e10vq
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934. |
For the quarterly period ended March 31, 2011
OR
|
|
|
o |
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
Commission file number 001-34095
FIRST BUSINESS FINANCIAL SERVICES, INC.
(Exact name of registrant as specified in its charter)
|
|
|
Wisconsin |
|
39-1576570 |
(State or jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.) |
|
|
|
401 Charmany Drive Madison, WI |
|
53719 |
(Address of Principal Executive Offices)
|
|
(Zip Code) |
(608) 238-8008
Telephone number
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 and 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 þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its
corporate website, if any, every Interactive Data Field 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 o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer,
or a non-accelerated filer. 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 o
|
|
Accelerated filer o
|
|
Non-accelerated filer o
|
|
Smaller reporting company þ |
|
|
|
|
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of
the Exchange Act). Yes o No þ
The number of shares outstanding of the registrants sole class of common stock, par value $0.01
per share, on April 20, 2011 was 2,597,444 shares.
[This page intentionally left blank]
FIRST BUSINESS FINANCIAL SERVICES, INC.
INDEX FORM 10-Q
PART I. Financial Information
|
|
|
Item 1. |
|
Financial Statements |
First Business Financial Services, Inc.
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
(In Thousands, Except Share Data) |
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
8,761 |
|
|
$ |
9,450 |
|
Short-term investments |
|
|
51,571 |
|
|
|
41,369 |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
60,332 |
|
|
|
50,819 |
|
Securities available-for-sale, at fair value |
|
|
159,793 |
|
|
|
153,379 |
|
Loans and leases receivable, net of allowance for loan and lease losses of $16,802 and
$16,271, respectively |
|
|
851,104 |
|
|
|
860,935 |
|
Leasehold improvements and equipment, net |
|
|
951 |
|
|
|
974 |
|
Foreclosed properties |
|
|
2,327 |
|
|
|
1,750 |
|
Cash surrender value of bank-owned life insurance |
|
|
17,125 |
|
|
|
16,950 |
|
Investment in Federal Home Loan Bank stock, at cost |
|
|
2,367 |
|
|
|
2,367 |
|
Accrued interest receivable and other assets |
|
|
18,866 |
|
|
|
19,883 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,112,865 |
|
|
$ |
1,107,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
Deposits |
|
$ |
996,080 |
|
|
$ |
988,298 |
|
Federal Home Loan Bank and other borrowings |
|
|
39,501 |
|
|
|
41,504 |
|
Junior subordinated notes |
|
|
10,315 |
|
|
|
10,315 |
|
Accrued interest payable and other liabilities |
|
|
10,652 |
|
|
|
11,605 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,056,548 |
|
|
|
1,051,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value, 2,500,000 shares authorized, none issued or
outstanding |
|
|
|
|
|
|
|
|
Common stock, $0.01 par value, 25,000,000 shares authorized, 2,680,360 shares issued,
2,597,538 and 2,597,820 shares outstanding at 2011 and 2010, respectively |
|
|
27 |
|
|
|
27 |
|
Additional paid-in capital |
|
|
25,408 |
|
|
|
25,253 |
|
Retained earnings |
|
|
30,975 |
|
|
|
29,808 |
|
Accumulated other comprehensive income |
|
|
1,455 |
|
|
|
1,792 |
|
Treasury stock (82,822 and 82,540 shares at 2011 and 2010, respectively), at cost |
|
|
(1,548 |
) |
|
|
(1,545 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
56,317 |
|
|
|
55,335 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,112,865 |
|
|
$ |
1,107,057 |
|
|
|
|
|
|
|
|
See accompanying Notes to Unaudited Consolidated Financial Statements.
1
First Business Financial Services, Inc.
Consolidated Statements of Income (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
(In Thousands, Except Share Data) |
|
Interest income: |
|
|
|
|
|
|
|
|
Loans and leases |
|
$ |
12,920 |
|
|
$ |
13,190 |
|
Securities income, taxable |
|
|
1,117 |
|
|
|
1,135 |
|
Short-term investments |
|
|
33 |
|
|
|
41 |
|
|
|
|
|
|
|
|
Total interest income |
|
|
14,070 |
|
|
|
14,366 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
Deposits |
|
|
4,650 |
|
|
|
5,511 |
|
Notes payable and other borrowings |
|
|
662 |
|
|
|
734 |
|
Junior subordinated notes |
|
|
274 |
|
|
|
274 |
|
|
|
|
|
|
|
|
Total interest expense |
|
|
5,586 |
|
|
|
6,519 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
8,484 |
|
|
|
7,847 |
|
Provision for loan and lease losses |
|
|
1,404 |
|
|
|
1,344 |
|
|
|
|
|
|
|
|
Net interest income after provision for loan and lease losses |
|
|
7,080 |
|
|
|
6,503 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest income: |
|
|
|
|
|
|
|
|
Trust and investment services fee income |
|
|
641 |
|
|
|
567 |
|
Service charges on deposits |
|
|
373 |
|
|
|
398 |
|
Loan fees |
|
|
331 |
|
|
|
291 |
|
Increase in cash surrender value of bank-owned life insurance |
|
|
167 |
|
|
|
161 |
|
Credit, merchant and debit card fees |
|
|
52 |
|
|
|
51 |
|
Other |
|
|
108 |
|
|
|
161 |
|
|
|
|
|
|
|
|
Total non-interest income |
|
|
1,672 |
|
|
|
1,629 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest expense: |
|
|
|
|
|
|
|
|
Compensation |
|
|
3,737 |
|
|
|
3,495 |
|
Occupancy |
|
|
341 |
|
|
|
372 |
|
Professional fees |
|
|
427 |
|
|
|
519 |
|
Data processing |
|
|
310 |
|
|
|
299 |
|
Marketing |
|
|
279 |
|
|
|
195 |
|
Equipment |
|
|
114 |
|
|
|
145 |
|
FDIC insurance |
|
|
759 |
|
|
|
782 |
|
Collateral liquidation costs |
|
|
242 |
|
|
|
224 |
|
Loss on foreclosed properties |
|
|
51 |
|
|
|
113 |
|
Other |
|
|
500 |
|
|
|
400 |
|
|
|
|
|
|
|
|
Total non-interest expense |
|
|
6,760 |
|
|
|
6,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense |
|
|
1,992 |
|
|
|
1,588 |
|
Income tax expense |
|
|
643 |
|
|
|
689 |
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,349 |
|
|
$ |
899 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.52 |
|
|
$ |
0.35 |
|
Diluted |
|
|
0.52 |
|
|
|
0.35 |
|
Dividends declared per share |
|
|
0.07 |
|
|
|
0.07 |
|
See accompanying Notes to Unaudited Consolidated Financial Statements.
