Exhibit 13
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_001.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_002.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_003.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_004.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_005.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_006.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_007.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
INTRODUCTION
CSB Bancorp, Inc. (the “Company” or “CSB”) was incorporated under the laws of the State of Ohio in 1991 and is a registered bank holding company. The Company’s wholly-owned subsidiaries are The Commercial and Savings Bank (the “Bank”) and CSB Investment Services, LLC, inactive. The Bank is chartered under the laws of the State of Ohio and was organized in 1879. The Bank is a member of the Federal Reserve System, with deposits insured by the Federal Deposit Insurance Corporation, and its primary regulators are the Ohio Division of Financial Institutions and the Federal Reserve Board.
The Company, through the Bank, provides retail and commercial banking services to its customers including checking and savings accounts, time deposits, cash management, safe deposit facilities, personal loans, commercial loans, real estate mortgage loans, installment loans, IRAs, night depository facilities and trust and brokerage services. Its customers are located primarily in Holmes, Tuscarawas, Wayne, Stark and portions of surrounding counties in Ohio.
The Company’s market area has historically exhibited relatively stable economic conditions; however, a pronounced slowdown in economic activity became evident in the latter half of 2008 and continued through mid 2010. Unemployment levels in Holmes County have generally been among the lowest in the State of Ohio, while the balance of the Company’s market area typically experiences unemployment levels similar to the state average. Unemployment in the Company’s market area peaked during 2010 and improved steadily thereafter, with average unemployment at December 2012 approaching historical norm. Residential real estate properties realized moderate reductions in value during the slowdown and most appraisals continue to be below their valuations at the height of the market.
FORWARD-LOOKING STATEMENTS
Certain statements contained in Management’s Discussion and Analysis of Financial Condition and Results of Operations are not related to historical results, but are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements involve a number of risks and uncertainties. Any forward-looking statements made by the Company herein and in future reports and statements are not guarantees of future performance, and actual results may differ materially from those in forward-looking statements because of various risk factors as discussed in this annual report and the Company’s annual report on Form 10-K. The Company does not undertake, and specifically disclaims, any obligation to publicly release the result of any revisions to any forward-looking statements to reflect the occurrence of unanticipated events or circumstances after the date of such statements.
8 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
SELECTED FINANCIAL DATA
The following table sets forth certain selected consolidated financial information:
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | | | 2009 | | | 2008 | |
Statements of income: | | | | | | | | | | | | | | | | | | | | |
Total interest income | | $ | 20,584 | | | $ | 20,018 | | | $ | 20,390 | | | $ | 22,105 | | | $ | 20,621 | |
Total interest expense | | | 2,978 | | | | 3,678 | | | | 4,820 | | | | 6,340 | | | | 6,743 | |
| | | | | | | | | | | | | | | | | | | | |
Net interest income | | | 17,606 | | | | 16,340 | | | | 15,570 | | | | 15,765 | | | | 13,878 | |
Provision for loan losses | | | 823 | | | | 950 | | | | 1,235 | | | | 1,337 | | | | 333 | |
| | | | | | | | | | | | | | | | | | | | |
Net interest income after provision for loan losses | | | 16,783 | | | | 15,390 | | | | 14,335 | | | | 14,428 | | | | 13,545 | |
Noninterest income | | | 4,204 | | | | 3,508 | | | | 3,275 | | | | 3,243 | | | | 3,033 | |
Noninterest expense | | | 14,450 | | | | 13,609 | | | | 12,546 | | | | 12,746 | | | | 11,311 | |
| | | | | | | | | | | | | | | | | | | | |
Income before income taxes | | | 6,537 | | | | 5,289 | | | | 5,064 | | | | 4,925 | | | | 5,267 | |
Income tax provision | | | 1,990 | | | | 1,602 | | | | 1,568 | | | | 1,534 | | | | 1,730 | |
| | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 4,547 | | | $ | 3,687 | | | $ | 3,496 | | | $ | 3,391 | | | $ | 3,537 | |
| | | | | | | | | | | | | | | | | | | | |
Per share of common stock: | | | | | | | | | | | | | | | | | | | | |
Basic income per share | | $ | 1.66 | | | $ | 1.35 | | | $ | 1.28 | | | $ | 1.24 | | | $ | 1.43 | |
Diluted income per share | | | 1.66 | | | | 1.35 | | | | 1.28 | | | | 1.24 | | | | 1.43 | |
Dividends | | | 0.72 | | | | 0.72 | | | | 0.72 | | | | 0.72 | | | | 0.72 | |
Book value | | | 19.17 | | | | 18.07 | | | | 17.24 | | | | 16.76 | | | | 15.89 | |
Average basic common shares outstanding | | | 2,734,889 | | | | 2,734,799 | | | | 2,734,799 | | | | 2,734,799 | | | | 2,482,335 | |
Average diluted common shares outstanding | | | 2,735,141 | | | | 2,734,838 | | | | 2,734,799 | | | | 2,734,799 | | | | 2,482,335 | |
Year-end balances: | | | | | | | | | | | | | | | | | | | | |
Loans, net | | $ | 360,000 | | | $ | 320,100 | | | $ | 311,616 | | | $ | 309,423 | | | $ | 312,897 | |
Securities | | | 134,754 | | | | 128,489 | | | | 80,667 | | | | 80,621 | | | | 81,888 | |
Total assets | | | 586,900 | | | | 551,233 | | | | 457,056 | | | | 450,666 | | | | 424,657 | |
Deposits | | | 475,443 | | | | 443,553 | | | | 353,491 | | | | 329,486 | | | | 305,453 | |
Borrowings | | | 56,664 | | | | 56,234 | | | | 54,927 | | | | 73,774 | | | | 73,889 | |
Shareholders’ equity | | | 52,453 | | | | 49,429 | | | | 47,154 | | | | 45,822 | | | | 43,468 | |
Average balances: | | | | | | | | | | | | | | | | | | | | |
Loans, net | | $ | 338,441 | | | $ | 314,670 | | | $ | 309,121 | | | $ | 313,726 | | | $ | 260,132 | |
Securities | | | 132,567 | | | | 93,851 | | | | 77,967 | | | | 75,597 | | | | 70,680 | |
Total assets | | | 564,875 | | | | 471,329 | | | | 445,649 | | | | 427,613 | | | | 357,667 | |
Deposits | | | 453,526 | | | | 367,865 | | | | 334,073 | | | | 304,902 | | | | 257,478 | |
Borrowings | | | 57,735 | | | | 52,717 | | | | 62,951 | | | | 75,734 | | | | 60,472 | |
Shareholders’ equity | | | 51,384 | | | | 48,674 | | | | 47,081 | | | | 45,184 | | | | 38,308 | |
Select ratios: | | | | | | | | | | | | | | | | | | | | |
Net interest margin, tax equivalent basis | | | 3.36 | % | | | 3.71 | % | | | 3.73 | % | | | 3.93 | % | | | 4.13 | % |
Return on average total assets | | | 0.80 | | | | 0.78 | | | | 0.78 | | | | 0.79 | | | | 0.99 | |
Return on average shareholders’ equity | | | 8.85 | | | | 7.57 | | | | 7.43 | | | | 7.51 | | | | 9.23 | |
Average shareholders’ equity as a percent of average total assets | | | 9.10 | | | | 10.33 | | | | 10.56 | | | | 10.57 | | | | 10.71 | |
Net loan charge-offs (recoveries) as a percent of average loans | | | 0.09 | | | | 0.28 | | | | 0.40 | | | | 0.21 | | | | (0.01 | ) |
Allowance for loan losses as a percent of loans at year-end | | | 1.26 | | | | 1.26 | | | | 1.28 | | | | 1.29 | | | | 1.07 | |
Shareholders’ equity as a percent of total year-end assets | | | 8.94 | | | | 8.97 | | | | 10.32 | | | | 10.17 | | | | 10.24 | |
Dividend payout ratio | | | 43.30 | | | | 53.40 | | | | 56.32 | | | | 58.06 | | | | 50.99 | |
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 9
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
RESULTS OF OPERATIONS
Net Income
CSB’s 2012 net income was $4.5 million while basic and diluted earnings per share were $1.66, as compared to $3.7 million or $1.35 per share for the year ended 2011. Net income increased 23.3% during 2012 as compared to 2011, due primarily to a $1.3 million increase in total net interest income and a $696 thousand increase in noninterest income. Partially offsetting the higher revenue were increases in noninterest expenses and federal income taxes. Return on average assets was 0.80% in 2012 compared to 0.78% in 2011, and return on average shareholders’ equity was 8.85% in 2012 as compared to 7.57% in 2011.
Net income for 2011 was $3.7 million, an increase of $191 thousand or 5.5% from 2010. Basic and diluted net income per share was $1.35 in 2011 as compared to $1.28 in 2010. Net income increased in 2011 primarily due to a $770 thousand increase in net interest income, a $233 thousand increase in other noninterest income and a decrease in provision for loan losses of $285 thousand. Partially offsetting the increase to net income was a $1.1 million increase in noninterest expenses. Return on average assets was 0.78% in 2011 and 2010, and return on average shareholders’ equity was 7.57% in 2011 as compared to 7.43% in 2010.
Net Interest Income
| | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | |
Net interest income | | $ | 17,606 | | | $ | 16,340 | | | $ | 15,570 | |
Taxable equivalent(1) | | | 290 | | | | 256 | | | | 226 | |
| | | | | | | | | | | | |
Net interest income, fully taxable equivalent | | $ | 17,896 | | | $ | 16,596 | | | $ | 15,796 | |
| | | | | | | | | | | | |
Net interest yield | | | 3.31 | % | | | 3.65 | % | | | 3.68 | % |
Taxable equivalent adjustment(1) | | | 0.05 | | | | 0.06 | | | | 0.05 | |
Net interest yield-taxable equivalent | | | 3.36 | % | | | 3.71 | % | | | 3.73 | % |
(1) | Taxable equivalent adjustments have been computed assuming a 34% tax rate. |
Net interest income is the largest source of the Company’s revenue and consists of the difference between interest income generated on earning assets and interest expense incurred on liabilities (deposits and short-term and long-term borrowings). Volumes, interest rates and composition of interest-earning assets and interest-bearing liabilities affect net interest income.
Interest income increased $566 thousand in 2012 as compared to 2011. The increase was primarily due to an increase in volume of $85 million in average earning assets. The interest rate yield on average assets declined 61 basis points during 2012.
Interest income decreased $372 thousand, or 1.8%, in 2011 as compared to 2010. This decrease was primarily due to the 34 basis point decrease on earning assets as interest rates remained at low levels in 2011.
Interest expense decreased $700 thousand, or 19.0%, for 2012 as compared to 2011, due to continued declines in average rates paid for interest bearing liabilities, from 1.05% in 2011 to 0.71% in 2012. Interest expense on deposits declined $541 thousand, even though average interest-bearing deposit balances increased by $65.1 million, or 21.9% in 2012 as compared to 2011. Interest expense on borrowed funds decreased by $159 thousand due to principal reductions and maturities of Federal Home Loan Bank (“FHLB”) advances, and lower interest rates remaining on outstanding borrowings.
Interest expense decreased $1.1 million, or 23.7% for 2011 as compared to 2010, due to a decline in the average rate paid for interest bearing liabilities from 1.42% in 2010 to 1.05% in 2011. Interest expense on deposits decreased $645 thousand, or 18.4% in 2011. The decrease in interest expense occurred even though the average balance of interest-bearing deposits and borrowed funds increased by $11.6 million or 3.4% in 2011 as compared to 2010. The increase in the average balances of interest-bearing deposits was partially from the Wooster branch acquisition in October 2011.
10 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
The following table provides detailed analysis of changes in average balances, yield and net interest income:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | AVERAGE BALANCE SHEETS AND NET INTEREST MARGIN ANALYSIS | |
| | 2012 | | | 2011 | | | 2010 | |
(Dollars in thousands) | | Average Balance1 | | | Interest | | | Average Rate2 | | | Average Balance1 | | | Interest | | | Average Rate2 | | | Average Balance1 | | | Interest | | | Average Rate2 | |
Interest-earning assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Federal funds sold | | $ | 148 | | | $ | 0 | | | | 0.12 | % | | $ | 92 | | | $ | 0 | | | | 0.04 | % | | $ | 215 | | | $ | 0 | | | | 0.13 | % |
Interest-earning deposits | | | 56,422 | | | | 147 | | | | 0.26 | % | | | 34,205 | | | | 82 | | | | 0.24 | % | | | 31,265 | | | | 77 | | | | 0.25 | % |
Securities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 118,867 | | | | 2,672 | | | | 2.25 | % | | | 81,341 | | | | 2,538 | | | | 3.12 | % | | | 67,413 | | | | 2,648 | | | | 3.93 | % |
Tax exempt | | | 13,700 | | | | 486 | | | | 3.55 | % | | | 12,510 | | | | 421 | | | | 3.37 | % | | | 10,554 | | | | 354 | | | | 3.36 | % |
Loans3 | | | 342,868 | | | | 17,279 | | | | 5.05 | % | | | 318,781 | | | | 16,977 | | | | 5.33 | % | | | 313,549 | | | | 17,311 | | | | 5.52 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-earning assets | | | 532,005 | | | | 20,584 | | | | 3.87 | % | | | 446,929 | | | | 20,018 | | | | 4.48 | % | | | 422,996 | | | | 20,390 | | | | 4.82 | % |
Noninterest-earning assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | | 12,399 | | | | | | | | | | | | 11,094 | | | | | | | | | | | | 9,535 | | | | | | | | | |
Bank premises and equipment, net | | | 8,630 | | | | | | | | | | | | 8,040 | | | | | | | | | | | | 8,301 | | | | | | | | | |
Other assets | | | 16,268 | | | | | | | | | | | | 9,377 | | | | | | | | | | | | 9,245 | | | | | | | | | |
Allowance for loan losses | | | (4,427 | ) | | | | | | | | | | | (4,111 | ) | | | | | | | | | | | (4,428 | ) | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 564,875 | | | | | | | | | | | $ | 471,329 | | | | | | | | | | | $ | 445,649 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | $ | 63,346 | | | | 50 | | | | 0.08 | % | | $ | 53,896 | | | | 44 | | | | 0.08 | % | | $ | 51,990 | | | | 42 | | | | 0.08 | % |
Savings deposits | | | 135,035 | | | | 230 | | | | 0.17 | % | | | 91,232 | | | | 228 | | | | 0.25 | % | | | 73,694 | | | | 247 | | | | 0.34 | % |
Time deposits | | | 163,997 | | | | 2,043 | | | | 1.25 | % | | | 152,194 | | | | 2,592 | | | | 1.70 | % | | | 149,788 | | | | 3,220 | | | | 2.15 | % |
Borrowed funds | | | 57,735 | | | | 655 | | | | 1.13 | % | | | 52,717 | | | | 814 | | | | 1.54 | % | | | 62,951 | | | | 1,311 | | | | 2.08 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total interest-bearing liabilities | | | 420,113 | | | | 2,978 | | | | 0.71 | % | | | 350,039 | | | | 3,678 | | | | 1.05 | % | | | 338,423 | | | | 4,820 | | | | 1.42 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing liabilities and shareholders’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | | 91,148 | | | | | | | | | | | | 70,543 | | | | | | | | | | | | 58,601 | | | | | | | | | |
Other liabilities | | | 2,230 | | | | | | | | | | | | 2,073 | | | | | | | | | | | | 1,544 | | | | | | | | | |
Shareholders’ equity | | | 51,384 | | | | | | | | | | | | 48,674 | | | | | | | | | | | | 47,081 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and equity | | $ | 564,875 | | | | | | | | | | | $ | 471,329 | | | | | | | | | | | $ | 445,649 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | | $ | 17,606 | | | | | | | | | | | $ | 16,340 | | | | | | | | | | | $ | 15,570 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin | | | | 3.31 | % | | | | | | | | | | | 3.65 | % | | | | | | | | | | | 3.68 | % |
Net interest spread | | | | 3.16 | % | | | | | | | | | | | 3.43 | % | | | | | | | | | | | 3.40 | % |
(1) | Average balances have been computed on an average daily basis. |
(2) | Average rates have been computed based on the amortized cost of the corresponding asset or liability. |
(3) | Average loan balances include nonaccrual loans. |
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 11
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
The following table compares the impact of changes in average rates and changes in average volumes on net interest income:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | RATE/VOLUME ANALYSIS OF CHANGES IN INCOME AND EXPENSE1 | |
| | 2012 v. 2011 | | | 2011 v. 2010 | |
(Dollars in thousands) | | Net Increase (Decrease) | | | Volume | | | Rate | | | Net Increase (Decrease) | | | Volume | | | Rate | |
Increase (decrease) in interest income: | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-earning deposits | | $ | 65 | | | $ | 58 | | | $ | 7 | | | $ | 5 | | | $ | 7 | | | $ | (2 | ) |
Securities: | | | | | | | | | | | | | | | | | | | | | | | | |
Taxable | | | 134 | | | | 845 | | | | (711 | ) | | | (110 | ) | | | 434 | | | | (544 | ) |
Tax exempt | | | 65 | | | | 42 | | | | 23 | | | | 67 | | | | 66 | | | | 1 | |
Loans | | | 302 | | | | 1,216 | | | | (914 | ) | | | (334 | ) | | | 279 | | | | (613 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest income change | | | 566 | | | | 2,161 | | | | (1,595 | ) | | | (372 | ) | | | 786 | | | | (1,158 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Increase (decrease) in interest expense: | | | | | | | | | | | | | | | | | | | | | | | | |
Demand deposits | | | 6 | | | | 8 | | | | (2 | ) | | | 2 | | | | 2 | | | | 0 | |
Savings deposits | | | 2 | | | | 75 | | | | (73 | ) | | | (19 | ) | | | 44 | | | | (63 | ) |
Time deposits | | | (549 | ) | | | 147 | | | | (696 | ) | | | (628 | ) | | | 41 | | | | (669 | ) |
Other borrowed funds | | | (159 | ) | | | 57 | | | | (216 | ) | | | (497 | ) | | | (158 | ) | | | (339 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total interest expense change | | | (700 | ) | | | 287 | | | | (987 | ) | | | (1,142 | ) | | | (71 | ) | | | (1,071 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income | | $ | 1,266 | | | $ | 1,874 | | | $ | (608 | ) | | $ | 770 | | | $ | 857 | | | $ | (87 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
(1) | Changes attributable to both volume and rate, which cannot be segregated, have been allocated based on the absolute value of the change due to volume and the change due to rate. |
Provision For Loan Losses
The provision for loan losses is determined by management as the amount required to bring the allowance for loan losses to a level considered appropriate to absorb probable future net charge-offs inherent in the loan portfolio as of period end. The provision for loan losses was $823 thousand for 2012, $950 thousand for 2011 and $1.2 million for 2010. Lower provision expense in 2012 and 2011 reflects improving economic conditions which have led to a decrease in charge-offs and nonperforming loans. See “Financial Condition – Allowance for Loan Losses” below for additional discussion and information relative to the provision for loan losses.
