UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Form 10-Q
Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2009
Commission File No. 000-50047
Calvin B. Taylor Bankshares, Inc.
(Exact name of registrant as specified in its Charter)
Maryland
(State of incorporation or organization)
52-1948274
(I.R.S. Employer Identification No.)
24 North Main Street, Berlin, Maryland 21811
(Address of principal executive offices, including zip code)
Registrant's telephone number, including area code: (410) 641-1700
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter period
that the registrant was required to file such reports), and (2) has been subject
to such filing requirements for the past 90 days.
Yes [X]
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). N/A (not required at this time)
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.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). No [X]
On July 31, 2009, 3,013,872 shares of the registrant's common stock were issued and outstanding.
- 1 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Form 10-Q
Index
Part I - | Financial Information | Page |
Item 1 | Consolidated Financial Statements | |
Consolidated Balance Sheets as of June 30, 2009 and December 31, 2008 | 3 | |
Consolidated Statements of Income for the three months | ||
ended June 30, 2009 and 2008 | 4 | |
Consolidated Statements of Income for the six months | ||
ended June 30, 2009 and 2008 | 5 | |
Consolidated Statements of Cash Flows for the six months | ||
ended June 30, 2009 and 2008 | 6-7 | |
Notes to Consolidated Financial Statements | 8-14 | |
Item 2 | Management’s Discussion and Analysis of Financial Condition | |
and Results of Operations | 15-24 | |
Item 3 | Quantitative and Qualitative Disclosures About Market Risks | 25 |
Item 4 | Controls and Procedures | 25 |
Part II - | Other Information | |
Item 1 | Legal Proceedings | 26 |
Item 1A | Risk Factors | 26 |
Item 2 | Unregistered Sales of Equity Securities and Use of Proceeds | 27 |
Item 3 | Defaults Upon Senior Securities | 27 |
Item 4 | Submission of Matters to a Vote of Security Holders | 27 |
Item 5 | Other Information | 27 |
Item 6 | Exhibits | 27-30 |
Signatures | 31 |
- 2 -
Part I - Financial Information, Item 1 Financial Statements | |||
Calvin B. Taylor Bankshares, Inc. and Subsidiary | |||
Consolidated Balance Sheets | |||
(unaudited) | |||
June 30 | December 31, | ||
2009 | 2008 | ||
Assets | |||
Cash and due from banks | $ 16,377,032 | $ 8,769,784 | |
Federal funds sold | 30,025,624 | 26,460,842 | |
Interest-bearing deposits | 11,184,692 | 15,517,115 | |
Investment securities available for sale | 37,515,995 | 33,975,271 | |
Investment securities held to maturity (approximate | |||
fair value of $39,949,617 and $33,523,422) | 39,503,779 | 32,621,797 | |
Loans, less allowance for loan losses | |||
of $879,255 and $707,152 | 243,797,780 | 241,430,914 | |
Premises and equipment | 6,586,128 | 6,326,312 | |
Accrued interest receivable | 1,441,464 | 1,704,260 | |
Computer software | 153,598 | 156,372 | |
Bank owned life insurance | 5,000,900 | 4,914,810 | |
Other assets | 858,876 | 725,034 | |
$ 392,445,868 | $ 372,602,511 | ||
Liabilities and Stockholders' Equity | |||
Deposits | |||
Noninterest-bearing | $ 78,427,333 | $ 70,652,032 | |
Interest-bearing | 231,610,433 | 221,807,181 | |
310,037,766 | 292,459,213 | ||
Securities sold under agreements to repurchase | 6,994,606 | 5,742,765 | |
Note payable | 61,473 | 74,046 | |
Accrued interest payable | 242,284 | 359,673 | |
Deferred income taxes | 1,301,515 | 1,437,813 | |
Other liabilities | 295,674 | 245,507 | |
318,933,318 | 300,319,017 | ||
Stockholders' equity | |||
Common stock, par value $1 per share | |||
authorized 10,000,000 shares, issued and outstanding | |||
3,021,644 shares at June 30, 2009, and | |||
3,048,397 shares at December 31, 2008 | 3,021,644 | 3,048,397 | |
Additional paid-in capital | 9,444,272 | 10,406,403 | |
Retained earnings | 59,059,780 | 56,569,913 | |
71,525,696 | 70,024,713 | ||
Accumulated other comprehensive income | 1,986,854 | 2,258,781 | |
73,512,550 | 72,283,494 | ||
$ 392,445,868 | $ 372,602,511 | ||
See accompanying Notes to Consolidated Financial Statements |
- 3 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary | |||
Consolidated Statements of Income (unaudited) | |||
For the three months ended | |||
June 30 | |||
2009 | 2008 | ||
Interest and dividend revenue | |||
Loans, including fees | $ 3,964,295 | $ 4,202,710 | |
U.S. Treasury and government agency securities | 396,248 | 503,184 | |
State and municipal securities | 11,085 | 9,589 | |
Federal funds sold | 16,956 | 196,420 | |
Interest-bearing deposits | 28,016 | 53,812 | |
Equity securities | 13,929 | 18,715 | |
Total interest and dividend revenue | 4,430,529 | 4,984,430 | |
Interest expense | |||
Deposits | 641,791 | 985,875 | |
Borrowings | 8,112 | 7,886 | |
Total interest expense | 649,903 | 993,761 | |
Net interest income | 3,780,626 | 3,990,669 | |
Provision for loan losses | 296,500 | 5,284 | |
Net interest income after provision for loan losses | 3,484,126 | 3,985,385 | |
Noninterest revenue | |||
Service charges on deposit accounts | 252,016 | 279,991 | |
ATM and debit card | 134,913 | 135,278 | |
Bank owned life insurance | 42,926 | 50,087 | |
Miscellaneous revenue | 70,360 | 70,925 | |
Total noninterest revenue | 500,215 | 536,281 | |
Noninterest expenses | |||
Salaries | 907,929 | 892,763 | |
Employee benefits | 210,847 | 223,356 | |
Occupancy | 180,733 | 183,472 | |
Furniture and equipment | 111,322 | 129,112 | |
Data proccessing | 69,327 | 113,965 | |
ATM and debit card | 69,950 | 72,730 | |
Deposit insurance premiums | 252,843 | 11,377 | |
Other operating | 397,214 | 319,254 | |
Total noninterest expenses | 2,200,165 | 1,946,029 | |
Income before income taxes | 1,784,176 | 2,575,637 | |
Income taxes | 633,000 | 932,700 | |
Net income | $ 1,151,176 | $ 1,642,937 | |
Earnings per common share - basic and diluted | $ 0.38 | $ 0.53 | |
See accompanying Notes to Consolidated Financial Statements |
- 4 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary | |||
Consolidated Statements of Income (unaudited) | |||
For the six months ended | |||
June 30 | |||
2009 | 2008 | ||
Interest and dividend revenue | |||
Loans, including fees | $ 8,027,341 | $ 8,379,255 | |
U.S. Treasury and government agency securities | 845,412 | 1,137,993 | |
State and municipal securities | 21,398 | 20,800 | |
Federal funds sold | 33,187 | 447,894 | |
Interest-bearing deposits | 106,780 | 121,938 | |
Equity securities | 40,069 | 47,036 | |
Total interest and dividend revenue | 9,074,187 | 10,154,916 | |
Interest expense | |||
Deposits | 1,359,337 | 2,149,907 | |
Borrowings | 16,034 | 15,089 | |
Total interest expense | 1,375,371 | 2,164,996 | |
Net interest income | 7,698,816 | 7,989,920 | |
Provision for loan losses | 629,600 | 76,493 | |
Net interest income after provision for loan losses | 7,069,216 | 7,913,427 | |
Noninterest revenue | |||
Service charges on deposit accounts | 500,078 | 522,962 | |
ATM and debit card | 252,592 | 248,817 | |
Bank owned life insurance | 86,090 | 98,549 | |
Miscellaneous revenue | 122,275 | 134,189 | |
Total noninterest revenue | 961,035 | 1,004,517 | |
Noninterest expenses | |||
Salaries | 1,803,659 | 1,759,705 | |
Employee benefits | 430,050 | 444,767 | |
Occupancy | 378,437 | 371,320 | |
Furniture and equipment | 236,967 | 240,462 | |
Data proccessing | 141,134 | 183,440 | |