2
First Business Financial Services, Inc.
Consolidated Statements of Changes in Stockholders Equity and Comprehensive Income
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
other |
|
|
|
|
|
|
|
|
|
Common |
|
|
paid-in |
|
|
Retained |
|
|
comprehensive |
|
|
Treasury |
|
|
|
|
|
|
stock |
|
|
capital |
|
|
earnings |
|
|
income |
|
|
stock |
|
|
Total |
|
|
|
(In Thousands, Except Share Data) |
|
Balance at December 31, 2009 |
|
$ |
26 |
|
|
$ |
24,731 |
|
|
$ |
29,582 |
|
|
$ |
1,544 |
|
|
$ |
(1,490 |
) |
|
$ |
54,393 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
899 |
|
|
|
|
|
|
|
|
|
|
|
899 |
|
Unrealized securities
gains arising during
the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
423 |
|
|
|
|
|
|
|
423 |
|
Income tax effect |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(171 |
) |
|
|
|
|
|
|
(171 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,151 |
|
Share-based compensation restricted shares |
|
|
|
|
|
|
136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
136 |
|
Cash dividends ($0.07 per share) |
|
|
|
|
|
|
|
|
|
|
(179 |
) |
|
|
|
|
|
|
|
|
|
|
(179 |
) |
Treasury stock purchased (1,165 shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11 |
) |
|
|
(11 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2010 |
|
$ |
26 |
|
|
$ |
24,867 |
|
|
$ |
30,302 |
|
|
$ |
1,796 |
|
|
$ |
(1,501 |
) |
|
$ |
55,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statements of Changes in Stockholders Equity and Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
other |
|
|
|
|
|
|
|
|
|
Common |
|
|
paid-in |
|
|
Retained |
|
|
comprehensive |
|
|
Treasury |
|
|
|
|
|
|
stock |
|
|
capital |
|
|
earnings |
|
|
income |
|
|
stock |
|
|
Total |
|
|
|
(In Thousands, Except Share Data) |
|
Balance at December 31, 2010 |
|
$ |
27 |
|
|
$ |
25,253 |
|
|
$ |
29,808 |
|
|
$ |
1,792 |
|
|
$ |
(1,545 |
) |
|
$ |
55,335 |
|
Comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
1,349 |
|
|
|
|
|
|
|
|
|
|
|
1,349 |
|
Unrealized securities losses arising during the period |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(537 |
) |
|
|
|
|
|
|
(537 |
) |
Income tax effect |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200 |
|
|
|
|
|
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,012 |
|
Share-based compensation restricted shares |
|
|
|
|
|
|
155 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
155 |
|
Cash dividends ($0.07 per share) |
|
|
|
|
|
|
|
|
|
|
(182 |
) |
|
|
|
|
|
|
|
|
|
|
(182 |
) |
Treasury stock purchased (282 shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3 |
) |
|
|
(3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at March 31, 2011 |
|
$ |
27 |
|
|
$ |
25,408 |
|
|
$ |
30,975 |
|
|
$ |
1,455 |
|
|
$ |
(1,548 |
) |
|
$ |
56,317 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying Notes to Unaudited Consolidated Financial Statements.
3
First Business Financial Services, Inc.
Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
(In Thousands) |
|
Operating activities |
|
|
|
|
|
|
|
|
Net income |
|
$ |
1,349 |
|
|
$ |
899 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
Deferred income taxes, net |
|
|
(45 |
) |
|
|
(1,052 |
) |
Provision for loan and lease losses |
|
|
1,404 |
|
|
|
1,344 |
|
Depreciation, amortization and accretion, net |
|
|
463 |
|
|
|
318 |
|
Share-based compensation |
|
|
155 |
|
|
|
136 |
|
Increase in cash surrender value of bank-owned life insurance |
|
|
(167 |
) |
|
|
(161 |
) |
Origination of loans for sale |
|
|
(811 |
) |
|
|
(250 |
) |
Sale of loans originated for sale |
|
|
814 |
|
|
|
250 |
|
Gain on sale of loans originated for sale |
|
|
(3 |
) |
|
|
|
|
Loss on foreclosed properties |
|
|
51 |
|
|
|
113 |
|
Decrease (increase) in accrued interest receivable and other assets |
|
|
1,492 |
|
|
|
(175 |
) |
(Decrease) increase in accrued interest payable and other liabilities |
|
|
(969 |
) |
|
|
3,078 |
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
3,733 |
|
|
|
4,500 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
Proceeds from maturities of available-for-sale securities |
|
|
10,914 |
|
|
|
9,492 |
|
Purchases of available-for-sale securities |
|
|
(18,243 |
) |
|
|
(18,842 |
) |
Proceeds from sale of foreclosed properties |
|
|
307 |
|
|
|
368 |
|
Net decrease (increase) in loans and leases |
|
|
7,492 |
|
|
|
(1,062 |
) |
Investment in Aldine Capital Fund, L.P. |
|
|
(210 |
) |
|
|
|
|
Purchases of leasehold improvements and equipment, net |
|
|
(66 |
) |
|
|
(58 |
) |
Premium payment on bank owned life insurance policies |
|
|
(8 |
) |
|
|
(8 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
186 |
|
|
|
(10,110 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
Net increase (decrease) in deposits |
|
|
7,782 |
|
|
|
(19,827 |
) |
Repayment of FHLB advances |
|
|
(2,003 |
) |
|
|
(2 |
) |
Cash dividends paid |
|
|
(182 |
) |
|
|
(179 |
) |
Purchase of treasury stock |
|
|
(3 |
) |
|
|
(11 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
5,594 |
|
|
|
(20,019 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents |
|
|
9,513 |
|
|
|
(25,629 |
) |
Cash and cash equivalents at the beginning of the period |
|
|
50,819 |
|
|
|
112,737 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the period |
|
$ |
60,332 |
|
|
$ |
87,108 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary cash flow information |
|
|
|
|
|
|
|
|
Interest paid on deposits and borrowings |
|
$ |
5,360 |
|
|
$ |
5,960 |
|
Income taxes paid |
|
|
890 |
|
|
|
33 |
|
Transfer to foreclosed properties |
|
|
935 |
|
|
|
143 |
|
See accompanying Notes to Unaudited Consolidated Financial Statements.
