quarter of 2014 from the first quarter of 2013 are a major focus of the Bank. The five year compounded annual growth rate for non-interest bearing demand deposits was 23.7% as of December 31, 2013.
Net Interest Income and Average Balance Analysis
| | For the Three Months Ended March 31, | |
| | 2014 | | | 2013 | |
| | 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 | | $ | 62,130 | | | $ | 60 | | | | 0.39 | % | | $ | 45,549 | | | $ | 18 | | | | 0.16 | % |
Non-taxable investments (2.) | | | 18,738 | | | | 213 | | | | 4.61 | % | | | 11,448 | | | | 158 | | | | 5.60 | % |
Taxable investments | | | 61,260 | | | | 491 | | | | 3.25 | % | | | 31,147 | | | | 248 | | | | 3.23 | % |
Loans held for sale | | | 20,980 | | | | 211 | | | | 4.08 | % | | | 91,839 | | | | 789 | | | | 3.48 | % |
Loans (3.) | | | 454,039 | | | | 5,543 | | | | 4.95 | % | | | 449,704 | | | | 5,931 | | | | 5.35 | % |
Interest-earning assets | | | 617,147 | | | | 6,518 | | | | | | | | 629,687 | | | | 7,144 | | | | | |
Interest-earning assets | | | | | | | | | | | 4.28 | % | | | | | | | | | | | 4.60 | % |
| | | | | | | | | | | | | | | | | | | | | | | | |
Non interest-earning assets | | | 40,812 | | | | | | | | | | | | 48,686 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 657,959 | | | | | | | | | | | $ | 678,373 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Interest checking | | $ | 43,251 | | | $ | 8 | | | | 0.08 | % | | $ | 41,130 | | | $ | 13 | | | | 0.13 | % |
Money market and savings | | | 296,662 | | | | 228 | | | | 0.31 | % | | | 297,956 | | | | 307 | | | | 0.42 | % |
Time certificates and IRAs | | | 148,560 | | | | 418 | | | | 1.14 | % | | | 173,476 | | | | 520 | | | | 1.22 | % |
Other borrowings | | | 25,212 | | | | 164 | | | | 2.64 | % | | | 27,741 | | | | 188 | | | | 2.75 | % |
Total interest-bearing liabilities | | | 513,685 | | | | 818 | | | | | | | | 540,303 | | | | 1,028 | | | | | |
Cost on average | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | 0.65 | % | | | | | | | | | | | 0.77 | % |
Non-interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | | 87,597 | | | | | | | | | | | | 76,952 | | | | | | | | | |
Other liabilities | | | 6,736 | | | | | | | | | | | | 6,449 | | | | | | | | | |
Total non-interest-bearing liabilities | | | 94,333 | | | | | | | | | | | | 83,401 | | | | | | | | | |
Total liabilities | | | 608,018 | | | | | | | | | | | | 623,704 | | | | | | | | | |
Stockholders' equity | | | 49,941 | | | | | | | | | | | | 54,669 | | | | | | | | | |
Total liabilities and equity | | $ | 657,959 | | | | | | | | | | | $ | 678,373 | | | | | | | | | |
Net interest income | | | | | | $ | 5,700 | | | | | | | | | | | $ | 6,116 | | | | | |
Net yield on average interest-earning assets | | | | | | | | | | | 3.75 | % | | | | | | | | | | | 3.94 | % |
Interest rate spread | | | | | | | | | | | 3.64 | % | | | | | | | | | | | 3.83 | % |
| (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 $770,000 and $400,000 for the three months ended March 31, 2014 and 2013, respectively. The amount of the provision for loan losses increased in 2014 primarily because of an additional allowance of $540,000 required on one impaired loan relationship based on updated collateral and cash flow assessments. 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 $1,750,000 for the three months ended March 31, 2014, as compared to $4,314,000 for the three months ended March 31, 2013. Service charges increased $47,000, or 18.7%, based on increased commercial deposit services and related pricing. Mortgage banking income decreased $2,562,000, or 65.8% due to a decrease of approximately 66% in residential mortgage loan originations and related sales resulting from sharply lower refinances by borrowers due to higher interest rates and from less home purchase activity due to cold weather. Based on recent applications, residential loan originations could be 35% to 45% higher in the second quarter of 2014 compared to the first quarter of 2014. The mortgage division has also recently hired account representatives in Texas and Florida in an effort to expand its footprint and increase originations. Approximately 85% of the mortgage division originations were from North Carolina and Virginia with nine other states accounting for the remainder of the originations during the first quarter of 2014.