ATM and debit card | 148,652 | 140,718 | |
Deposit insurance premiums | 265,397 | 17,482 | |
Other operating | 759,089 | 639,914 | |
Total noninterest expenses | 4,163,385 | 3,797,808 | |
Income before income taxes | 3,866,866 | 5,120,136 | |
Income taxes | 1,377,000 | 1,855,000 | |
Net income | $ 2,489,866 | $ 3,265,136 | |
Earnings per common share - basic and diluted | $ 0.82 | $ 1.06 | |
See accompanying Notes to Consolidated Financial Statements |
- 5 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary | |||
Consolidated Statements of Cash Flows (unaudited) | |||
For the six months ended | |||
June 30, | |||
2009 | 2008 | ||
Cash flows from operating activities | |||
Interest and dividends received | $ 9,365,428 | $ 9,955,388 | |
Fees and commissions received | 699,948 | 911,169 | |
Interest paid | (1,492,760) | (2,302,316) | |
Cash paid to suppliers and employees | (3,711,547) | (3,570,478) | |
Income taxes paid | (1,464,434) | (1,838,615) | |
3,396,635 | 3,155,148 | ||
Cash flows from investing activities | |||
Certificates of deposit purchased, net of maturities | 4,292,385 | (1,514,507) | |
Proceeds from maturities of investments available | |||
for sale | 17,000,000 | 17,000,000 | |
Purchase of investments available for sale | (20,971,715) | (1,980,283) | |
Proceeds from maturities of investments held to | |||
maturity | 11,450,000 | 13,810,000 | |
Purchase of investments held to maturity | (18,337,596) | (13,183,013) | |
Loans made, net of principal collected | (3,020,989) | (3,574,465) | |
Proceeds from sale of repossessed loan collateral | 39,501 | - | |
Purchases of premises, equipment, | |||
and computer software | (546,566) | (112,144) | |
Proceeds from sale of equipment | 1,400 | - | |
(10,093,580) | 10,445,588 | ||
Cash flows from financing activities | |||
Net increase (decrease) in | |||
Time deposits | 1,965,728 | (6,890,769) | |
Other deposits | 15,612,825 | (1,213,275) | |
Securities sold under agreements to repurchase | 1,251,841 | 807,831 | |
Payments on note payable | (12,573) | (11,842) | |
Common shares repurchased | (988,884) | (478,440) | |
17,828,937 | (7,786,495) | ||
Net increase in cash and cash equivalents | 11,131,992 | 5,814,241 | |
Cash and cash equivalents at beginning of period | 35,270,664 | 40,568,264 | |
Cash and cash equivalents at end of period | $ 46,402,656 | $ 46,382,505 | |
See accompanying Notes to Consolidated Financial Statements |
- 6 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary | |||
Consolidated Statements of Cash Flows (unaudited) | |||
For the six months ended | |||
June 30, | |||
2009 | 2008 | ||
Reconciliation of net income to net cash provided | |||
by operating activities | |||
Net income | $ 2,489,866 | $ 3,265,136 | |
Adjustments to reconcile net income to net cash | |||
provided by operating activities | |||
Provision for loan losses | 629,600 | 76,493 | |
(Gain) loss on sale of repossessed loan collateral | (1,203) | - | |
(Gain) loss on sale of equipment and computer software | 15,580 | - | |
Amortization of premiums and accretion of | |||
discount, net | 28,379 | (90,043) | |
Depreciation and amortization | 272,546 | 285,933 | |
Decrease (increase) in | |||
Accrued interest receivable | 262,796 | (109,536) | |
Cash surrender value of bank owned life insurance | (86,090) | (98,549) | |
Other assets | (147,617) | 107,290 | |
Increase (decrease) in | |||
Accrued interest payable | (117,389) | (137,320) | |
Accrued income taxes | 1,208 | - | |
Other liabilities | 48,959 | (144,256) | |
$ 3,396,635 | $ 3,155,148 | ||
Composition of cash and cash equivalents | |||
Cash and due from banks | $ 16,359,555 | $ 14,691,171 | |
Federal funds sold | 30,025,624 | 31,643,783 | |
Interest-bearing deposits, except for time deposits | 17,477 | 47,551 | |
$ 46,402,656 | $ 46,382,505 | ||
See accompanying Notes to Consolidated Financial Statements |
- 7 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited)
1. Basis of Presentation
Per share data
Earnings per common share are determined by dividing net
income by the weighted average number of common shares outstanding for the
period, as follows:
2009 | 2008 | ||
Three months ended June 30 | 3,025,055 | 3,091,956 | |
Six months ended June 30 | 3,032,475 | 3,094,857 |
2. Comprehensive Income
Comprehensive income consists of:
For the six months ended | |||
June 30, | |||
2009 | 2008 | ||
Net income | $ 2,489,866 | $ 3,265,136 | |
Unrealized gain (loss) on investment securities | |||
available for sale, net of income taxes | (271,927) | (157,086) | |
Comprehensive income | $ 2,217,939 | $ 3,108,050 |
- 8 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
3. Investment Securities
Investment securities are summarized as follows:
Amortized | Unrealized | Unrealized | Fair | ||
cost | gains | losses | value | ||
June 30, 2009 | |||||
Available for sale | |||||
U.S. Treasury | $ 32,258,772 | $ 954,677 | $ 8,774 | $ 33,204,675 | |
State and municipal | 400,000 | 5,223 | 405,223 | ||
Equity | 1,691,841 | 2,214,256 | - | 3,906,097 | |
$ 34,350,613 | $ 3,174,156 | $ 8,774 | $ 37,515,995 | ||
Held to maturity | |||||
U.S. Treasury | $ 25,506,530 | $ 453,245 | $ 16,321 | $ 25,943,454 | |
U.S. Government agency | 10,999,942 | 18,549 | 6,898 | 11,011,593 | |
State and municipal | 2,997,307 | 6,562 | 9,299 | 2,994,570 | |
$ 39,503,779 | $ 478,356 | $ 32,518 | $ 39,949,617 | ||
December 31, 2008 | |||||
Available for sale | |||||
U.S. Treasury | $ 28,309,823 | $ 1,408,794 | $ - | $ 29,718,617 | |
State and municipal | 400,000 | 5,220 | 590 | 404,630 | |
Equity | 1,691,841 | 2,160,183 | - | 3,852,024 | |
$ 30,401,664 | $ 3,574,197 | $ 590 | $ 33,975,271 | ||
Held to maturity | |||||
U.S. Treasury | $ 24,519,603 | $ 861,569 | $ - | $ 25,381,172 | |
U.S. Government agency | 6,999,443 | 32,657 | 1,016 | 7,031,084 | |
State and municipal | 1,102,751 | 8,415 | - | 1,111,166 | |
$ 32,621,797 | $ 902,641 | $ 1,016 | $ 33,523,422 |
- 9 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
3. Investment Securities (Continued)
The table below shows the gross unrealized losses and
fair value of securities that are in an unrealized loss position as of June
30, 2009, aggregated by length of time that individual securities have been
in a continuous unrealized loss position.
Less than 12 months | 12 months or more | Total | |||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||
value | losses | value | losses | value | losses | ||
U. S. Treasury | $ 7,960,625 | $ 25,095 | $ - | $ - | $ 7,960,625 | $ 25,095 | |
U. S. Government Agency | 3,993,473 | 6,898 | - | - | 3,993,473 | 6,898 | |
State and municipal | 1,960,949 | 9,299 | - | - | 1,960,949 | 9,299 | |
$ 13,915,047 | $ 41,292 | $ - | $ - | $ 13,915,047 | $ 41,292 |
The debt securities for which an unrealized loss is
recorded are issues of the U.S. Treasury, the Federal Home Loan Bank (a U.
S. government agency), and general and highly rated revenue obligations of
states and municipalities. The Company has the ability and the intent to
hold these securities until they are called or mature at face value.
Fluctuations in fair value reflect market conditions, and are not indicative
of an other-than-temporary impairment of the investment.
The amortized cost and estimated fair value of debt
securities, by contractual maturity and the amount of pledged securities,
follow. Actual maturities may differ from contractual maturities because
issuers may have the right to call or prepay obligations with or without
call or prepayment penalties.