Noninterest Income
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31 | |
| | Change from 2011 | | | Change from 2010 | |
(Dollars in thousands) | | 2012 | | | Amount | | | % | | | 2011 | | | Amount | | | % | | | 2010 | |
Service charges on deposit accounts | | $ | 1,305 | | | $ | 171 | | | | 15.1 | % | | $ | 1,134 | | | $ | 8 | | | | 0.7 | % | | $ | 1,126 | |
Trust services | | | 671 | | | | (6 | ) | | | (0.9 | ) | | | 677 | | | | 22 | | | | 3.4 | | | | 655 | |
Debit card interchange fees | | | 797 | | | | 166 | | | | 26.3 | | | | 631 | | | | 124 | | | | 24.5 | | | | 507 | |
Securities gain (loss) | | | — | | | | (237 | ) | | | (100.0 | ) | | | 237 | | | | 89 | | | | 60.1 | | | | 148 | |
Gain on sale of loans, including MSR’s | | | 591 | | | | 372 | | | | 169.9 | | | | 219 | | | | (23 | ) | | | (9.5 | ) | | | 242 | |
Other | | | 840 | | | | 230 | | | | 37.7 | | | | 610 | | | | 13 | | | | 2.2 | | | | 597 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total noninterest income | | $ | 4,204 | | | $ | 696 | | | | 19.8 | % | | $ | 3,508 | | | $ | 233 | | | | 7.1 | % | | $ | 3,275 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
12 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
Noninterest income increased $696 thousand, or 19.8% for 2012 as compared to 2011. Service charges on deposits increased $171 thousand and debit card interchange fees increased $166 thousand in 2012 as compared to 2011, reflecting the increase in accounts following the fourth quarter 2011 Wooster branch acquisition. Trust services income decreased in 2012 as brokerage fees declined $36 thousand, or 20%, and trust revenue increased $30 thousand, or 6%. The average market value of trust assets under management during 2012 and 2011 was $75.7 million and $68.4 million, respectively. Gain on sale of loans increased in 2012 from 2011 due to volume increases in 1-4 family residential mortgages sold into the secondary market, reflecting a consumer refinancing wave due to historically low mortgage rates. There were no securities sold in 2012. Other income increased $230 thousand in 2012 over 2011 primarily from increases in cash surrender value of bank-owned life insurance of $124 thousand following an additional $5 million purchase of bank-owned life insurance during first quarter 2012, an increase of $28 thousand in all other credit card fee income and an increase of $10 thousand in noncustomer ATM usage in 2012 over 2011.
Noninterest income increased $233 thousand for 2011 as compared to 2010. The annual increase was due to a $124 thousand increase in debit card interchange fees as customers move towards electronic transactions and away from checks and other forms of payment. The Company anticipates some market-related long-term impact on its electronic banking fees in the future from caps on debit card interchange fees even though CSB is not directly subject to the new regulations. CSB recognized an $89 thousand increase in net securities gains as mortgage-backed securities were sold when prepayments increased on high coupon mortgages. Gains on sale of mortgage loans decreased as the volume of loans refinancing in 2011 was lower than 2010. Trust fees improved 3.4% for the year due to higher average trust assets.
Noninterest Expenses
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31 | |
| | Change from 2011 | | | Change from 2010 | |
(Dollars in thousands) | | 2012 | | | Amount | | | % | | | 2011 | | | Amount | | | % | | | 2010 | |
Salaries and employee benefits | | $ | 7,960 | | | $ | 501 | | | | 6.7 | % | | $ | 7,459 | | | $ | 579 | | | | 8.4 | % | | $ | 6,880 | |
Occupancy expense | | | 1,025 | | | | 135 | | | | 15.2 | | | | 890 | | | | 82 | | | | 10.1 | | | | 808 | |
Equipment expense | | | 618 | | | | 94 | | | | 17.9 | | | | 524 | | | | 27 | | | | 5.4 | | | | 497 | |
Professional and director fees | | | 814 | | | | 101 | | | | 14.2 | | | | 713 | | | | 82 | | | | 13.0 | | | | 631 | |
Franchise tax expense | | | 542 | | | | (8 | ) | | | (1.5 | ) | | | 550 | | | | 14 | | | | 2.6 | | | | 536 | |
Marketing and public relations | | | 392 | | | | 72 | | | | 22.5 | | | | 320 | | | | (2 | ) | | | (0.6 | ) | | | 322 | |
Software expense | | | 391 | | | | 18 | | | | 4.8 | | | | 373 | | | | 3 | | | | 0.8 | | | | 370 | |
Debit card expense | | | 304 | | | | 51 | | | | 20.2 | | | | 253 | | | | 21 | | | | 9.1 | | | | 232 | |
Amortization of intangible assets | | | 140 | | | | 62 | | | | 79.5 | | | | 78 | | | | 15 | | | | 23.8 | | | | 63 | |
FDIC insurance | | | 328 | | | | (24 | ) | | | (6.8 | ) | | | 352 | | | | (134 | ) | | | (27.6 | ) | | | 486 | |
Branch acquisition expense | | | 8 | | | | (329 | ) | | | (97.6 | ) | | | 337 | | | | 337 | | | | N.M. | | | | — | |
Net cost of operation of other real estate | | | 33 | | | | 58 | | | | N.M. | | | | (25 | ) | | | (54 | ) | | | N.M. | | | | 29 | |
Other | | | 1,895 | | | | 110 | | | | 6.2 | | | | 1,785 | | | | 93 | | | | 5.5 | | | | 1,692 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total noninterest expenses | | $ | 14,450 | | | $ | 841 | | | | 6.2 | % | | $ | 13,609 | | | $ | 1,063 | | | | 8.5 | % | | $ | 12,546 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
N.M., not a meaningful value
Noninterest expense increased $841 thousand, or 6.2% in 2012 as compared to 2011. Salaries and wages increased $449 thousand due to a full year increase in personnel costs of the acquired branches and annual adjustments to compensation with employee benefits expense increasing $52 thousand from increased health insurance and retirement benefit costs. Occupancy expense increased $135 thousand and equipment expense increased $94 thousand as both expenses reflected the increase in the number of branches for a full year in 2012 as compared to 2011. Professional and director fees increased $101 thousand reflecting employment search fees for the Chief Operating Officer and commercial lending positions as well as fees spent to review the Company’s computer operating system. FDIC deposit insurance expense decreased $24 thousand in 2012 as compared to 2011 due to a prior year change in the calculation which resulted in a decreased rate for a full year in 2012 as compared to a partial year in 2011. Other expenses increased $110 thousand primarily due to the cost of running a larger institution.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 13
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
Noninterest expense increased $1.1 million, or 8.5% in 2011 as compared to 2010. In 2011, salaries and employee benefits increased $579 thousand, or 8.4% for the period, a result of the increase in the number of full-time equivalent (“FTE”) employees to 154 at December 31, 2011, as compared to 140 FTE count at December 31, 2010. The increase in staff occurred with the acquisition of the two Wooster branches, additional payroll costs incurred with the related conversion and an increase in support staff necessary to run a larger company. Branch acquisition costs of $337 thousand recognized in 2011 included system conversion and operations integration charges that were expensed as incurred. FDIC insurance decreased by $134 thousand, due to a new calculation of FDIC insurance expense, effective April 1, 2011. Professional and directors fees increased $82 thousand, or 13.0%, which included employment search fees, telecommunication and data processing consulting. Occupancy expense increased $82 thousand, or 10.1% in 2011 as compared to 2010, of which $49 thousand was attributable to the new branch offices.
Income Taxes
The provision for income taxes amounted to $2.0 million in 2012 and $1.6 million in 2011 and 2010, an effective rate of 30.4% in 2012 compared to 30.3% in 2011 and 31.0% in 2010. The increase in the effective tax rate during 2012 as compared to 2011 is due primarily to a higher total income.
FINANCIAL CONDITION
Total assets of the Company were $586.9 million at December 31, 2012, compared to $551.2 million at December 31, 2011, representing an increase of $35.7 million, or 6.5%. Net loans increased $39.9, million or 12.5%, while investment securities increased $6.3 million, or 4.9% and interest-earning deposits with other banks decreased $24.3 million. Deposits increased $31.9 million, or 7.2%, while other borrowings from the FHLB decreased by $6.5 million, or 33.9%.
Securities
Total investment securities increased $6.3 million, or 4.9% to $134.8 million at year-end 2012. CSB’s portfolio is primarily comprised of agency mortgage-backed securities, other government agencies’ and corporations’ debt, and obligations of state and political subdivisions. Restricted securities consist primarily of FHLB stock. During 2012, increases occurred in government agency and corporation debt, asset-backed securities in government sponsored agencies, state and political subdivision securities and corporate bonds.
The Company has no exposure to government-sponsored enterprise preferred stocks, collateralized debt obligations or trust preferred securities. The Company’s municipal bond portfolio consists of both taxable and tax-exempt general obligation and revenue bonds. As of December 31, 2012, $10.8 million, or 64%, held an S&P or Moody’s investment grade rating and $6.1 million or 36% were non-rated. The municipal portfolio includes a broad spectrum of counties, towns, universities and school districts in Ohio. Total gross unrealized security losses within the portfolio were 0.1% of total available-for-sale securities at December 31, 2012, reflecting interest rate fluctuations, not credit downgrades.
One of the primary functions of the securities portfolio is to provide a source of liquidity and it is structured such that maturities and cash flows satisfy the Company’s liquidity needs and asset/liability management requirements.
Loans
Total loans increased $40.4 million, or 12.5% during 2012. Volume increases were recognized in commercial loans of $27.9 million, or 14.2%, residential real estate loans of $6.9 million, or 6.7% and construction loans of $5.3 million, or 29.3%. The addition of two seasoned commercial lenders in the Company’s newly expanded markets, low interest rates and customers in the Company’s business footprint expanding their businesses in 2012 led to the increases in construction and commercial loans.
As investment spreads tightened in the mortgage-backed securities market, the Company developed marketing campaigns for fifteen year, lower fee, fixed-rate, owner occupied loans which drove the $6.9 million increase in residential real estate loans. Attractive interest rates in the secondary market drove consumer demand for longer-term 1-4 family fixed rate residential mortgages during 2012 as the Company sold $20 million of originated mortgages into the secondary market. This demand for low fixed-rate mortgages included refinancing of the Company’s in-house mortgage portfolio. Demand for home equity loans continued in 2012, with balances increasing $4.2 million. Installment lending improved slightly with consumer loans increasing 4.2% on a year over year basis to $6.5 million at December 31, 2012.
14 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
Management anticipates the Company’s local service areas will exhibit modest economic growth following an expansion period in 2012. Commercial and commercial real estate loans comprise approximately 61% of the total loan portfolio at year-end 2012 and 2011. Residential real estate decreased from 32% to approximately 30% between December 31, 2011 and December 31, 2012. Construction and land development loans increased from 5.6% to 6.4% of the total portfolio between 2011 and 2012. The Company is well within the respective regulatory guidelines for investment in construction development and investment property loans that are not owner occupied.
Most of the Company’s lending activity is with customers primarily located within Holmes, Tuscarawas, Wayne and Stark Counties in Ohio. Credit concentrations, including commitments, as determined using North American Industry Classification Codes (NAICS), to the four largest industries compared to total loans at December 31, 2012 included $25.1 million, or 6.9% of total loans to lessors of non-residential buildings or dwellings; $18.7 million, or 5.1% of total loans to lessors of residential real estate; $15.5 million, or 4.3% of total loans to borrowers in the hotel, motel and lodging business and $14.0 million, or 3.9% of total loans to logging, sawmills and timber tract operations. These loans are generally secured by real property and equipment, and repayment is expected from operational cash flow. Credit evaluation is based on an evaluation of cash flow coverage of principal and interest payments and the adequacy of the collateral received.
Nonperforming Assets, Impaired Loans and Loans Past Due 90 Days or More
Non-performing assets consist of non-accrual loans, loans past due 90 days and still accruing and other real estate acquired through or in lieu of foreclosure. Other impaired loans include certain loans that are internally classified as substandard or doubtful. Loans are placed on non-accrual status when they become past due 90 days or more, or when mortgage loans are past due as to principal and interest 120 days or more, unless they are both well secured and in the process of collection.
| | | | | | | | |
Non-Performing Assets | | 31-Dec | |
(Dollars in thousands) | | 2012 | | | 2011 | |
Nonaccrual loans: | | | | | | | | |
Commercial | | $ | 483 | | | $ | 13 | |
Commercial real estate | | | 1,745 | | | | 1,526 | |
Residential real estate | | | 805 | | | | 1,193 | |
Construction & land development | | | 173 | | | | 176 | |
Loans past due 90 days and still accruing: | | | | | | | | |
Commercial | | | — | | | | 150 | |
Commercial real estate | | | — | | | | 141 | |
Residential real estate | | | 131 | | | | 282 | |
Construction & land development | | | — | | | | 8 | |
| | | | | | | | |
Total non-performing loans | | | 3,337 | | | | 3,489 | |
Other real estate owned | | | 25 | | | | 10 | |
| | | | | | | | |
Total non-performing assets | | $ | 3,362 | | | $ | 3,499 | |
| | | | | | | | |
Non-performing assets as a percentage of loans plus other real estate | | | 0.92 | % | | | 1.08 | % |
Allowance for Loan Losses
The allowance for loan losses is maintained at a level considered adequate to cover loan losses that are currently anticipated based on past loss experience, general economic conditions, changes in mix and size of the loan portfolio, information about specific borrower situations and other factors and estimates which are subject to change over time. Management periodically reviews selected large loans, delinquent and other problem loans and selected other loans. Collectability of these loans is evaluated by considering the current financial position and performance of the borrower, estimated market value of the collateral, the Company’s collateral position in relationship to other creditors, guarantees and other potential sources of repayment. Management forms judgments, which are in part subjective, as to the probability of loss and the amount of loss on these loans as well as other loans taken together. The Company’s Allowance for Loan Losses Policy includes, among other items, provisions for classified loans and a provision for the remainder of the portfolio based on historical data, including past charge-offs.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 15
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
| | | | | | | | |
Allowance For Loan Losses | | For the Year Ended | |
(Dollars in thousands) | | 2012 | | | 2011 | |
Beginning balance of allowance for loan losses | | $ | 4,082 | | | $ | 4,031 | |
Provision for loan losses | | | 823 | | | | 950 | |
Charge-offs: | | | | | | | | |
Commercial | | | 29 | | | | 487 | |
Commercial real estate | | | 283 | | | | 68 | |
Residential real estate & home equity | | | 106 | | | | 297 | |
Construction & land development | | | — | | | | 41 | |
Consumer | | | 39 | | | | 86 | |
Deposit accounts | | | 50 | | | | 35 | |
Credit cards | | | — | | | | — | |
| | | | | | | | |
Total charge-offs | | | 507 | | | | 1,014 | |
Recoveries: | | | | | | | | |
Commercial | | | 16 | | | | 38 | |
Commercial real estate | | | — | | | | — | |
Residential real estate & home equity | | | 102 | | | | 19 | |
Construction & land development | | | — | | | | — | |
Consumer | | | 44 | | | | 46 | |
Deposit accounts | | | 20 | | | | 11 | |
Credit cards | | | — | | | | 1 | |
| | | | | | | | |
Total recoveries | | | 182 | | | | 115 | |
| | | | | | | | |
Net charge-offs | | | 325 | | | | 899 | |
| | | | | | | | |
Ending balance of allowance for loan losses | | $ | 4,580 | | | $ | 4,082 | |
| | | | | | | | |
Net charge-offs as a percentage of average total loans | | | 0.09 | % | | | 0.28 | % |
Allowance for loan losses as a percentage of total loans | | | 1.26 | | | | 1.26 | |
Allowance for loan losses to total non-performing loans | | | 1.37 | x | | | 1.17 | x |
Components of the allowance for loan losses: | | | | | | | | |
General reserves | | $ | 3,801 | | | $ | 3,560 | |
Specific reserve allocations | | | 779 | | | | 522 | |
| | | | | | | | |
Total allowance for loan losses | | $ | 4,580 | | | $ | 4,082 | |
| | | | | | | | |
The allowance for loan losses totaled $4.6 million, or 1.26%, of total loans at year-end 2012 as compared to $4.1 million, or 1.26% of total loans at year-end 2011. Net charge-offs for 2012 totaled $325 thousand as compared to net charge-offs of $899 thousand in 2011.
The Company maintains an internal watch list on which it places loans where management’s analysis of the borrower’s operating results and financial condition indicates that the borrower’s cash flows are inadequate to meet its debt service requirements and loans where there exists an increased risk that such a shortfall may occur. Nonperforming loans, which consist of loans past due 90 days or more and nonaccrual loans aggregated $3.3 million, or 0.9% of loans at year-end 2012 as compared to $3.5 million, or 1.1% of loans at year-end 2011. Impaired loans were $10.2 million at year-end 2012 as compared to $7.3 million at year-end 2011. The decrease in nonperforming loans reflects an improvement in the economy of the Company’s market area with decreasing unemployment levels and economic stabilization since 2011. Management has assigned loss allocations to absorb the estimated losses on these impaired loans, and these allocations are included in the total allowance for loan losses balance.
16 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
Other Assets
Net premises and equipment decreased $38 thousand to $8.5 million at year-end 2012 primarily as depreciation exceeded the purchase of equipment and furniture in 2012. Other real estate owned at December 31, 2011 was $25 thousand as compared to $10 thousand owned at December 31, 2011. Bank-owned life insurance of $5 million was purchased on the lives of senior management during first quarter 2012. At December 31, 2012 the Company recognized a net deferred tax liability of $476 thousand as compared to a net deferred tax liability of $202 thousand at December 31, 2011. The change in the Company’s net deferred tax position resulted primarily from the increase in the net deferred liability related to the unrealized gain on securities available for sale and the usage of the net operating loss carry forward resulting from the acquisition of Indian Village Bancorp in 2008.
Deposits
The Company’s deposits are obtained primarily from individuals and businesses located in its market area. For deposits, the Company must compete with products offered by other financial institutions as well as alternative investment options. Demand and savings deposits increased for the year ended 2012, due to focused retail and business banking strategies to obtain more account relationships as well as customers reflecting their preference for shorter maturities.
| | | | | | | | | | | | | | | | |
| | December 31 | | | Change from 2011 | |
(Dollars in thousands) | | 2012 | | | 2011 | | | Amount | | | % | |
Noninterest-bearing demand | | $ | 104,147 | | | $ | 85,890 | | | $ | 18,257 | | | | 21.3 | % |
Interest-bearing demand | | | 74,429 | | | | 61,830 | | | | 12,599 | | | | 20.4 | |
Traditional savings | | | 67,957 | | | | 57,517 | | | | 10,440 | | | | 18.2 | |
Money market savings | | | 70,837 | | | | 65,787 | | | | 5,050 | | | | 7.7 | |
Time deposits in excess of $100,000 | | | 54,163 | | | | 60,090 | | | | (5,927 | ) | | | (9.9 | ) |
Other time deposits | | | 103,910 | | | | 112,439 | | | | (8,529 | ) | | | (7.6 | ) |
| | | | | | | | | | | | | | | | |
Total deposits | | $ | 475,443 | | | $ | 443,553 | | | $ | 31,890 | | | | 7.2 | % |
| | | | | | | | | | | | | | | | |
Other Funding Sources
The Company obtains additional funds through securities sold under repurchase agreements, overnight borrowings from the FHLB or other financial institutions and advances from the FHLB. Short-term borrowings, which consist of securities sold under repurchase agreements, increased $6.9 million, while other borrowings which consist of FHLB advances decreased $6.5 million due to maturities and required principal repayments during 2012.