4
Notes to Unaudited Consolidated Financial Statements
Note 1 Principles of Consolidation
The unaudited consolidated financial statements include the accounts and results of First Business
Financial Services, Inc. (FBFS or the Corporation), and its wholly-owned subsidiaries, First
Business Bank and First Business Bank Milwaukee (Banks). In accordance with the provisions of
Accounting Standards Codification (ASC) Topic 810, the Corporations ownership interest in FBFS
Statutory Trust II (Trust II) has not been consolidated into the financial statements. All
significant intercompany balances and transactions have been eliminated in consolidation.
Note 2 Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with
U.S. generally accepted accounting principles (GAAP) and with the instructions to Form 10-Q and
Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by GAAP for complete financial statements. The Corporation has not changed its
significant accounting and reporting policies from those disclosed in the Corporations Form 10-K
for the year ended December 31, 2010 except as described below in Note 3.
In the opinion of management, all adjustments (consisting of normal recurring accruals) necessary
for a fair presentation of the unaudited consolidated financial statements have been included in
the unaudited consolidated financial statements. The results of operations for the three month
period ended March 31, 2011 are not necessarily indicative of results that may be expected for any
other interim period or the entire fiscal year ending December 31, 2011. Certain amounts in prior
periods have been reclassified to conform to the current presentation. Subsequent events have
been evaluated through the issuance of the unaudited consolidated financial statements.
Note 3 Recent Accounting Pronouncements
Allowance for Credit Losses. In July 2010, the FASB issued ASU 2010-20, Disclosures about the
Credit Quality of Financing Receivables and the Allowance for Credit Losses. This new accounting
guidance requires additional disclosures in the notes to the consolidated financial statements
regarding the nature of credit risk inherent in the loan and lease portfolio, how the credit risk
is analyzed and assessed in arriving at the allowance for credit losses and the changes in the loan
portfolio and the allowance for credit losses. For the Corporation, period end disclosures were
required as of December 31, 2010 and disclosures about activity that occurs during the period
became effective for interim and annual reporting periods beginning on or after December 15, 2010.
Refer to Note 7 Loan Lease Receivables, Impaired Loans, and Allowance for Loan and Lease Losses
for further information.
Troubled Debt Restructuring. In April 2011, the FASB issued ASU 2011-02, A Creditors
Determination of Whether a Restructuring Is a Troubled Debt Restructuring. This accounting
guidance provides for clarification and guidance for evaluating whether a restructuring constitutes
a troubled debt restructuring. The guidance specifically states that a creditor must separately
conclude that both of the following conditions exist for a restructuring to constitute a troubled
debt restructuring: 1) the restructuring constitutes a concession and 2) the debtor is experiencing
financial difficulties. The amendments in this ASU are effective for the first interim or annual
period beginning on or after June 15, 2011 and should be applied retrospectively to restructurings
occurring on or after the beginning of the fiscal year of adoption. The impact on the allowance
for loan and lease losses as a result of the identification of additional troubled debt
restructurings, if any, is to be applied prospectively for the first interim or annual period
beginning on or after June 15, 2011. The Corporation is currently evaluating the financial impact
on the consolidated financial condition and results of operations.
5
Note 4 Earnings Per Share
Earnings per common share are computed using the two-class method. Basic earnings per common share
are computed by dividing net income allocated to common shares by the weighted average number of
shares outstanding during the applicable period, excluding outstanding participating securities.
Participating securities include unvested restricted shares. Unvested restricted shares are
considered participating securities because holders of these securities receive non-forfeitable
dividends at the same rate as holders of the Corporations common stock. Diluted earnings per
share are computed by dividing net income allocated to common shares adjusted for reallocation of
undistributed earnings of unvested restricted shares by the weighted average number of shares
determined for the basic earnings per common share computation plus the dilutive effect of common
stock equivalents using the treasury stock method.
For the three month periods ended March 31, 2011 and 2010, average anti-dilutive employee
share-based awards totaled 202,741 and 200,332, respectively.
|
|
|
|
|
|
|
|
|
|
|
For the Three Months |
|
|
|
Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
Distributed earnings allocated to common stockholders |
|
$ |
174,849 |
|
|
$ |
173,177 |
|
Undistributed earnings allocated to common stockholders |
|
|
1,122,814 |
|
|
|
702,253 |
|
|
|
|
|
|
|
|
Income available to common stockholders for basic earnings per share |
|
|
1,297,663 |
|
|
|
875,430 |
|
Reallocation of undistributed earnings for diluted earnings per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income available to common stockholders for diluted earnings per share |
|
$ |
1,297,663 |
|
|
$ |
875,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic average shares |
|
|
2,497,918 |
|
|
|
2,473,557 |
|
Dilutive effect of share-based awards |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive average shares |
|
|
2,497,918 |
|
|
|
2,473,557 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.52 |
|
|
$ |
0.35 |
|
Diluted |
|
|
0.52 |
|
|
|
0.35 |
|
Note 5 Share-Based Compensation
The Corporation adopted an equity incentive plan in 2001 and the 2006 Equity Incentive Plan (the
Plans). The Plans are administered by the Compensation Committee of the Board of Directors of
FBFS and provide for the grant of equity ownership opportunities through incentive stock options
and nonqualified stock options (Stock Options) as well as restricted stock. As of March 31,
2011, 74,507 shares are available for future grants under the 2006 Equity Incentive Plan. Shares
covered by awards that expire, terminate or lapse will again be available for the grant of awards
under the 2001 and 2006 Plans. The Corporation may issue new shares and shares from treasury for
shares delivered under the Plans. The 2001 Plan expired February 16, 2011. The 2006 plan expires
January 30, 2016.
