UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
Form 10-Q
[X] QUARTERLY REPORT UNDER SECTION 13 OF 15(D) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2010
or
[ ] TRANSITION REPORT UNDER SECTION 13 OF 15(d) OF THE EXCHANGE ACT
Or the transition period from to
Commission File Number 33-58936
Dimeco, Inc.
(Exact name of registrant as specified in its charter)
| | | | | | | | | | |
| | (State or other jurisdiction of Incorporation or organization) | | (I.R.S. Employer identification No.) | | |
820 Church Street
Honesdale, PA 18431
(Address of principal executive officers)
(570) 253-1970
(Issuer’s Telephone Number)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Check whether the issuer (1) filed all reports required to be filed by Sections 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes X No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
| | | | | | | | | | | | |
Large accelerated filer ¨ | | Accelerated filer ¨ | | |
Non-accelerated filer ¨ (Do not check if a smaller reporting company) | | Smaller reporting company x | | |
Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act)
Yes No X
As of May 1, 2010 the registrant had outstanding 1,596,768 shares of its common stock, par value $.50 share.
Dimeco, Inc.
INDEX
–2–
Dimeco, Inc.
CONSOLIDATED BALANCE SHEET (unaudited)
| | | | | | | | |
| | | | March 31, 2010 | | | | December 31, 2009 |
(in thousands) | | | | | | | | |
Assets | | | | | | | | |
Cash and due from banks | | $ | | 4,839 | | $ | | 3,991 |
Interest-bearing deposits in other banks | | | | 14,635 | | | | 14,296 |
Federal funds sold | | | | 3,000 | | | | 3,000 |
| | | | | | | | |
Total cash and cash equivalents | | | | 22,474 | | | | 21,287 |
| | | | |
Investment securities available for sale | | | | 95,369 | | | | 73,628 |
| | | | |
Loans (net of unearned income of $74 and $101) | | | | 407,670 | | | | 410,012 |
Less allowance for loan losses | | | | 6,467 | | | | 6,253 |
| | | | | | | | |
Net loans | | | | 401,203 | | | | 403,759 |
| | | | |
Premises and equipment | | | | 10,781 | | | | 10,965 |
Accrued interest receivable | | | | 1,806 | | | | 1,842 |
Bank-owned life insurance | | | | 9,267 | | | | 9,175 |
Other real estate owned | | | | 1,073 | | | | 389 |
Prepaid FDIC insurance | | | | 2,144 | | | | 2,309 |
Other assets | | | | 9,129 | | | | 7,303 |
| | | | | | | | |
TOTAL ASSETS | | $ | | 553,246 | | $ | | 530,657 |
| | | | | | | | |
| | | | |
Liabilities | | | | | | | | |
Deposits : | | | | | | | | |
Noninterest-bearing | | $ | | 43,458 | | $ | | 39,687 |
Interest-bearing | | | | 413,904 | | | | 403,429 |
| | | | | | | | |
Total deposits | | | | 457,362 | | | | 443,116 |
| | | | |
Short-term borrowings | | | | 17,584 | | | | 10,974 |
Other borrowed funds | | | | 21,947 | | | | 24,402 |
Accrued interest payable | | | | 1,031 | | | | 1,080 |
Other liabilities | | | | 6,910 | | | | 3,968 |
| | | | | | | | |
TOTAL LIABILITIES | | | | 504,834 | | | | 483,540 |
| | | | | | | | |
| | | | |
Stockholders’ Equity | | | | | | | | |
Common stock, $.50 par value; 5,000,000 shares authorized; 1,650,868 and 1,613,878 shares issued | | | | 825 | | | | 807 |
Capital surplus | | | | 6,134 | | | | 5,552 |
Retained earnings | | | | 42,845 | | | | 42,318 |
Accumulated other comprehensive income | | | | 675 | | | | 507 |
Treasury stock, at cost (54,100 shares) | | | | (2,067) | | | | (2,067) |
| | | | | | | | |
TOTAL STOCKHOLDER’S EQUITY | | | | 48,412 | | | | 47,117 |
| | | | | | | | |
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | | $ | | 553,246 | | $ | | 530,657 |
| | | | | | | | |
See accompanying notes to the unaudited consolidated financial statements.
–3–
Dimeco, Inc.
CONSOLIDATED STATEMENT OF INCOME (unaudited)
| | | | | | | | |
(in thousands, except per share) | | | | For the three months ended March 31, |
| | | | 2010 | | | | 2009 |
Interest Income | | | | | | | | |
Interest and fees on loans | | $ | | 5,481 | | $ | | 5,579 |
Investment securities: | | | | | | | | |
Taxable | | | | 296 | | | | 371 |
Exempt from federal income tax | | | | 256 | | | | 215 |
Other | | | | 12 | | | | 1 |
| | | | | | | | |
Total interest income | | | | 6,045 | | | | 6,166 |
| | | | | | | | |
| | | | |
Interest Expense | | | | | | | | |
Deposits | | | | 1,796 | | | | 1,930 |
Short-term borrowings | | | | 25 | | | | 57 |
Other borrowed funds | | | | 257 | | | | 198 |
| | | | | | | | |
Total interest expense | | | | 2,078 | | | | 2,185 |
| | | | | | | | |
| | | | |
Net Interest Income | | | | 3,967 | | | | 3,981 |
| | | | |
Provision for loan losses | | | | 250 | | | | 368 |
| | | | | | | | |
| | | | |
Net Interest Income After Provision for Loan Losses | | | | 3,717 | | | | 3,613 |
| | | | | | | | |
| | | | |
Noninterest Income | | | | | | | | |
Service charges on deposit accounts | | | | 343 | | | | 371 |
Mortgage loans held for sale gains, net | | | | 50 | | | | 154 |
Investment securities losses | | | | - | | | | (27) |
Brokerage commissions | | | | 138 | | | | 69 |
Earnings on bank-owned life insurance | | | | 106 | | | | 99 |
Other income | | | | 324 | | | | 233 |
| | | | | | | | |
Total noninterest income | | | | 961 | | | | 899 |
| | | | | | | | |
| | | | |
Noninterest Expense | | | | | | | | |
Salaries and employee benefits | | | | 1,674 | | | | 1,592 |
Occupancy expense, net | | | | 305 | | | | 306 |
Furniture and equipment expense | | | | 118 | | | | 158 |
Professional fees | | | | 152 | | | | 143 |
Data processing expense | | | | 187 | | | | 116 |
FDIC insurance | | | | 177 | | | | 136 |
Other expense | | | | 587 | | | | 600 |
| | | | | | | | |
Total noninterest expense | | | | 3,200 | | | | 3,051 |
| | | | | | | | |
| | | | |
Income before income taxes | | | | 1,478 | | | | 1,461 |
Income taxes | | | | 376 | | | | 384 |
| | | | | | | | |
| | | | |
NET INCOME | | $ | | 1,102 | | $ | | 1,077 |
| | | | | | | | |
| | | | |
Earnings per Share - basic | | $ | | 0.70 | | $ | | 0.69 |
| | | | | | | | |
Earnings per Share - diluted | | $ | | 0.70 | | $ | | 0.68 |
| | | | | | | | |
Dividends per share | | $ | | 0.36 | | $ | | 0.36 |
| | | | | | | | |
| | | | |
Average shares outstanding - basic | | | | 1,575,103 | | | | 1,558,570 |
Average shares outstanding - diluted | | | | 1,575,150 | | | | 1,579,418 |
See accompanying notes to the unaudited consolidated financial statements.
–4–
Dimeco, Inc.
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (unaudited)
| | | | | | |
| | For the three months ended March 31, |
(amounts in thousands) | | 2010 | | 2009 |
Net income | | $ | 1,102 | | $ | 1,077 |
| | | | | | |
Other comprehensive income (loss): | | | | | | |
Unrealized gain (loss) on available for sale securities | | | 255 | | | (168) |
Less: Reclassification adjustment for loss included in net income | | | - | | | 27 |
| | | | | | |
Other comprehensive income (loss) before tax | | | 255 | | | (141) |
Income tax expense (benefit) related to other comprehensive income (loss) | | | 87 | | | (48) |
| | | | | | |
Other comprehensive income (loss), net of tax | | | 168 | | | (93) |
| | | | | | |
Comprehensive income | | $ | 1,270 | | $ | 984 |
| | | | | | |
See accompanying notes to the unaudited consolidated financial statements.