June 30, 2009 | December 31, 2008 | ||||
Amortized | Fair | Amortized | Fair | ||
cost | value | cost | value | ||
Available for sale | |||||
Within one year | $ 7,191,889 | $ 7,194,855 | $ 17,159,259 | $ 17,201,296 | |
After one year | |||||
through five years | 23,470,675 | 23,795,668 | 9,554,499 | 9,960,076 | |
After ten years | 1,996,208 | 2,619,375 | 1,996,065 | 2,961,875 | |
$ 32,658,772 | $ 33,609,898 | $ 28,709,823 | $ 30,123,247 | ||
Held to maturity | |||||
Within one year | $ 21,117,003 | $ 21,446,196 | $ 13,766,474 | $ 14,027,311 | |
After one year | |||||
through five years | 18,386,676 | 18,503,421 | 18,855,323 | 19,496,111 | |
$ 39,503,679 | $ 39,949,617 | $ 32,621,797 | $ 33,523,422 | ||
Pledged securities | $ 24,722,541 | $ 25,852,188 | $ 25,023,730 | $ 26,891,914 |
Investments are pledged to secure deposits of federal and local governments. Pledged securities also serve as collateral for securities sold under agreements to repurchase.
- 10 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
4. Loan commitments
Loan commitments are agreements to lend to customers as
long as there is no violation of any conditions of the contracts.
Outstanding loan commitments and letters of credit consist of:
June 30, 2009 | December 31, 2008 | ||
Loan commitments and lines of credit | |||
Construction and land development | $ 13,084,249 | $ 15,218,812 | |
Other | 19,321,342 | 22,245,089 | |
$ 32,405,591 | $ 37,463,901 | ||
Standby letters of credit | $ 1,874,527 | $ 1,921,878 |
5. Assets Measured at Fair Value
The Company values investment securities classified as
available for sale at fair value on a recurring basis. The fair value
hierarchy established in Statement of Financial Accounting Standards No.
157, Fair Value Measurements, defines three input levels for fair
value measurement. Level 1 is based on quoted market prices in active
markets for identical assets. Level 2 is based on significant observable
inputs other than those in Level 1. Level 3 is based on significant
unobservable inputs. The Company values US Treasury securities, government
agency securities, and an equity investment in an actively traded public
utility under Level 1. Municipal debt securities and equity investments in
community banks are valued under Level 2. The Company has no assets measured
at fair value on a recurring basis that are valued under Level 3 criteria.
At June 30, 2009, values for available for sale investment securities were
established as follows:
Total | Level 1 Inputs | Level 2 Inputs | ||
Investment securities available for sale | $ 37,515,995 | $ 33,488,739 | $ 4,027,256 |
The Company does not have the intent to sell any of these
securities; and deems that it is more likely than not that it will not have
to sell any of these securities before recovery of their individual cost
basis.
Estimated fair values of the Company’s financial
instruments, including cash, interest-bearing deposits, investment
securities, loans, and interest-bearing deposit liabilities are detailed in
the Company’s 2008 Form 10-K. It is not practicable for the Company to
disclose this information for interim periods.
- 11 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
6. New accounting standards
The following accounting pronouncements have been
approved by the Financial Accounting Standards Board but have not become
effective as of December 31, 2008. These pronouncements would apply to the
Company if the Company or the Bank entered into an applicable activity.
Statements of Financial Accounting Standards
SFAS No. 141, "Business Combinations (Revised 2007)."
SFAS 141R replaces SFAS 141, "Business Combinations," and applies to
all transactions and other events in which one entity obtains control over
one or more other businesses. SFAS 141R requires an acquirer, upon initially
obtaining control of another entity, to recognize the assets, liabilities
and any non-controlling interest in the acquiree at fair value as of the
acquisition date. SFAS 141R is applicable to the accounting for business
combinations closing on or after January 1, 2009. It has had no impact on
the Company’s financial statements.
SFAS No. 160, "Noncontrolling Interest in Consolidated
Financial Statements, an amendment of ARB Statement No. 51." SFAS 160
amends Accounting Research Bulletin (ARB) No. 51, "Consolidated Financial
Statements," to establish accounting and reporting standards for the
non-controlling interest in a subsidiary and for the deconsolidation of a
subsidiary. SFAS 160 clarifies that a non-controlling interest in a
subsidiary, which is sometimes referred to as minority interest, is an
ownership interest in the consolidated entity that should be reported as a
component of equity in the consolidated financial statements. SFAS 160
became effective on January 1, 2009 and had no impact on the Company’s
financial statements.
SFAS No. 161, "Disclosures About Derivative Instruments
and Hedging Activities, an Amendment of FASB Statement No. 133."
SFAS 161 amends SFAS 133, "Accounting for Derivative Instruments and
Hedging Activities," to amend and expand the disclosure requirements of
SFAS 133 to provide greater transparency about (i) how and why an entity
uses derivative instruments, (ii) how derivative instruments and related
hedge items are accounted for under SFAS 133 and its related
interpretations, and (iii) how derivative instruments and related hedged
items affect an entity’s financial position, results of operations and cash
flows. SFAS 161 became effective on January 1, 2009 and had no impact on the
Company’s financial statements.
SFAS No. 165, "Subsequent Events." SFAS 165
establishes general standards of accounting for and disclosure of events
that occur after the balance sheet date but before financial statements are
issued or available to be issued. SFAS 165 defines (i) the period after the
balance sheet date during which a reporting entity’s management should
evaluate events or transactions that may occur for potential recognition or
disclosure in the financial statements (ii) the circumstances under which an
entity should recognize events or transactions occurring after the balance
sheet date in its financial statements, and (iii) the disclosures an entity
should make about events or transactions that occurred after the balance
sheet date. SFAS 165 became effective for periods ending after June 15,
2009. SFAS 165 did not have a significant impact on the Company’s financial
statements.
SFAS No. 166, "Accounting for Transfers of Financial
Assets, an Amendment of FASB Statement No. 140." SFAS 166 amends
SFAS 140, "Accounting for Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities," to enhance reporting about transfers of
financial assets, including securitizations, and where companies have
continuing exposure to the risks related to transferred financial assets.
SFAS 166 eliminates the concept of a "qualifying special-purpose entity"
and changes the requirements for derecognizing financial assets. SFAS 166
also requires additional disclosures about all continuing involvements with
transferred financial assets including information about gains and losses
resulting from transfers during the period. SFAS 166 will be effective
January 1, 2010 and is not expected to have a significant impact on the
Company’s financial statements.
- 12 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
SFAS No. 167, "Amendments to FASB Interpretation
No. 46(R)." SFAS 167 amends FIN 46 (Revised December 2003),
"Consolidation of Variable Interest Entities," to change how a company
determines when an entity that is insufficiently capitalized or is not
controlled through voting (or similar rights) should be consolidated.
SFAS 167 requires additional disclosures about the reporting entity’s
involvement with variable-interest entities and any significant changes in
risk exposure due to that involvement as well as its affect on the entity’s
financial statements. SFAS 167 will be effective January 1, 2010 and is not
expected to have a significant impact on the Company’s financial statements.
SFAS No. 168, "The FASB Accounting Standards Codification
and the Hierarchy of Generally Accepted Accounting Principles, a Replacement
of FASB Statement No. 162." SFAS 168 replaces SFAS 162, "The
Hierarchy of Generally Accepted Accounting Principles" and establishes
the FASB Accounting Standards Codification (the "Codification") as
the source of authoritative accounting principles recognized by the FASB to
be applied by non-governmental entities in the preparation of financial
statements in conformity with generally accepted accounting principles.
Rules and interpretive releases of the SEC under authority of federal
securities laws are also sources of authoritative guidance for SEC
registrants. All guidance contained in the Codification carries an equal
level of authority. All non-grandfathered, non-SEC accounting literature not
included in the Codification is superseded and deemed non-authoritative.
SFAS 168 will be effective for the Company’s financial statements for
periods ending after September 15, 2009. SFAS 168 is not expected have a
significant impact on the Company’s financial statements.
Financial Accounting Standards Board Staff Positions and
Interpretations
FSP EITF 03-6-1, "Determining Whether Instruments Granted
in Share-Based Payment Transactions Are Participating Securities."