Stock Options
The Corporation may grant Stock Options to senior executives and other employees under the Plans.
Stock Options generally have an exercise price that is equal to the fair value of the common shares
on the date the option is awarded. Stock Options granted under the 2001 and 2006 Plans are subject
to graded vesting, generally ranging from four to eight years, and have a contractual term of 10
years. For any new awards issued, compensation expense is recognized over the requisite service
period for the entire award on a straight-line basis. No Stock Options have been granted since the
Corporation met the definition of a public entity and no Stock Options have been modified,
repurchased or cancelled. Therefore, no stock-based compensation related to Stock Options was
recognized in the consolidated financial statements for the three months ended March 31, 2011 and
2010. As of March 31, 2011, all Stock Options granted and not previously forfeited have vested.
6
Stock Option activity for the year ended December 31, 2010 and three months ended March 31, 2011
was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
Weighted |
|
|
Remaining |
|
|
|
|
|
|
|
Average |
|
|
Contractual |
|
|
|
Options |
|
|
Exercise Price |
|
|
Life (Years) |
|
Outstanding at December 31, 2009 |
|
|
142,790 |
|
|
$ |
22.01 |
|
|
|
3.66 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
Expired |
|
|
(4,024 |
) |
|
|
19.38 |
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2010 |
|
|
138,766 |
|
|
|
22.09 |
|
|
|
2.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at December 31, 2010 |
|
|
138,766 |
|
|
|
|
|
|
|
2.75 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding as of December 31, 2010 |
|
|
138,766 |
|
|
$ |
22.09 |
|
|
|
2.75 |
|
Granted |
|
|
|
|
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
|
|
|
|
Expired |
|
|
|
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at March 31, 2011 |
|
|
138,766 |
|
|
$ |
22.09 |
|
|
|
2.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable at March 31, 2011 |
|
|
138,766 |
|
|
$ |
22.09 |
|
|
|
2.50 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted Shares
Under the Plans, the Corporation may grant restricted shares to plan participants, subject to
forfeiture upon the occurrence of certain events until the dates specified in the participants
award agreement. While the restricted shares are subject to forfeiture, the participant may
exercise full voting rights and will receive all dividends and other distributions paid with
respect to the restricted shares. The restricted shares granted under the Plans are subject to
graded vesting. Compensation expense is recognized over the requisite service period of four years
for the entire award on a straight-line basis. Upon vesting of restricted share awards, the
benefits of tax deductions in excess of recognized compensation expense is recognized as a
financing cash flow activity. For the three months ended March 31, 2011, there was one restricted
share award that vested on a date at which the market price was greater than the market value on
the date of grant; however, the excess tax benefit was less than $1,000. For the three months
ended March 31, 2010, all restricted share awards vested on a date at which the market price was
lower than the market value on the date of grant; therefore no excess tax benefit is reflected in
the unaudited consolidated statement of cash flows for that period.
7
Restricted share activity for the year ended December 31, 2010 and the three months ended March 31,
2011 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average |
|
|
|
Number of |
|
|
Grant-Date |
|
|
|
Restricted Shares |
|
|
Fair Value |
|
Nonvested balance as of December 31, 2009 |
|
|
70,262 |
|
|
$ |
17.88 |
|
Granted |
|
|
64,725 |
|
|
|
13.97 |
|
Vested |
|
|
(33,430 |
) |
|
|
19.28 |
|
Forfeited |
|
|
(375 |
) |
|
|
14.55 |
|
|
|
|
|
|
|
|
|
Nonvested balance as of December 31, 2010 |
|
|
101,182 |
|
|
$ |
14.93 |
|
Granted |
|
|
|
|
|
|
|
|
Vested |
|
|
(2,378 |
) |
|
|
18.15 |
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonvested balance as of March 31, 2011 |
|
|
98,804 |
|
|
$ |
14.85 |
|
|
|
|
|
|
|
|
|
As of March 31, 2011, $1.1 million of deferred compensation expense was included in additional
paid-in capital in the consolidated balance sheet related to unvested restricted shares which the
Corporation expects to recognize over three years. As of March 31, 2011, all restricted shares
that vested were delivered. For the three months ended March 31, 2011 and 2010, share-based
compensation expense included in the consolidated statements of income totaled $155,000 and
$136,000, respectively.