–5–
Dimeco, Inc.
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS’ EQUITY (unaudited)
| | | | | | | | | | | | | | | | | | | | | | | | |
(amounts in thousands) | | | | Common Stock | | | | Capital Surplus | | | | Retained Earnings | | | | Accumulated Other Comprehensive Income | | | | Treasury Stock | | | | Total Stockholders’ Equity |
Balance, December 31, 2009 | | $ | | 807 | | $ | | 5,552 | | $ | | 42,318 | | $ | | 507 | | $ | | (2,067) | | $ | | 47,117 |
| | | | | | | | | | | | |
Net income | | | | | | | | | | | | 1,102 | | | | | | | | | | | | 1,102 |
Unrealized gain on available for sale securities, net of tax expense of $87 | | | | | | | | | | | | | | | | 168 | | | | | | | | 168 |
Exercise of stock options (36,990 shares) | | | | 18 | | | | 582 | | | | | | | | | | | | | | | | 600 |
Cash dividends ($.36 per share) | | | | | | | | | | | | (575) | | | | | | | | | | | | (575) |
| | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance, March 31, 2010 | | $ | | 825 | | $ | | 6,134 | | $ | | 42,845 | | $ | | 675 | | $ | | (2,067) | | $ | | 48,412 |
| | | | | | | | | | | | | | | | | | | | | | | | |
See accompanying notes to the unaudited consolidated financial statements.
–6–
Dimeco, Inc.
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited)
| | | | | | | | |
| | | | For the three months ended March 31, |
(in thousands) | | | | 2010 | | | | 2009 |
Operating Activities | | | | | | | | |
Net income | | $ | | 1,102 | | $ | | 1,077 |
Adjustments to reconcile net income to net cash provided by (used for) operating activities: | | | | | | | | |
Provision for loan losses | | | | 250 | | | | 368 |
Depreciation and amortization | | | | 250 | | | | 308 |
Amortization of premium and discount on investment securities, net | | | | - | | | | (97) |
Amortization of net deferred loan origination fees | | | | (27) | | | | (41) |
Investment securities loss | | | | - | | | | 27 |
Origination of loans held for sale | | | | (1,722) | | | | (7,365) |
Proceeds from sale of loans | | | | 1,772 | | | | 5,974 |
Mortgage loans sold gains, net | | | | (50) | | | | (154) |
Decrease in accrued interest receivable | | | | 36 | | | | 318 |
Increase (decrease) in accrued interest payable | | | | (49) | | | | 30 |
Deferred federal income taxes | | | | (156) | | | | 112 |
Earnings on bank owned life insurance | | | | (106) | | | | (99) |
Decrease in prepayment of FDIC insurance assessment | | | | 165 | | | | - |
Other, net | | | | (179) | | | | (1,147) |
| | | | | | | | |
Net cash provided by (used for) operating activities | | | | 1,286 | | | | (689) |
| | | | | | | | |
| | | | |
Investing Activities | | | | | | | | |
Investment securities available for sale: | | | | | | | | |
Proceeds from maturities or paydown | | | | 52,685 | | | | 48,632 |
Purchases | | | | (71,344) | | | | (34,701) |
Net decrease (increase) in loans | | | | 1,649 | | | | (7,134) |
Investment in Limited Partnership | | | | - | | | | (2,729) |
Purchase of Federal Home Loan Bank stock | | | | - | | | | (67) |
Purchase of fixed annuity | | | | (1,500) | | | | - |
Purchase of bank-owned life insurance | | | | - | | | | (279) |
Purchase of premises and equipment | | | | (15) | | | | (611) |
| | | | | | | | |
Net cash provided by (used for) investing activities | | | | (18,525) | | | | 3,111 |
| | | | | | | | |
| | | | |
Financing Activities | | | | | | | | |
Net increase (decrease) in deposits | | | | 14,246 | | | | (3,721) |
Increase in short-term borrowings | | | | 6,610 | | | | 4,239 |
Repayment of other borrowed funds | | | | (2,455) | | | | (417) |
Purchase of treasury stock | | | | - | | | | (35) |
Proceeds from exercise of stock options | | | | 600 | | | | 4 |
Cash dividends paid | | | | (575) | | | | (561) |
| | | | | | | | |
Net cash provided by (used for) financing activities | | | | 18,426 | | | | (491) |
| | | | | | | | |
Increase in cash and cash equivalents | | | | 1,187 | | | | 1,931 |
| | | | |
Cash and cash equivalents at beginning of period | | | | 21,287 | | | | 3,993 |
| | | | | | | | |
Cash and cash equivalents at end of period | | $ | | 22,474 | | $ | | 5,924 |
| | | | | | | | |
| | | | |
Amount paid for interest | | $ | | 2,128 | | $ | | 2,154 |
| | | | | | | | |
Amount paid for income taxes | | $ | | - | | $ | | - |
| | | | | | | | |
See accompanying notes to the unaudited consolidated financial statements.
–7–
Dimeco, Inc.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)
NOTE 1 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation
The consolidated financial statements include the accounts of Dimeco, Inc. (the “Company”) and its wholly-owned subsidiary, The Dime Bank (the “Bank”). The financial statements of The Dime Bank include the consolidated financial statements of the Bank’s wholly-owned subsidiary, TDB Insurance Services, LLC. All significant intercompany balances and transactions have been eliminated in the consolidation.
The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not necessarily include all information that would be included in audited financial statements. The information furnished reflects all adjustments which are, in the opinion of management, necessary for a fair statement of the results of operations. All such adjustments are of a normal recurring nature. The results of operations for the interim periods are not necessarily indicative of the results to be expected for the full year.
Certain comparative amounts for prior periods have been reclassified to conform to current year presentation. The reclassifications did not affect net income or equity capital.
Recent Accounting Pronouncements
In December 2009, the FASB issued ASU 2009-16,Accounting for Transfer of Financial Assets. ASU 2009-16 provides guidance to improve the relevance, representational faithfulness, and comparability of the information that an entity provides in its financial statements about a transfer of financial assets; the effects of a transfer on its financial position, financial performance, and cash flows; and a transferor’s continuing involvement, if any, in transferred financial assets. ASU 2009-16 is effective for annual periods beginning after November 15, 2009 and for interim periods within those fiscal years. The adoption of this guidance did not have a significant impact on the Company’s financial statements.
In December 2009, the FASB issued ASU 2009-17,Improvements to Financial Reporting by Enterprises Involved with Variable Interest Entities. The objective of ASU 2009-17 is to improve financial reporting by enterprises involved with variable interest entities and to provide more relevant and reliable information to users of financial statements. ASU 2009-17 is effective for annual periods beginning after November 15, 2009 and for interim periods within those fiscal years. The adoption of this guidance did not have a material impact on the Company’s financial position.
In September 2009, the FASB issued new guidance impacting Topic 820,Fair Value Measurements and Disclosures. This creates a practical expedient to measure the fair value of an alternative investment that does not have a readily determinable fair value. This guidance also requires certain additional disclosures. This guidance is effective for interim and annual periods ending after December 15, 2009. The Company has presented the necessary disclosures in the Note 4 herein.
In October 2009, the FASB issued ASU 2009-15,Accounting for Own-Share Lending Arrangements in Contemplation of Convertible Debt Issuance or Other Financing. ASU 2009-15 amends Subtopic 470-20 to expand accounting and reporting guidance for own-share lending arrangements issued in contemplation of convertible debt issuance. ASU 2009-15 is effective for fiscal years beginning on or after December 15, 2009 and interim periods within those fiscal years for arrangements outstanding as of the beginning of those fiscal years. The adoption of this guidance did not have a significant impact on the Company’s financial statements.