CAPITAL RESOURCES
Total shareholders’ equity increased to $52.5 million at December 31, 2012 as compared to $49.4 million at December 31, 2011. This increase was primarily due to $4.5 million of net income in 2012, which was partially offset by the payment of cash dividends of $2.0 million. The Board of Directors announced a Stock Repurchase Program on July 7, 2005 that would allow the repurchase of up to 10% of the Company’s then-outstanding common shares. Repurchased shares are to be held as treasury stock and would be available for general corporate purposes. At December 31, 2012, approximately forty-one thousand shares could still be repurchased under the current authorized program. No shares were repurchased in 2012 or 2011.
Banking regulations have established minimum capital ratios for banks and bank holding companies. Therefore, the Company and the Bank must meet a risk-based capital requirement, which defines two tiers of capital and compares each to the Company’s “risk-weighted assets.” The Company’s assets and certain off-balance-sheet items, such as loan commitments, are each assigned a risk factor such that assets with potentially higher credit risk will require more capital support than assets with lower risk. These regulations require the Company to have a minimum total risk-based capital ratio of 8%, at least half of which must be Tier 1 capital. The Company’s Tier 1 capital is its shareholders’ equity before any unrealized gain or loss on securities available for sale, while total risk-based capital includes Tier 1 capital and a limited amount of the allowance for loan losses. In addition, a bank or bank holding company’s leverage ratio (which for the Company equals its shareholders’ equity before any unrealized gain or loss on securities available-for-sale, divided by average assets) must be maintained at a minimum of 4%. The Company and Bank’s actual and required capital amounts are disclosed in Note 12 to the consolidated financial statements.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 17
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
Dividends paid by the Bank to CSB are the primary source of funds available to the Company for payment of dividends to shareholders and for other working capital needs. The payment of dividends by the Bank to the Company is subject to restrictions by regulatory authorities, which generally limit dividends to current year net income and the prior two years net retained earnings, as defined by regulation. In addition, dividend payments generally cannot reduce regulatory capital levels below the minimum regulatory guidelines discussed above.
LIQUIDITY
| | | | | | | | | | | | |
| | December 31 | | | Change | |
(Dollars in millions) | | 2012 | | | 2011 | | | from 2011 | |
Cash and cash equivalents | | $ | 67 | | | $ | 82 | | | $ | (15 | ) |
Unused lines of credit | | | 41 | | | | 31 | | | | 10 | |
Unpledged securities at fair market value | | | 59 | | | | 61 | | | | (2 | ) |
| | | | | | | | | | | | |
| | $ | 167 | | | $ | 174 | | | $ | (7 | ) |
| | | | | | | | | | | | |
Net deposits and short-term liabilities | | $ | 444 | | | $ | 420 | | | $ | 24 | |
| | | | | | | | | | | | |
Liquidity ratio | | | 37.6 | % | | | 41.5 | % | | | | |
Minimum board approved liquidity ratio | | | 20.0 | % | | | 20.0 | % | | | | |
Liquidity refers to the Company’s ability to generate sufficient cash to fund current loan demand, meet deposit withdrawals, pay operating expenses and meet other obligations. The Company’s liquidity ratio remained high in 2012 following the receipt of $61 million in cash through the Wooster branch acquisition in fourth quarter 2011. Liquidity is monitored by CSB’s Asset Liability Committee. The Company was within all Board-approved limits at December 31, 2012 and 2011. Additional sources of liquidity include net income, loan repayments, and adjustments of interest rates to attract deposit accounts.
As summarized in the consolidated statements of cash flows, the most significant investing activities for the Company in 2012 included net loan originations of $41 million and the maturities and calls of securities totaling $76 million, offset by $82 million in securities purchases and the $5 million purchase of bank-owned life insurance. The Company’s financing activities included a $32 million increase in deposits, a $7 million increase in securities sold under agreements to repurchase and a $6 million net repayment of FHLB advances.
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
The most significant market risk to which the Company is exposed is interest rate risk. The business of the Company and the composition of its balance sheet consist of investments in interest-earning assets (primarily loans and securities), which are funded by interest-bearing liabilities (deposits and borrowings). These financial instruments have varying levels of sensitivity to changes in the market rates of interest, resulting in market risk. None of the Company’s financial instruments are held for trading purposes.
The Board of Directors establishes policies and operating limits with respect to interest rate risk. The Company manages interest rate risk regularly through its Asset Liability Committee. The Committee meets on a monthly basis and reviews various asset and liability management information including, but not limited to, the Company’s liquidity position, projected sources and uses of funds, interest rate risk position and economic conditions.
Interest rate risk is monitored primarily through the use of an earnings simulation model. The model is highly dependent on various assumptions, which change regularly as the balance sheet and market interest rates change. The earnings simulation model projects changes in net interest income resulting from the effect of changes in interest rates. The analysis is performed quarterly over a twenty-four month horizon. The analysis includes two balance sheet models, one based on a static balance sheet and one on a dynamic balance sheet with projected growth in assets and liabilities. This analysis is performed by estimating the expected cash flows of the Company’s financial instruments using interest rates in effect at year-end 2012 and 2011. Interest rate risk policy limits are tested by measuring the anticipated change in net interest income over a two year period. The tests assume a quarterly ramped 100, 200, 300 and 400 basis point increase and a 100 basis point decrease in 2012 in market interest rates as compared to a stable rate environment or base model. The following table reflects the change to interest income for the first twelve month period of the twenty-four month horizon.
18 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
Net Interest Income at Risk
| | | | | | | | | | | | | | | | |
| | December 31, 2012 | |
Change in Interest Rates (basis points) | | Net Interest Income | | | Dollar Change | | | Percentage Change | | | Board Policy Limits | |
| | (Dollars in thousands) | |
+400 | | $ | 19,420 | | | $ | 1,762 | | | | 10.0 | % | | | +/-25 | % |
+300 | | | 18,982 | | | | 1,324 | | | | 7.5 | | | | +/-15 | |
+200 | | | 18,507 | | | | 849 | | | | 4.8 | | | | +/-10 | |
+100 | | | 18,053 | | | | 395 | | | | 2.2 | | | | +/-5 | |
0 | | | 17,658 | | | | — | | | | — | | | | | |
-100 | | | 17,483 | | | | (175 | ) | | | (1.0 | ) | | | +/-5 | |
| |
| | December 31, 2011 | |
+400 | | $ | 17,500 | | | $ | 818 | | | | 4.9 | % | | | +/-25 | % |
+300 | | | 17,241 | | | | 559 | | | | 3.4 | | | | +/-15 | |
+200 | | | 17,028 | | | | 346 | | | | 2.1 | | | | +/-10 | |
+100 | | | 16,857 | | | | 175 | | | | 1.0 | | | | +/-5 | |
0 | | | 16,682 | | | | — | | | | — | | | | | |
Management reviews Net Interest Income at Risk with the Board on a periodic basis. The Company was within all Board-approved limits at December 31, 2012 and 2011.
Economic Value of Equity at Risk
| | | | | | | | |
| | December 31, 2012 | |
Change in Interest Rates (basis points) | | Percentage Change | | | Board Policy Limits | |
+400 | | | 19.0 | % | | | +/-35 | % |
+300 | | | 17.4 | | | | +/-30 | |
+200 | | | 14.8 | | | | +/-20 | |
+100 | | | 9.5 | | | | +/-15 | |
| |
| | December 31, 2011 | |
+400 | | | -10.9 | % | | | +/-35 | % |
+300 | | | -4.6 | | | | +/-30 | |
+200 | | | -0.7 | | | | +/-20 | |
+100 | | | 1.9 | | | | +/-15 | |
The economic value of equity (EVE) is calculated by subjecting the period-end balance sheet to changes in interest rates and measuring the impact of the changes on the values of the assets and liabilities. Hypothetical changes in interest rates are then applied to the financial instruments, and the cash flows and fair values are again estimated using these hypothetical rates. For the net interest income estimates, the hypothetical rates are applied to the financial instruments based on the assumed cash flows.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 19
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
Management periodically measures and reviews the Economic Value of Equity at Risk with the Board. At December 31, 2012, the market value of equity as a percent of base in a 400 basis point rising rate environment indicates an increase of 19.0%, as compared to a decrease of 10.9% as of December 31, 2011. This positive change resulted from the Company using bank specific life data on nonmaturity deposits in 2012 as compared to the 2011 year-end Economic Value of Equity at Risk model using published Office of Thrift Supervision nonmaturity deposit life data. The Company’s specific nonmaturity deposit lives ran 4-10x the life of the OTS published report. The Company capped the deposit lives at 25-50% of their actual historical lives to analyze the Economic Value at Risk in 2012. The Company was within all Board-approved limits at December 31, 2012 and 2011.
SIGNIFICANT ASSUMPTIONS AND OTHER CONSIDERATIONS
The above analysis is based on numerous assumptions, including relative levels of market interest rates, loan prepayments and reactions of depositors to changes in interest rates, and should not be relied upon as being indicative of actual results. Further, the analysis does not necessarily contemplate all actions the Company may undertake in response to changes in interest rates.
U.S. Treasury securities, obligations of U.S. Government corporations and agencies and obligations of states and political subdivisions will generally repay at their stated maturity, or if callable prior to their final maturity date. Mortgage backed security payments increase when interest rates are low and decrease when interest rates rise. Many of the Company’s loans permit the borrower to prepay the principal balance prior to maturity without penalty. The likelihood of prepayment depends on a number of factors, including current interest rate and interest rate index (if any) on the loan, the financial ability of the borrower to refinance, the economic benefit to be obtained from refinancing, availability of refinancing at attractive terms, as well as economic and other factors in specific geographic areas which affect the sales and price levels of residential and commercial property. In a changing interest rate environment, prepayments may increase or decrease on fixed and adjustable rate loans depending on the current relative levels and expectations of future short-term and long-term interest rates. Prepayments on adjustable rate loans generally increase when long-term interest rates fall or are at historically low levels relative to short-term interest rates, thus making fixed rate loans more desirable. While savings and checking deposits generally may be withdrawn upon the customer’s request without prior notice, a continuing relationship with customers resulting in future deposits and withdrawals is generally predictable, resulting in a dependable and uninterrupted source of funds. Time deposits generally have early withdrawal penalties, which discourage customer withdrawal prior to maturity. Short-term borrowings have fixed maturities. Certain advances from the FHLB carry prepayment penalties and are expected to be repaid in accordance with their contractual terms.
FAIR VALUE MEASUREMENTS
The Company discloses the estimated fair value of its financial instruments at December 31, 2012 and 2011 in Note 15 to the consolidated financial statements.
OFF-BALANCE SHEET ARRANGEMENTS, CONTRACTUAL OBLIGATIONS, AND CONTINGENT LIABILITIES AND COMMITMENTS
The following table summarizes the Company’s loan commitments, including letters of credit, as of December 31, 2012:
| | | | | | | | | | | | | | | | | | | | |
| | Amount of Commitment to Expire Per Period | |
(Dollars in thousands) Type of Commitment | | Total Amount | | | Less than 1 year | | | 1 to 3 Years | | | 3 to 5 Years | | | Over 5 Years | |
Commercial lines-of-credit | | $ | 52,367 | | | $ | 50,079 | | | $ | 756 | | | $ | 1,000 | | | $ | 532 | |
Real estate lines-of-credit | | | 33,691 | | | | 1,927 | | | | 5,717 | | | | 4,969 | | | | 21,078 | |
Consumer lines-of-credit | | | 932 | | | | 932 | | | | — | | | | — | | | | — | |
Credit cards lines-of-credit | | | 3,330 | | | | 3,330 | | | | — | | | | — | | | | — | |
Overdraft privilege | | | 6,629 | | | | 6,629 | | | | — | | | | — | | | | — | |
Commercial real estate loan commitments | | | 8,880 | | | | 130 | | | | 4,500 | | | | 2,200 | | | | 2,050 | |
Letters of credt | | | 1,539 | | | | 1,539 | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total commitments | | $ | 107,368 | | | $ | 64,566 | | | $ | 10,973 | | | $ | 8,169 | | | $ | 23,660 | |
| | | | | | | | | | | | | | | | | | | | |
20 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
As indicated in Note 10 to the consolidated financial statements, the Company had $107.4 million in total loan commitments at the end of 2012, with $65 million of that amount expiring within one year. All lines-of-credit represent either fee-paid or legally binding loan commitments for the loan categories noted. Letters of credit are also included in the amounts noted in the table since the Company requires that each letter of credit be supported by a loan agreement. The commercial and consumer lines represent both unsecured and secured obligations. The real estate lines are secured by mortgages on residential and nonresidential property. It is anticipated that a significant portion of these lines will expire without being drawn upon.
The following table summarizes the Company’s other contractual obligations, exclusive of interest, as of December 31, 2012:
| | | | | | | | | | | | | | | | | | | | |
| | Payment Due by period | |
(Dollars in thousands) Contractual Obligations | | Total Amount | | | Less than 1 year | | | 1 to 3 Years | | | 3 to 5 Years | | | Over 5 Years | |
Total time deposits | | $ | 158,073 | | | $ | 97,619 | | | $ | 41,775 | | | $ | 18,679 | | | $ | — | |
Short-term borrowings | | | 43,992 | | | | 43,992 | | | | — | | | | — | | | | — | |
Other borrowings | | | 12,672 | | | | 215 | | | | 2,359 | | | | 10,098 | | | | — | |
Operating leases | | | 1,096 | | | | 299 | | | | 593 | | | | 204 | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Total obligations | | $ | 215,833 | | | $ | 142,125 | | | $ | 44,727 | | | $ | 28,981 | | | $ | — | |
| | | | | | | | | | | | | | | | | | | | |
The other borrowings noted in the preceding table represent borrowings from the FHLB of Cincinnati. The notes require payment of interest on a monthly basis with principal due in monthly installments or at maturity, depending upon the issue. The obligations bear stated fixed interest rates and stipulate a prepayment penalty if the note’s interest rate exceeds the current market rate for similar borrowings at the time of repayment. As the notes mature, the Company evaluates the liquidity and interest rate circumstances, at that time to determine, whether to pay off or renew the note. The evaluation process typically includes the strength of current and projected customer loan demand, the Company’s federal funds sold or purchased position, projected cash flows from maturing investment securities, the current and projected market interest rate environment, local and national economic conditions and customer demand for the Company’s deposit product offerings.
CRITICAL ACCOUNTING POLICIES
The Company’s consolidated financial statements are prepared in accordance with U.S. generally accepted accounting principles and follow general practices within the commercial banking industry. Application of these principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements. These estimates, assumptions, and judgments are based upon the information available as of the date of the financial statements.
The most significant accounting policies followed by the Company are presented in the Summary of Significant Accounting Policies. These policies, along with the other disclosures presented in the Notes to Consolidated Financial Statements and the 2012 Financial Review, provide information about how significant assets and liabilities are valued in the financial statements and how those values are determined. Management has identified the determination of other-than-temporary impairment on investment securities and the allowance for loan losses as the accounting areas that require the most subjective and complex estimates, assumptions and judgments and, as such, could be the most subject to revision as new information becomes available.
Securities are evaluated periodically to determine whether a decline in their value is other-than-temporary. Management utilizes criteria such as the magnitude and duration of the decline, in addition to the reasons underlying the decline, to determine whether the loss in value is other-than-temporary. The term “other-than-temporary” is not intended to indicate that the decline is permanent, but indicates that the prospect for a near-term recovery of value is not necessarily favorable, or that there is a lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. Once a decline in value is determined to be other-than-temporary, the value of the security is reduced and a corresponding charge to earnings is recognized.
As previously noted in the section entitled Allowance for Loan Losses, management performs analysis to assess the adequacy of its allowance for loan losses. This analysis encompasses a variety of factors including the potential loss exposure for individually reviewed loans, the historical loss experience, the volume of non-performing loans (i.e., loans in nonaccrual status or past due 90 days or more), the volume of loans past due, any significant changes in lending or loan review staff, an evaluation of current and future local and national economic conditions, any significant changes in the volume or mix of loans within each category, a review of the significant concentrations of credit and any legal, competitive or regulatory concerns.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 21
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_008.jpg)
CSB accounts for business combinations using the acquisition method of accounting. Goodwill and intangible assets with indefinite useful lives are not amortized. Intangible assets with finite useful lives, consisting of core deposit intangibles, are amortized using accelerated methods over their estimated weighted-average useful lives, approximating ten years. Additional information is presented in Note 5, Core Deposit Intangible Asset.
IMPACT OF INFLATION AND CHANGING PRICES
The consolidated financial statements and related data presented herein have been prepared in accordance with U.S. generally accepted accounting principles, requiring measurement of financial position and results of operations primarily in terms of historical dollars without considering changes in the relative purchasing power of money over time due to inflation. Unlike most industrial companies, most assets and liabilities of the Company are monetary in nature. Therefore, interest rates have a more significant impact on the Company’s performance than the effects of general levels of inflation. Interest rates do not necessarily move in the same direction or in the same magnitude as prices of goods and services. The liquidity, maturity structure and quality of the Company’s assets and liabilities are critical to maintenance of acceptable performance levels.
COMMON STOCK AND SHAREHOLDER INFORMATION
Common shares of the Company are not traded on an established market. Shares are traded on the over-the-counter-bulletin-board through broker/dealers under the symbol “CSBB” and through private transactions. The table below represents the range of high and low prices paid for transactions known to the Company. Management does not have knowledge of prices paid on all transactions. Because of the lack of an established market, these prices may not reflect the prices at which stock would trade in an active market. These quotations reflect interdealer prices, without mark-up, markdown or commission and may not represent actual transactions. The table specifies cash dividends declared by the Company to its shareholders during 2012 and 2011. No assurances can be given that future dividends will be declared, or if declared, what the amount of any such dividends will be. Additional information concerning restrictions over the payment of dividends is included in Note 12 of the consolidated financial statements.
| | | | | | | | | | | | |
Quarter Ended | | High | | | Low | | | Dividends Declared | |
March 31, 2012 | | $ | 20.00 | | | $ | 16.00 | | | $ | 492,264 | |
June 30, 2012 | | | 20.50 | | | | 17.50 | | | | 492,264 | |
September 30, 2012 | | | 20.49 | | | | 17.75 | | | | 492,264 | |
December 31, 2012 | | | 18.65 | | | | 16.84 | | | | 492,374 | |
March 31, 2011 | | $ | 15.67 | | | $ | 14.50 | | | $ | 492,264 | |
June 30, 2011 | | | 16.00 | | | | 14.57 | | | | 492,264 | |
September 30, 2011 | | | 15.99 | | | | 14.34 | | | | 492,264 | |
December 31, 2011 | | | 17.07 | | | | 14.77 | | | | 492,264 | |
As of December 31, 2012, the Company had 1,329 known shareholders of record and 2,736,060 outstanding shares of common stock.
22 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
REPORT ON MANAGEMENT’S ASSESSMENT OF
INTERNAL CONTROL OVER FINANCIAL REPORTING
The management of CSB Bancorp, Inc. is responsible for establishing and maintaining adequate internal control over financial reporting. Management has designed our internal control over financial reporting to provide reasonable assurance that our published financial statements are fairly presented, in all material respects, in conformity with U.S. generally accepted accounting principles.
Management is required by paragraph (c) of Rule 13a-15 of the Securities Exchange Act of 1934, as amended, to assess the effectiveness of our internal control over financial reporting as of each year-end. In making this assessment, management used the Internal Control-Integrated Framework issued in July 1994 by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
Management conducted the required assessment of the effectiveness of our internal control over financial reporting as of December 31, 2012. Based upon this assessment, management believes that our internal control over financial reporting is effective as of December 31, 2012.