Non-interest expense.Total non-interest expense amounted to $6,335,000 and $7,382,000 for the three months ended March 31, 2014 and 2013, respectively. Salaries and employee benefits decreased $913,000, or 19.2%, from reductions in administrative positions in our mortgage division and from sharply lower incentive compensation in our mortgage division along with lower incentive compensation in our retail/commercial bank. The number of full-time equivalent employees decreased to 194 at March 31, 2014 from 215 at March 31, 2013. Foreclosed property expense declined $226,000, or 68.3% to $105,000 in the first quarter of 2014 due to decreased real estate impairment charges and lower expenses maintaining fewer real estate owned properties. Professional fees increased $272,000, or 146.2% in the first quarter of 2014 to $458,000 due primarily to legal fees involving several major loan collection efforts. Other expense was down $250,000, or 42.9% in the first quarter of 2014 due to lower loan related expenses associated with originating residential mortgage loans.
Income taxes.An income tax benefit of $62,000 was realized in the first quarter of 2014 because tax credits of $93,000 exceeded tax expense which was reduced by higher non-taxable income from municipal interest and increase in cash value of life insurance as a percentage of taxable income. Income tax expense as a percentage of net income before income taxes was 33.8% in the first quarter of 2013.
Asset Quality
Non-performing assets, composed of other real estate owned and non-accrual loans, totaled $18,104,000 at March 31, 2014, compared to $19,060,000 at December 31, 2013. Non-performing assets, as a percentage of total assets, was 2.75% at March 31, 2014, compared to 2.88% at December 31, 2013. There were no loans 90 days or more past due and still accruing interest at March 31, 2014 and December 31, 2013, respectively. Other real estate owned was $1,494,000 at March 31, 2014 and $2,329,000 at December 31, 2013. Non-performing assets have declined substantially from 2010 and 2011 due to success in disposing of problem loans and assets, from reduction in new additions to non-performing assets, and from an improved economy. Impaired but still performing loans were $12,825,000 and $12,537,000 at March 31, 2014 and December 31, 2013, respectively.
Loans are graded according to an internal loan rating classification system, and “criticized loans” represent adversely classified loans with identified weaknesses and potential or identified losses of principal and/or interest due. Criticized loans decreased to $24,765,000 at March 31, 2014 from $26,209,000 at December 31, 2013 and $37,820,000 at December 31, 2012 due to continuing efforts to improve asset quality. Loan rating classification information is detailed in Note K to the consolidated financial statements as of March 31, 2014.
The decrease in criticized loans in 2014 and 2013 from 2012 resulted from success in disposing of problem loans, from reduction in new additions to criticized loans as a result of an improved credit culture, and from an improving economy. The economic conditions in our primary markets in North Carolina, have improved as evidenced by a drop in the unemployment rate. The seasonally adjusted unemployment rate in North Carolina decreased to 6.3% in March 2014 from 8.5% in March 2013. North Carolina’s seasonally adjusted unemployment rate of 6.3% compares favorably to 6.7% for the United States. A large portion of our loans are made to businesses and real estate developers and are secured by real estate. Real estate prices have improved in our markets but are still lower than in 2008 in many areas.
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 $2,854,000 at March 31, 2014 from $2,063,000 at December 31, 2013, and impaired loans increased to $29,435,000 at March 31, 2014 from $29,269,000 at December 31, 2013. The specific portion of our allowance relating to impaired loans increased in 2014 primarily because one impaired commercial and industrial loan relationship required additional loan loss provisions of $540,000 based on updated collateral and cash flow assessments. The general portion of our allowance for loan losses decreased to $5,435,000 on non-impaired loans of $419,423,000 at March 31, 2014 from $5,600,000 on non-impaired loans of $414,819,000 at December 31, 2013. 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 0.10% on loans secured by multi-family properties to 3.10% on construction and development loans, to categories of non-impaired loans at each period end. We have used the latest twelve quarters to determine the estimated loss ratios inherent in the loan portfolio since 2012. 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 a minor unallocated allowance, was $724,000 and $708,000 at March 31, 2014 and December 31, 2013, respectively.
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 $144,000 for the three months ended March 31, 2014 compared to $105,000 for the same period in 2013.