In January 2010, the FASB issued ASU 2010-01,Equity (Topic 505): Accounting for Distributions to Shareholders with Components of Stock and Cash – a consensus of the FASB Emerging Issues Task Force. ASU 2010-01 clarifies that the stock portion of a distribution to shareholders that allows them to elect to receive cash or stock with a potential limitation on the total amount of cash that all shareholders can elect to receive in the aggregate is considered a share issuance that is reflected in EPS prospectively and is not a stock dividend. ASU 2010-01 is effective for interim and annual periods ending on or after December 15, 2009 and should be applied on a retrospective basis. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.
In January 2010, the FASB issued ASU 2010-02,Consolidation (Topic 810): Accounting and reporting for Decreases in Ownership of a Subsidiary – a Scope Clarification. ASU 2010-02 amends Subtopic 810-10 to address implementation issues related to changes in ownership provisions including clarifying the scope of the decrease in ownership and additional disclosures. ASU 2010-02 is
–8–
effective beginning in the period that an entity adopts Statement 160. If an entity has previously adopted Statement 160, ASU 2010-02 is effective beginning in the first interim or annual reporting period ending on or after December 15, 2009 and should be applied retrospectively to the first period Statement 160 was adopted. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.
In January 2010, the FASB issued ASU 2010-04,Accounting for Various Topics – Technical Corrections to SEC Paragraphs. ASU 2010-04 makes technical corrections to existing SEC guidance including the following topics: accounting for subsequent investments, termination of an interest rate swap, issuance of financial statements - subsequent events, use of residual method to value acquired assets other than goodwill, adjustments in assets and liabilities for holding gains and losses, and selections of discount rate used for measuring defined benefit obligation. ASU 2010-04 is effective January 15, 2010. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.
In January 2010, the FASB issued ASU 2010-05,Compensation – Stock Compensation (Topic 718): Escrowed Share Arrangements and the Presumption of Compensation. ASU 2010-05 updates existing guidance to address the SEC staff’s views on overcoming the presumption that for certain shareholders escrowed share arrangements represent compensation. ASU 2010-05 is effective January 15, 2010. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.
In January 2010, the FASB issued ASU No. 2010-06,Fair Value Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Measurements. ASU 2010-06 amends Subtopic 820-10 to clarify existing disclosures, require new disclosures, and includes conforming amendments to guidance on employers’ disclosures about postretirement benefit plan assets. ASU 2010-06 is effective for interim and annual periods beginning after December 15, 2009, except for disclosures about purchases, sales, issuances, and settlements in the roll forward of activity in Level 3 fair value measurements. Those disclosures are effective for fiscal years beginning after December 15, 2010 and for interim periods within those fiscal years. The adoption of this guidance is not expected to have a significant impact on the Company’s financial statements.
In February 2010, the FASB issued ASU 2010-08,Technical Corrections to Various Topics. ASU 2010-08 clarifies guidance on embedded derivatives and hedging. ASU 2010-08 is effective for interim and annual periods beginning after December 15, 2009. The adoption of this guidance did not have a material impact on the Company’s financial position or results of operation.
In March 2010, the FASB issued ASU 2010-11,Derivatives and Hedging. ASU 2010-11 provides clarification and related additional examples to improve financial reporting by resolving potential ambiguity about the breadth of the embedded credit derivative scope exception in ASC 815-15-15-8. ASU 2010-11 is effective at the beginning of the first fiscal quarter beginning after June 15, 2010. The adoption of this guidance is not expected to have a significant impact on the Company’s financial statements.
In April 2010, the FASB issued ASU 2010-13,Compensation – Stock Compensation (Topic 718): Effect of Denominating the Exercise Price of a Share-Based Payment Award in the Currency of the Market in Which the Underlying Equity Security Trades. ASU 2010-13 provides guidance on the classification of a share-based payment award as either equity or a liability. A share-based payment that contains a condition that is not a market, performance, or service condition is required to be classified as a liability. ASU 2010-13 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2010 and is not expected to have a significant impact on the Company’s financial statements.
Stock Options
The Company maintains a stock option plan for key officers and non-employee directors. There were no options granted in 2010 or 2009.
On April 22, 2010 the Company adopted the 2010 Equity Incentive Plan in order to issue options in future periods. No options have been granted under that plan at this time.
As of March 31, 2010 and 2009, there was no unrecognized compensation cost to unvested share-based compensation awards granted.
NOTE 2 – EARNINGS PER SHARE
There are no convertible securities which would affect the numerator in calculating basic and diluted earnings per share; therefore, net income as presented on the Consolidated Statement of Income (unaudited) will be used as the numerator. The following table sets forth the composition of the weighted-average common shares (denominator) used in the basic and diluted earnings per share computation:
–9–
| | | | |
| | Three months ended March 31, |
| | 2010 | | 2009 |
Weighted average common stock outstanding | | 1,629,203 | | 1,611,981 |
| | |
Average treasury stock | | (54,100) | | (53,411) |
| | |
| | |
Weighted average common stock and common stock equivalents used to calculate basic earnings per share | | 1,575,103 | | 1,558,570 |
| | |
Additional common stock equivalents (stock options) used to calculate diluted earnings per share | | 47 | | 20,848 |
| | |
| | |
Weighted average common stock and common stock equivalents used to calculate diluted earnings per share | | 1,575,150 | | 1,579,418 |
| | |
Options to purchase shares of common stock at a price above current market were outstanding at March 31, 2010 and March 31, 2009 that were not included in the computation of diluted earnings per share because to do so would have been anti-dilutive. At March 31, 2010 there were 27,792 of these options outstanding and March 31, 2009 there were 19,080 of these options outstanding.
NOTE 3 – INVESTMENTS
The amortized cost and estimated market value of investment securities are summarized as follows (in thousands):
| | | | | | | | | | | | |
| | March 31, 2010 |
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value |
AVAILABLE FOR SALE | | | | | | | | | | | | |
U.S. government agencies | | $ | 24,274 | | $ | 66 | | $ | (40) | | $ | 24,300 |
Mortgage-backed securities | | | 12,524 | | | 147 | | | (33) | | | 12,638 |
Obligations of states and political subdivisions: | | | | | | | | | |
Taxable | | | 400 | | | 28 | | | - | | | 428 |
Tax-exempt | | | 26,371 | | | 487 | | | (32) | | | 26,826 |
Corporate securities | | | 6,216 | | | 449 | | | - | | | 6,665 |
Commercial paper | | | 23,995 | | | - | | | - | | | 23,995 |
| | | | | | | | | | | | |
Total debt securities | | | 93,780 | | | 1,177 | | | (105) | | | 94,852 |
| | | | |
Equity securities | | | 565 | | | 81 | | | (129) | | | 517 |
| | | | | | | | | | | | |
Total | | $ | 94,345 | | $ | 1,258 | | $ | (234) | | $ | 95,369 |
| | | | | | | | | | | | |
| |
| | December 31, 2009 |