Note 6 Securities
The amortized cost and estimated fair values of securities available-for-sale were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
|
|
|
|
unrealized |
|
|
unrealized |
|
|
Estimated |
|
|
|
Amortized cost |
|
|
holding gains |
|
|
holding losses |
|
|
fair value |
|
|
|
(In Thousands) |
|
Collateralized
mortgage obligations
government
agencies |
|
$ |
157,073 |
|
|
$ |
2,810 |
|
|
$ |
(514 |
) |
|
$ |
159,369 |
|
Collateralized
mortgage obligations government-sponsored
enterprises |
|
|
417 |
|
|
|
7 |
|
|
|
|
|
|
|
424 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
157,490 |
|
|
$ |
2,817 |
|
|
$ |
(514 |
) |
|
$ |
159,793 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
Gross |
|
|
Gross |
|
|
|
|
|
|
|
|
|
|
unrealized |
|
|
unrealized |
|
|
Estimated |
|
|
|
Amortized cost |
|
|
holding gains |
|
|
holding losses |
|
|
fair value |
|
|
|
(In Thousands) |
|
Collateralized
mortgage obligations
government
agencies |
|
$ |
149,948 |
|
|
$ |
3,255 |
|
|
$ |
(427 |
) |
|
$ |
152,776 |
|
Collateralized
mortgage obligations
government-sponsored
enterprises |
|
|
591 |
|
|
|
12 |
|
|
|
|
|
|
|
603 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
150,539 |
|
|
$ |
3,267 |
|
|
$ |
(427 |
) |
|
$ |
153,379 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateralized mortgage obligations government agencies represent securities guaranteed by the
Government National Mortgage Association. Collateralized mortgage obligations
government-sponsored
enterprises include securities guaranteed by the Federal Home Loan Mortgage Corporation and the
Federal National Mortgage Association.
8
The amortized cost and estimated fair value of securities available-for-sale by contractual
maturity at March 31, 2011 are shown below. Actual maturities may differ from contractual
maturities because issuers have the right to call or prepay obligations without call or prepayment
penalties.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated |
|
|
|
Amortized Cost |
|
|
Fair Value |
|
|
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
Due in one year or less |
|
$ |
|
|
|
$ |
|
|
Due in one year through five years |
|
|
526 |
|
|
|
546 |
|
Due in five through ten years |
|
|
1,802 |
|
|
|
1,855 |
|
Due in over ten years |
|
|
155,162 |
|
|
|
157,392 |
|
|
|
|
|
|
|
|
|
|
$ |
157,490 |
|
|
$ |
159,793 |
|
|
|
|
|
|
|
|
The table below shows the Corporations gross unrealized losses and fair value of investments,
aggregated by investment category and length of time that individual investments have been in a
continuous unrealized loss position at March 31, 2011 and December 31, 2010. At March 31, 2011 and
December 31, 2010, the Corporation had 24 out of 132 securities and 17 out of 133 securities that
were in an unrealized loss position, respectively. Such securities have not experienced credit
rating downgrades however; they have declined in value due to the current interest rate
environment. At March 31, 2011, the Corporation did not hold any securities that had been in a
continuous loss position for twelve months or greater. The Corporation also has not specifically
identified securities in a loss position that it intends to sell in the near term and does not
believe that it will be required to sell any such securities. It is expected that the Corporation
will recover the entire amortized cost basis of each security based upon an evaluation of the
present value of the expected future cash flows. Accordingly, no other than temporary impairment
was recorded in the consolidated results of operations for the three months ended March 31, 2011
and 2010.
A summary of unrealized loss information for available-for-sale securities, categorized by security
type follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011 |
|
|
|
Less than 12 months |
|
|
12 months or longer |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
Fair value |
|
|
losses |
|
|
Fair value |
|
|
losses |
|
|
Fair value |
|
|
losses |
|
|
|
(In Thousands) |
|
Collateralized
mortgage
obligations
government agencies |
|
$ |
47,612 |
|
|
$ |
514 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
47,612 |
|
|
$ |
514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
47,612 |
|
|
$ |
514 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
47,612 |
|
|
$ |
514 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
Less than 12 months |
|
|
12 months or longer |
|
|
Total |
|
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
|
|
|
Unrealized |
|
|
|
Fair value |
|
|
losses |
|
|
Fair value |
|
|
losses |
|
|
Fair value |
|
|
losses |
|
|
|
(In Thousands) |
|
Collateralized
mortgage
obligations
government issued |
|
$ |
31,862 |
|
|
$ |
427 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
31,862 |
|
|
$ |
427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
31,862 |
|
|
$ |
427 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
31,862 |
|
|
$ |
427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
There were no sales of securities available for sale in the three month periods ended March 31,
2011 and 2010.
At March 31, 2011 and December 31, 2010, securities with a fair value of $27.4 million and $30.8
million, respectively, were pledged to secure public deposits, interest rate swap contracts and
outstanding Federal Home Loan Bank (FHLB) advances. Securities pledged also provide for future
availability for additional advances from the FHLB.
Note 7 Loan and Lease Receivables, Impaired Loans and Leases and Allowance for Loan and Lease
Losses
Loan and lease receivables consist of the following:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
(In Thousands) |
|
Commercial real estate loans |
|
|
|
|
|
|
|
|
Commercial real estate owner occupied |
|
$ |
154,775 |
|
|
$ |
152,560 |
|
Commercial real estate non-owner occupied |
|
|
308,917 |
|
|
|
307,307 |
|
Construction and land development |
|
|
60,229 |
|
|
|
61,645 |
|
Multi-family |
|
|
44,001 |
|
|
|
43,012 |
|
1-4 family |
|
|
51,099 |
|
|
|
53,849 |
|
|
|
|
|
|
|
|
Total commercial real estate loans |
|
|
619,021 |
|
|
|
618,373 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial loans |
|
|
212,780 |
|
|
|
225,921 |
|
|
|
|
|
|
|
|
|
|
Direct financing leases, net |
|
|
17,516 |
|
|
|
19,288 |
|
|
|
|
|
|
|
|
|
|
Consumer and other |
|
|
|
|
|
|
|
|
Home equity loans and second mortgage loans |
|
|
5,690 |
|
|
|
5,091 |
|
Consumer and other |
|
|
13,679 |
|
|
|
9,315 |
|
|
|
|
|
|
|
|
|
|
|
19,369 |
|
|
|
14,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross loans and lease receivables |
|
|
868,686 |
|
|
|
877,988 |
|
Less: |
|
|
|
|
|
|
|
|
Allowance for loan and lease losses |
|
|
16,802 |
|
|
|
16,271 |
|
Deferred loan fees |
|
|
780 |
|
|
|
782 |
|
|
|
|
|
|
|
|
Loans and lease receivables, net |
|
$ |
851,104 |
|
|
$ |
860,935 |
|
|
|
|
|
|
|
|
The total principal amount of loans transferred to third parties, which consisted solely of
participation interests in originated loans, during the three months ended March 31, 2011 and 2010
was $1.5 million and $3.1 million, respectively. Each of the transfers of these financial assets
met the qualifications for sale accounting and therefore $1.8 million for the three months ended
March 31, 2011 and the $3.1 million for the three months ended March 31, 2010 has been derecognized
in the unaudited consolidated financial statements. The Corporation has a continuing involvement
in each of the agreements by way of relationship management and servicing the loans; however, there
are no further obligations required of the Corporation in the event of default, other than standard
representations and warranties related to sold amounts. The loans were transferred at their fair
value and no gain or loss was recognized upon the transfer as the participation interest was
transferred at or near the date of loan origination. There were no other significant purchases or
sales of loan and lease receivables or transfers to loans held for sale during the three months
ended March 31, 2011 and 2010.