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, non-interest income and proceeds from loans sales related to residential mortgage banking, 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, bank term deposits, 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 2014, our levels of short-term liquidity decreased due to growth in loans and investment securities and a small decrease in deposits. Short-term liquidity in the form of cash and due from banks and interest-bearing deposits in banks, decreased to $49.5 million at March 31, 2014 from $64.9 million at December 31, 2013. The decline in short-term liquidity at March 31, 2014 assisted our efforts to improve our net interest margin. Our current liquidity levels are near historical peaks and are adequate to meet our anticipated future needs. 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 $179 million at March 31, 2014.
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. Capital ratios for Carolina Bank were as follows at March 31, 2014 and December 31, 2013, respectively: Tier 1 leverage – 8.97%, 8.86%; Tier 1 risk-based – 11.13%, 11.19%; Total risk-based – 13.79%, 13.85%. As of March 31, 2014 and December 31, 2013, our levels of capital exceeded all applicable published regulatory requirements.
Due to our historical growth, the recent difficult economic environment, increased regulatory capital requirements, and our anticipation of continued growth, we issued $16 million in preferred stock to the United States Treasury under the Capital Purchase Program in January 2009 to increase our capital which could further support future growth and assist us in meeting future regulatory capital requirements. The United States Treasury sold our preferred stock to private investors in 2013, and we subsequently repurchased $5.0 million of the preferred stock from private investors. We also repurchased a warrant for common stock granted to the United States Treasury as part of the Capital Purchase Program for $1.8 million in 2013. As a result of these repurchases, our capital ratios declined slightly during 2013.
During 2013, Basel III capital requirements were adopted by United States banking regulators. The Basel III regulations establish a common equity Tier 1 capital requirement of 4.5% in 2015 and 7.0% by 2019. The new regulations change risk weights for certain on and off balance sheet assets and require deductions from capital for certain types of assets. We are currently evaluating the new Basel III capital requirements but believe we will be in compliance prior to the effective dates.
Interest Rate Sensitivity
Interest rate sensitivity management is concerned with the timing and magnitude of re-pricing assets compared to liabilities and is a part of asset/liability management. It is the objective of interest rate sensitivity management to generate stable growth in net interest income, and to control the risks associated with interest rate movements. We measure interest rate risk by using simulation analysis. Prior to 2010, simulation analysis indicated, in the absence of growth or changes in the mix of assets and liabilities, our net interest income generally increased when short-term interest rates rose and declined when short-term interest rates fell. In late 2010, we set our Carolina Bank prime at 4.50% when the Wall Street Journal Prime declined to 3.25% with the expectation that the Carolina Bank prime would not rise again until the Wall Street Journal Prime exceeded 4.50%. Our simulation analysis as of March 31, 2014 indicates that our net interest margin will decline approximately 2.5% in one year, if interest rates rise gradually 1% over a one year time period, and will decline 3.6% over a one year time period if interest rates rise gradually 4% over a one year time period. The delay in adjusting our loans tied to the Carolina Bank prime or at floors is a reason for the potential decline in net interest income as the Wall Street Journal Prime increases. We have also increased our fixed rate loans and investments in recent quarters, and customers have shown an increased preference for short-term deposits over the past few years, all which have increased our risk to higher interest rates.
Inflation
Since our assets and liabilities are primarily monetary in nature, our performance is more affected by changes in interest rates than by inflation. Interest rates generally increase as the rate of inflation increases, but the magnitude of the change in rates may not necessarily be the same.If inflation is accompanied by a rise in interest rates, our net interest income will fall as noted under “Interest Rate Sensitivity” and our mortgage banking income could fall as fewer borrowers qualify for new loans.
While the effect of inflation on a financial institution is normally not as significant as is its influence on those businesses which have large investments in plant and inventories, it does have an effect. During periods of high inflation, there are normally corresponding increases in the money supply, and financial institutions will normally experience above average growth in assets, loans and deposits. Also, general increases in the prices of goods and services will result in increased operating expenses.
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, 2014. 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 2014. 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 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, 2014, 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, 2014 | By: | /s/ Robert T. Braswell |
| | Robert T. Braswell |
| | President and Chief Executive Officer |
| | |
Date: May 14, 2014 | 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. |
| | |
101 | | Interactive data files providing financial information from the Registrant’s Quarterly report on Form 10-Q for the quarterly period ended March 31, 2014, in XBRL (eXetensible Business Reporting Language). |