| | Amortized Cost | | Gross Unrealized Gains | | Gross Unrealized Losses | | Fair Value |
AVAILABLE FOR SALE | | | | | | | | | | | | |
U.S. government agencies | | $ | 22,178 | | $ | 53 | | $ | (111) | | $ | 22,120 |
Mortgage-backed securities | | | 4,182 | | | 143 | | | (20) | | | 4,305 |
Obligations of states and political subdivisions: | | | | | | | | | |
Taxable | | | 400 | | | 15 | | | - | | | 415 |
Tax-exempt | | | 26,279 | | | 452 | | | (58) | | | 26,673 |
Corporate securities | | | 6,211 | | | 426 | | | (1) | | | 6,636 |
Commercial paper | | | 13,045 | | | - | | | - | | | 13,045 |
| | | | | | | | | | | | |
Total debt securities | | | 72,295 | | | 1,089 | | | (190) | | | 73,194 |
| | | | |
Equity securities | | | 565 | | | 35 | | | (166) | | | 434 |
| | | | | | | | | | | | |
Total | | $ | 72,860 | | $ | 1,124 | | $ | (356) | | $ | 73,628 |
| | | | | | | | | | | | |
–10–
The following table shows the Company’s fair value and gross unrealized losses, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position as follows (in thousands):
| | | | | | | | | | | | | | | | | | |
| | March 31, 2010 |
| | Less than Twelve Months | | Twelve Months or Greater | | Total |
| | Estimated Market Value | | Gross Unrealized Losses | | Estimated Market Value | | Gross Unrealized Losses | | Estimated Market Value | | Gross Unrealized Losses |
U.S. Government agencies | | $ | 9,461 | | $ | 40 | | $ | - | | $ | - | | $ | 9,461 | | $ | 40 |
Mortgage-backed securities | | | 3,148 | | | 33 | | | - | | | - | | | 3,148 | | | 33 |
Obligations of states and political subdivisions | | | 2,215 | | | 29 | | | 345 | | | 3 | | | 2,560 | | | 32 |
Corporate securities | | | - | | | - | | | - | | | - | | | - | | | - |
| | | | | | | | | | | | | | | | | | |
Total debt securities | | | 14,824 | | | 102 | | | 345 | | | 3 | | | 15,169 | | | 105 |
| | | | | | |
Equity securities | | | - | | | - | | | 159 | | | 129 | | | 159 | | | 129 |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 14,824 | | $ | 102 | | $ | 504 | | $ | 132 | | $ | 15,328 | | $ | 234 |
| | | | | | | | | | | | | | | | | | |
| |
| | December 31, 2009 |
| | Less than Twelve Months | | Twelve Months or Greater | | Total |
| | Estimated Market Value | | Gross Unrealized Losses | | Estimated Market Value | | Gross Unrealized Losses | | Estimated Market Value | | Gross Unrealized Losses |
U.S. Government agencies | | $ | 13,765 | | $ | 111 | | $ | - | | $ | - | | $ | 13,765 | | $ | 111 |
Mortgage-backed securities | | | 976 | | | 19 | | | 23 | | | 1 | | | 999 | | | 20 |
Obligations of states and political subdivisions | | | 4,442 | | | 53 | | | 343 | | | 5 | | | 4,785 | | | 58 |
Corporate securities | | | 131 | | | 1 | | | - | | | - | | | 131 | | | 1 |
| | | | | | | | | | | | | | | | | | |
Total debt securities | | | 19,314 | | | 184 | | | 366 | | | 6 | | | 19,680 | | | 190 |
| | | | | | |
Equity securities | | | 85 | | | 4 | | | 158 | | | 162 | | | 243 | | | 166 |
| | | | | | | | | | | | | | | | | | |
Total | | $ | 19,399 | | $ | 188 | | $ | 524 | | $ | 168 | | $ | 19,923 | | $ | 356 |
| | | | | | | | | | | | | | | | | | |
The Company reviews its position quarterly and has asserted that at March 31, 2010, the declines outlined in the above tables represent temporary declines and the Company does not intend to sell and does not believe they will be required to sell these securities before recovery of their cost basis, which may be at maturity. There were 38 and 59 positions that were temporarily impaired at March 31, 2010 and December 31, 2009, respectively. The Company has concluded that the unrealized losses disclosed above are not other than temporary, but are the result of interest rate changes, sector credit ratings changes or company-specific ratings changes that are not expected to result in the non-collection of principal and interest during the period.
The amortized cost and estimated market values of debt securities at March, 31 2010, by contractual maturity, are shown below. Expected maturities of mortgage-backed securities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties (in thousands):
| | | | | | |
| | Available for Sale |
| | Amortized Cost | | Fair Value |
Due in one year or less | | $ | 30,117 | | $ | 30,172 |
Due after one year through five years | | | 23,559 | | | 23,947 |
Due after five years through ten years | | | 9,272 | | | 9,515 |
Due after ten years | | | 30,832 | | | 31,218 |
| | | | | | |
Total debt securities | | $ | 93,780 | | $ | 94,852 |
| | | | | | |
–11–
NOTE 4 – FAIR VALUE MEASUREMENTS
The following disclosures show the hierarchal disclosure framework associated with the level of pricing observations utilized in measuring assets and liabilities at fair value. The three broad levels defined by U.S. generally accepted accounting principles are as follows:
| | |
Level I: | | Quoted prices are available in active markets for identical assets or liabilities as of the reported date. |
| |
Level II: | | Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities include items for which quoted prices are available but traded less frequently, and items that are fair valued using other financial instruments, the parameters of which can be directly observed. |
| |
Level III: | | Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets and are measured using management’s best estimate of fair value, where the inputs into the determination of fair value require significant management judgment or estimation. |
This hierarchy requires the use of observable market data when available.
The following tables present the assets reported on the consolidated statements of financial condition at their fair value as of March 31, 2010 and December 31, 2009 by level within the fair value hierarchy. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement (in thousands).
| | | | | | | | | | | | |
| | March 31, 2010 |
| | Level I | | Level II | | Level III | | Total |
Assets: | | | | | | | | | | | | |
U.S. government agencies | | $ | - | | $ | 24,300 | | $ | - | | $ | 24,300 |
Mortgage-backed securities | | | - | | | 12,638 | | | - | | | 12,638 |
Obligations of states and political subdivisions: | | | | | | | | | |
Taxable | | | - | | | 428 | | | - | | | 428 |
Tax-exempt | | | - | | | 26,826 | | | - | | | 26,826 |
Corporate securities | | | - | | | 6,665 | | | - | | | 6,665 |
Commercial paper | | | 23,995 | | | - | | | - | | | 23,995 |
| | | | | | | | | | | | |
Total debt securities | | | 23,995 | | | 70,857 | | | - | | | 94,852 |
| | | | |
Equity securities | | | 517 | | | - | | | - | | | 517 |
| | | | | | | | | | | | |
Total | | $ | 24,512 | | $ | 70,857 | | $ | - | | $ | 95,369 |
| | | | | | | | | | | | |
| |
| | December 31, 2009 |
| | Level I | | Level II | | Level III | | Total |
Assets: | | | | | | | | | | | | |
U.S. government agencies | | $ | - | | $ | 22,120 | | $ | - | | $ | 22,120 |
Mortgage-backed securities | | | - | | | 4,305 | | | - | | | 4,305 |
Obligations of states and political subdivisions: | | | | | | | | | |
Taxable | | | - | | | 415 | | | - | | | 415 |
Tax-exempt | | | - | | | 26,673 | | | - | | | 26,673 |
Corporate securities | | | - | | | 6,636 | | | - | | | 6,636 |
Commercial paper | | | 13,045 | | | - | | | - | | | 13,045 |
| | | | | | | | | | | | |
Total debt securities | | | 13,045 | | | 60,149 | | | - | | | 73,194 |
Equity securities | | | 434 | | | - | | | - | | | 434 |
| | | | | | | | | | | | |
Total | | $ | 13,479 | | $ | 60,149 | | $ | - | | $ | 73,628 |
| | | | | | | | | | | | |
–12–
The following table presents the assets measured on a nonrecurring basis on the consolidated statements of financial condition at their fair value as of March 31, 2010 and December 31, 2009, by level within the fair value hierarchy. Impaired loans 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 loan 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.