This annual report does not include an attestation report of the Company’s registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s registered public accounting firm pursuant to the rules of the Securities and Exchange Commission that permit the Company to provide only management’s report in this annual report.
| | |
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_023.jpg) | | ![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_023b.jpg) |
Eddie L Steiner | | Paula J. Meiler |
President, Chief Executive Officer | | Senior Vice President, Chief Financial Officer |
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 23
INDEPENDENT REGISTERED
PUBLIC ACCOUNTING FIRM REPORT
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_024a.jpg)
Board of Directors and Shareholders
CSB Bancorp, Inc.
We have audited the accompanying consolidated balance sheets of CSB Bancorp, Inc. and subsidiaries (the “Company”) as of December 31, 2012 and 2011, and the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2012. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of CSB Bancorp, Inc. and subsidiaries as of December 31, 2012 and 2011, and the consolidated results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2012, in conformity with U.S. generally accepted accounting principles.
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_024b.jpg)
Wexford, Pennsylvania
March 7, 2013
24 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
CONSOLIDATED BALANCE SHEETS
December 31, 2012 and 2011
| | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | |
ASSETS | | | | | | | | |
Cash and cash equivalents | | | | | | | | |
Cash and due from banks | | $ | 21,485 | | | $ | 12,519 | |
Interest-earning deposits in other banks | | | 45,393 | | | | 69,739 | |
| | | | | | | | |
Total cash and cash equivalents | | | 66,878 | | | | 82,258 | |
| | | | | | | | |
Securities | | | | | | | | |
Available-for-sale, at fair value | | | 129,291 | | | | 123,026 | |
Restricted stock, at cost | | | 5,463 | | | | 5,463 | |
| | | | | | | | |
Total securities | | | 134,754 | | | | 128,489 | |
| | | | | | | | |
Loans | | | 364,580 | | | | 324,182 | |
Less allowance for loan losses | | | 4,580 | | | | 4,082 | |
| | | | | | | | |
Net loans | | | 360,000 | | | | 320,100 | |
| | | | | | | | |
Premises and equipment, net | | | 8,475 | | | | 8,513 | |
Core deposit intangible | | | 894 | | | | 1,034 | |
Goodwill | | | 4,728 | | | | 4,728 | |
Bank-owned life insurance | | | 8,298 | | | | 3,068 | |
Accrued interest receivable and other assets | | | 2,873 | | | | 3,043 | |
| | | | | | | | |
TOTAL ASSETS | | $ | 586,900 | | | $ | 551,233 | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | |
LIABILITIES | | | | | | | | |
Deposits | | | | | | | | |
Noninterest-bearing | | $ | 104,147 | | | $ | 85,890 | |
Interest-bearing | | | 371,296 | | | | 357,663 | |
| | | | | | | | |
Total deposits | | | 475,443 | | | | 443,553 | |
| | | | | | | | |
Short-term borrowings | | | 43,992 | | | | 37,073 | |
Other borrowings | | | 12,672 | | | | 19,161 | |
Accrued interest payable and other liabilities | | | 2,340 | | | | 2,017 | |
| | | | | | | | |
Total liabilities | | | 534,447 | | | | 501,804 | |
| | | | | | | | |
SHAREHOLDERS’ EQUITY | | | | | | | | |
Common stock, $6.25 par value. Authorized 9,000,000 shares; issued 2,980,602 shares; outstanding 2,736,060 shares in 2012 and 2,734,799 in 2011 | | | 18,629 | | | | 18,629 | |
Additional paid-in capital | | | 9,974 | | | | 9,994 | |
Retained earnings | | | 26,962 | | | | 24,391 | |
Treasury stock at cost—244,542 shares in 2012 and 245,803 in 2011 | | | (4,976 | ) | | | (5,015 | ) |
Accumulated other comprehensive income | | | 1,864 | | | | 1,430 | |
| | | | | | | | |
Total shareholders’ equity | | | 52,453 | | | | 49,429 | |
| | | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | | $ | 586,900 | | | $ | 551,233 | |
| | | | | | | | |
These consolidated financial statements should be read in connection with the accompanying summary of significant accounting policies and notes to the consolidated financial statements.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 25
CSB BANCORP, INC.
CONSOLIDATED STATEMENTS OF INCOME
Years Ended December 31, 2012, 2011 and 2010
| | | | | | | | | | | | |
(Dollars in thousands, except per share data) | | 2012 | | | 2011 | | | 2010 | |
INTEREST AND DIVIDEND INCOME | | | | | | | | | | | | |
Loans, including fees | | $ | 17,279 | | | $ | 16,977 | | | $ | 17,311 | |
Taxable securities | | | 2,672 | | | | 2,538 | | | | 2,648 | |
Nontaxable securities | | | 486 | | | | 421 | | | | 354 | |
Other | | | 147 | | | | 82 | | | | 77 | |
| | | | | | | | | | | | |
Total interest and dividend income | | | 20,584 | | | | 20,018 | | | | 20,390 | |
| | | | | | | | | | | | |
INTEREST EXPENSE | | | | | | | | | | | | |
Deposits | | | 2,323 | | | | 2,864 | | | | 3,509 | |
Short-term borrowings | | | 91 | | | | 139 | | | | 201 | |
Other borrowings | | | 564 | | | | 675 | | | | 1,110 | |
| | | | | | | | | | | | |
Total interest expense | | | 2,978 | | | | 3,678 | | | | 4,820 | |
| | | | | | | | | | | | |
NET INTEREST INCOME | | | 17,606 | | | | 16,340 | | | | 15,570 | |
PROVISION FOR LOAN LOSSES | | | 823 | | | | 950 | | | | 1,235 | |
| | | | | | | | | | | | |
Net interest income, after provision for loan losses | | | 16,783 | | | | 15,390 | | | | 14,335 | |
| | | | | | | | | | | | |
NONINTEREST INCOME | | | | | | | | | | | | |
Service charges on deposit accounts | | | 1,305 | | | | 1,134 | | | | 1,126 | |
Trust services | | | 671 | | | | 677 | | | | 655 | |
Debit card interchange fees | | | 797 | | | | 631 | | | | 507 | |
Securities gain, net | | | — | | | | 237 | | | | 148 | |
Gain on sale of loans, net | | | 591 | | | | 219 | | | | 242 | |
Other income | | | 840 | | | | 610 | | | | 597 | |
| | | | | | | | | | | | |
Total noninterest income | | | 4,204 | | | | 3,508 | | | | 3,275 | |
| | | | | | | | | | | | |
NONINTEREST EXPENSES | | | | | | | | | | | | |
Salaries and employee benefits | | | 7,960 | | | | 7,459 | | | | 6,880 | |
Occupancy expense | | | 1,025 | | | | 890 | | | | 808 | |
Equipment expense | | | 618 | | | | 524 | | | | 497 | |
Professional and director fees | | | 814 | | | | 713 | | | | 631 | |
Franchise tax expense | | | 542 | | | | 550 | | | | 536 | |
Marketing and public relations | | | 392 | | | | 320 | | | | 322 | |
Software expense | | | 391 | | | | 373 | | | | 370 | |
Debit card expense | | | 304 | | | | 253 | | | | 232 | |
Amortization of intangible assets | | | 140 | | | | 78 | | | | 63 | |
FDIC insurance expense | | | 328 | | | | 352 | | | | 486 | |
Branch acquisition expense | | | 8 | | | | 337 | | | | — | |
Net cost of operation of other real estate | | | 33 | | | | (25 | ) | | | 29 | |
Other expenses | | | 1,895 | | | | 1,785 | | | | 1,692 | |
| | | | | | | | | | | | |
Total noninterest expenses | | | 14,450 | | | | 13,609 | | | | 12,546 | |
| | | | | | | | | | | | |
Income before income taxes | | | 6,537 | | | | 5,289 | | | | 5,064 | |
FEDERAL INCOME TAX PROVISION | | | 1,990 | | | | 1,602 | | | | 1,568 | |
| | | | | | | | | | | | |
NET INCOME | | $ | 4,547 | | | $ | 3,687 | | | $ | 3,496 | |
| | | | | | | | | | | | |
NET INCOME PER SHARE | | | | | | | | | | | | |
Basic | | $ | 1.66 | | | $ | 1.35 | | | $ | 1.28 | |
| | | | | | | | | | | | |
Diluted | | $ | 1.66 | | | $ | 1.35 | | | $ | 1.28 | |
| | | | | | | | | | | | |
These consolidated financial statements should be read in connection with the accompanying summary of significant accounting policies and notes to the consolidated financial statements.
26 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Years Ended December 31, 2012, 2011 and 2010
| | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | |
Net income | | $ | 4,547 | | | $ | 3,687 | | | $ | 3,496 | |
| | | | | | | | | | | | |
Other comprehensive income | | | | | | | | | | | | |
Unrealized gains (losses) arising during the period | | | 657 | | | | 1,081 | | | | (148 | ) |
Income tax effect | | | (223 | ) | | | (368 | ) | | | 50 | |
Reclassification adjustment for gains on available for sale securities included in net income | | | — | | | | (237 | ) | | | (148 | ) |
Income tax effect | | | — | | | | 81 | | | | 51 | |
| | | | | | | | | | | | |
Other comprehensive income (loss) | | | 434 | | | | 557 | | | | (195 | ) |
| | | | | | | | | | | | |
Total comprehensive income | | $ | 4,981 | | | $ | 4,244 | | | $ | 3,301 | |
| | | | | | | | | | | | |
These consolidated financial statements should be read in connection with the accompanying summary of significant accounting policies and notes to the consolidated financial statements.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 27
CSB BANCORP, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
Years Ended December 31, 2012, 2011 and 2010
| | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Common stock | | | Additional paid-in capital | | | Retained earnings | | | Treasury stock | | | Accumulated other comprehensive income | | | Total | |
BALANCE ATDecember 31, 2009 | | $ | 18,629 | | | $ | 9,994 | | | $ | 21,146 | | | $ | (5,015 | ) | | $ | 1,068 | | | $ | 45,822 | |
Net income | | | — | | | | — | | | | 3,496 | | | | — | | | | — | | | | 3,496 | |
Other comprehensive loss | | | — | | | | — | | | | — | | | | — | | | | (195 | ) | | | (195 | ) |
Cash dividends declared, $0.72 per share | | | — | | | | — | | | | (1,969 | ) | | | — | | | | — | | | | (1,969 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE ATDecember 31, 2010 | | $ | 18,629 | | | $ | 9,994 | | | $ | 22,673 | | | $ | (5,015 | ) | | $ | 873 | | | $ | 47,154 | |
Net income | | | — | | | | — | | | | 3,687 | | | | — | | | | — | | | | 3,687 | |
Other comprehensive income | | | — | | | | — | | | | — | | | | — | | | | 557 | | | | 557 | |
Cash dividends declared, $0.72 per share | | | — | | | | — | | | | (1,969 | ) | | | — | | | | — | | | | (1,969 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE ATDecember 31, 2011 | | $ | 18,629 | | | $ | 9,994 | | | $ | 24,391 | | | $ | (5,015 | ) | | $ | 1,430 | | | $ | 49,429 | |
Net income | | | — | | | | — | | | | 4,547 | | | | — | | | | — | | | | 4,547 | |
Other comprehensive income | | | — | | | | — | | | | — | | | | — | | | | 434 | | | | 434 | |
Stock options exercised, 1,261 shares | | | — | | | | (20 | ) | | | (7 | ) | | | 39 | | | | — | | | | 12 | |
Cash dividends declared, $0.72 per share | | | — | | | | — | | | | (1,969 | ) | | | — | | | | — | | | | (1,969 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE ATDecember 31, 2012 | | $ | 18,629 | | | $ | 9,974 | | | $ | 26,962 | | | $ | (4,976 | ) | | $ | 1,864 | | | $ | 52,453 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
These consolidated financial statements should be read in connection with the accompanying summary of significant accounting policies and notes to the consolidated financial statements.
28 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2012, 2011 and 2010
| | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | |
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | |
Net income | | $ | 4,547 | | | $ | 3,687 | | | $ | 3,496 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | |
Depreciation and amortization of premises, equipment and software | | | 644 | | | | 662 | | | | 645 | |
Deferred income taxes | | | (50 | ) | | | 345 | | | | 293 | |
Provision for loan losses | | | 823 | | | | 950 | | | | 1,235 | |
Gain on sale of loans, net | | | (591 | ) | | | (219 | ) | | | (242 | ) |
Securities gain, net | | | — | | | | (237 | ) | | | (148 | ) |
Security amortization, net of accretion | | | 553 | | | | 226 | | | | 121 | |
Secondary market loan sale proceeds | | | 20,873 | | | | 7,201 | | | | 11,362 | |
Originations of secondary market loans held-for-sale | | | (20,384 | ) | | | (7,019 | ) | | | (10,831 | ) |
Effects of changes in operating assets and liabilities: | | | | | | | | | | | | |
Net deferred loan costs | | | 63 | | | | 35 | | | | 62 | |
Accrued interest receivable | | | 32 | | | | (134 | ) | | | 100 | |
Accrued interest payable | | | (47 | ) | | | (31 | ) | | | (109 | ) |
Prepaid FDIC assessment | | | 292 | | | | 345 | | | | 437 | |
Other assets and liabilities | | | 309 | | | | (37 | ) | | | (419 | ) |
| | | | | | | | | | | | |
Net cash provided by operating activities | | $ | 7,064 | | | $ | 5,774 | | | $ | 6,002 | |
| | | | | | | | | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | |
Securities available-for-sale: | | | | | | | | | | | | |
Proceeds from maturities and repayments | | $ | 76,220 | | | $ | 45,332 | | | $ | 51,234 | |
Proceeds from sale | | | — | | | | 3,244 | | | | 3,359 | |
Purchases | | | (82,382 | ) | | | (95,542 | ) | | | (54,909 | ) |
Loan originations, net of repayments | | | (40,842 | ) | | | (1,065 | ) | | | (3,827 | ) |
Net cash from acquisition | | | — | | | | 60,872 | | | | — | |
Proceeds from sale of other real estate | | | 26 | | | | 883 | | | | 476 | |
Property, equipment and software acquisitions | | | (953 | ) | | | (586 | ) | | | (103 | ) |
Purchase of bank-owned life insurance | | | (5,000 | ) | | | — | | | | — | |
| | | | | | | | | | | | |
Net cash provided by (used in) investing activities | | $ | (52,931 | ) | | $ | 13,138 | | | $ | (3,770 | ) |
| | | | | | | | | | | | |
These consolidated financial statements should be read in connection with the accompanying summary of significant accounting policies and notes to the consolidated financial statements.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 29
CSB BANCORP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
Years Ended December 31, 2012, 2011 and 2010
| | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | |
Net change in deposits | | $ | 32,021 | | | $ | 15,648 | | | $ | 24,084 | |
Net change in short-term borrowings | | | 6,919 | | | | 5,055 | | | | 3,254 | |
Repayment of other borrowings | | | (6,489 | ) | | | (3,748 | ) | | | (21,902 | ) |
Cash dividends paid | | | (1,969 | ) | | | (1,969 | ) | | | (1,969 | ) |
Proceeds from stock options exercised | | | 5 | | | | — | | | | — | |
| | | | | | | | | | | | |
Net cash provided by financing activities | | | 30,487 | | | | 14,986 | | | | 3,467 | |
| | | | | | | | | | | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | | | (15,380 | ) | | | 33,898 | | | | 5,699 | |
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR | | $ | 82,258 | | | $ | 48,360 | | | $ | 42,661 | |
| | | | | | | | | | | | |
CASH AND CASH EQUIVALENTS AT END OF YEAR | | $ | 66,878 | | | $ | 82,258 | | | $ | 48,360 | |
| | | | | | | | | | | | |
SUPPLEMENTAL DISCLOSURES | | | | | | | | | | | | |
Cash paid during the year for: | | | | | | | | | | | | |
Interest | | $ | 3,155 | | | $ | 3,769 | | | $ | 5,206 | |
Income taxes | | | 1,690 | | | | 1,525 | | | | 1,310 | |
Acquisition of noncash assets and liabilities: | | | | | | | | | | | | |
Assets acquired | | | — | | | | 13,631 | | | | — | |
Liabilities assumed | | | — | | | | 74,503 | | | | — | |
Noncash investing activities: | | | | | | | | | | | | |
Transfer of loans to other real estate owned | | | 56 | | | | 814 | | | | 337 | |
These consolidated financial statements should be read in connection with the accompanying summary of significant accounting policies and notes to the consolidated financial statements.
30 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
CSB Bancorp, Inc. (the “Company” or “CSB”) was incorporated in 1991 in the State of Ohio, and is a registered bank holding company. The Company’s wholly-owned subsidiaries are The Commercial and Savings Bank of Millersburg, Ohio (the “Bank”) and CSB Investment Services, LLC. The Company, through its subsidiaries, operates in one industry segment; the commercial banking industry.
The Bank, an Ohio-chartered bank organized in 1879, provides financial services through its sixteen Banking Centers located in Holmes, Tuscarawas, Wayne and Stark Counties in Ohio and nearby communities. These communities are the source of substantially all deposit, loan and trust activities. The majority of the Bank’s income is derived from commercial and retail lending activities and investments in securities. Its primary deposit products are checking, savings, and term certificate accounts, and its primary lending products are residential real estate, commercial real estate, commercial and installment loans. Substantially, all loans are secured by specific items of collateral including business assets, consumer assets and real estate. Commercial loans are expected to be repaid from cash flow from business operations. Real estate loans are secured by both residential and commercial real estate.
Significant accounting policies followed by the Company are presented below:
USE OF ESTIMATES IN PREPARING FINANCIAL STATEMENTS
In preparing consolidated financial statements in conformity with U.S. generally accepted accounting principles, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the Consolidated Balance Sheets and reported amounts of revenues and expenses during each reporting period. Actual results could differ from those estimates. The most significant estimates susceptible to change in the near term relate to management’s determination of the allowance for loan losses and the fair value of financial instruments.
PRINCIPLES OF CONSOLIDATION
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant inter-company balances and transactions have been eliminated in consolidation.
The Bank has established a trust department and the assets held by the Bank in fiduciary or agency capacities for its customers are not included in the Consolidated Balance Sheets as such items are not assets of the Bank.
CASH AND CASH EQUIVALENTS
For purposes of the Consolidated Statements of Cash Flows, cash and cash equivalents include cash on hand and amounts due from banks which mature overnight or within ninety days.
CASH RESERVE REQUIREMENTS
The Bank is required by the Federal Reserve to maintain reserves consisting of cash on hand and noninterest-earning balances on deposit with the Federal Reserve Bank. The required reserve balance at December 31, 2012 and 2011 was $0 and $400,000, respectively.
SECURITIES
Securities designated as available-for-sale are carried at fair value with unrealized gains and losses on such securities, net of applicable income taxes, recognized as other comprehensive income (loss).
The amortized cost of debt securities is adjusted for amortization of premiums and accretion of discounts to maturity based on the interest method. Such amortization and accretion is included in interest and dividends on securities.