FSP EITF 03-6-1 provides that unvested share-based payment awards that
contain nonforfeitable rights to dividends or dividend equivalents (whether
paid or unpaid) are participating securities and shall be included in the
computation of earnings per share pursuant to the two-class method. FSP
EITF 03-6-1 became effective on January 1, 2009 and had no impact on the
Company’s financial statements
FSP SFAS. 132R-1, "Employers’ Disclosures about
Postretirement Benefit Plan Assets." FSP SFAS 132R-1 provides guidance
related to an employer’s disclosures about plan assets of defined benefit
pension or other post-retirement benefit plans. Under FSP SFAS 132R-1,
disclosures should provide users of financial statements with an
understanding of how investment allocation decisions are made, the factors
that are pertinent to an understanding of investment policies and
strategies, the major categories of plan assets, the inputs and valuation
techniques used to measure the fair value of plan assets, the effect of fair
value measurements using significant unobservable inputs on changes in plan
assets for the period and significant concentrations of risk within plan
assets. The disclosure required by FSP SFAS 132R-1 will be effective
beginning with the financial statements for the year-ended December 31, 2009
and is not expected to have a significant impact on the Company’s financial
statements.
FSP SFAS 157-4, "Determining Fair Value When the Volume
and Level of Activity for the Asset or Liability Have Significantly
Decreased and Identifying Transactions That Are Not Orderly."
FSP SFAS 157-4 affirms that the objective of fair value when the market for
an asset is not active is the price that would be received to sell the asset
in an orderly transaction, and clarifies and includes additional factors for
determining whether there has been a significant decrease in market activity
for an asset when the market for that asset is not active. FSP SFAS 157-4
requires an entity to base its conclusion about whether a transaction was
not orderly on the weight of the evidence. FSP SFAS 157-4 also amended
SFAS 157, "Fair Value Measurements," to expand certain disclosure
requirements. The provisions of FSP SFAS 157-4 became effective on January
1, 2009 and had no impact on the Company’s financial statements
- 13 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
FSP SFAS 115-2 and SFAS 124-2, "Recognition and
Presentation of Other-Than-Temporary Impairments." FSP SFAS 115-2 and
SFAS 124-2 (i) changes existing guidance for determining whether an
impairment is other than temporary to debt securities and (ii) replaces the
existing requirement that the entity’s management assert it has both the
intent and ability to hold an impaired security until recovery with a
requirement that management assert: (a) it does not have the intent to sell
the security; and (b) it is more likely than not it will not have to sell
the security before recovery of its cost basis. Under FSP SFAS 115-2 and
SFAS 124-2, declines in the fair value of held-to-maturity and
available-for-sale securities below their cost that are deemed to be other
than temporary are reflected in earnings as realized losses to the extent
the impairment is related to credit losses. The amount of the impairment
related to other factors is recognized in other comprehensive income. The
Company adopted the provisions of FSP SFAS 115-2 and SFAS 124-2 during the
second quarter of 2009. Adoption of FSP SFAS 115-2 and SFAS 124-2 did not
significantly impact the Company’s financial statements.
FSP SFAS 107-1 and APB 28-1, "Interim Disclosures about
Fair Value of Financial Instruments." FSP SFAS 107-1 and APB 28-1 amends
SFAS 107, "Disclosures about Fair Value of Financial Instruments," to
require an entity to provide disclosures about the fair value of financial
instruments in interim financial information and amends Accounting
Principles Board (APB) Opinion No. 28, "Interim Financial Reporting,"
to require those disclosures in summarized financial information at interim
reporting periods. Interim disclosures required by FSP SFAS 107-1 and APB
28-1 are included in Note 5 – Assets Measured at Fair Value.
FSP SFAS 141R-1, "Accounting for Assets Acquired and
Liabilities Assumed in a Business Combination That Arise from
Contingencies." FSP SFAS 141R-1 amends the guidance in SFAS 141R to
require that assets acquired and liabilities assumed in a business
combination that arise from contingencies be recognized at fair value if
fair value can be reasonably estimated. If fair value of such an asset or
liability cannot be reasonably estimated, the asset or liability would
generally be recognized in accordance with SFAS 5, "Accounting for
Contingencies," and FASB Interpretation (FIN) No. 14, "Reasonable
Estimation of the Amount of a Loss." FSP SFAS 141R-1 removes subsequent
accounting guidance for assets and liabilities arising from contingencies
from SFAS 141R and requires entities to develop a systematic and rational
basis for subsequently measuring and accounting for assets and liabilities
arising from contingencies. FSP SFAS 141R-1 eliminates the requirement to
disclose an estimate of the range of outcomes of recognized contingencies at
the acquisition date. For unrecognized contingencies, entities are required
to include only the disclosures required by SFAS 5. FSP SFAS 141R-1 also
requires that contingent consideration arrangements of an acquiree assumed
by the acquirer in a business combination be treated as contingent
consideration of the acquirer and should be initially and subsequently
measured at fair value in accordance with SFAS 141R. FSP SFAS 141R-1 is
effective for assets or liabilities arising from contingencies the Company
acquires in business combinations occurring after January 1, 2009.
The accounting policies adopted by management are consistent with accounting principles generally accepted in the United States of America and are consistent with those followed by peer Banks.
- 14 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Part I. Financial Information
Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations
This Report contains statements which constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and the Securities Exchange Act of 1934. These statements appear in a number of places in this Report and include all statements regarding the intent, belief or current expectations of the Company, its directors, or its officers with respect to, among other things: (i) the Company's financing plans; (ii) trends affecting the Company's financial condition or results of operations; (iii) the Company's growth strategy and operating strategy; and (iv) the declaration and payment of dividends. Investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those projected in the forward-looking statements as a result of various factors discussed herein and those factors discussed in detail in the Company's filings with the Securities and Exchange Commission.
The following discussion of the financial condition and results of operations of the Registrant (the Company) should be read in conjunction with the Company's financial statements and related notes and other statistical information included elsewhere herein.
General
Calvin B. Taylor Bankshares, Inc. (Company) was incorporated
as a Maryland corporation on October 31, 1995. The Company owns all of the stock
of Calvin B. Taylor Banking Company (Bank), a commercial bank that was
established in 1890 and incorporated under the laws of the State of Maryland on
December 17, 1907. The Bank operates nine banking offices in Worcester County,
Maryland and one banking office in Ocean View, Delaware. The Bank's
administrative office is located in Berlin, Maryland. The Bank is engaged in a
general commercial and retail banking business serving individuals, businesses,
and governmental units in Worcester County, Maryland, Ocean View, Delaware, and
neighboring counties.
The Company currently engages in no business other than
owning and managing the Bank. The Bank employed 96 full time equivalent
employees as of June 30, 2009. The Bank hires seasonal employees during the
summer. The Company has no employees other than those hired by the Bank.
Critical Accounting Policies
The Company’s financial condition and results of operations
are sensitive to accounting measurements and estimates of inherently uncertain
matters. When applying accounting policies in areas that are subjective in
nature, management uses its best judgment to arrive at the carrying value of
certain assets. One of the most critical accounting policies applied is related
to the valuation of the loan portfolio.
The allowance for loan losses (ALLL) represents management’s
best estimate of inherent probable losses in the loan portfolio as of the
balance sheet date. It is one of the most difficult and subjective judgments.
The adequacy of the allowance for loan losses is evaluated no less than
quarterly. The determination of the balance of the allowance for loan losses is
based on management’s judgments about the credit quality of the loan portfolio
as of the review date. It should be sufficient to absorb losses in the loan
portfolio as determined by management’s consideration of factors including an
analysis of historical losses, specific reserves for non-performing or past due
loans, delinquency trends, portfolio composition (including segment growth or
shifting of balances between segments, products and processes, and
concentrations of credit, both regional and by relationship), lending staff
experience and changes, critical documentation and policy exceptions, risk
rating analysis, interest rates and the competitive environment, economic
conditions in the Bank’s service area, and results of independent reviews,
including audits and regulatory examinations.
- 15 -
Financial Condition
Total assets of the Company increased $19.8 million (5.33%)
from December 31, 2008 to June 30, 2009. Combined deposits and customer
repurchase agreements increased $18.8 million (6.31%) during the same period.
Average total assets and average total deposits increased $18.8 million and
$20.7 million, respectively, from second quarter 2008 to second quarter 2009.