| | | | | | | | | | | | |
Assets measured on a nonrecurring basis: | | Level I | | Level II | | Level III | | Total |
Impaired Loans: | | | | | | | | | | | | |
March 31, 2010 | | $ | - | | $ | 4,505 | | $ | 1,478 | | $ | 5,983 |
December 31, 2009 | | $ | - | | $ | 4,564 | | $ | 1,525 | | $ | 6,089 |
Other real estate owned: | | | | | | | | | | | | |
March 31, 2010 | | $ | - | | $ | 1,073 | | $ | - | | $ | 1,073 |
December 31, 2009 | | $ | - | | $ | 389 | | $ | - | | $ | 389 |
Mortgage Servicing Rights: | | | | | | | | | | | | |
March 31, 2010 | | $ | - | | $ | - | | $ | 579 | | $ | 579 |
December 31, 2009 | | $ | - | | $ | - | | $ | 583 | | $ | 583 |
–13–
NOTE 5 – FAIR VALUE DISCLOSURE
The estimated fair values of the Company’s financial instruments are as follows:
| | | | | | | | | | | | |
| | March 31, 2010 | | December 31, 2009 |
| | Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
Financial Assets: | | | | | | | | | | | | |
Cash and cash equivalents | | $ | 22,474 | | $ | 22,474 | | $ | 21,287 | | $ | 21,287 |
Investment securities | | | 95,369 | | | 95,369 | | | 73,628 | | | 73,628 |
Net loans | | | 401,203 | | | 416,751 | | | 403,759 | | | 419,825 |
Accrued interest receivable | | | 1,806 | | | 1,806 | | | 1,842 | | | 1,842 |
Regulatory stock | | | 1,741 | | | 1,741 | | | 1,741 | | | 1,741 |
Bank-owned life insurance | | | 9,267 | | | 9,267 | | | 9,175 | | | 9,175 |
Mortgage servicing rights | | | 579 | | | 579 | | | 583 | | | 583 |
| | | | |
Financial liabilities: | | | | | | | | | | | | |
Deposits | | | 457,362 | | | 460,971 | | | 443,116 | | | 446,972 |
Short-term borrowings | | | 17,584 | | | 17,584 | | | 10,974 | | | 10,974 |
Other borrowed funds | | | 21,947 | | | 23,379 | | | 24,402 | | | 25,964 |
Accrued interest payable | | | 1,031 | | | 1,031 | | | 1,080 | | | 1,080 |
Financial instruments are defined as cash, evidence of ownership interest in an entity, or a contract which creates an obligation or right to receive or deliver cash or another financial instrument from/to a second entity on potentially favorable or unfavorable terms.
Fair value is defined as the amount at which a financial instrument could be exchanged in a current transaction between willing parties other than in a forced or liquidation sale. If a quoted market price is available for a financial instrument, the estimated fair value would be calculated based upon the market price per trading unit of the instrument.
If no readily available market exists, the fair value estimates for financial instruments should be based upon management’s judgment regarding current economic conditions, interest rate risk, expected cash flows, future estimated losses and other factors as determined through various option pricing formulas or simulation modeling. As many of these assumptions result from judgments made by management based upon estimates that are inherently uncertain, the resulting estimated fair values may not be indicative of the amount realizable in the sale of a particular financial instrument. In addition, changes in assumptions on which the estimated fair values are based may have a significant impact on the resulting estimated fair values.
As certain assets such as deferred tax assets and premises and equipment are not considered financial instruments, the estimated fair value of financial instruments would not represent the full value of the Company.
The Company employed simulation modeling in determining the estimated fair value of financial instruments for which quoted market prices were not available based upon the following assumptions:
Cash and Cash Equivalents, Accrued Interest Receivable, Regulatory Stock, and Accrued Interest Payable
The fair value is equal to the current carrying value.
Investment Securities
The fair value of investment securities available for sale is equal to the available quoted market price. If no quoted market price is available, fair value is estimated using the quoted market price for similar securities.
Loans and Mortgage Servicing Rights
The fair value 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.
–14–
Deposits, Short Term Borrowings and Other Borrowed Funds
The fair values of certificates of deposit and other borrowed funds are based on the discounted value of contractual cash flows. The discount rates are estimated using rates currently offered for similar instruments with similar remaining maturities. Demand, savings, and money market deposit accounts are valued at the amount payable on demand as of period-end.
Bank-Owned Life Insurance
The fair value is equal to the cash surrender value of the life insurance policies.
Commitments to Extend Credit and Standby Letters of Credit
These financial instruments are generally not subject to sale, and estimated fair values are not readily available. The carrying value, represented by the net deferred fee arising from the unrecognized commitment or letter of credit, and the fair value, determined by discounting the remaining contractual fee over the term of the commitment using fees currently charged to enter into similar agreements with similar credit risk, are not considered material for disclosure.
–15–
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
Forward Looking Statement
The Private Securities Litigation Act of 1995 contains safe harbor provisions regarding forward-looking statements. When used in this discussion, the words, “believes,” “anticipates,” “contemplated,” “expects,” and similar expressions are intended to identify forward-looking statements. Such statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those projected. Those risks and uncertainties include changes in interest rates, the ability to control costs and expenses, and general economic conditions. The Company undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.
Financial Condition
Total assets at March 31, 2010 were $553,246,000, an increase of $22,589,000 or 4.3% over December 31, 2009.
Cash and cash equivalents of $22,474,000 at March 31, 2010, represented an increase of $1,187,000 or 5.6 % over balances at December 31, 2009. The primary reason for the increase was additional funds held at the Federal Reserve Bank in order to provide funds needed in the check clearing process.
Investment securities available for sale increased $21,741,000 or 29.5 % from balances at December 31, 2009. The largest type of investment to increase was commercial paper which grew by $10,950,000 or 83.9%. We were able to purchase highly rated commercial paper this quarter as more companies offered these investments. In addition, balances of mortgage-backed securities increased by $8,332,000 or 193.5%. Our current investment objective is to receive the highest interest while maintaining liquidity in the portfolio during this low interest rate environment so that we have available funds to invest when interest rates rise. This was achieved through purchases of short term commercial paper along with mortgage backed securities that will return principal over time.
Total loans decreased by $2,342,000 or .6% during the first quarter of 2010. Loan originations totaled $20,928,000, a decline of 49.0% from a year earlier. We believe that the reduction in loan originations is a direct reflection of the economic slowdown and soft housing market.
Other real estate owned increased $684,000 or 175.8% due to the foreclosure action of a restaurant. Management is actively negotiating the sale of this property and expects it to be sold before year end.
Other assets increased $1,826,000 or 25.0% since December 31, 2009. The primary increase was the investment of $1,500,000 in a fixed rate annuity. In the current low interest rate environment we decided to purchase this insurance product which offers a spread to market rates and the opportunity to redeem a portion annually in the event that we are able to earn a better rate of return in future periods.
Total deposits increased $14,246,000 or 3.2% since December 31, 2009. Noninterest-bearing deposits increased $3,771,000 or 9.5% with all locations continuing to attract new customers. Some of the increase is due to the seasonal nature of a few commercial business customers who typically have higher balances at this time of year along with an increase in the average balance of all customers. At the same time interest-bearing deposits increased $10,475,000 or 2.6%. Balances of money market accounts increased $8,082,000 or 19.6%. We believe that customers are choosing this type of account in order to maintain liquidity while waiting for an increase in interest rates. One customer in particular moved $6,500,000 from a certificate of deposit to a money market because they have a short term need for those funds and can maintain their liquidity while earning a similar return to what they were paid in a short term certificate of deposit. Interest-bearing checking balances grew $2,283,000 or 5.8% and savings deposits increased $2,885,000 or 7.7%. We have continued to offer attractive interest rates on these products and have offered higher certificate of deposit interest rates to customers who utilize our platinum checking account which pays interest. Certificates of deposit declined $2,775,000 or 1.0% which included the transfer of funds to money market noted above. When considering that one transfer, we experienced an increase of $3,725,000 from other customers. During the first two months of 2010 we continued to offer special short-term certificates of deposit at lower interest rates. After discontinuing offering special certificate of deposit products in March 2010, most customers are still rolling their certificates of deposit into new, lower costing certificates of deposit.
Short-term borrowings increased by $6,610,000 or 60.2% over the period with the entire increase in the Financial Manager sweep product. Each year our summer camp customer balances increase as they accept prepayments for the upcoming season in the first quarter of the year.
–16–
Other borrowed funds decreased $2,455,000 or 10.1% due to the maturity of $2,000,000 of Federal Home Loan Bank of Pittsburgh advances and other regularly scheduled principal payments on amortizing borrowings.
Other liabilities include a variety of additional liabilities no one of which is large enough to be listed separately. The total of all these accounts increased $2,942,000 or 74.1% since December 31, 2009. When securities are purchased during a period and the funds don’t settle until the next period, we record a liability for the purchase amount. A March 31, 2010, this balance was $2,826,000 greater than at December 31, 2009.