Gains and losses on sales of securities are accounted for on a trade date basis, using the specific identification method, and are included in non-interest income. Securities are periodically reviewed for other-than-temporary impairment based upon a number of factors, including, but not limited to, the length of time and extent to which the market value has been less than cost, the financial condition of the underlying issuer, the receipt of principal and interest according to the contractual terms, the ability of the issuer to meet contractual obligations, the likelihood of the security’s ability to recover any decline in its market value and management’s intent and ability to hold the security for a period of time sufficient to allow for a recovery in market value. Among the factors that are considered in determining management’s intent and ability to hold the security is a review of the Company’s capital adequacy, interest rate risk position and liquidity. The assessment of a security’s ability to recover any decline in market value, the ability of the issuer to meet contractual obligations and management’s intent and ability to hold the security requires considerable judgment. A decline in value that is considered to be other-than-temporary is recorded as a loss within non-interest income in the Consolidated Statements of Income.
Investments in Federal Home Loan Bank of Cincinnati (“FHLB”) and Federal Reserve Bank stock are classified as restricted stock, carried at cost, and evaluated for impairment. The Bank is required to maintain an investment in common stock of the FHLB and Federal Reserve Bank because the Bank is a member of the FHLB and the Federal Reserve System. We consider these stocks to be nonmarketable equity securities and carry them at cost.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 31
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES(CONTINUED)
While the Federal Home Loan Banks have been negatively impacted by the current economic conditions, the Federal Home Loan Bank of Cincinnati has reported profits for 2012 and 2011, remains in compliance with regulatory capital and liquidity requirements, continues to pay dividends on the stock and make redemptions at the par value. With consideration given to these factors, management concluded that the stock was not impaired at December 31, 2012 or 2011.
LOANS
Loans that management has the intent and ability to hold for the foreseeable future, or until maturity or pay-off, generally are stated at their outstanding principal amount, adjusted for charge-offs, the allowance for loan losses and any deferred loan fees or costs on originated loans. Interest is accrued based upon the daily outstanding principal balance. Loan origination fees and certain direct origination costs are capitalized and recognized as an adjustment of the yield over the life of the related loan.
Interest income is not reported when full repayment is in doubt, typically when the loan is impaired or payments are past due over 90 days. All interest accrued but not collected for loans that are placed on nonaccrual or charged-off is reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
At origination, a determination is made whether a loan will be held in the Bank’s portfolio or is intended for sale in the secondary market. Mortgage loans held for sale are recorded at the lower of the aggregate cost or fair value. Generally these loans are held for sale for less than three days. The Bank includes gains and losses on sales of the loans held for sale when the sale is completed.
ALLOWANCE FOR LOAN LOSSES
The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectability of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance.
The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial, commercial real estate, and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price, or the fair value of the collateral if the loan is collateral dependent.
Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer loans for impairment disclosures.
OTHER REAL ESTATE OWNED
Other real estate acquired through or in lieu of foreclosure is initially recorded at fair value, less estimated costs to sell, and any loan balance in excess of fair value is charged to the allowance for loan losses. Subsequent valuations are periodically performed and write-downs are included in other operating expense, as are gains or losses upon sale and expenses related to maintenance of the properties. Other real estate owned amounted to $25 thousand and $10 thousand at December 31, 2012 and 2011, respectively.
32 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES(CONTINUED)
PREMISES AND EQUIPMENT
Premises and equipment is stated at cost less accumulated depreciation and amortization. Upon the sale or disposition of the assets, the difference between the depreciated cost and proceeds is charged or credited to income. Depreciation and amortization is determined based on the estimated useful lives of the individual assets (typically 20 to 40 years for buildings and 3 to 10 years for equipment) and is computed using the straight-line method.
GOODWILL AND CORE DEPOSIT INTANGIBLE ASSETS
Goodwill is not amortized, but is tested at least annually for impairment, in the fourth quarter or more frequently if indicators of impairment are present. The evaluation for impairment involves comparing the estimated current fair value of the reporting unit to its carrying value, including goodwill. If the estimated current fair value of a reporting unit exceeds its carrying value, no additional testing is required and an impairment loss is not recorded. CSB uses market capitalization and multiples of tangible book value methods to determine the estimated current fair value of its reporting unit. Based on this analysis no impairment was recorded in 2012 or 2011.
The core deposit intangible assets are assigned useful lives, which are amortized on an accelerated basis over their weighted average lives. The Company periodically reviews the intangible asset for impairment as events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable.
MORTGAGE SERVICING RIGHTS
Mortgage servicing rights (“MSRs”) represent the right to service loans for third party investors. MSRs are recognized as a separate asset upon the sale of mortgage loans to a third party investor with the servicing rights retained by CSB. Originated MSRs are recorded at allocated fair value at the time of the sale of the loans to the third party investor. MSRs are amortized in proportion to and over the estimated period of net servicing income. MSRs are carried at amortized cost, less a valuation allowance for impairment, if any. MSRs are evaluated on a discounted earnings basis to determine the present value of future earnings of the underlying serviced mortgages. All assumptions are reviewed annually or more frequently, if necessary, and adjusted to reflect current and anticipated market conditions.
BANK-OWNED LIFE INSURANCE
The cash surrender value of these policies is included as an asset on the Consolidated Balance Sheets and any increases in the cash surrender value are recorded as noninterest income on the Consolidated Statements of Income. In the event of the death of an insured individual under these policies, the Company would receive a death benefit, which would be recorded as non-interest income.
REPURCHASE AGREEMENTS
Substantially all securities sold under repurchase agreements represent amounts advanced by various customers. Securities owned by the Bank are pledged to cover those obligations, which securities are not deposits and are not covered by federal deposit insurance.
ADVERTISING COSTS
All advertising costs are expensed as incurred. Advertising expenses amounted to $190 thousand, $175 thousand and $169 thousand for the years ended 2012, 2011 and 2010 respectively.
FEDERAL INCOME TAXES
The Company and its subsidiaries file a consolidated tax return. Deferred income taxes are provided on temporary differences between financial statement and income tax reporting. Temporary differences are differences between the amounts of assets and liabilities reported for financial statement purposes and their tax bases. Deferred tax assets are recognized for temporary differences that will be deductible in future years’ tax returns and for operating loss and tax credit carry forwards. Deferred tax assets are reduced by a valuation allowance if it is deemed more likely than not that some or all of the deferred tax assets will not be realized. Deferred tax liabilities are recognized for temporary differences that will be taxable in future years’ tax returns.
The Bank, domiciled in Ohio, is not currently subject to state and local income taxes.
STOCK-BASED COMPENSATION
The Company sponsors a stock-based compensation plan, administered by a committee, under which incentive stock options may be granted periodically to certain employees. The Company recorded no stock-based compensation expense for 2012, 2011 or 2010.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 33
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES(CONTINUED)
There was no income tax benefit recognized in the accompanying Consolidated Statements of Income related to stock-based compensation in 2012, 2011 or 2010. Shares issued in connection with stock option exercises were issued from available treasury shares in 2012.
As of December 31, 2012, there was no unrecognized compensation cost related to unvested share-based compensation awards granted. All shares are vested.
The fair value of each option is amortized into compensation expense on a straight-line basis between the grant date for the option and each vesting date. CSB estimates the fair value of stock options on the date of the grant using the Black-Scholes option pricing model. The model requires the use of numerous assumptions, many of which are highly subjective in nature. There were no option grants for the years ended December 31, 2012 and 2011.
COMPREHENSIVE INCOME
The Company includes recognized revenue, expenses, gains and losses in net income. Although certain changes in assets and liabilities such as unrealized gains and losses on available-for-sale securities are reported as a separate component of the equity section of the Consolidated Balance Sheets, these items along with net income are components of comprehensive income.
TRANSFERS OF FINANCIAL ASSETS
Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
PER SHARE DATA
Basic net income per share is computed based on the weighted average number of shares of common stock outstanding during each year. Diluted income per common share includes the dilutive effect of additional potential common shares issuable under stock options.
The weighted average number of common shares outstanding for basic and diluted earnings per share computations was as follows:
| | | | | | | | | | | | |
| | 2012 | | | 2011 | | | 2010 | |
Weighted average common shares | | | 2,980,602 | | | | 2,980,602 | | | | 2,980,602 | |
Average treasury shares | | | (245,713 | ) | | | (245,803 | ) | | | (245,803 | ) |
| | | | | | | | | | | | |
Total weighted average common shares outstanding (basic) | | | 2,734,889 | | | | 2,734,799 | | | | 2,734,799 | |
Dilutive effect of assumed exercise of stock options | | | 252 | | | | 39 | | | | — | |
| | | | | | | | | | | | |
Weighted average common shares outstanding (diluted) | | | 2,735,141 | | | | 2,734,838 | | | | 2,734,799 | |
| | | | | | | | | | | | |
Dividends per share are based on the number of shares outstanding at the declaration date.
There were 29,760 stock options to purchase common stock for $18.00 per share that were antidilutive at December 31, 2012 and 2011 and there were 39,945 stock options to purchase common stock for $15.00 to $18.00 per share that were antidilutive at December 31, 2010.
ACCOUNTING DEVELOPMENTS
In May 2011, the FASB issued ASU 2011-04,Fair Value Measurement (Topic 820): Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. The amendments in this Update result in common fair value measurement and disclosure requirements in U.S. generally accepted accounting principles (“GAAP”) and International Financial Reporting Standards (“IFRSs”). Consequently, the amendments change the wording used to describe many of the requirements in U.S. GAAP for measuring fair value and for disclosing information about fair value measurements. The amendments in this Update are to be applied prospectively. For public entities, the amendments are effective during interim and annual periods beginning after December 15, 2011. The Company has provided the necessary disclosure in Note 14.
In June 2011, the FASB issued ASU 2011-05,Comprehensive Income (Topic 220): Presentation of Comprehensive Income. The amendments in this Update improve the comparability, clarity, consistency, and transparency of financial reporting and increase the prominence of items reported in other comprehensive income. To increase the prominence of items reported in other comprehensive income and to facilitate convergence of U.S. GAAP and IFRSs, the option to present components of other comprehensive income as part of the statement of changes in stockholders’ equity was eliminated. The amendments require that all non-owner changes in stockholders’ equity be presented either in
34 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES(CONTINUED)
a single continuous statement of comprehensive income or in two separate but consecutive statements. In the two-statement approach, the first statement should present total net income and its components followed consecutively by a second statement that should present total other comprehensive income, the components of other comprehensive income, and the total of comprehensive income. All entities that report items of comprehensive income, in any period presented, will be affected by the changes in this Update. For public entities, the amendments are effective for fiscal years, and interim periods within those years, beginning after December 15, 2011. The Company has provided the necessary disclosure in the Statement of Comprehensive Income.
In December 2011, the FASB issued ASU 2011-11,Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities. The amendments in this Update affect all entities that have financial instruments and derivative instruments that are either (1) offset in accordance with either Section 210-20-45 or Section 815-10-45 or (2) subject to an enforceable master netting arrangement or similar agreement. The requirements amend the disclosure requirements on offsetting in Section 210-20-50. This information will enable users of an entity’s financial statements to evaluate the effect or potential effect of netting arrangements on an entity’s financial position, including the effect or potential effect of rights of setoff associated with certain financial instruments and derivative instruments in the scope of this Update. An entity is required to apply the amendments for annual reporting periods beginning on or after January 1, 2013, and interim periods within those annual periods. An entity should provide the disclosures required by those amendments retrospectively for all comparative periods presented. This ASU is not expected to have a significant impact on the Company’s financial statements.
In July, 2012, the FASB issued ASU 2012-02, Intangibles – Goodwill and Other (Topic 350) – Testing Indefinite-Lived Intangible Assets for Impairment. ASU 2012-02 gives entities the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that an indefinite-lived intangible asset is impaired. If, after assessing the totality of events or circumstances, an entity determines it is more likely than not that an indefinite-lived intangible asset is impaired, then the entity must perform the quantitative impairment test. If, under the quantitative impairment test, the carrying amount of the intangible asset exceeds its fair value, an entity should recognize an impairment loss in the amount of that excess. Permitting an entity to assess qualitative factors when testing indefinite-lived intangible assets for impairment results in guidance that is similar to the goodwill impairment testing guidance in ASU 2011-08. ASU 2012-02 is effective for annual and interim impairment tests performed for fiscal years beginning after September 15, 2012 (early adoption permitted). This ASU is not expected to have a significant impact on the Company’s financial statements.
In January 2013, the FASB issued ASU 2013-01,Balance Sheet (Topic 210): Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. The amendments clarify that the scope of Update 2011-11 applies to derivatives accounted for in accordance with Topic 815, Derivatives and Hedging, including bifurcated embedded derivatives, repurchase agreements and reverse repurchase agreements, and securities borrowing and securities lending transactions that are either offset in accordance with Section 210-20-45 or Section 815-10-45 or subject to an enforceable master netting arrangement or similar agreement. An entity is required to apply the amendments for fiscal years beginning on or after January 1, 2013, and interim periods within those annual periods. An entity should provide the required disclosures retrospectively for all comparative periods presented. The effective date is the same as the effective date of Update 2011-11. This ASU is not expected to have a significant impact on the Company’s financial statements.
In February 2013, the FASB issued ASU 2013-02,Comprehensive Income (Topic 220): Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. The amendments in this Update require an entity to report the effect of significant reclassifications out of accumulated other comprehensive income on the respective line items in net income if the amount being reclassified is required under U.S. GAAP to be reclassified in its entirety to net income. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income in the same reporting period, an entity is required to cross-reference other disclosures required under U.S. GAAP that provide additional detail about those amounts. For public entities, the amendments are effective prospectively for reporting periods beginning after December 15, 2012. The Company is currently evaluating the impact that these disclosures will have on its financial statements.
RECLASSIFICATION OF COMPARATIVE AMOUNTS
Certain comparative amounts from the prior years have been reclassified to conform to current year classifications. Such classifications had no effect on net income or shareholders’ equity.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 35
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SECURITIES
Securities consist of the following at December 31:
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Amortized cost | | | Gross unrealized gains | | | Gross unrealized losses | | | Fair value | |
2012 | | | | | | | | | | | | | | | | |
Available-for-sale: | | | | | | | | | | | | | | | | |
U.S. Treasury security | | $ | 100 | | | $ | — | | | $ | — | | | $ | 100 | |
Obligations of U.S. Government corporations and agencies | | | 35,996 | | | | 27 | | | | 43 | | | | 35,980 | |
Mortgage-backed securites in government sponsored entities | | | 66,933 | | | | 2,107 | | | | 1 | | | | 69,039 | |
Asset-backed securities in government sponsored entities | | | 2,862 | | | | — | | | | 39 | | | | 2,823 | |
Obligations of states and political subdivisions | | | 16,194 | | | | 701 | | | | 12 | | | | 16,883 | |
Corporate bonds | | | 4,313 | | | | 112 | | | | 28 | | | | 4,397 | |
| | | | | | | | | | | | | | | | |
Total debt securities | | | 126,398 | | | | 2,947 | | | | 123 | | | | 129,222 | |
Equity securities in financial institutions | | | 69 | | | | 9 | | | | 9 | | | | 69 | |
| | | | | | | | | | | | | | | | |
Total available-for-sale | | | 126,467 | | | | 2,956 | | | | 132 | | | | 129,291 | |
Restricted stock | | | 5,463 | | | | — | | | | — | | | | 5,463 | |
| | | | | | | | | | | | | | | | |
Total securities | | $ | 131,930 | | | $ | 2,956 | | | $ | 132 | | | $ | 134,754 | |
| | | | | | | | | | | | | | | | |
2011 | | | | | | | | | | | | | | | | |
Available-for-sale: | | | | | | | | | | | | | | | | |
U.S. Treasury security | | $ | 100 | | | $ | — | | | $ | — | | | $ | 100 | |
Obligations of U.S. Government corporations and agencies | | | 28,263 | | | | 83 | | | | 23 | | | | 28,323 | |
Mortgage-backed securites in government sponsored entities | | | 74,834 | | | | 1,562 | | | | 64 | | | | 76,332 | |
Obligations of states and political subdivisions | | | 14,148 | | | | 732 | | | | — | | | | 14,880 | |
Corporate bonds | | | 3,445 | | | | 6 | | | | 121 | | | | 3,330 | |
| | | | | | | | | | | | | | | | |
Total debt securities | | | 120,790 | | | | 2,383 | | | | 208 | | | | 122,965 | |
Equity securities in financial institutions | | | 69 | | | | 3 | | | | 11 | | | | 61 | |
| | | | | | | | | | | | | | | | |
Total available-for-sale | | | 120,859 | | | | 2,386 | | | | 219 | | | | 123,026 | |
Restricted stock | | | 5,463 | | | | — | | | | — | | | | 5,463 | |
| | | | | | | | | | | | | | | | |
Total securities | | $ | 126,322 | | | $ | 2,386 | | | $ | 219 | | | $ | 128,489 | |
| | | | | | | | | | | | | | | | |
36 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SECURITIES(CONTINUED)
The amortized cost and fair value of securities at December 31, 2012, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
| | | | | | | | |
(Dollars in thousands) | | Amortized cost | | | Fair value | |
Available-for-sale: | | | | | | | | |
Due in one year or less | | $ | 411 | | | $ | 417 | |
Due after one through five years | | | 16,436 | | | | 16,787 | |
Due after five through ten years | | | 25,564 | | | | 25,991 | |
Due after ten years | | | 83,987 | | | | 86,027 | |
| | | | | | | | |
Total debt securities available-for-sale | | $ | 126,398 | | | $ | 129,222 | |
| | | | | | | | |
Securities with a carrying value of approximately $79.2 million and $70.4 million were pledged at December 31, 2012 and 2011, respectively, to secure public deposits, as well as other deposits and borrowings as required or permitted by law.
Restricted stock primarily consists of investments in FHLB and Federal Reserve Bank stock. The Bank’s investment in FHLB stock amounted to $5.0 million at December 31, 2012 and 2011. Federal Reserve Bank stock was $471 thousand at December 31, 2012 and 2011.