Management believes that some of the recent growth in deposit balances results
from market instability that is part of a continuing general economic recession.
Consumers often seek the safety of conservatively run community banks when the
stock market has a significant and prolonged downturn. For further discussion of
seasonal activity that affects deposit levels, see the section titled Liquidity.
Loan Portfolio
During the first half of 2009, the Bank’s gross loan
portfolio has grown $2.5 million (1.05%). Growth in the loan portfolio has been
funded by increased deposit balances. Because loans earn at higher average rates
than the cost of funds, this use of investable funds has a positive effect on
earnings. There is no adverse impact on the Company’s ability to meet liquidity
demands resulting from increases in the loan portfolio.
The Company makes loans to customers located primarily in the
Delmarva region. Although the loan portfolio is diversified, its performance
will be influenced by the economy of the region. Throughout 2008 and 2009, the
local and regional economies have been adversely affected by a recession of
national and international reach.
Loan Quality and the Allowance for Loan Losses
The allowance for loan losses (ALLL) represents an amount
which management believes to be adequate to absorb identified and inherent
losses in the loan portfolio as of the balance sheet date. Valuation of the
allowance is completed no less than quarterly. The determination of the
allowance is inherently subjective as it relies on estimates of potential loss
related to specific loans, the effects of portfolio trends, and other internal
and external factors.
The ALLL consists of (i) formula-based reserves comprised of
potential losses in the balance of the loan portfolio segmented into homogeneous
pools, (ii) specific reserves comprised of potential losses on loans that
management has identified as impaired and (iii) unallocated reserves.
Unallocated reserves are not associated with a specific portfolio segment or a
specific loan, but may be appropriate if properly supported and in accordance
with GAAP.
The Company evaluates loan portfolio risk for the purpose of
establishing an adequate allowance for loan losses. In determining an adequate
level for the formula-based portion of the ALLL, management considers historical
loss experience for major types of loans. Homogenous categories of loans are
evaluated based on loss experience in the most recent five years, applied to the
current portfolio. This formulation gives weight to portfolio size and loss
experience for categories of real estate construction loans, other real estate
secured loans, other loans to commercial borrowers, and other consumer loans.
However, historical data may not be an accurate predictor of loss potential in
the current loan portfolio. Management also evaluates trends in delinquencies,
the composition of the portfolio, concentrations of credit, and changes in
lending products, processes, or staffing. Management further considers external
factors such as the interest rate environment, competition, current local and
national economic trends, and the results of recent independent reviews by
auditors and banking regulators.
The ongoing slow-down in the real-estate market has affected
both the price and time to market residential and commercial properties.
Management closely monitors such trends and the potential effect on the Company.
In recent months, borrowers whose cash flow is impaired as a result of
prevailing economic conditions have also experienced depressed real estate
values. Management recognizes that the combination of these circumstances –
reduced revenue and depressed collateral values, may increase the likelihood of
loss in the Bank’s real estate secured loan portfolio. Management closely
monitors conditions that might indicate deterioration of collateral value on
significant loans and, when possible, obtains additional collateral as required
to limit the Bank’s loss exposure.
- 16 -
Management employs a risk rating system which gives weight to collateral status (secured vs. unsecured), and to the absence or improper execution of critical contract or collateral documents. Unsecured loans and those loans with critical documentation exceptions, as defined by management, are considered to have greater loss exposure. Management incorporates these factors in the formula-based portion of the ALLL. Additionally, consideration is given to those segments of the loan portfolio which management deems to pose the greatest likelihood of loss.- 17 -
The following is a schedule of transactions in the allowance for loan losses. The Bank experienced net charge-offs of $383,998 in the second quarter of 2009 and $457,497 in the current year to date. As described earlier, management attributes the increased loan losses to the effects of the current economic recession on some of the Bank’s customers and, subsequently, on the Bank.
Allowance for Loan Losses | ||||||
For six months ended | For the year ended | |||||
June 30 | December 31 | |||||
2009 | 2008 | 2008 | ||||
Balance at beginning of year | $ 707,152 | $ 195,525 | $ 195,525 | |||
Loans charged-off: | ||||||
Real estate - construction and land | - | - | - | |||
Real estate - mortgage | 369,150 | - | - | |||
Commercial | 73,105 | 59,199 | 76,383 | |||
Consumer | 29,548 | 10,000 | 34,532 | |||
Total loan losses | 471,803 | 69,199 | 110,915 | |||
Recoveries on loans previously charged off: | ||||||
Real estate - construction | - | - | - | |||
Real estate - mortgage | 318 | - | - | |||
Commercial | 276 | - | 3,785 | |||
Consumer | 13,712 | 160 | 1,231 | |||
Total loan recoveries | 14,306 | 160 | 5,016 | |||
Net loan charge-offs (recoveries) | 457,497 | 69,039 | 105,899 | |||
Provision for loan losses charged to expense | 629,600 | 76,493 | 617,526 | |||
Balance at end of period | $ 879,255 | $ 202,979 | $ 707,152 | |||
Average loans outstanding during the period | $ 244,373,445 | $ 242,945,890 | $ 238,873,590 | |||
Annualized net charge-offs as a percentage of | ||||||
average loans outstanding during the period | 0.38% | 0.06% | 0.04% | |||
Gross loans outstanding at the end of the period | $ 244,677,035 | $ 241,777,229 | $ 242,138,066 | |||
Allowance for loan losses to gross loans | ||||||
outstanding at the end of the period | 0.36% | 0.08% | 0.29% |
The accrual of interest on a loan is discontinued when principal or interest is ninety days past due or when the loan is determined to be impaired, unless collateral is sufficient to discharge the debt in full and the loan is in process of collection. When a loan is placed in nonaccruing status, any interest previously accrued but unpaid, is reversed from interest income. Interest payments received on nonaccrual loans may be recorded as cash basis income, or as a reduction of principal, depending on management’s judgment on a loan by loan basis. Accrual of interest may be restored when all principal and interest are current and management believes that future payments will be received in accordance with the loan agreement.
- 18 -
Nonperforming loans are loans past due 90 or more days and still accruing plus nonaccrual loans. Nonperforming assets are comprised of nonperforming loans combined with real estate acquired in foreclosure and held for sale. There were no nonperforming assets other than nonperforming loans as of June 30, 2009 or December 31, 2008, as shown in the following table.
June 30, | December 31, | |
2009 | 2008 | |
Loans 90 days or more past due and still accruing | ||
Real estate | $ 583,372 | $ 4,602,365 |
Commercial | - | 40,000 |
Consumer | 4,212 | 5,427 |
587,584 | 4,647,792 | |
Nonaccruing loans | 1,801,010 | 199,724 |
Total nonperforming loans | $ 2,388,594 | $ 4,847,516 |
Interest not accrued on nonaccruing loans | $ 100,964 | $ 6,797 |
Interest included in net income on nonaccruing loans, | ||
year-to-date | $ 9,231 | $ - |
Included in amounts past due 90 days or more and still accruing at December
31, 2008, was a loan with a principal balance of $4,500,000. The Bank has been
notified that there is a lien on the property securing this loan that is
superior to the Bank’s liens. The Bank was not aware of this lien at the time
the loan was originated, and the Bank’s settlement agent did not discover the
lien during the title examination process. The Bank has filed a claim with the
title company that has insured its lien. The Bank believes the title company
will indemnify the Bank for any losses resulting from the superior lien,
although there is no guarantee that this will be the case. As of June 30, 2009,
interest on this loan was current. The Bank’s claim with the title company has
not yet been settled.
Loans are considered impaired when, based on current information, management
considers it unlikely that collection of principal and interest payments will be
made according to contractual terms. Generally, loans are not reviewed for
impairment until the accrual of interest has been discontinued, although
management may categorize a performing loan as impaired based on knowledge of
the borrower’s financial condition, devaluation of collateral, or other
circumstances that are deemed relevant to loan collection. Impaired loans may
have specific reserves, or valuation allowances, allocated to them in the ALLL.