Stockholders’ equity increased $1,295,000 or 2.7% during the first three months of the year. Net income of $1,102,000 was offset by dividends declared of $575,000. Stock options granted to directors and officers that expired March 15, 2010 were exercised in the first quarter of the year thereby increasing equity by $600,000. In addition, we recognized an increase in the market value of our investment portfolio of $168,000 net of income taxes during the quarter which increased accumulated other comprehensive income. Regulatory capital ratios remain strong with 11.7% total risk-based capital, 10.5% Tier I capital and a Tier I leverage ratio of 8.8%. The regulatory minimums to be well capitalized for these ratios are 10.0%, 6.0% and 5.0%, respectively.
Results of Operations
Comparison of the three months ended March 31, 2010 and 2009
The Company reported net income of $1,102,000 for the quarter ended March 31, 2010, representing an increase of $25,000 or 2.3% over the first quarter of 2009.
Net interest income of $3,967,000 in the first quarter of 2010 represented a slight decrease of $14,000 or .4% from that recorded for the same quarter of 2009.
Total interest income declined by $121,000 or 2.0% in 2010 as compared to 2009. Interest and fees earned on loans decreased $98,000 or 1.8% in 2010 over 2009.The bank continues to experience rate declines on variable interest rate loans as those with longer-term repricing structures tied to the prime rate adjust downward. The average balance of the loan portfolio increased $26,290,000 or 6.8% over the period while the average interest rate of the portfolio declined by .5% from 2009 to 2010, resulting in the average rate earned of 5.5% during the first quarter of 2010. As of March 31, 2010 we had $7,701,000 of loans in nonaccrual status which would have earned $104,000 of additional income if they were performing. In the first quarter of 2009 we would have earned $94,000 of additional income.
Interest earned on taxable investments declined $75,000 or 20.2% in 2010 as compared to 2009. The average rate earned on the portfolio for the first quarter of 2010 was 2.27% as compared to 4.65% earned in the first quarter of 2009. The average balance of taxable investments increased $20,482,000 or 63.5% in 2010 compared to balances a year earlier. Although our desire is to continue to invest in quality loans in lieu of investments, the increase in deposits was at a faster pace than quality loan opportunities, resulting in more dollars being invested in bonds than is typical. In the current lower interest rate environment new bond purchases were at significantly lower yields than those in the portfolio a year earlier. The average interest rate earned on short term commercial paper in 2010 was .39% compared to 3.01% a year earlier. In order to maintain liquidity for future interest rate increases, we continued to purchase these securities, increasing the average balance of commercial paper by $6,577,000 or 61.8%. At the same time we increased purchases of U.S. government agency bonds that typically contain optionality, having an average balance of $22,133,000 for the first quarter of 2010, which was $14,010,000 or 172.5% greater than during the first quarter of 2009. The average interest rate received declined from 5.37% in 2009 to 2.23% in 2010 as we experienced calls during 2009 and the first three months of 2010 and replaced those bonds with current rate instruments. Mortgage backed securities pay principal and interest monthly, giving the purchaser the opportunity to reinvest funds as interest rates rise. In previous periods we had not purchased many of this type of bond but in an effort to gain opportunity for future rising interest rates we have increased this type of purchase resulting in an average balance of $5,819,000 for the first quarter of 2010 versus an average of $3,718,000 in the same period last year. The average interest rate earned on these bonds was 4.31% for the first quarter of 2010 compared to 5.10% in the first quarter of 2009.
Interest earned on tax exempt investments increased $41,000 or 19.1% in the first quarter of 2010 as compared to 2009. The average balance of these investments increased $5,010,000 or 23.2% in 2010 as compared to 2009. During 2009, we continued to purchase municipal bonds on a tax equivalent scale at rates that were greater than or equal to taxable bond offerings in the market. Opportunities for similar results were not available to the same degree in 2010.
Interest expense of $2,078,000 represented a decrease of $107,000 or 4.9% in the first quarter of 2010 as compared to the same period of 2009. Although the average balance of interest-bearing deposits increased $70,289,000 or 20.6%, we paid 53 basis points less than during the first quarter of 2009. As certificates of deposits matured, we were able to re-write those deposits with those paying lower
–17–
interest rates. Interest paid on short-term borrowings declined $32,000 or 56.1% as the average interest rate paid declined 47 basis points. Interest on other borrowed funds increased $59,000 or 29.8% primarily due to a one-time adjustment of $62,000 in 2009 for capitalized interest in relation to the construction of the Lake Region office which was completed in the first quarter of 2009.
The provision for loan losses is charged to operations to bring the total allowance for loan losses to a level that represents management’s best estimates of the losses inherent in the portfolio, based on:
• | | type of lending conducted by the Bank; |
• | | the level and status of past due and non-performing loans; |
• | | the general economic conditions in the Bank’s lending area along with national trends; and |
• | | other factors affecting the collectability of the loans in its portfolio. |
Provision for loan loss expense was $250,000 for the first quarter of 2010, a decrease of $118,000 or 32.1% from the same quarter of 2009. Economic indicators deteriorated substantially during 2009 which negatively affected the loan rating on several large loans last year, driving the provision expense higher at that time. Although these conditions have not been eliminated, we adjusted the allowance calculation for those loans in 2009 and didn’t need to adjust further for those issues. We believe that the allowance for loan loss balance is adequate.
Noninterest income of $961,000 was $62,000 or 6.9% greater in 2010 than in 2009. Service charges on deposit accounts continued to decline resulting in a decrease of $28,000 or 7.5% in 2010. We believe that our customers are avoiding overdrafts on their accounts even though the number of accounts subject to these charges has increased. Gains on mortgage loans held for sale declined $104,000 or 67.5% in 2010 after the large increase of refinances in 2009. Brokerage commissions increased $69,000 or 100.0% with customers overcoming their hesitancy to invest in the stock market, the increase of market values in asset-based fee accounts and a surge in sales of insurance annuity products. The category of other noninterest income increased $91,000 or 39.1% in 2010 as compared to 2009. Two categories of other income had larger increases for the first quarter of 2010 compared to 2009. The first was a decline in the amortization of mortgage servicing rights, an offset to income, of $47,000 or 74.8% due to the decline in refinancing activity in 2010. As residential loans that we originated, sold in previous periods and currently service are paid off, the value of those mortgage servicing rights become fully amortized. This accounting resulted in larger contra income in 2009 than in 2010 when the volume of refinances declined. Interchange fees earned from our customers use of their debit cards has consistently increased as we offer debit cards to each new account and electronic payment methods gain more widespread acceptance. This fee income increased $26,000 or 30.5% in 2010 compared to 2009. Smaller increases in other noninterest income accounts were responsible for the remaining gain in income in 2010.
Salaries and employee benefits increased $82,000 or 5.2% in the first quarter of 2010 as compared to 2009. Wages increased $54,000 or 4.8% in 2010 as compared to 2009 due to annual salary increases combined with hiring two additional full time equivalent employees in 2010 as compared to 2009. We added a commercial loan officer to replace one who is retiring in May 2010 and a trust officer as this position was never filled with the job responsibilities completed by other employees, requiring more time as the trust assets increased. Employee benefits increased $18,000 or 6.1% as costs of medical insurance increased in 2010 along with having more employees eligible for the benefit in 2010 than a year earlier. Other miscellaneous employment expenses account for the remaining changes.
Furniture and equipment expense decreased $40,000 or 25.3% in 2010 as compared to 2009 as equipment leasing expense declined with outsourcing the data processing function.
Data processing expense increased $71,000 or 61.2% due to outsourcing this function in April 2009.
FDIC insurance assessments increased $41,000 or 30.1% as bank assessments increased to support the fund as more financial institutions succumb to the current economic conditions.