The following table shows the proceeds from sales of available-for-sale securities and the gross realized gains and losses on the sales of those securities that have been included in earnings as a result of the sales. There were no securities sold during 2012.
| | | | | | | | |
| | For the Years ended December 31, | |
(Dollars in thousands) | | 2011 | | | 2010 | |
Proceeds | | $ | 3,244 | | | $ | 3,359 | |
Realized gains | | $ | 237 | | | $ | 148 | |
Realized losses | | | — | | | | — | |
Impairment losses | | | — | | | | — | |
| | | | | | | | |
Net securities gains | | $ | 237 | | | $ | 148 | |
| | | | | | | | |
The income tax provision applicable to realized gains amounted to $81 thousand in 2011 and $51 thousand in 2010. There were no tax benefits recognized from gross realized losses in 2011 or 2010.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 37
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 2 – SECURITIES(CONTINUED)
The following table presents gross unrealized losses and fair value of securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at December 31:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Securities in a continuous unrealized loss position | |
| | Less than 12 months | | | 12 months or more | | | Total | |
(Dollars in thousands) | | Gross unrealized losses | | | Fair value | | | Gross unrealized losses | | | Fair value | | | Gross unrealized losses | | | Fair value | |
2012 | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of U.S. Corporations and agencies | | $ | 43 | | | $ | 15,957 | | | $ | — | | | $ | — | | | $ | 43 | | | $ | 15,957 | |
Mortgage-backed securities in government sponsored entities | | | 1 | | | | 344 | | | | — | | | | — | | | | 1 | | | | 344 | |
Asset-backed securities in government sponsored entities | | | 39 | | | | 1,833 | | | | — | | | | — | | | | 39 | | | | 1,833 | |
Obligations of states and political subdivisions | | | 12 | | | | 1,737 | | | | — | | | | — | | | | 12 | | | | 1,737 | |
Corporate bonds | | | 4 | | | | 366 | | | | 24 | | | | 975 | | | | 28 | | | | 1,341 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total debt securities | | | 99 | | | | 20,237 | | | | 24 | | | | 975 | | | | 123 | | | | 21,212 | |
Equity securities in financial institutions | | | — | | | | — | | | | 9 | | | | 45 | | | | 9 | | | | 45 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total temporarily impaired securities | | $ | 99 | | | $ | 20,237 | | | $ | 33 | | | $ | 1,020 | | | $ | 132 | | | $ | 21,257 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
2011 | | | | | | | | | | | | | | | | | | | | | | | | |
Obligations of U.S. Corporations and agencies | | $ | 23 | | | $ | 6,974 | | | $ | — | | | $ | — | | | $ | 23 | | | $ | 6,974 | |
Mortgage-backed securities in government sponsored entities | | | 63 | | | | 16,794 | | | | 1 | | | | 192 | | | | 64 | | | | 16,986 | |
Corporate bonds | | | 49 | | | | 2,397 | | | | 72 | | | | 428 | | | | 121 | | | | 2,825 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total debt securities | | | 135 | | | | 26,165 | | | | 73 | | | | 620 | | | | 208 | | | | 26,785 | |
Equity securities in financial institutions | | | — | | | | — | | | | 11 | | | | 43 | | | | 11 | | | | 43 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total temporarily impaired securities | | $ | 135 | | | $ | 26,165 | | | $ | 84 | | | $ | 663 | | | $ | 219 | | | $ | 26,828 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
There were twenty-three (23) securities in an unrealized loss position at December 31, 2012, four (4) of which were in a continuous loss position for twelve or more months. At least quarterly, the Company conducts a comprehensive security-level impairment assessment. The assessments are based on the nature of the securities, the extent and duration of the securities, the extent and duration of the loss, management’s intent to sell or if it is more likely than not that management will be required to sell a security before recovery of its amortized cost basis, which may be maturity. Management believes the Company will fully recover the cost of these securities and it does not intend to sell these securities and likely will not be required to sell them before the anticipated recovery of the remaining amortized cost basis, which may be maturity. As a result, management concluded that these securities were not other-than-temporarily impaired at December 31, 2012 and has recognized the total amount of the impairment in accumulated other comprehensive income, net of tax.
38 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS
Loans consist of the following at December 31:
| | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | |
Commercial | | $ | 104,899 | | | $ | 89,828 | |
Commercial real estate | | | 119,192 | | | | 106,332 | |
Residential real estate | | | 110,412 | | | | 103,518 | |
Construction & land development | | | 23,358 | | | | 18,061 | |
Consumer | | | 6,480 | | | | 6,216 | |
| | | | | | | | |
Total loans before deferred costs | | | 364,341 | | | | 323,955 | |
Deferred loan costs | | | 239 | | | | 227 | |
| | | | | | | | |
Total Loans | | $ | 364,580 | | | $ | 324,182 | |
| | | | | | | | |
Loan Origination/Risk Management
The Company has certain lending policies and procedures in place that are designed to maximize loan income within an acceptable level of risk. Management reviews and approves these policies and procedures on a regular basis. A reporting system supplements the review process by providing management with frequent reports related to loan production, loan quality, concentrations of credit, loan delinquencies and non-performing and potential problem loans. Diversification in the loan portfolio is a means of managing risk associated with fluctuations in economic conditions.
Commercial loans are underwritten after evaluating and understanding the borrower’s ability to operate profitably and prudently expand its business. Underwriting standards are designed to promote relationship banking rather than transactional banking. The Company’s management examines current and occasionally projected cash flows to determine the ability of the borrower to repay their obligations as agreed. Commercial loans are primarily made based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value. Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis. In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.
Commercial real estate loans are subject to underwriting standards and processes similar to commercial loans, in addition to those of real estate loans. These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate. Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is largely dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan. Commercial real estate loans may be adversely affected by conditions in the real estate markets or in the general economy. The properties securing the Company’s commercial real estate portfolio are diverse in terms of type. This diversity helps reduce the Company’s exposure to adverse economic events that affect any single industry. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria. In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans. At December 31, 2012 and 2011, approximately 81% and 89%, respectively of the outstanding principal balance of the Company’s commercial real estate loans were secured by owner-occupied properties.
With respect to loans to developers and builders that are secured by non-owner occupied properties, the Company generally requires the borrower to have had an existing relationship with the Company and have a proven record of success. Construction and land development loans are underwritten utilizing independent appraisal reviews, sensitivity analysis of absorption and lease rates and financial analysis of the developers and property owners. Construction and land development loans are generally based upon estimates of costs and value associated with the completed project. These estimates may be inaccurate. Construction and land development loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project. Sources or repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained. These loans are closely monitored by on-site inspections and are considered to have higher risk than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 39
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (CONTINUED)
The Company originates consumer loans utilizing a judgmental underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by line and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk.
The Company maintains an independent loan review department that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to management. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as the Company’s policies and procedures.
Concentrations of Credit
Nearly all of the Company’s lending activity occurs within the State of Ohio, including the four counties of Holmes, Stark, Tuscarawas and Wayne, as well as other markets. The majority of the Company’s loan portfolio consists of commercial and industrial and commercial real estate loans. As of December 31, 2012 and 2011, there were no concentrations of loans related to any single industry.
Allowance for Loan Losses
The following table details activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2012, 2011 and 2010. Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other categories.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial | | | Commercial Real Estate | | | Residential Real Estate | | | Construction & Land Development | | | Consumer | | | Unallocated | | | Total | |
December 31, 2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance, January 1 | | $ | 1,024 | | | $ | 1,673 | | | $ | 894 | | | $ | 180 | | | $ | 78 | | | $ | 233 | | | $ | 4,082 | |
Provision for loan losses | | | (78 | ) | | | 512 | | | | 206 | | | | 73 | | | | 23 | | | | 87 | | | | 823 | |
Charge-offs | | | (29 | ) | | | (283 | ) | | | (106 | ) | | | — | | | | (89 | ) | | | | | | | (507 | ) |
Recoveries | | | 16 | | | | — | | | | 102 | | | | — | | | | 64 | | | | | | | | 182 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs | | | (13 | ) | | | (283 | ) | | | (4 | ) | | | — | | | | (25 | ) | | | | | | | (325 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 933 | | | $ | 1,902 | | | $ | 1,096 | | | $ | 253 | | | $ | 76 | | | $ | 320 | | | $ | 4,580 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance, January 1 | | $ | 1,179 | | | $ | 1,183 | | | $ | 1,057 | | | $ | 213 | | | $ | 80 | | | $ | 319 | | | $ | 4,031 | |
Provision for loan losses | | | 294 | | | | 558 | | | | 115 | | | | 8 | | | | 61 | | | | (86 | ) | | | 950 | |
Charge-offs | | | (487 | ) | | | (68 | ) | | | (297 | ) | | | (41 | ) | | | (121 | ) | | | | | | | (1,014 | ) |
Recoveries | | | 38 | | | | — | | | | 19 | | | | — | | | | 58 | | | | | | | | 115 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs | | | (449 | ) | | | (68 | ) | | | (278 | ) | | | (41 | ) | | | (63 | ) | | | | | | | (899 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 1,024 | | | $ | 1,673 | | | $ | 894 | | | $ | 180 | | | $ | 78 | | | $ | 233 | | | $ | 4,082 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning balance, January 1 | | $ | 1,031 | | | $ | 1,338 | | | $ | 1,140 | | | $ | 246 | | | $ | 77 | | | $ | 228 | | | $ | 4,060 | |
Provision for loan losses | | | 534 | | | | 32 | | | | 405 | | | | 110 | | | | 63 | | | | 91 | | | | 1,235 | |
Charge-offs | | | (479 | ) | | | (187 | ) | | | (488 | ) | | | (143 | ) | | | (92 | ) | | | | | | | (1,389 | ) |
Recoveries | | | 93 | | | | — | | | | — | | | | — | | | | 32 | | | | | | | | 125 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net charge-offs | | | (386 | ) | | | (187 | ) | | | (488 | ) | | | (143 | ) | | | (60 | ) | | | | | | | (1,264 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 1,179 | | | $ | 1,183 | | | $ | 1,057 | | | $ | 213 | | | $ | 80 | | | $ | 319 | | | $ | 4,031 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
40 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (CONTINUED)
The following table presents the balance in the allowance for loan losses and the ending loan balances by portfolio segment and based on impairment method as of December 31:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Commercial | | | Commercial Real Estate | | | Residential Real Estate | | | Construction & Land Development | | | Consumer | | | Unallocated | | | Total | |
2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balances attributable to loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | $ | 85 | | | $ | 522 | | | $ | 172 | | | $ | — | | | $ | — | | | $ | — | | | $ | 779 | |
Collectively evaluated for impairment | | | 848 | | | | 1,380 | | | | 924 | | | | 253 | | | | 76 | | | | 320 | | | | 3,801 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total ending allowance balance | | $ | 933 | | | $ | 1,902 | | | $ | 1,096 | | | $ | 253 | | | $ | 76 | | | $ | 320 | | | $ | 4,580 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | $ | 4,315 | | | $ | 4,573 | | | $ | 1,137 | | | $ | 166 | | | $ | — | | | | | | | $ | 10,191 | |
Loans collectively evaluated for impairment | | | 100,584 | | | | 114,619 | | | | 109,275 | | | | 23,192 | | | | 6,480 | | | | | | | | 354,150 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total ending loans balance | | $ | 104,899 | | | $ | 119,192 | | | $ | 110,412 | | | $ | 23,358 | | | $ | 6,480 | | | | | | | $ | 364,341 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending allowance balances attributable to loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | $ | 165 | | | $ | 304 | | | $ | 53 | | | $ | — | | | $ | — | | | $ | — | | | $ | 522 | |
Collectively evaluated for impairment | | | 859 | | | | 1,369 | | | | 841 | | | | 180 | | | | 78 | | | | 233 | | | | 3,560 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total ending allowance balance | | $ | 1,024 | | | $ | 1,673 | | | $ | 894 | | | $ | 180 | | | $ | 78 | | | $ | 233 | | | $ | 4,082 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans individually evaluated for impairment | | $ | 4,605 | | | $ | 2,476 | | | $ | 182 | | | $ | — | | | $ | — | | | | | | | $ | 7,263 | |
Loans collectively evaluated for impairment | | | 85,223 | | | | 103,856 | | | | 103,336 | | | | 18,061 | | | | 6,216 | | | | | | | | 316,692 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total ending loans balance | | $ | 89,828 | | | $ | 106,332 | | | $ | 103,518 | | | $ | 18,061 | | | $ | 6,216 | | | | | | | $ | 323,955 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 41
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (CONTINUED)
The following table presents loans individually evaluated for impairment by class of loans as of December 31:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Unpaid principal balance | | | Recorded investment with no allowance | | | Recorded investment with allowance | | | Total recorded investment | | | Related allowance | | | Average recorded investment | | | Interest Income recognized | |
2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | 4,315 | | | $ | — | | | $ | 4,329 | | | $ | 4,329 | | | $ | 85 | | | $ | 4,123 | | | $ | 167 | |
Commercial real estate | | | 4,906 | | | | 1,723 | | | | 2,849 | | | | 4,572 | | | | 522 | | | | 4,396 | | | | 152 | |
Residential real estate | | | 1,223 | | | | 86 | | | | 1,057 | | | | 1,143 | | | | 172 | | | | 770 | | | | 18 | |
Construction & land development | | | 173 | | | | 166 | | | | — | | | | 166 | | | | — | | | | 167 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total impaired loans | | $ | 10,617 | | | $ | 1,975 | | | $ | 8,235 | | | $ | 10,210 | | | $ | 779 | | | $ | 9,456 | | | $ | 337 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | 4,605 | | | $ | — | | | $ | 4,605 | | | $ | 4,605 | | | $ | 165 | | | $ | 2,890 | | | $ | 91 | |
Commercial real estate | | | 2,621 | | | | — | | | | 2,476 | | | | 2,476 | | | | 304 | | | | 2,924 | | | | 78 | |
Residential real estate | | | 182 | | | | — | | | | 182 | | | | 182 | | | | 53 | | | | 103 | | | | — | |
Construction & land development | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total impaired loans | | $ | 7,408 | | | $ | — | | | $ | 7,263 | | | $ | 7,263 | | | $ | 522 | | | $ | 5,917 | | | $ | 169 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2010 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | 644 | | | $ | 51 | | | $ | 571 | | | $ | 622 | | | $ | 106 | | | $ | 571 | | | $ | 2 | |
Commercial real estate | | | 1,047 | | | | 109 | | | | 777 | | | | 886 | | | | 132 | | | | 1,631 | | | | — | |
Residential real estate | | | 590 | | | | 298 | | | | — | | | | 298 | | | | — | | | | 97 | | | | — | |
Construction & land development | | | 683 | | | | — | | | | 440 | | | | 440 | | | | 92 | | | | 483 | | | | — | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total impaired loans | | $ | 2,964 | | | $ | 458 | | | $ | 1,788 | | | $ | 2,246 | | | $ | 330 | | | $ | 2,782 | | | $ | 2 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
42 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (CONTINUED)
The following table presents the aging of past due and nonaccrual loans by class of loans as of December 31:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Current | | | 30-59 days past due | | | 60-89 days past due | | | 90 days + past due | | | Non-accrual | | | Total past due and non- accrual | | | Total loans | |
2012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | 104,348 | | | $ | 60 | | | $ | 8 | | | $ | — | | | $ | 483 | | | $ | 551 | | | $ | 104,899 | |
Commercial real estate | | | 117,372 | | | | 41 | | | | 34 | | | | — | | | | 1,745 | | | | 1,820 | | | | 119,192 | |
Residential real estate | | | 108,574 | | | | 472 | | | | 430 | | | | 131 | | | | 805 | | | | 1,838 | | | | 110,412 | |
Construction & land development | | | 23,180 | | | | — | | | | 5 | | | | — | | | | 173 | | | | 178 | | | | 23,358 | |
Consumer | | | 6,325 | | | | 132 | | | | 23 | | | | — | | | | — | | | | 155 | | | | 6,480 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Loans | | $ | 359,799 | | | $ | 705 | | | $ | 500 | | | $ | 131 | | | $ | 3,206 | | | $ | 4,542 | | | $ | 364,341 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
2011 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | 89,365 | | | $ | 272 | | | $ | 28 | | | $ | 150 | | | $ | 13 | | | $ | 463 | | | $ | 89,828 | |
Commercial real estate | | | 103,828 | | | | 587 | | | | 250 | | | | 141 | | | | 1,526 | | | | 2,504 | | | | 106,332 | |
Residential real estate | | | 100,297 | | | | 1,443 | | | | 303 | | | | 282 | | | | 1,193 | | | | 3,221 | | | | 103,518 | |
Construction & land development | | | 17,885 | | | | — | | | | — | | | | — | | | | 176 | | | | 176 | | | | 18,061 | |
Consumer | | | 5,985 | | | | 194 | | | | 29 | | | | 8 | | | | — | | | | 231 | | | | 6,216 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Loans | | $ | 317,360 | | | $ | 2,496 | | | $ | 610 | | | $ | 581 | | | $ | 2,908 | | | $ | 6,595 | | | $ | 323,955 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Troubled Debt Restructurings
The Company had troubled debt restructurings of $8.7 million as of December 31, 2012, with $718 thousand of specific reserves allocated to customers whose loan terms have been modified in troubled debt restructurings. As of December 31, 2011, the Company had troubled debt restructurings of $8.5 million, with $516 thousand of specific reserves allocated.
Of the loans that were restructured in 2011, one loan in the amount of $54 thousand subsequently defaulted in 2012. Of the loans that were restructured in 2010, two loans totaling $199 thousand subsequently defaulted in 2011.
Loan modifications that are considered troubled debt restructurings completed during the year ended December 31:
| | | | | | | | | | | | |
(Dollars in thousands) | | Number of loans restructured | | | Pre-Modification Recorded Investment | | | Post-Modification Recorded Investment | |
2012 | | | | | | | | | | | | |
Commercial real estate | | | 2 | | | $ | 177 | | | $ | 177 | |
Residential real estate | | | 9 | | | | 798 | | | | 798 | |
| | | | | | | | | | | | |
Total Restructured Loans | | | 11 | | | $ | 975 | | | $ | 975 | |
| | | | | | | | | | | | |
2011 | | | | | | | | | | | | |
Commercial | | | 2 | | | $ | 4,440 | | | $ | 4,440 | |
Commercial real estate | | | 2 | | | | 372 | | | | 372 | |
Residential real estate | | | 5 | | | | 286 | | | | 286 | |
| | | | | | | | | | | | |
Total Restructured Loans | | | 9 | | | $ | 5,098 | | | $ | 5,098 | |
| | | | | | | | | | | | |
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 43
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (CONTINUED)
Credit Quality Indicators
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. The Company analyzes commercial loans individually by classifying the loans as to credit risk. This analysis includes commercial loans with an outstanding balance greater than $275 thousand. This analysis is performed on an annual basis. The Company uses the following definitions for risk ratings:
Pass. Loans classified as pass (Acceptable, Low Acceptable or Pass Watch) may exhibit a wide array of characteristics but at a minimum represent an acceptable risk to the bank. Borrowers in this rating may have leveraged but acceptable balance sheet positions, satisfactory asset quality, stable to favorable sales & earnings trends, acceptable liquidity and adequate cash flow. Loans are considered fully collectible and require an average amount of administration. While generally adhering to credit policy, these loans may exhibit occasional exceptions that do not result in undue risk to the Bank. Borrowers are generally capable of absorbing setbacks, financial and otherwise, without the threat of failure.
Special Mention. Loans classified as special mention have a material weakness that deserves management’s close attention. If left uncorrected, these weaknesses may result in deterioration of the repayment prospects for the loan or of the Bank’s credit position at some future date.