10
The total amount of outstanding loans transferred to third parties as loan participations at March
31, 2011 and December 31, 2010 was $61.3 million and $56.0 million, respectively, all of which were
treated as a sale and derecognized under the applicable accounting guidance in effect at the time
of the transfers of the financial assets. The Corporation continues to have involvement with these
loans by way of the relationship management and all servicing responsibilities. As of March 31,
2011 and December 31, 2010, $3.5 million and $3.6 million of the loans in this participation sold
portfolio were considered impaired, respectively, and in 2010, the Corporation recognized a $1.4
million charge-off associated with specific credits within the retained portion of this portfolio
of loans and is measured by the Corporations allowance for loan and lease loss measurement process
and policies. The Corporation does not share in the participants portion of the charge-offs.
The following information illustrates ending balances of the Corporations loan and lease
portfolio, including impaired loans by class of receivable, and considering certain credit quality
indicators as of March 31, 2011 and December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Category |
|
|
|
|
As of March 31, 2011 |
|
I |
|
|
II |
|
|
III |
|
|
IV |
|
|
Total |
|
|
|
(Dollars in Thousands) |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate owner occupied |
|
$ |
118,584 |
|
|
$ |
16,262 |
|
|
$ |
13,175 |
|
|
$ |
6,754 |
|
|
$ |
154,775 |
|
Commercial real estate non-owner occupied |
|
|
225,890 |
|
|
|
45,042 |
|
|
|
32,682 |
|
|
|
5,303 |
|
|
|
308,917 |
|
Construction and land development |
|
|
34,891 |
|
|
|
6,788 |
|
|
|
9,051 |
|
|
|
9,499 |
|
|
|
60,229 |
|
Multi-family |
|
|
32,543 |
|
|
|
6,090 |
|
|
|
815 |
|
|
|
4,553 |
|
|
|
44,001 |
|
1-4 family |
|
|
28,270 |
|
|
|
13,094 |
|
|
|
5,145 |
|
|
|
4,591 |
|
|
|
51,100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
165,896 |
|
|
|
28,199 |
|
|
|
13,121 |
|
|
|
5,564 |
|
|
|
212,780 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct financing leases, net |
|
|
11,162 |
|
|
|
6,057 |
|
|
|
297 |
|
|
|
|
|
|
|
17,516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity and second mortgages |
|
|
4,094 |
|
|
|
75 |
|
|
|
460 |
|
|
|
1,060 |
|
|
|
5,689 |
|
Other |
|
|
11,663 |
|
|
|
150 |
|
|
|
|
|
|
|
1,866 |
|
|
|
13,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total portfolio |
|
$ |
632,993 |
|
|
$ |
121,757 |
|
|
$ |
74,746 |
|
|
$ |
39,190 |
|
|
$ |
868,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rating as a % of total portfolio |
|
|
72.87 |
% |
|
|
14.02 |
% |
|
|
8.60 |
% |
|
|
4.51 |
% |
|
|
100.00 |
% |
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Category |
|
|
|
|
As of December 31, 2010 |
|
I |
|
|
II |
|
|
III |
|
|
IV |
|
|
Total |
|
|
|
(Dollars in Thousands) |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate owner occupied |
|
$ |
113,002 |
|
|
$ |
25,777 |
|
|
$ |
6,780 |
|
|
$ |
7,001 |
|
|
$ |
152,560 |
|
Commercial real estate non-owner occupied |
|
|
232,868 |
|
|
|
36,128 |
|
|
|
33,167 |
|
|
|
5,144 |
|
|
|
307,307 |
|
Construction and land development |
|
|
39,662 |
|
|
|
7,838 |
|
|
|
4,870 |
|
|
|
9,275 |
|
|
|
61,645 |
|
Multi-family |
|
|
31,472 |
|
|
|
6,049 |
|
|
|
1,305 |
|
|
|
4,186 |
|
|
|
43,012 |
|
1-4 family |
|
|
33,310 |
|
|
|
11,973 |
|
|
|
4,329 |
|
|
|
4,237 |
|
|
|
53,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
183,051 |
|
|
|
24,460 |
|
|
|
11,974 |
|
|
|
6,436 |
|
|
|
225,921 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct financing leases, net |
|
|
12,666 |
|
|
|
6,403 |
|
|
|
219 |
|
|
|
|
|
|
|
19,288 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity and second mortgages |
|
|
3,726 |
|
|
|
134 |
|
|
|
292 |
|
|
|
939 |
|
|
|
5,091 |
|
Other |
|
|
7,359 |
|
|
|
50 |
|
|
|
|
|
|
|
1,906 |
|
|
|
9,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total portfolio |
|
$ |
657,116 |
|
|
$ |
118,812 |
|
|
$ |
62,936 |
|
|
$ |
39,124 |
|
|
$ |
877,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rating as a % of total portfolio |
|
|
74.84 |
% |
|
|
13.53 |
% |
|
|
7.17 |
% |
|
|
4.46 |
% |
|
|
100.00 |
% |
Credit underwriting through a committee process is a key component of the Corporations
operating philosophy. Business development officers have relatively low individual lending
authority limits, therefore requiring that a significant portion of the Corporations new credit
extensions be approved through various committees depending on the type of loan or lease, amount of
the credit, and the related complexities of each proposal. In addition, the Corporation makes
every effort to ensure that there is appropriate collateral at the time of origination to protect
the Corporations interest in the related loan or lease.