Liquidity and Cash Flows
To ensure that the Company can satisfy customer credit needs for current and future commitments and deposit withdrawal requirements, the Bank manages the liquidity position by ensuring that there are adequate short-term funding sources available for those needs. Liquid assets consist of cash and due from banks, federal funds sold, interest-bearing deposits with other banks and investment securities maturing in one year or less. The following table shows these liquidity sources, minus short-term borrowings, as
–18–
of March 31, 2010 compared to December 31, 2009:
| | | | | | |
| | March 31, 2010 | | December 31, 2009 |
(dollars in thousands) | | | | | | |
Cash and due from banks | | $ | 4,839 | | $ | 3,991 |
Interest-bearing deposits with other banks | | | 14,635 | | | 14,296 |
Federal funds sold | | | 3,000 | | | 3,000 |
Investment securities maturing or repricing in one year or less | | | 41,306 | | | 30,924 |
| | | | | | |
| | | 63,780 | | | 52,211 |
Less short-term borrowings | | | 17,584 | | | 10,974 |
| | | | | | |
Net liquidity position | | $ | 46,196 | | $ | 41,237 |
| | | | | | |
| | |
As a percent of total assets | | | 8.4% | | | 7.8% |
| | | | | | |
The Bank has the ability to borrow from the Federal Home Loan Bank of Pittsburgh with the maximum borrowing capacity at March 31, 2010 of $186 million with an available balance of $164 million. Other sources of liquidity are cash flows from regularly scheduled payments and prepayments of loans, sales or maturities in the investment portfolio, sales of residential mortgages in the secondary market, operating income, deposit growth and access to the discount window of the Federal Reserve Bank of Philadelphia. The Consolidated Statement of Cash Flows specifically details the contribution of each source.
Management monitors liquidity on a consistent basis and feels that liquidity levels are adequate. We are not aware of any known trends, events or uncertainties that will have or is reasonably likely to have a material effect on the Company’s liquidity, capital resources or operations; nor are we aware of any current recommendations by regulatory authorities, which if implemented, would have such an effect.
–19–
Risk Elements
The table below presents information concerning nonperforming assets including nonaccrual loans and loans 90 days or more past due at March 31, 2010 and December 31, 2009. A loan is classified as nonaccrual when, in the opinion of management, there are doubts about collectability of interest and principal. At the time the accrual of interest is discontinued, future income is recognized only when cash is received.
| | | | | | |
| | March 31, 2009 |
(In thousands) | | Past due 90 days or more | | Nonaccrual |
| | | |
Real estate-construction loans | | $ | 6 | | $ | - |
Real estate-mortgage loans | | | 1,061 | | | 6,197 |
Commercial and industrial loans | | | 54 | | | 1,463 |
Installment loans to individuals | | | 30 | | | 41 |
Other loans | | | 91 | | | - |
| | | |
Total | | $ | 1,242 | | $ | 7,701 |
| | | |
| |
| | December 31, 2009 |
| | Past due 90 days or more | | Nonaccrual |
| | | |
Real estate-construction loans | | $ | 6 | | $ | - |
Real estate-mortgage loans | | | 1,988 | | | 5,966 |
Commercial and industrial loans | | | 67 | | | 1,524 |
Installment loans to individuals | | | 61 | | | 32 |
Other loans | | | 30 | | | - |
| | | |
Total | | $ | 2,152 | | $ | 7,522 |
| | | |
Interest income of $104,000 in the first quarter of 2010 and $93,000 in the same quarter of 2009 would have been recognized on nonaccrual loans if they had been performing in accordance with their original terms.
At March 31, 2010 there were loans classified as impaired of $7,365,000 with a related allowance for loan loss of $1,382,000. The average balance of these loans during 2010 was $7,391,000. No interest was recognized on these loans in 2010. At December 31, 2009 there was $7,418,000 of loans classified as impaired for which there was a related allowance for loan loss of $1,329,000.
Management believes the level of the allowance for loan losses at March 31, 2010 is adequate to cover probable losses inherent in the loan portfolio. The relationship between the allowance for loan losses and outstanding loans is a function of the credit quality and known risk attributed to the loan portfolio. The on-going loan review program, along with management analysis, is used to determine the adequacy of the allowance for loan losses. Following is an analysis of transactions within the allowance for the first quarter of 2010:
–20–
| | | |
Balance December 31, 2009 | | $ | 6,253 |
Charge-offs: | | | |
Commercial, financial and agricultural | | | 13 |
Real estate-construction | | | - |
Real estate-mortgage | | | - |
Installment loans to individuals | | | 37 |
| | | |
Total charge-offs | | | 50 |
| | | |
| |
Recoveries: | | | |
Commercial, financial and agricultural | | | - |
Real estate-construction | | | - |
Real estate-mortgage | | | - |
Installment loans to individuals | | | 14 |
| | | |
Total recoveries | | | 14 |
| | | |
| |
Net charge-offs | | | 36 |
| |
Additions charged to operations | | | 250 |
| | | |
| |
Balance at March 31, 2010 | | $ | 6,467 |
| | | |
| |
Ratio of net charge-offs during the period to average loans outstanding during the period | | | .01% |
| | | |
| |
Allowance for loan loss as a % of loans | | | 1.59% |
| | | |
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
A key function of management in its role as the Asset/Liability Committee (“ALCO”) is to evaluate the Company’s exposure to interest rate risk. The primary business of the Company in the financial services industry is to act as a depository financial intermediary. In this role, an integral element of risk involves the chance that prevailing interest rates will adversely affect assets, liabilities, capital, income and/or expense at different times and in different amounts. The ALCO is comprised of all senior officers of the bank and other key officers. This committee reports directly to the Board of Directors on at least a quarterly basis.
Two separate reports are used to assist in measuring interest rate risk. The first is the Statement of Interest Sensitivity Gap report. This report matches all interest-earning assets and all interest-bearing liabilities by the time frame in which funds can be reinvested or repriced. The second report is the Interest Rate Shock Analysis discussed in more detail below. In both reports, there are inherent assumptions that must be used in the evaluation. These assumptions include the maturity or repricing times of deposits, even though all deposits, other than time deposits, have no stated maturity and the reference that interest rate shifts will be parallel, with the rates of assets and liabilities shifting in the same amount in the same time frame. In reality, various assets and various liabilities will react differently to changes in interest rates, with some lagging behind the change and some anticipating the upcoming change and reacting before any actual change occurs. Each tool also suggests that there is a propensity to replace assets and liabilities with similar assets and liabilities rather than taking into consideration management’s ability to reallocate the Balance Sheet. In addition, the models used do not include any elements to determine how an action by management to increase or decrease interest rates charged on loans or paid on deposits or to increase borrowings at the FHLB will affect the results of the analysis. In spite of these limitations, these analyses are still very good tools to assist in management of the Company and similar versions of these same reports are used by all financial institutions.