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. Loans listed as not rated are either less than $275 thousand or are included in groups of homogeneous loans. Based on the most recent analysis performed, the risk category of loans by class is as follows at December 31:
| | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Pass | | | Special mention | | | Substandard | | | Doubtful | | | Not rated | | | Total | |
2012 | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | 92,123 | | | $ | 5,854 | | | $ | 6,637 | | | $ | — | | | $ | 285 | | | $ | 104,899 | |
Commercial real estate | | | 102,602 | | | | 5,671 | | | | 8,459 | | | | — | | | | 2,460 | | | | 119,192 | |
Residential real estate | | | 200 | | | | — | | | | 53 | | | | — | | | | 110,159 | | | | 110,412 | |
Construction & land development | | | 18,063 | | | | 2,750 | | | | 1,244 | | | | — | | | | 1,301 | | | | 23,358 | |
Consumer | | | — | | | | — | | | | — | | | | — | | | | 6,480 | | | | 6,480 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 212,988 | | | $ | 14,275 | | | $ | 16,393 | | | $ | — | | | $ | 120,685 | | | $ | 364,341 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
2011 | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | 76,216 | | | $ | 5,147 | | | $ | 7,710 | | | $ | — | | | $ | 755 | | | $ | 89,828 | |
Commercial real estate | | | 84,846 | | | | 10,385 | | | | 8,686 | | | | — | | | | 2,415 | | | | 106,332 | |
Residential real estate | | | 1,151 | | | | — | | | | 61 | | | | — | | | | 102,306 | | | | 103,518 | |
Construction & land development | | | 12,695 | | | | 4,340 | | | | 168 | | | | — | | | | 858 | | | | 18,061 | |
Consumer | | | — | | | | — | | | | — | | | | — | | | | 6,216 | | | | 6,216 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 174,908 | | | $ | 19,872 | | | $ | 16,625 | | | $ | — | | | $ | 112,550 | | | $ | 323,955 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
44 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 3 – LOANS (CONTINUED)
Non-performing loans include loans past due 90 days and greater and loans on nonaccrual of interest status. The following table presents loans that are not rated, by class of loans as of December 31:
| | | | | | | | | | | | |
(Dollars in thousands) | | Performing | | | Non-Performing | | | Total | |
2012 | | | | | | | | | | | | |
Commercial | | $ | 285 | | | $ | — | | | $ | 285 | |
Commercial real estate | | | 2,460 | | | | — | | | | 2,460 | |
Residential real estate | | | 109,276 | | | | 883 | | | | 110,159 | |
Construction & land development | | | 1,294 | | | | 7 | | | | 1,301 | |
Consumer | | | 6,480 | | | | — | | | | 6,480 | |
| | | | | | | | | | | | |
Total | | $ | 119,795 | | | $ | 890 | | | $ | 120,685 | |
| | | | | | | | | | | | |
2011 | | | | | | | | | | | | |
Commercial | | $ | 755 | | | $ | — | | | $ | 755 | |
Commercial real estate | | | 2,415 | | | | — | | | | 2,415 | |
Residential real estate | | | 100,892 | | | | 1,414 | | | | 102,306 | |
Construction & land development | | | 850 | | | | 8 | | | | 858 | |
Consumer | | | 6,208 | | | | 8 | | | | 6,216 | |
| | | | | | | | | | | | |
Total | | $ | 111,120 | | | $ | 1,430 | | | $ | 112,550 | |
| | | | | | | | | | | | |
Loans serviced for others approximated $60.2 million and $49.9 million at December 31, 2012 and 2011, respectively.
Mortgage Servicing Rights
For the years ended December 31, 2012 and 2011, the Company had outstanding mortgage servicing rights (“MSRs”) of $214 thousand and $167 thousand, respectively. No valuation allowance was recorded at December 31, 2012 or 2011 as the fair value of the MSRs exceeded their carrying value. On December 31, 2012, the Company had $52.7 million residential mortgage loans with servicing retained as compared to $44.3 million with servicing retained at December 31, 2011.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 45
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 4 – PREMISES AND EQUIPMENT
Premises and equipment consist of the following at December 31:
| | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | |
Land and improvements | | $ | 1,489 | | | $ | 1,489 | |
Buildings and improvements | | | 9,422 | | | | 9,422 | |
Furniture and equipment | | | 6,763 | | | | 6,272 | |
Leashold improvements | | | 260 | | | | 260 | |
| | | | | | | | |
| | | 17,934 | | | | 17,443 | |
Accumulated depreciation | | | 9,459 | | | | 8,930 | |
| | | | | | | | |
Premises and equipment, net | | $ | 8,475 | | | $ | 8,513 | |
| | | | | | | | |
The Bank leases certain office locations. Total rental expense under these leases approximated $298 thousand, $187 thousand, and $142 thousand in 2012, 2011 and 2010, respectively. Depreciation expense amounted to $567 thousand, $530 thousand and $527 thousand for the years ended December 31, 2012, 2011 and 2010, respectively.
Future minimum lease payments at December 31, 2012 were as follows:
| | | | |
(Dollars in thousands) | | | |
2013 | | $ | 299 | |
2014 | | | 299 | |
2015 | | | 294 | |
2016 | | | 172 | |
2017 | | | 32 | |
| | | | |
Total | | $ | 1,096 | |
| | | | |
NOTE 5 – CORE DEPOSIT INTANGIBLE ASSETS
Core Deposit Intangible
No additional core deposit intangible was recorded in 2012, with $706 thousand recorded as a result of the acquisition of two branches in Wooster, Ohio in 2011. The core deposit intangible asset will be amortized over an estimated life of ten years. Amortization expense related to the core deposit intangible asset totaled $140 thousand, $78 thousand and $63 thousand in 2012, 2011 and 2010, respectively. The following table shows the core deposit intangible and the related accumulated amortization as of December 31:
| | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | |
Gross carrying amount | | $ | 1,251 | | | $ | 1,251 | | | $ | 545 | |
Accumulated amortization | | | (357 | ) | | | (217 | ) | | | (139 | ) |
| | | | | | | | | | | | |
Net carrying amount | | $ | 894 | | | $ | 1,034 | | | $ | 406 | |
| | | | | | | | | | | | |
46 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 5 – CORE DEPOSIT INTANGIBLE ASSETS(CONTINUED)
The estimated aggregate future amortization expense for the core deposit assets remaining as of December 31, 2012 is as follows:
| | | | |
(Dollars in thousands) | | Core deposit amortization | |
2013 | | $ | 135 | |
2014 | | | 129 | |
2015 | | | 125 | |
2016 | | | 121 | |
2017 | | | 116 | |
Thereafter | | | 268 | |
| | | | |
| | $ | 894 | |
| | | | |
NOTE 6 – INTEREST-BEARING DEPOSITS
Interest-bearing deposits at December 31 are as follows:
| | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | |
Demand | | $ | 74,429 | | | $ | 61,830 | |
Savings | | | 138,794 | | | | 123,304 | |
Time deposits: | | | | | | | | |
In excess of $100,000 | | | 54,163 | | | | 60,090 | |
Other | | | 103,910 | | | | 112,439 | |
| | | | | | | | |
Total interest-bearing deposits | | $ | 371,296 | | | $ | 357,663 | |
| | | | | | | | |
At December 31, 2012, stated maturities of time deposits were as follows:
| | | | |
(Dollars in thousands) | | | |
2013 | | $ | 97,619 | |
2014 | | | 30,913 | |
2015 | | | 10,862 | |
2016 | | | 11,385 | |
2017 | | | 7,294 | |
| | | | |
Total | | $ | 158,073 | |
| | | | |
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 47
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 7 – BORROWINGS
Short-term borrowings
Short-term borrowings include overnight repurchase agreements, federal funds purchased and short-term advances through the FHLB. The outstanding balances and related information for short-term borrowings are summarized as follows:
| | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | |
Balance at year-end | | $ | 43,992 | | | $ | 37,073 | |
Average balance outstanding | | | 40,893 | | | | 32,577 | |
Maximum month-end balance | | | 43,992 | | | | 37,073 | |
Weighted-average rate at year-end | | | 0.20 | % | | | 0.25 | % |
Weighted-average rate during the year | | | 0.22 | | | | 0.43 | |
Average balances outstanding during the year represent daily average balances, and average interest rates represent interest expenses divided by the related average balances.
Other borrowings
The following table sets forth information concerning other borrowings:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Maturity range | | | Weighted average interest | | | Stated interest rate range | | | At December 31, | |
Description | | From | | | To | | | rate | | | From | | | To | | | 2012 | | | 2011 | |
Fixed rate | | | 3/14/2012 | | | | 12/21/2017 | | | | 3.62 | % | | | 3.48 | % | | | 3.73 | % | | | 12,000 | | | | 18,000 | |
Fixed rate amortizing | | | 1/1/2012 | | | | 3/1/2017 | | | | 6.01 | | | | 4.80 | | | | 7.15 | | | | 672 | | | | 1,161 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | 12,672 | | | | 19,161 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Maturities of other borrowings at December 31, 2012, are summarized as follows:
| | | | | | | | |
(Dollars in thousands) Year ending December 31 | | Amount | | | Weighted- average rate | |
2013 | | $ | 215 | | | | 6.06 | % |
2014 | | | 2,190 | | | | 3.91 | |
2015 | | | 169 | | | | 6.01 | |
2016 | | | 96 | | | | 5.84 | |
2017 | | | 10,002 | | | | 3.61 | |
| | | | | | | | |
| | $ | 12,672 | | | | 3.75 | % |
| | | | | | | | |
Monthly principal and interest payments are due on the fixed rate amortizing borrowings; additionally a 10% principal curtailment is due on the borrowing’s anniversary date. FHLB borrowings are secured by a blanket collateral agreement. At December 31, 2012 the Company has the capacity to borrow an additional $41.1 million from the FHLB.
48 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 – INCOME TAXES
The provision for income taxes consists of the following for the years ended December 31:
| | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | |
Current | | $ | 2,040 | | | $ | 1,257 | | | $ | 1,275 | |
Deferred | | | (50 | ) | | | 345 | | | | 293 | |
| | | | | | | | | | | | |
Total income tax provision | | $ | 1,990 | | | $ | 1,602 | | | $ | 1,568 | |
| | | | | | | | | | | | |
The income tax provision attributable to income from operations differs from the amounts computed by applying the statutory federal income tax rate of 34% to income before income taxes as follows:
| | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | |
Expected provision using statutory federal income tax rate | | $ | 2,223 | | | $ | 1,798 | | | $ | 1,722 | |
Tax-exempt income on state and municipal securities and political subdivision loans | | | (269 | ) | | | (169 | ) | | | (149 | ) |
Interest expense associated with carrying certain state and municipal securities and political subdivision loans | | | 6 | | | | 8 | | | | 9 | |
Other | | | 30 | | | | (35 | ) | | | (14 | ) |
| | | | | | | | | | | | |
Total income tax provision | | $ | 1,990 | | | $ | 1,602 | | | $ | 1,568 | |
| | | | | | | | | | | | |
The tax effects of temporary differences that give rise to deferred tax assets and deferred tax liabilities at December 31 are as follows:
| | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | |
Allowance for loan losses | | $ | 1,470 | | | $ | 1,195 | |
Net operating loss carryforward | | | 598 | | | | 727 | |
Capital loss carryforward | | | 35 | | | | 35 | |
Other | | | 109 | | | | 147 | |
| | | | | | | | |
| | | 2,212 | | | | 2,104 | |
| | | | | | | | |
Valuation allowance on deferred tax assets | | | (35 | ) | | | (35 | ) |
| | | | | | | | |
Deferred tax assets | | | 2,177 | | | | 2,069 | |
| | | | | | | | |
Premises and equipment | | | (399 | ) | | | (389 | ) |
Federal Home Loan Bank stock dividends | | | (736 | ) | | | (736 | ) |
Deferred loan fees | | | (173 | ) | | | (121 | ) |
Unrealized gain on securities available for sale | | | (960 | ) | | | (736 | ) |
Prepaid Expenses | | | (120 | ) | | | (83 | ) |
Other | | | (265 | ) | | | (206 | ) |
| | | | | | | | |
Deferred tax liabilities | | | (2,653 | ) | | | (2,271 | ) |
| | | | | | | | |
Net deferred tax liability | | $ | (476 | ) | | $ | (202 | ) |
| | | | | | | | |
The Company has a net operating loss tax carry-forward of approximately $1.8 million, as of December 31, 2012. The net operating loss carry-forward can be used to offset future taxable income and will begin to expire in tax year 2026.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 49
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 8 – INCOME TAXES(CONTINUED)
The Company believes it is more likely than not that the benefit of deferred tax assets will be realized with the possible exception of the capital loss carry forward due to expire in 2014. A valuation allowance for the capital loss carry forward is reflected at December 31, 2012 and 2011. No additional valuation allowance is deemed necessary in view of certain tax strategies, coupled with the anticipated future taxable income as evidenced by the Company’s earnings potential.
There is currently no liability for uncertain tax positions and no known unrecognized tax benefits. CSB recognizes, when applicable, interest and penalties related to unrecognized tax benefits in the provision for income taxes in the Consolidated Statement of Income. With few exceptions, CSB is no longer subject to U.S. federal, state, or local income tax examinations by tax authorities for years prior to 2009.
NOTE 9 – EMPLOYEE BENEFITS
The Company sponsors a contributory 401(k) profit-sharing plan covering substantially all employees who meet certain age and service requirements. The Plan permits investment in the Company’s common stock subject to various limitations and provides for discretionary profit sharing and matching contributions. The discretionary profit sharing contribution is determined annually by the Board of Directors and amounted to 2.5% of each eligible participant’s compensation for 2012, 2011 and 2010, respectively. The Plan also provides for a 50% Company match of participant contributions up to a maximum of 2% of each participant’s annual compensation. Expense under the Plan amounted to approximately $270 thousand, $242 thousand and $199 thousand for 2012, 2011 and 2010, respectively.
The Company maintains a stock option plan. No stock options were granted during the three years presented.
The following summarizes stock options activity for the years ended December 31:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 2012 | | | 2011 | | | 2010 | |
| | Shares | | | Weighted average exercise price | | | Shares | | | Weighted average exercise price | | | Shares | | | Weighted average exercise price | |
Outstanding at beginning of year | | | 39,620 | | | $ | 17.49 | | | | 39,945 | | | $ | 17.48 | | | | 40,195 | | | $ | 17.47 | |
Granted | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | |
Exercised | | | (4,650 | ) | | | 16.05 | | | | — | | | | — | | | | — | | | | — | |
Forfeited | | | (3,210 | ) | | | 16.06 | | | | (325 | ) | | | (16.05 | ) | | | (250 | ) | | | (16.05 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | |
Outstanding at end of year | | | 31,760 | | | | 17.85 | | | | 39,620 | | | | 17.49 | | | | 39,945 | | | | 17.48 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Options exercisable at year-end | | | 31,760 | | | $ | 17.85 | | | | 39,620 | | | $ | 17.49 | | | | 39,945 | | | $ | 17.48 | |
Weighted-average fair value of options granted during year | | | | | | | N/A | | | | | | | | N/A | | | | | | | | N/A | |
Options outstanding at December 31, 2012 were as follows:
| | | | | | | | | | | | | | | | |
| | Outstanding | | | Exercisable | |
Range of exercisable prices | | Number | | | Weighted avereage remaining contractual life (years) | | | Number | | | Weighted average exercise price | |
$ 15.00 | | | 1,000 | | | | 1.59 | | | | 1,000 | | | $ | 15.00 | |
16.10 | | | 1,000 | | | | 0.55 | | | | 1,000 | | | | 16.10 | |
18.00 | | | 29,760 | | | | 3.21 | | | | 29,760 | | | | 18.00 | |
| | | | | | | | | | | | | | | | |
Outstanding at year-end | | | 31,760 | | | | 3.07 | | | | 31,760 | | | $ | 17.85 | |
| | | | | | | | | | | | | | | | |
50 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 9 – EMPLOYEE BENEFITS (CONTINUED)
The total intrinsic value of outstanding in-the-money stock options and outstanding in-the-money exercisable stock options was $4,480 and $7,852 at December 31, 2012 and 2011, respectively. There were 4,650 stock options exercised in 2012 and no stock options exercised in 2011 and 2010. There were no share awards vested in 2012 or 2011.
NOTE 10 – FINANCIAL INSTRUMENTS WITH OFF-BALANCE SHEET RISK
The Bank is party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments are primarily loan commitments to extend credit and letters of credit. These instruments involve, to varying degrees, elements of credit risk in excess of the amounts recognized in the Consolidated Balance Sheets. The contract amount of these instruments reflects the extent of involvement the Bank has in these financial instruments. The Bank’s exposure to credit loss in the event of the nonperformance by the other party to the financial instruments for loan commitments to extend credit and letters of credit is represented by the contractual amounts of these instruments. The Bank uses the same credit policies in making loan commitments as it does for on-balance sheet loans.
The following financial instruments whose contract amount represents credit risk were outstanding at December 31:
| | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | |
Commitments to extend credit | | $ | 105,829 | | | $ | 90,845 | |
| | | | | | | | |
Letters of credit | | $ | 1,539 | | | $ | 875 | |
| | | | | | | | |
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral, obtained if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the customer. Collateral held varies but may include accounts receivable, recognized inventory, property, plant and equipment; and income-producing commercial properties.
Letters of credit are written conditional commitments issued by the Company to guarantee the performance of a customer to a third party and are reviewed for renewal at expiration. All letters of credit outstanding at December 31, 2012 are due on demand or expire in 2013. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loans to customers. The Company requires collateral supporting these commitments when deemed appropriate.
NOTE 11 – RELATED-PARTY TRANSACTIONS
In the ordinary course of business, loans are granted by the Company to executive officers, directors and their related business interests consistent with Federal Reserve Regulation O. The following is an analysis of activity of related-party loans for the year end December 31, 2012:
| | | | |
(Dollars in thousands) | | | |
Balance at beginning of year | | $ | 3,651 | |
New loans and advances | | | 4,108 | |
Repayments, including loans sold | | | 1,541 | |
| | | | |
Balance at end of year | | $ | 6,218 | |
| | | | |
Deposits from executive officers, directors and their related business interests at both December 31, 2012 and 2011 were approximately $10.5 million and $10.2 million.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 51
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 – REGULATORY MATTERS
The Company (on a consolidated basis) and Bank are subject to various regulatory capital requirements administered by the federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s and Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and Bank must meet specific capital guidelines that involve quantitative measures of the assets, liabilities and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and Bank to maintain minimum amounts and ratios (set forth in the following table) of Total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to average assets (as defined). Management believes, as of December 31, 2012 and 2011, that the Company and Bank met or exceeded all capital adequacy requirements to which they are subject.
As of December 31, 2012, the most recent notification from federal and state banking agencies categorized the Bank as “well capitalized” under the regulatory framework for prompt corrective action. To be categorized as “well capitalized” an institution must maintain minimum total risk-based Tier 1 risk-based and Tier 1 leverage ratios as set forth in the following tables. There are no known conditions or events since that notification that Management believes have changed the Bank’s category.
The actual capital amounts and ratios of the Company and Bank as of December 31, are presented in the following tables:
| | | | | | | | | | | | | | | | | | | | | | | | |
| | Actual | | | Minimum required for capital adequacy purposes | | | Minimum required to be well capitalized under prompt corrective action regulations | |
(Dollars in thousands) | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
2012 | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 49,534 | | | | 13.3 | % | | $ | 29,707 | | | | 8.0 | % | | $ | 37,134 | | | | 10.0 | % |
Bank | | | 48,940 | | | | 13.2 | | | | 29,695 | | | | 8.0 | | | | 37,118 | | | | 10.0 | |
Tier I capital (to risk-weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 44,946 | | | | 12.1 | | | | 14,854 | | | | 4.0 | | | | 22,280 | | | | 6.0 | |
Bank | | | 44,352 | | | | 12.0 | | | | 14,847 | | | | 4.0 | | | | 22,271 | | | | 6.0 | |
Tier I capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 44,946 | | | | 7.9 | | | | 22,794 | | | | 4.0 | | | | 28,493 | | | | 5.0 | |
Bank | | | 44,352 | | | | 7.8 | | | | 22,788 | | | | 4.0 | | | | 28,485 | | | | 5.0 | |
| | | |
| | Actual | | | Minimum required for capital adequacy purposes | | | Minimum required to be well capitalized under prompt corrective action regulations | |
(Dollars in thousands) | | Amount | | | Ratio | | | Amount | | | Ratio | | | Amount | | | Ratio | |
2011 | | | | | | | | | | | | | | | | | | | | | | | | |
Total capital (to risk-weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | $ | 46,300 | | | | 14.2 | % | | $ | 26,133 | | | | 8.0 | % | | $ | 32,667 | | | | 10.0 | % |
Bank | | | 45,517 | | | | 13.9 | | | | 26,114 | | | | 8.0 | | | | 32,643 | | | | 10.0 | |
Tier I capital (to risk-weighted assets) | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 42,220 | | | | 12.9 | | | | 13,067 | | | | 4.0 | | | | 19,600 | | | | 6.0 | |
Bank | | | 41,437 | | | | 12.7 | | | | 13,057 | | | | 4.0 | | | | 19,586 | | | | 6.0 | |
Tier I capital (to average assets) | | | | | | | | | | | | | | | | | | | | | | | | |
Consolidated | | | 42,220 | | | | 8.1 | | | | 20,971 | | | | 4.0 | | | | 26,214 | | | | 5.0 | |
Bank | | | 41,437 | | | | 7.9 | | | | 20,965 | | | | 4.0 | | | | 26,207 | | | | 5.0 | |
52 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 12 – REGULATORY MATTERS(CONTINUED)
The Company’s primary source of funds with which to pay dividends are dividends received from the Bank. The payment of dividends by the Bank to the Company is subject to restrictions by its regulatory agencies. These restrictions generally limit dividends to current year net income and prior two-years’ net retained earnings. Also, dividends may not reduce capital levels below the minimum regulatory requirements disclosed in the prior table. Under these provisions, at January 1, 2013, the Bank could dividend $6.2 million to the Company. The Company does not anticipate the financial need to obtain regulatory approval due to its current cash balances and ability to access the credit markets. Federal law prevents the Company from borrowing from the Bank unless loans are secured by specific obligations. Further, such secured loans are limited to an amount not exceeding ten percent of the Bank’s common stock and capital surplus.