Upon origination, subsequent renewals, evaluation of updated financial information from our
borrowers, or as other circumstances dictate, each credit is evaluated for proper risk rating. The
Corporation uses a nine grade risk rating system to monitor the ongoing credit quality of its loans
and leases. The risk rating grades follow a consistent definition, but are then applied to
specific loan types based on the nature of the loan. Each risk rating is subjective and depending
on the size and nature of the credit subject to various levels of review and concurrence on the
stated risk rating. Depending on the type of loan and related risk rating, the Corporation groups
loans into four categories, which determine the level and nature of review by management.
Category I Loans and leases in this category are performing in accordance with the terms of the
contract and generally exhibit no immediate concerns regarding the security and viability of the
underlying collateral of the debt, financial stability of the borrower, integrity or strength of
the borrowers management team or the business industry in which the borrower operates. Loans and
leases in this category are not subject to additional monitoring procedures above and beyond what
is required at the origination of the loan or lease. The Corporation monitors Category I loans and
leases through payment performance along with personal relationships with our borrowers and
monitoring of financial results or other documents or procedures required per the terms of the
agreement.
Category II Loans and leases in this category are beginning to show signs of deterioration in
one or more of the Corporations core underwriting criteria such as financial stability, management
strength, industry trends and collateral values. Management will place credits in this category to
allow for proactive monitoring and resolution with the borrower to possibly mitigate the area of
concern and prevent further deterioration or risk of loss to the Corporation. Category II loans
are monitored frequently by the assigned business development officer and by a subcommittee of the
Banks loan committees and are considered performing.
12
Category III Loans and leases in this category may be classified by the Banks regulatory
examiners or identified by the Corporations business development officers and senior management as
warranting special attention. Category III loans and leases generally exhibit undesirable
characteristics such as evidence of adverse financial trends and conditions, managerial problems,
deteriorating economic conditions within the related industry, or evidence of adverse public
filings and may exhibit collateral shortfall positions. Management continues to believe that it
will collect all required principal and interest in accordance with
the original terms of the contract and therefore Category III loans are considered performing and
no specific reserves are established for this category. Management, loan committees of the Banks,
as well as by the Banks Board of Directors monitor loans and leases in the category on a monthly
basis.
Category IV Management considers loans and leases in this category to be impaired.
Impaired loans and leases have been placed on non-accrual as management has determined that it is
unlikely that the Banks will receive the required principal and interest in accordance with the
contractual terms of the contract. Impaired loans are individually evaluated to assess the need
for the establishment of specific reserves or charge-offs. When analyzing the adequacy of
collateral, the Corporation obtains external appraisals at least annually for impaired loans and
leases. External appraisals are obtained from the Corporations approved appraiser listing and are
independently reviewed to monitor the quality of such appraisals. To the extent a collateral
shortfall position is present, a specific reserve or charge-off will be recorded to reflect the
magnitude of the impairment. Management, loan committees of the Banks, as well as the Banks Board
of Directors monitor loans and leases in this category on a monthly basis.
The delinquency aging of the loan and lease portfolio by class of receivable as of March 31, 2011
and December 31, 2010 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Greater |
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59 |
|
|
60-89 |
|
|
than 90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
days past |
|
|
days past |
|
|
days past |
|
|
Total |
|
|
|
|
|
|
Total |
|
As of March 31, 2011 |
|
due(1) |
|
|
due(2) |
|
|
due(3) |
|
|
past due |
|
|
Current(4) |
|
|
loans |
|
|
|
(Dollars In Thousands) |
|
Commercial Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
|
$ |
942 |
|
|
$ |
|
|
|
$ |
2,923 |
|
|
$ |
3,865 |
|
|
$ |
150,910 |
|
|
$ |
154,775 |
|
Non-owner occupied |
|
|
|
|
|
|
|
|
|
|
2,214 |
|
|
|
2,214 |
|
|
|
306,703 |
|
|
|
308,917 |
|
Construction and land development |
|
|
249 |
|
|
|
|
|
|
|
1,729 |
|
|
|
1,978 |
|
|
|
58,251 |
|
|
|
60,229 |
|
Multi-family |
|
|
1,185 |
|
|
|
485 |
|
|
|
993 |
|
|
|
2,663 |
|
|
|
41,338 |
|
|
|
44,001 |
|
1-4 family |
|
|
230 |
|
|
|
|
|
|
|
1,113 |
|
|
|
1,343 |
|
|
|
49,757 |
|
|
|
51,100 |
|
Commercial & Industrial |
|
|
6,045 |
|
|
|
493 |
|
|
|
695 |
|
|
|
7,233 |
|
|
|
205,547 |
|
|
|
212,780 |
|
Direct financing leases, net |
|
|
|
|
|
|
117 |
|
|
|
|
|
|
|
117 |
|
|
|
17,399 |
|
|
|
17,516 |
|
Consumer and other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity and second mortgages |