Estimates of loss reserves on impaired loans may be determined based on any of
the three measurement methods described in Financial Accounting Standard 114
(FAS 114): (1) the present value of future cash flows, (2) the fair value of
collateral, if repayment of the loan is expected to be provided by underlying
collateral, or (3) the loan’s observable fair value. The Bank selects and
applies, on a loan-by-loan basis, the appropriate valuation method. Loans
determined to be impaired, but for which no specific valuation allowance is made
because management believes the loan is secured with adequate collateral or the
Bank will not take a loss on such loan, are grouped with other homogeneous loans
for evaluation under formula-based criteria described previously.
- 19 -
Impaired loans including nonaccruing loans totaled $4,573,646 and $8,888,200, at June 30, 2009, and December 31, 2008, respectively. Principal balances of impaired loans include $419,770 which is guaranteed by a government agency at both June 30, 2009, and December 31, 2008.June 30, 2009 | December 31, 2008 | |
Impaired loans with valuation allowances, | ||
including nonaccruing loans | $ 2,309,722 | $ 4,328,618 |
Valuation allowances on impaired loans | $ 660,497 | $ 605,405 |
Impaired loans with no valuation allowances | $ 2,263,924 | $ 4,559,582 |
Total impaired loans | $ 4,573,646 | $ 8,888,200 |
Liquidity
Liquidity represents the ability to provide steady sources of
funds for loan commitments and investment activities, as well as to provide
sufficient funds to cover deposit withdrawals and payment of debt and operating
obligations. These funds can be obtained by converting assets to cash or by
attracting new deposits. The Company’s major sources of liquidity are loan
repayments, maturities of short-term investments including federal funds sold,
and increases in core deposits. Funds from seasonal deposits are generally
invested in short-term U.S. Treasury Bills and overnight federal funds.
Due to its location in a seasonal resort area, the Bank
typically experiences a decline in deposits, federal funds sold and investment
securities throughout the first quarter of the year when business customers are
using their deposits to meet cash flow needs. Beginning late in the second
quarter and throughout the third quarter, additional sources of liquidity become
more readily available as business borrowers start repaying loans, and the Bank
receives deposits from seasonal business customers, summer residents and
tourists.
Average liquid assets (cash and amounts due from banks,
interest-bearing deposits in other banks, federal funds sold, and investment
securities) compared to average deposits and retail repurchase agreements were
38.91% for the second quarter of 2009 compared to 35.70% for the same quarter of
2008.
The Company has available lines of credit, including
overnight federal funds and reverse repurchase agreements, totaling $28,000,000
as of June 30, 2009.
Average net loans to average deposits were 81.98% versus
87.83% as of June 30, 2009 and 2008, respectively. Average net loans increased
by .33% while average deposits grew by 7.50%. Funding for loan growth was
provided by deposit increases. Because loans earn higher average rates than the
Bank’s cost of funds, this results in a positive effect on earnings. Average
deposit balance increases occurred in interest-bearing accounts, especially time
deposits. Average non-interest bearing deposit balances increased by a modest
..32%. Neither changes in deposit portfolio composition nor the increase in
outstanding loan balances has a negative impact on the Company’s ability to meet
liquidity demands.
- 20 -
Interest Rate Sensitivity
The primary objective of asset/liability management is to
ensure the steady growth of the Company's primary source of earnings, net
interest income. Net interest income can fluctuate with significant interest
rate movements. To lessen the impact of these margin swings, the balance sheet
should be structured so that repricing opportunities exist for both assets and
liabilities in roughly equivalent amounts at approximately the same time
intervals. Imbalances in these repricing opportunities at any point in time
constitute interest rate sensitivity.
Interest rate sensitivity refers to the responsiveness of
interest-bearing assets and liabilities to changes in market interest rates. The
rate-sensitive position, or gap, is the difference in the volume of
rate-sensitive assets and liabilities at a given time interval. The general
objective of gap management is to actively manage rate-sensitive assets and
liabilities to reduce the impact of interest rate fluctuations on the net
interest margin. Management generally attempts to maintain a balance between
rate-sensitive assets and liabilities as the exposure period is lengthened to
minimize the overall interest rate risk to the Company.
Interest rate sensitivity may be controlled on either side of
the balance sheet. On the asset side, management exercises some control over
maturities. Also, loans are written to provide repricing opportunities on fixed
rate notes. The Company's investment portfolio, including federal funds sold,
provides the most flexible and fastest control over rate sensitivity since it
can generally be restructured more quickly than the loan portfolio.
On the liability side, deposit products are structured to
offer incentives to attain the maturity distribution desired. Competitive
factors sometimes make control over deposits more difficult and, therefore, less
effective as an interest rate sensitivity management tool.
The asset mix of the balance sheet is continually evaluated
in terms of several variables: yield, credit quality, appropriate funding
sources, and liquidity. Management of the liability mix of the balance sheet
focuses on expanding the various funding sources.
As of June 30, 2009, the Company was cumulatively
asset-sensitive for all time horizons. For asset-sensitive institutions, if
interest rates should decrease, the net interest margins should decline. Since
all interest rates and yields do not adjust at the same velocity, the gap is
only a general indicator of rate sensitivity.
Results of Operations
Net income for the three months ended June 30, 2009,
was $1,151,176 or $.38 per share, compared to $1,642,937 or $.53 per
share for the second quarter of 2008. This represents a decrease of $491,761 or
29.93% from the prior year. Year to date net income has decreased $775,270 or
$.24 per share from $3,265,136 ($1.06/share) in 2008 to $2,489,866 ($.82/share)
in 2009. The key components of net income are discussed in the following
paragraphs.
For the second quarter of 2009 compared to 2008, net interest
income decreased $210,043 (5.26%). Net interest income decreased $291,104
(3.64%) in the first six months of 2009 compared to the same period of 2008. The
decrease in interest and dividend revenue is primarily attributable to market
rate reductions which have resulted in the dramatic downward repricing of
overnight federal funds. Interest expense decreased in the second quarter of
2009 by $343,858 (34.60%) relative to the comparable period last year due to
lower rates on all deposits, but particularly time deposits. For the year to
date, interest expense is down $789,625 (36.47%) relative to the previous year
to date.
The Company’s net interest income is one of the most
important factors in evaluating its financial performance. Management uses
interest rate sensitivity analysis to determine the effect of rate changes. Net
interest income is projected over a one-year period to determine the effect of
an increase or decrease in the prime rate of 100 basis points. If prime were to
decrease one hundred basis points, and all assets and liabilities maturing
within that period were fully adjusted for the rate change, the Company would
experience a decrease of approximately 5.1% in net interest income. Conversely,
if prime were to increase one hundred basis points, and all assets and
liabilities maturing within that period were fully adjusted for the rate change,
the Company would experience an increase in net interest income of the same
percentage. The sensitivity analysis does not consider the likelihood of these
rate changes nor whether management’s reaction to this rate change would be to
reprice its loans or deposits or both.
The tax-equivalent quarterly yield on interest-earning assets
decreased by 96 basis points from 6.13% for second quarter 2008 to 5.17% in
2009. The quarterly yield on interest-bearing liabilities decreased by 77 basis
points from 1.89% in 2008 to 1.12% in 2009. In combination, these shifts
contribute to a decrease in net margin on interest-earning assets of 49 basis
points.
- 21 -
The following table presents information including average balances of interest-earning assets and interest-bearing liabilities, the amount of related interest income and interest expense, and the resulting yields by category of interest-earning asset and interest-bearing liability. In this table, dividends and interest on tax-exempt securities and loans are reported on a fully taxable equivalent basis, which is a non-GAAP measure as defined in SEC Regulation G and Item 10 of SEC Regulation S-K. Management believes that these measures provide better yield comparability as a tool for managing net interest income.