–21–
| | | | | | | | | | | | | | | |
| | Statement of Interest Sensitivity Gap |
| | 90 days or less | | >90 days but < 1 year | | 1 - 5 years | | >5 years | | Total |
| | | |
Assets: | | | | | | | | | | | | | | | |
Interest-bearing deposits in other banks and federal funds sold | | $ | 17,635 | | $ | - | | $ | - | | $ | - | | $ | 17,635 |
Investment securities available for sale (5) | | | 32,143 | | | 9,163 | | | 18,527 | | | 35,536 | | | 95,369 |
Loans(1) (4) | | | 94,272 | | | 116,293 | | | 101,370 | | | 89,077 | | | 401,012 |
| | | |
| | | | | |
Rate sensitive assets | | $ | 144,050 | | $ | 125,456 | | $ | 119,897 | | $ | 124,613 | | $ | 514,016 |
| | | |
| | | | | |
Liabilities: | | | | | | | | | | | | | | | |
Interest-bearing deposits: | | | | | | | | | | | | | | | |
Interest-bearing demand(2) | | $ | 3,349 | | $ | 10,467 | | $ | 28,051 | | $ | - | | $ | 41,867 |
Money market (3) | | | 8,375 | | | 24,631 | | | 16,256 | | | - | | | 49,262 |
Savings(2) | | | 3,214 | | | 10,043 | | | 26,915 | | | - | | | 40,172 |
Time deposits | | | 67,676 | | | 168,994 | | | 45,933 | | | - | | | 282,603 |
Short-term borrowings | | | 17,584 | | | - | | | - | | | - | | | 17,584 |
Other borrowings | | | 460 | | | 2,411 | | | 11,474 | | | 7,602 | | | 21,947 |
| | | |
| | | | | |
Rate sensitive liabilities | | $ | 100,658 | | $ | 216,546 | | $ | 128,629 | | $ | 7,602 | | $ | 453,435 |
| | | |
| | | | | |
Interest sensitivity gap | | $ | 43,392 | | $ | (91,090) | | $ | (8,732) | | $ | 117,011 | | $ | 60,581 |
Cumulative gap | | $ | 43,392 | | $ | (47,698) | | $ | (56,430) | | $ | 60,581 | | | |
Cumulative gap to total assets | | | 7.84% | | | (8.62%) | | | (10.20%) | | | 10.95% | | | |
(1) | Loans are included in the earlier period in which interest rates are next scheduled to adjust or in which they are due. No adjustment has been made for scheduled repayments or for anticipated prepayments. | |
(2) | Interest-bearing demand deposits and savings are segmented based on the percentage of decay method. The decay rates used include “90 days or less” 8%, “ >90 days but <1 year” 25% and “1-5 years” 67%. | |
(3) | Money market deposits are segmented based on the percentage of decay method. The decay rates used include “90 days or less” 17%, “>90 days but < 1 year” 50% and “1-5 years” 33%. | |
(4) | Does not include loans in nonaccrual status, deposit overdrafts, unposted items or deferred fees on loans. | |
(5) | Investments are included in the earlier period in which interest rates are next scheduled to adjust or in which they are due. Included are U.S. Government Agency step-up bonds characterized by having tiered interest rates over their life. Due to this feature these securities have been reallocated from their maturity date to their next step-up date. The specific impact of this policy by timeframe is as follows: “90 days or less” increased $2,680, “>90 days but < 1 year” increased $5,497, “1-5 years” decreased $5,675 and “>5 years” decreased $2,502. In addition, municipal bonds and corporate bonds with market values of $2,500 and $1,230, respectively, have been reallocated from the “>5 year” category to “90 days or less” because they are variable interest rate bonds, some of which have a 7 day put feature. A corporate bond with a market value of $249 was reallocated from “1 - 5 years” to “90 days or less” because the interest rate reprices quarterly. | |
As this report shows, the Company was liability sensitive in the one year period at March 31, 2010 with many of the higher costing liabilities maturing or repricing before assets in this timeframe. We expect that interest rates will increase at some point; as that occurs the variable interest rate loans will reprice upward. We anticipate that higher interest rate certificate of deposits will reprice to new, lower rates because we do not expect to offer any certificate of deposit special products; therefore interest margins should improve.
–22–
The second report used to monitor interest rate risk is the Interest Rate Shock Analysis. This tool attempts to determine the affect on income of various shifts in the interest rate environment. In particular, a shift of 200 basis points, or 2% in interest rates, is the industry standard. Given a downward shift of 200 basis points, net interest income would decrease by $1,157,000 or 6.5% while net income would decrease $778,000 or 14.9%. We do not believe that a downward shift of rates of this magnitude is possible since the market federal funds sold rate is between 0% and .25% now, however the results of a potential shift of 200 basis points in either direction are within internal policy guidelines. If the results were not tolerable, our policy would determine that management should reallocate the balance sheet in order to maintain compliance with the policy. If interest rates were to immediately increase by 200 basis points, the economic value of equity (EVE) would decrease by $7,264,000 or 12.6%, which is within our policy guidelines. The economic value of equity is sometimes referred to as the present value of equity and is presented as one more statistic to monitor in managing interest rate risk.
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | | Interest Rate Shock Analysis |
| | 100 basis points | | 200 basis points |
| | Up | | Down | | Up | | Down |
| | Amount | | | % | | Amount | | % | | Amount | | | % | | Amount | | | % |
| | | | | | |
Net interest income | | $ | 196 | | | 1.10% | | $ | 334 | | 1.88% | | $ | 328 | | | 1.85% | | $ | (1,157 | ) | | -6.51% |
Net income | | $ | 141 | | | 2.69% | | $ | 218 | | 4.17% | | $ | 237 | | | 4.53% | | $ | (778 | ) | | -14.87% |
EVE | | $ | (3,232 | ) | | -5.60% | | $ | 4,280 | | 7.42% | | $ | (7,264 | ) | | -12.59% | | $ | 10,071 | | | 17.46% |
CONTROLS AND PROCEDURES
Evaluation of disclosure controls and procedures
As of March 31, 2010 an evaluation was performed under the supervision and with the participation of the Company’s management, including the CEO and CFO, on the effectiveness of the design and operation of the Company’s disclosure controls and procedures. Based on that evaluation, the Company’s management, including the CEO and CFO, concluded that the Company’s disclosure controls and procedures were effective as of March 31, 2010. There have been no significant changes in the Company’s internal controls over financial reporting or in other factors that could significantly affect internal controls during the quarter.
Disclosure controls and procedures are the controls and other procedures that are designed to ensure that the information required to be disclosed by the Company in its reports filed and submitted under the Securities Exchange Act of 1934, as amended (“Exchange Act”) is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in its reports filed under the Exchange Act is accumulated and communicated to the Company’s management, including the principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.
Changes in internal controls
There were no significant changes in the Registrant’s internal controls or in other factors that could significantly affect these controls subsequent to the date of their evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
–23–
PART II - OTHER INFORMATION
| | | | | | |
| | Item 1 | | - | | Legal Proceedings |
| | | | | | NONE |
| | | |
| | Item 1a. | | - | | Risk Factors |
| | | | | | There were no material changes to the risk factors described in Item 1a. in Dimeco’s Annual Report on Form 10K for the period ended December 31, 2009. |
| | | |
| | Item 2 | | - | | Unregistered Sales of Equity Securities and Use of Proceeds |
| | | |
| | Item 3 | | - | | Defaults upon Senior Securities |
| | | | | | NONE |
| | | |
| | Item 4 | | - | | Reserved |
| | | |
| | Item 5 | | - | | Other Information |
| | | | | | NONE |
| | |
| | Item 6 - | | Exhibits |
| | | |
| | | | | | Form 8K – Report on April 20, 2010 – News Release of Registrant |
| | | | | | Form 8K – Report on April 26, 2010 – News Release of Registrant |
| |
| | Exhibit Number: |
| | 31.1 | | Certification Pursuant to 15 U.S.C. Section 10A, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2003 |
| | 31.2 | | Certification Pursuant to 15 U.S.C. Section 10A, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2003 |
| | 32.1 | | Certification Pursuant to 18 U.S.C. Section 1350 |
| | 99 | | Report of Independent Registered Public Accounting Firm |
The following exhibits are included in this Report or incorporated herein by reference:
| 3(i) | Articles of Incorporation of Dimeco, Inc.* |
| 3(ii) | Amended Bylaws of Dimeco, Inc.**** |
| 10.1 | 2000 Independent Directors Stock Option Plan** |
| 10.2 | 2000 Stock Incentive Plan*** |
| 10.3 | Form of Salary Continuation Plan for Executive Officers**** |
* | Incorporated by reference to the Exhibit 3A to the Form S-4 (File No. 333-58936) filed with the Commission on February 26, 1993. |
** | Incorporated by reference to Exhibit 99.1 to the Form S-8 (File No. 333-69420) filed with the Commission on September 14, 2002. |
*** | Incorporated by reference to Exhibit 99.1 to the Form S-8 (File No. 333-69416) filed with the Commission on September 14, 2002. |
–24–
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused the report to be signed on its behalf by the undersigned, thereunto duly authorized.
| | | | |
| | DIMECO, INC. |
| | |
Date: May 14, 2010 | | By: | | /s/ Gary C. Beilman |
| | | | Gary C. Beilman |
| | | | President and Chief Executive Officer |
| | |
Date: May 14, 2010 | | By: | | /s/ Maureen H. Beilman |
| | | | Maureen H. Beilman |
| | | | Chief Financial Officer |
–25–