NOTE 13 – CONDENSED PARENT COMPANY FINANCIAL INFORMATION
A summary of condensed financial information of the parent company as of December 31, 2012 and 2011 and for each of the three years in the period ended December 31, 2012 follows:
| | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | |
CONDENSED BALANCE SHEETS | | | | | | | | |
ASSETS | | | | | | | | |
Cash deposited with subsidiary bank | | $ | 388 | | | $ | 535 | |
Investment in subsidiary bank | | | 51,858 | | | | 48,652 | |
Securities available-for-sale | | | 69 | | | | 60 | |
Other assets | | | 207 | | | | 196 | |
| | | | | | | | |
TOTAL ASSETS | | $ | 52,522 | | | $ | 49,443 | |
| | | | | | | | |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | | | | | |
Total liabilities | | $ | 69 | | | $ | 14 | |
Total shareholders’ equity | | | 52,453 | | | | 49,429 | |
| | | | | | | | |
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY | | $ | 52,522 | | | $ | 49,443 | |
| | | | | | | | |
| | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | |
CONDENSED STATEMENTS OF INCOME | | | | | | | | | | | | |
Interest on securities | | $ | 2 | | | $ | 1 | | | $ | 1 | |
Dividends from subsidiary | | | 2,000 | | | | 2,300 | | | | 2,000 | |
| | | | | | | | | | | | |
Total income | | | 2,002 | | | | 2,301 | | | | 2,001 | |
Operating expenses | | | 354 | | | | 336 | | | | 483 | |
| | | | | | | | | | | | |
Income before taxes and undistributed equity income of subsidiary | | | 1,648 | | | | 1,965 | | | | 1,518 | |
Income tax benefit | | | (120 | ) | | | (115 | ) | | | (164 | ) |
Equity earnings in subsidiary, net of dividends | | | 2,779 | | | | 1,607 | | | | 1,814 | |
| | | | | | | | | | | | |
NET INCOME | | $ | 4,547 | | | $ | 3,687 | | | $ | 3,496 | |
| | | | | | | | | | | | |
COMPREHENSIVE INCOME | | $ | 4,981 | | | $ | 4,244 | | | $ | 3,301 | |
| | | | | | | | | | | | |
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 53
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 13 – CONDENSED PARENT COMPANY FINANCIAL INFORMATION(CONTINUED)
| | | | | | | | | | | | |
(Dollars in thousands) | | 2012 | | | 2011 | | | 2010 | |
CONDENSED STATEMENTS OF CASH FLOWS | | | | | | | | | | | | |
Cash flows from operating activities: | | | | | | | | | | | | |
Net income | | $ | 4,547 | | | $ | 3,687 | | | $ | 3,496 | |
Adjustments to reconcile net income to cash provided by operations: | | | | | | | | | | | | |
Equity earnings in subsidiary, net of dividends | | | (2,779 | ) | | | (1,607 | ) | | | (1,814 | ) |
Change in other assets, liabilities | | | 49 | | | | 48 | | | | 21 | |
| | | | | | | | | | | | |
Net cash provided by operating activities | | | 1,817 | | | | 2,128 | | | | 1,703 | |
| | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | |
Purchase of investment securities | | | — | | | | — | | | | (4 | ) |
| | | | | | | | | | | | |
Net cash used in investing activities | | | — | | | | — | | | | (4 | ) |
| | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | |
Cash dividends paid | | | (1,969 | ) | | | (1,969 | ) | | | (1,969 | ) |
Cash received from exercise of stock options | | | 5 | | | | — | | | | — | |
| | | | | | | | | | | | |
Net cash used in financing activities | | | (1,964 | ) | | | (1,969 | ) | | | (1,969 | ) |
| | | | | | | | | | | | |
Increase (decrease) in cash | | | (147 | ) | | | 159 | | | | (270 | ) |
Cash at beginning of year | | | 535 | | | | 376 | | | | 646 | |
| | | | | | | | | | | | |
Cash at end of year | | $ | 388 | | | $ | 535 | | | $ | 376 | |
| | | | | | | | | | | | |
NOTE 14 – FAIR VALUE MEASUREMENTS
The Company provides disclosures about assets and liabilities carried at fair value. The framework provides a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities and lowest priority to unobservable inputs. The three broad levels of the fair value hierarchy are described below:
| Level I: | Inputs to the valuation methodology are unadjusted quoted prices for identical assets or liabilities in active markets that the Company has the ability to access. |
| Level II: | Inputs to the valuation methodology include quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in inactive markets; inputs other than quoted prices that are observable for the asset or liability; inputs that are derived principally from or corroborated by observable market data by or other means including certified appraisals. If the asset or liability has a specified (contractual) term, the Level II input must be observable for substantially the full term of the asset or liability. |
| Level III: | Inputs to the valuation methodology are unobservable and significant to the fair value measurement. |
54 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – FAIR VALUE MEASUREMENTS(CONTINUED)
The following table presents the assets reported on the consolidated statements of financial condition at their fair value as of December 31, 2012 and December 31, 2011, by level within the fair value hierarchy. No liabilities are carried at fair value. As required by the accounting standards, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. Equity securities and U.S. Treasury Notes are valued at the closing price reported on the active market on which the individual securities are traded. Obligations of U.S. government corporations and agencies, mortgage-backed securities, asset-backed securities and obligations of states and political subdivisions are valued at observable market data for similar assets.
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Level I | | | Level II | | | Level III | | | Total | |
| | December 31, 2012 | |
Assets: | | | | | | | | | | | | | | | | |
Securities available-for-sale | | | | | | | | | | | | | | | | |
U.S. Treasury security | | $ | 100 | | | $ | — | | | $ | — | | | $ | 100 | |
Obligations of U.S. government corporations and agencies | | | — | | | | 35,980 | | | | — | | | | 35,980 | |
Mortgage-backed securities in government sponsored entities | | | — | | | | 69,039 | | | | — | | | | 69,039 | |
Asset-backed securities in government sponsored entities | | | — | | | | 2,823 | | | | — | | | | 2,823 | |
Obligations of states and political subdivisions | | | — | | | | 16,883 | | | | — | | | | 16,883 | |
Corporate bonds | | | — | | | | 4,397 | | | | — | | | | 4,397 | |
| | | | | | | | | | | | | | | | |
Total debt securities | | | 100 | | | | 129,122 | | | | — | | | | 129,222 | |
Equity securities in financial institutions | | | 69 | | | | — | | | | — | | | | 69 | |
| | | | | | | | | | | | | | | | |
Total available-for-sale securities | | $ | 169 | | | $ | 129,122 | | | $ | — | | | $ | 129,291 | |
| | | | | | | | | | | | | | | | |
| |
| | December 31, 2011 | |
Assets: | | | | |
Securities available-for-sale | | | | | | | | | | | | | | | | |
U.S. Treasury security | | $ | 100 | | | $ | — | | | $ | — | | | $ | 100 | |
Obligations of U.S. government corporations and agencies | | | — | | | | 28,323 | | | | — | | | | 28,323 | |
Mortgage-backed securities in government sponsored entities | | | — | | | | 76,332 | | | | — | | | | 76,332 | |
Obligations of states and political subdivisions | | | — | | | | 14,880 | | | | — | | | | 14,880 | |
Corporate bonds | | | — | | | | 3,330 | | | | — | | | | 3,330 | |
| | | | | | | | | | | | | | | | |
Total debt securities | | | 100 | | | | 122,865 | | | | — | | | | 122,965 | |
Equity securities in financial institutions | | | 61 | | | | — | | | | — | | | | 61 | |
| | | | | | | | | | | | | | | | |
Total available-for-sale securities | | $ | 161 | | | $ | 122,865 | | | $ | — | | | $ | 123,026 | |
| | | | | | | | | | | | | | | | |
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 55
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 14 – FAIR VALUE MEASUREMENTS(CONTINUED)
The following table presents the assets measured on a nonrecurring basis on the consolidated balance sheets at their fair value as of December 31, 2012 and December 31, 2011, by level within the fair value hierarchy. Impaired loans and other real estate that are collateral dependent are written down to fair value through the establishment of specific reserves. Techniques used to value the collateral that secure the impaired loans include: quoted market prices for identical assets classified as Level I inputs; observable inputs, employed by certified appraisers, for similar assets classified as Level II inputs. In cases where valuation techniques included inputs that are unobservable and are based on estimates and assumptions developed by management based on the best information available under each circumstance, the asset valuation is classified as Level III inputs.
The fair value of MSRs is based on a valuation model that calculates the present value of estimated net servicing income. The valuation model incorporates discounted cash flow and repayment assumptions based on management’s best judgment. As a result, these rights are measured at fair value on a nonrecurring basis and are classified within Level III of the fair value hierarchy.
| | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Level I | | | Level II | | | Level III | | | Total | |
| | | December 31, 2012 | |
Assets measured on a nonrecurring basis: | | | | | | | | | | | | | | | | |
Impaired loans | | $ | — | | | $ | — | | | $ | 9,412 | | | $ | 9,412 | |
Other real estate owned | | | — | | | | — | | | | 25 | | | | 25 | |
Mortgage servicing rights | | | — | | | | — | | | | 214 | | | | 214 | |
| | | December 31, 2011 | |
Assets measured on a nonrecurring basis: | | | | | | | | | | | | | | | | |
Impaired loans | | $ | — | | | $ | — | | | $ | 6,741 | | | $ | 6,741 | |
Other real estate owned | | | — | | | | — | | | | 10 | | | | 10 | |
Mortgage servicing rights | | | — | | | | — | | | | 167 | | | | 167 | |
The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has utilized Level 3 inputs to determine fair value:
| | | | | | | | | | |
| | Quantitative Information about Level 3 Fair Value Measurements |
| | Fair value | | | Valuation | | Unobservable | | |
(Dollars in thousands) | | estimate | | | techniques | | input | | Range |
| | | December 31, 2012 |
Impaired loans | | $ | 7,260 | | | Discounted cash flow | | Remaining term Discount rate | | 4 mos to 29 yrs 7.5% to 12% |
| | | 2,152 | | | Appraisal of collateral (1),(3) | | Appraisal adjustments (2) Liquidation expense (2) | | -20% to -35% -10% |
Other real estate owned | | | 25 | | | Appraisal of collateral (1),(3) | | Management discount for property type (3) | | 0% to -67% |
Mortgage servicing rights | | | 214 | | | Discounted cash flow | | Remaining term Discount rate | | 24 mos to 30 yrs 1.5% |
(1) | Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various inputs which are not identifiable. |
(2) | Appraisals may be adjusted by management for qualitative factors such as estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal. |
(3) | Includes qualitative adjustments by management and estimated liquidation expenses. |
56 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 15 – FAIR VALUES OF FINANCIAL INSTRUMENTS
The estimated fair values of recognized financial instruments as of December 31 are as follows:
| | | | | | | | | | | | | | | | | | | | |
| | 2012 | |
(Dollars in thousands) | | Carrying Value | | | Level 1 | | | Level II | | | Level III | | | Total Fair Value | |
Financial assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 66,878 | | | $ | 66,878 | | | $ | — | | | $ | — | | | $ | 66,878 | |
Securities | | | 129,291 | | | | 8,164 | | | | 120,100 | | | | 1,027 | | | | 129,291 | |
Net loans | | | 360,000 | | | | — | | | | — | | | | 367,028 | | | | 367,028 | |
Bank-owned life insurance | | | 8,298 | | | | 8,298 | | | | — | | | | — | | | | 8,298 | |
Restricted stock | | | 5,463 | | | | — | | | | 5,463 | | | | — | | | | 5,463 | |
Accrued interest receivable | | | 1,317 | | | | 1,317 | | | | — | | | | — | | | | 1,317 | |
Financial liabilities: | | | | | | | | | | | | | | | | | | | | |
Deposits | | $ | 475,443 | | | $ | 317,369 | | | $ | — | | | $ | 159,573 | | | $ | 476,942 | |
Short-term borrowings | | | 43,992 | | | | 43,992 | | | | — | | | | — | | | | 43,992 | |
Other borrowings | | | 12,672 | | | | — | | | | — | | | | 13,772 | | | | 13,772 | |
Accrued interest payable | | | 135 | | | | 135 | | | | — | | | | — | | | | 135 | |
| | | | | | | | |
| | 2011 | |
(Dollars in thousands) | | Carrying value | | | Fair value | |
Financial assets: | | | | | | | | |
Cash and cash equivalents | | $ | 82,258 | | | $ | 82,258 | |
Securities | | | 123,026 | | | | 123,026 | |
Restricted Stock | | | 5,463 | | | | 5,463 | |
Bank-owned life insurance | | | 3,068 | | | | 3,068 | |
Loans, net | | | 320,100 | | | | 327,138 | |
Accrued interest receivable | | | 1,349 | | | | 1,349 | |
Financial liabilities: | | | | | | | | |
Deposits | | $ | 443,553 | | | $ | 445,587 | |
Short-term borrowings | | | 37,073 | | | | 37,073 | |
Other borrowings | | | 19,161 | | | | 20,087 | |
Accrued interest payable | | | 182 | | | | 182 | |
For purposes of the above disclosures of estimated fair value, the following assumptions are used:
Cash and cash equivalents; Accrued interest receivable; Short-term borrowings, Accrued interest payable
The fair value of the above instruments is considered to be carrying value.
Securities
The fair value of securities available-for-sale which are measured on a recurring basis are determined primarily by obtaining quoted prices on nationally recognized securities exchanges or matrix pricing, which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on securities’ relationship to other similar securities. Classified as Level I or Level II in the fair value hierarchy.
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 57
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 15 – FAIR VALUES OF FINANCIAL INSTRUMENTS(CONTINUED)
Net loans
The fair value for loans is estimated by discounting future cash flows using current market inputs at which loans with similar terms and qualities would be made to borrowers of similar credit quality. Where quoted market prices were available, primarily for certain residential mortgage loans, such market rates were utilized as estimates for fair value. Fair value of non-accrual loans is based on carrying value, classified as Level III.
Bank-owned life insurance
The carrying amount of bank-owned life insurance is based on the cash surrender value of the policies and is a reasonable estimate of fair value, classified as Level I.
Restricted stock
Restricted stock includes FHLB Stock and Federal Reserve Bank Stock. It is not practicable to determine the fair value of regulatory equity securities due to restrictions placed on their transferability. Fair value is based on carrying value, classified as Level II.
Deposits
The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rates are estimated using market rates currently offered for similar instruments with similar remaining maturities, resulting in a Level III classification. Demand, savings, and money market deposit accounts are valued at the amount payable on demand as of quarter end, resulting in a Level I classification.
Other borrowings
The fair value of FHLB advances are estimated using a discounted cash flow analysis based on the current borrowing rates for similar types of borrowings, resulting in a Level III classification.
The Company also has unrecognized financial instruments at December 31, 2012 and 2011. These financial instruments relate to commitments to extend credit and letters of credit. The aggregated contract amount of such financial instruments was approximately $107.4 million at December 31, 2012 and $91.7 million at December 31, 2011. Such amounts are also considered to be the estimated fair values.
The fair value estimates of financial instruments are made at a specific point in time based on relevant market information. These estimates do not reflect any premium or discount that could result from offering for sale at one time the entire holdings of a particular financial instrument over the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Since no ready market exists for a significant portion of the financial instruments, fair value estimates are largely based on judgments after considering such factors as future expected credit losses, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore, cannot be determined with precision. Changes in assumptions could significantly affect these estimates.
58 2012 Annual Report to Shareholders | CSB Bancorp, Inc.
CSB BANCORP, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 16 – CONTINGENT LIABILITIES
In the normal course of business, the Company is subject to pending and threatened legal actions. Although, the company is not able to predict the outcome of such actions, after reviewing pending and threatened actions, management believes that the outcome of any or all such actions will not have a material adverse effect on the results of operations or shareholders’ equity of the Company.
The Company has an employment agreement with an officer. Upon the occurrence of certain types of termination of employment, the Company may be required to make specified severance payments if termination occurs within a specified period of time, generally two years from the date of the agreement, or pursuant to certain change in control transactions.
NOTE 17 – QUARTERLY FINANCIAL DATA (UNAUDITED)
The following is a summary of selected quarterly financial data (unaudited) for the years ended December 31:
| | | | | | | | | | | | | | | | | | | | |
(Dollars in thousands) | | Interest income | | | Net interest income | | | Net income | | | Basic earnings per share | | | Diluted earnings per share | |
2012 | | | | | | | | | | | | | | | | | | | | |
First quarter | | $ | 5,132 | | | $ | 4,313 | | | $ | 1,055 | | | $ | 0.39 | | | $ | 0.39 | |
Second quarter | | | 5,151 | | | | 4,397 | | | | 1,141 | | | | 0.41 | | | | 0.41 | |
Third quarter | | | 5,148 | | | | 4,426 | | | | 1,231 | | | | 0.45 | | | | 0.45 | |
Fourth quarter | | | 5,153 | | | | 4,470 | | | | 1,120 | | | | 0.41 | | | | 0.41 | |
2011 | | | | | | | | | | | | | | | | | | | | |
First quarter | | $ | 4,946 | | | $ | 3,934 | | | $ | 896 | | | $ | 0.33 | | | $ | 0.33 | |
Second quarter | | | 5,003 | | | | 4,096 | | | | 973 | | | | 0.35 | | | | 0.35 | |
Third quarter | | | 4,958 | | | | 4,098 | | | | 998 | | | | 0.37 | | | | 0.37 | |
Fourth quarter | | | 5,111 | | | | 4,212 | | | | 820 | | | | 0.30 | | | | 0.30 | |
2012 Annual Report to Shareholders | CSB Bancorp, Inc. 59
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_060.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_061.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_062.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_063.jpg)
![](https://capedge.com/proxy/10-K/0001193125-13-124348/g444920page_064.jpg)