Average Balances, Interest, and Yields | ||||||
For the quarter ended | For the quarter ended | |||||
June 30, 2009 | June 30, 2008 | |||||
Average | Average | |||||
balance | Interest | Yield | balance | Interest | Yield | |
Assets | ||||||
Federal funds sold | $ 34,243,326 | $ 16,956 | 0.20% | $ 36,853,798 | $ 196,420 | 2.14% |
Interest-bearing deposits | 10,736,142 | 28,016 | 1.05% | 6,187,025 | 53,812 | 3.50% |
Investment securities | 62,036,785 | 453,877 | 2.93% | 47,007,470 | 573,601 | 4.91% |
Loans, net of allowance | 243,492,267 | 4,018,705 | 6.62% | 242,688,085 | 4,244,251 | 7.03% |
Total interest-earning assets | 350,508,520 | 4,517,554 | 5.17% | 332,736,378 | 5,068,084 | 6.13% |
Noninterest-bearing cash | 10,790,225 | 9,982,276 | ||||
Other assets | 13,469,191 | 13,275,910 | ||||
Total assets | $ 374,767,936 | $ 355,994,564 | ||||
Liabilities and Stockholders' Equity | ||||||
Interest-bearing deposits | ||||||
NOW | $ 49,940,208 | 27,331 | 0.22% | $ 49,985,477 | 49,790 | 0.40% |
Money market | 33,228,034 | 41,051 | 0.50% | 30,608,620 | 71,854 | 0.94% |
Savings | 43,726,854 | 53,922 | 0.49% | 40,745,123 | 75,144 | 0.74% |
Other time | 100,633,809 | 519,487 | 2.07% | 85,698,618 | 789,087 | 3.70% |
Total interest-bearing deposits | 227,528,905 | 641,791 | 1.13% | 207,037,838 | 985,875 | 1.92% |
Securities sold under agreements to repurchase & federal funds purchased | 5,751,306 | 7,126 | 0.50% | 3,853,559 | 6,532 | 0.68% |
Borrowed funds | 63,638 | 986 | 6.21% | 88,308 | 1,354 | 6.17% |
Total interest-bearing liabilities | 233,343,849 | 649,903 | 1.12% | 210,979,705 | 993,761 | 1.89% |
Noninterest-bearing deposits | 69,497,742 | 69,272,622 | ||||
302,841,591 | 649,903 | 0.86% | 280,252,327 | 993,761 | 1.43% | |
Other liabilities | 535,249 | 856,698 | ||||
Stockholders' equity | 71,391,096 | 74,885,539 | ||||
Total liabilities and | ||||||
stockholders' equity | $ 374,767,936 | $ 355,994,564 | ||||
Net interest spread | 4.05% | 4.24% | ||||
Net interest income | $ 3,867,651 | $ 4,074,323 | ||||
Net margin on interest-earning assets | 4.43% | 4.92% | ||||
Tax equivalent adjustment in: | ||||||
Investment income | $ 32,615 | $ 42,113 | ||||
Loan income | $ 54,410 | $ 41,541 |
- 22 -
Provisions for loan losses of $296,500 and $5,284 were recorded during the
second quarter of 2009 and 2008, respectively. Net loans charged-off were
$457,497 and $69,039 during the first half of 2009 and 2008, respectively.
Management attributes the increased loan losses to the generally poor state of
the economy which has had an adverse effect on certain borrowing customers. See
Loan Quality and the Allowance for Loan Losses for a discussion of the provision
for loan losses.
Noninterest revenue for the second quarter of 2009 is $36,066 (6.73%) lower
than the comparable period last year. Noninterest revenue for the year-to-date
is $43,482 (4.33%) less than last year. Both the quarter and the year-to-date
results are largely due to decreased service charges on deposit accounts and the
reduced rate of growth in cash surrender value of bank owned life insurance.
Noninterest expense for the second quarter of 2009 is $254,136 (13.06%), more
than last year of which $241,466 is due to increased FDIC premiums. Noninterest
expense year-to-date is $365,577 (9.63%) more than last year of which $247,915
is due to FDIC premium increases. FDIC insurance premiums have jumped
dramatically due to increased rates and assessable balances, the expiration of
the one-time insurance premium credit, and the accrual of a special assessment
to restore the deposit insurance fund to target levels.
Income taxes for the six months ended June 30, 2009 are $478,000 (25.77%)
lower than the same period last year, on a pre-tax income decrease of $1,253,270
(24.48%). This is consistent with the Company’s effective tax rate of
approximately 35.5%.
Plans of Operation
The Bank offers a full range of deposit services including checking, NOW,
Money Market, and savings accounts, and time deposits including certificates of
deposit. The transaction, savings, and certificate of deposit accounts are
tailored to the Bank’s principal market areas at rates competitive to those
offered in the area. The Bank also offers Individual Retirement Accounts (IRA),
Health Savings Accounts, and Education Savings Accounts. All deposits are
insured by the Federal Deposit Insurance Corporation (FDIC) up to the maximum
amount allowed by law. The Bank solicits these accounts from individuals,
businesses, associations and organizations, and governmental authorities. The
Bank offers individual customers up to $50 million in FDIC insured deposits
through the Certificate of Deposit Account Registry Services®
network.
FDIC deposit insurance has been temporarily increased from $100,000 to
$250,000 per depositor through December 31, 2013.
The Bank also offers a full range of short- to medium-term commercial and
personal loans. Commercial loans include both secured and unsecured loans for
working capital (including inventory and receivables), business expansion
(including acquisition of real estate and improvements), and purchase of
equipment and machinery. Consumer loans include secured and unsecured loans for
financing automobiles, home improvements, education, and personal investments.
The Bank originates commercial and residential mortgage loans and real estate
construction and acquisition loans. These lending activities are subject to a
variety of lending limits imposed by state and federal law. The Bank lends to
directors and officers of the Company and the Bank under terms comparable to
those offered to other borrowers entering into similar loan transactions. The
Board of Directors approves all loans to officers and directors and reviews
these loans every six months.
Other bank services include cash management services, 24-hour ATM’s, debit
cards, safe deposit boxes, travelers’ checks, direct deposit of payroll and
social security funds, and automatic drafts for various accounts. The Bank
offers bank-by-phone and Internet banking services, including electronic
bill-payment, to both commercial and retail customers. The Bank offers a remote
capture service that enables commercial customers to electronically capture
check images and make on-line deposits. The Bank also offers non-deposit
products including retail repurchase agreements and discount brokerage services
through a correspondent bank.
- 23 -
Capital Resources and Adequacy
Total stockholders’ equity increased $1,229,056 from December 31, 2008 to
June 30, 2009. This increase is attributable to comprehensive income recorded
during the period, as detailed in Note 2 of the Notes to Financial Statements,
reduced by $988,883 used to repurchase and retire 26,753 shares of common stock.
Under the capital guidelines of the Federal Reserve Board and the FDIC, the
Company and Bank are currently required to maintain a minimum risk-based total
capital ratio of 8%, with at least 4% being Tier 1 capital. Tier 1 capital
consists of stockholders' equity less accumulated other comprehensive income. In
addition, the Company and the Bank must maintain a minimum Tier 1 leverage ratio
(Tier 1 capital to total assets) of at least 4%, but this minimum ratio is
increased by 100 to 200 basis points for other than the highest-rated
institutions.
Tier one risk-based capital ratios of the Company as of June 30, 2009 and
December 31, 2008 were 31.5% and 31.8%, respectively. Both are substantially in
excess of regulatory minimum requirements.
The Company and the Bank did not seek assistance under the federally funded
Troubled Asset Relief Program (TARP) developed in the last
quarter of 2008. Neither the Company nor the Bank will benefit directly from
TARP funds. The Bank has not engaged in subprime mortgage lending, and
has no investments in mortgage backed securities.
Late in 2008, the Company and the Bank elected to participate in the
Temporary Liquidity Guarantee Program (TLG), which, in combination with
temporary deposit insurance limit increases, provide the security of additional
insurance to depositors. These actions have contributed to an increase in
deposits in the Bank as investors seek the safety of insured deposits in
community banks. Deposit insurance premiums will increase as a result of the
higher deposit balances, the higher insurance limits, participation in TLG, and
higher insurance rates. Management does not expect to pass all of the additional
insurance premium costs on to customers.
In the most stable economic times, the Company cannot reliably predict the
effect of changing government policies on earnings, or loan and deposit levels.
Management expects 2009 to bring lower interest revenues and higher fees
associated with loan collection and increased deposit insurance premiums. The
full impact of the dramatic developments of 2008 on future results of operation
of the Company and the Bank, are uncertain.
Website Access to SEC Reports
The Bank maintains an Internet website at www.taylorbank.com.
The Company’s periodic SEC reports, including annual reports on Form 10-K,
quarterly reports on Form 10-Q, and current reports on Form 8-K, are accessible
through this website. Access to these filings is free of charge. The reports are
available as soon as practicable after they are filed electronically with the
SEC.
- 24 -
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The Company’s principal market risk exposure relates to interest rates on
interest-earning assets and interest-bearing liabilities. Unlike most industrial
companies, the assets and liabilities of financial institutions such as the
Company and the Bank are primarily monetary in nature. Therefore, interest rates
have a more significant effect on the Company's performance than do the effects
of changes in the general rate of inflation and change in prices. In addition,
interest rates do not necessarily move in the same direction or in the same
magnitude as the prices of goods and services. As discussed previously,
management monitors and seeks to manage the relationships between interest
sensitive assets and liabilities in order to protect against wide interest rate
fluctuations, including those resulting from inflation.
At June 30, 2009, the Company’s interest rate sensitivity, as measured by gap
analysis, showed the Company was asset-sensitive with a one-year cumulative gap
of 22.30%, as a percentage of interest-earning assets. Generally
asset-sensitivity indicates that assets reprice more quickly than liabilities
and in a rising rate environment net interest income typically increases.
Conversely, if interest rates decrease, net interest income would decline. The
Bank has classified its demand mortgage and commercial loans as immediately
repriceable. Unlike loans tied to prime, these rates do not necessarily change
as prime changes since the decision to call the loans and change the rates rests
with management.
Item 4. Controls and procedures
Disclosure controls and procedures are designed and maintained by the Company
to ensure that information required to be disclosed in the Company’s publicly
filed reports is recorded, processed, summarized and reported in a timely
manner. Such information must be available to management, including the Chief
Executive Officer (CEO) and Treasurer, to allow them to make timely decisions
about required disclosures. Even a well-designed and maintained control system
can provide only reasonable, not absolute, assurance that its objectives are
achieved. Inherent limitations in any system of controls include flawed
judgment, errors, omissions, or intentional circumvention of controls.
The Company’s management, including the CEO and Treasurer, performed an
evaluation of the effectiveness of the design and operation of the Company’s
disclosure controls and procedures as of June 30, 2009. Based on that
evaluation, the Company’s management, including the CEO and Treasurer, has
concluded that the Company’s disclosure controls and procedures are effective.
The projection of an evaluation of controls to future periods is subject to the
risk that procedures may become inadequate due to changes in conditions
including the degree of compliance with procedures.
Changes in Internal Controls
During the quarter ended on the date of this report, there were no
significant changes in the Company’s internal control over financial reporting
that have had or are reasonably likely to have a material effect on the
Company’s internal control over financial reporting. As of June 30, 2009, the
Company’s management, including the CEO and Treasurer, has concluded that the
Company’s internal controls over financial reporting are effective.
- 25 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Part II. Other Information
Item 1 Legal Proceedings
Not applicable
Item 1A Risk Factors
The Company and the Bank are subject to various types of risk during the
normal conduct of business. There has been no material increase in any level of
risk incurred by the Company or the Bank during the quarter covered by this
report. Following are descriptions of the significant categories of risk most
relevant to the Company.
Credit risk is the risk to the Company’s earnings or capital from the potential of an obligor failing to fulfill its contractual commitment to the Company. Credit risk is most closely associated with the Company’s lending activities.
Interest rate risk is the risk to earnings or capital from the potential movement in interest rates. It is the sensitivity of the Company’s future earnings to interest rate changes.
Liquidity risk is the risk to earnings or capital from the Company’s inability to meet its obligations when they come due without incurring unacceptable losses or costs.
Market risk is the risk to earnings or capital from changes in the value of portfolios of financial instruments. For the Company, market risk is the risk of a decline in market value of its securities portfolio.
Transaction risk is the risk to earnings or capital arising from problems with service or product delivery. Transaction risk is the risk of a failure in the Company’s operating processes, such as automation, employee integrity, or internal controls.
Compliance risk is the risk to earnings or capital from noncompliance with laws, rules, and regulations. Compliance risk is one of the greatest risks the Company faces.
Reputation risk is the risk to earnings or capital from negative public opinion. Customer and public relations are critical to the Company’s success. Accordingly, the Company’s reputation is extremely important and anything that would impair that reputation is a significant risk.
Strategic risk is the risk to earnings or capital arising from adverse business decisions or improper implementation of those decisions.
- 26 -
Item 2 Unregistered Sales of Equity Securities and Use of Proceeds
( c ) The following table presents information about the Company’s repurchase
of its equity securities during the calendar quarter ended on the date of this
report.
(c) Total number | (d) Maximum number | ||||
(a) Total | (b) Average | of Shares Purchased | of Shares that may | ||
Number | Price Paid | as Part of a Publicly | yet be Purchased | ||
Period | of Shares | per Share | Announced Program | Under the Program | |
April | 3,184 | 36.75 | 3,184 | 199,124 | |
May | 1,406 | 36.75 | 1,406 | 197,718 | |
June | 2,724 | 36.68 | 2,724 | 194,994 | |
Totals | 7,314 | 36.73 | 7,314 |
The Company publicly announced on August 14, 2003, that it would repurchase
up to 10% of its outstanding equity stock at that time, which equated to a total
of 324,000 common shares available for repurchase. As of January 1, 2005, and
again on May 18, 2007, this plan was renewed by public announcement, making up
to 10% of the Company’s outstanding equity stock available for repurchase at the
time of each renewal. This equated to a total of 314,072 common shares available
for repurchase as of May 18, 2007.
There is no expiration date for this program. No other stock repurchase plan
or program existed or exists simultaneously, nor has any other plan or program
expired during the period covered by this table. Common shares repurchased under
this plan are retired.
Item 3 Defaults Upon Senior Securities
Not applicable
Item 4 Submission of Matters to a Vote of Security Holders
The Company held its annual meeting on May 13, 2009, during which the
items detailed in the proxy statement dated March 11, 2009, were
approved. This includes the reelection of the Board of Directors.
Item 5 Other information
There is no information required to be disclosed in a report on Form
8-K during the period covered by this report, which has not been
reported.
Item 6 Exhibits and Reports on Form 8-K
a) Exhibits
31. Certifications of Principal Executive Officer and
Principal Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
32. Certification of Principal Executive Officer and
Principal Financial Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
- 27 -
Exhibit 31.1
Certification - Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
I, Raymond M. Thompson, certify that:
I have reviewed this quarterly report on Form 10-Q of Calvin B. Taylor Bankshares, Inc.;
1. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
2. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
3. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the most recent fiscal quarter that has or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and
4. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Calvin B. Taylor Bankshares, Inc. |
||
Date: August 6, 2009_______ |
By: |
/s/ Raymond M. Thompson |
Raymond M. Thompson |
||
Chief Executive Officer |
- 28 -
Exhibit 31.2
Certification - Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
I, Jennifer G. Hawkins, certify that:
I have reviewed this quarterly report on Form 10-Q of Calvin B. Taylor Bankshares, Inc.;
1. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
2. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
3. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the most recent fiscal quarter that has or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and
4. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Calvin B. Taylor Bankshares, Inc. |
||
Date: August 6, 2009_______ |
By: |
/s/ Jennifer G. Hawkins |
Jennifer G. Hawkins |
||
Treasurer (Principal Financial Officer) |
- 29 -
Exhibit 32
Certification - Pursuant to 18 U.S.C. 1350
(Section 906 of the Sarbanes-Oxley Act of 2002)
We, the undersigned, certify that to the best of our knowledge, based upon a review of the Quarterly Report on Form 10-Q for the period ended June 30, 2009 of the Registrant (the "Report"):
(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.
Calvin B. Taylor Bankshares, Inc. |
||
Date: August 6, 2009_______ |
By: |
/s/ Raymond M. Thompson |
Raymond M. Thompson |
||
Chief Executive Officer |
||
Date: August 6, 2009_______ |
By: |
/s/ Jennifer G. Hawkins |
Jennifer G. Hawkins |
||
Treasurer (Principal Financial Officer) |
- 30 -
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Calvin B. Taylor Bankshares, Inc. |
||
Date: August 6, 2009_______ |
By: |
/s/ Raymond M. Thompson |
Raymond M. Thompson |
||
Chief Executive Officer |
||
Date: August 6, 2009_______ |
By: |
/s/ Jennifer G. Hawkins |
Jennifer G. Hawkins |
||
Treasurer (Principal Financial Officer) |
- 31 -