|
|
70 |
|
|
|
|
|
|
|
345 |
|
|
|
415 |
|
|
|
5,274 |
|
|
|
5,689 |
|
Other |
|
|
64 |
|
|
|
|
|
|
|
1,815 |
|
|
|
1,879 |
|
|
|
11,800 |
|
|
|
13,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
8,785 |
(5) |
|
$ |
1,095 |
|
|
$ |
11,827 |
|
|
$ |
21,707 |
|
|
$ |
846,979 |
|
|
$ |
868,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of portfolio |
|
|
1.01 |
% |
|
|
0.13 |
% |
|
|
1.36 |
% |
|
|
2.50 |
% |
|
|
97.50 |
% |
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
As of March 31, 2011, $2.4 million of loans and leases in this
category were considered impaired. |
|
(2) |
|
As of March 31, 2011, $978,000 of loans and lease in this category were
considered impaired. |
|
(3) |
|
As of March 31, 2011, all of the loans in this category were considered
impaired. |
|
(4) |
|
As of March 31, 2011, $24.0 million of the loans and leases in this
category were considered impaired. |
|
(5) |
|
Approximately $5.9 million of this past due balance was associated with one borrower. This credit was specifically evaluated and not considered impaired as of March 31, 2011. |
13
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Greater |
|
|
|
|
|
|
|
|
|
|
|
|
|
30-59 |
|
|
60-89 |
|
|
than 90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
days past |
|
|
days past |
|
|
days past |
|
|
Total |
|
|
|
|
|
|
Total |
|
As of December 31, 2010 |
|
due(1) |
|
|
due(2) |
|
|
due(3) |
|
|
past due |
|
|
Current(4) |
|
|
loans |
|
|
|
(Dollars In Thousands) |
|
Commercial Real Estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
|
$ |
|
|
|
$ |
|
|
|
$ |
2,949 |
|
|
$ |
2,949 |
|
|
$ |
149,611 |
|
|
$ |
152,560 |
|
Non-owner occupied |
|
|
|
|
|
|
448 |
|
|
|
2,222 |
|
|
|
2,670 |
|
|
|
304,637 |
|
|
|
307,307 |
|
Construction and land development |
|
|
850 |
|
|
|
421 |
|
|
|
1,136 |
|
|
|
2,407 |
|
|
|
59,238 |
|
|
|
61,645 |
|
Multi-family |
|
|
|
|
|
|
|
|
|
|
1,041 |
|
|
|
1,041 |
|
|
|
41,971 |
|
|
|
43,012 |
|
1-4 family |
|
|
678 |
|
|
|
|
|
|
|
1,900 |
|
|
|
2,578 |
|
|
|
51,271 |
|
|
|
53,849 |
|
Commercial & Industrial |
|
|
180 |
|
|
|
1,304 |
|
|
|
1,702 |
|
|
|
3,186 |
|
|
|
222,735 |
|
|
|
225,921 |
|
Direct financing leases, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,288 |
|
|
|
19,288 |
|
Consumer and other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity and second mortgages |
|
|
|
|
|
|
|
|
|
|
257 |
|
|
|
257 |
|
|
|
4,834 |
|
|
|
5,091 |
|
Other |
|
|
4 |
|
|
|
|
|
|
|
1,857 |
|
|
|
1,861 |
|
|
|
7,454 |
|
|
|
9,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
1,712 |
|
|
$ |
2,173 |
|
|
$ |
13,064 |
|
|
$ |
16,949 |
|
|
$ |
861,039 |
|
|
$ |
877,988 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent of portfolio |
|
|
0.19 |
% |
|
|
0.25 |
% |
|
|
1.49 |
% |
|
|
1.93 |
% |
|
|
98.07 |
% |
|
|
100.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
As of December 31, 2010, $1.0 million of loans and leases in this
category were considered impaired. |
|
(2) |
|
As of December 31, 2010, $1.7 million of loans and lease in this category
were considered impaired. |
|
(3) |
|
As of December 31, 2010, all of the loans in this category were considered
impaired. |
|
(4) |
|
As of December 31, 2010, $23.3 million of the loans and leases in this
category were considered impaired. |
As of March 31, 2011 and December 31, 2010, there were no loans that were greater than 90 days past
due and still accruing interest.
The Corporations non-accrual loans and leases consisted of the following at March 31, 2011 and
December 31, 2010, respectively.
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
(Dollars In Thousands) |
|
Non-accrual loans and leases |
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
Commercial real estate owner occupied |
|
$ |
6,754 |
|
|
$ |
6,283 |
|
Commercial real estate non-owner occupied |
|
|
5,303 |
|
|
|
5,144 |
|
Construction and land development |
|
|
9,499 |
|
|
|
9,275 |
|
Multi-family |
|
|
4,553 |
|
|
|
4,186 |
|
1-4 family |
|
|
4,591 |
|
|
|
4,237 |
|
|
|
|
|
|
|
|
Total non-accrual commercial real estate |
|
|
30,700 |
|
|
|
29,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
5,564 |
|
|
|
6,436 |
|
Direct financing leases, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and other: |
|
|
|
|
|
|
|
|
Home equity and second mortgage |
|
|
1,060 |
|
|
|
939 |
|
Other |
|
|
1,866 |
|
|
|
1,906 |
|
|
|
|
|
|
|
|
Total non-accrual consumer and other loans |
|
|
2,926 |
|
|
|
2,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-accrual loans and leases |
|
|
39,190 |
|
|
|
38,406 |
|
Foreclosed properties, net |
|
|
2,327 |
|
|
|
1,750 |
|
|
|
|
|
|
|
|
Total non-performing assets |
|
$ |
41,517 |
|
|
$ |
40,156 |
|
|
|
|
|
|
|
|
Performing troubled debt restructurings |
|
$ |
|
|
|
$ |
718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
Total non-accrual loans and leases to gross loans and leases |
|
|
4.51 |
% |
|
|
4.37 |
% |
Total non-performing assets to total assets |
|
|
3.73 |
|
|
|
3.63 |
|
Allowance for loan and lease losses to gross loans and leases |
|
|
1.93 |
|
|
|
1.85 |
|
Allowance for loan and lease losses to non-accrual loans and
leases |
|
|
42.87 |
|
|
|
42.37 |
|
14
As of
March 31, 2011 and December 31, 2010, $18.1 million and $18.7 million of the impaired loans
were considered troubled debt restructurings, respectively. As of March 31, 2011, there were no
unfunded commitments associated with troubled debt restructured loans and leases.
The following represents additional information regarding the Corporations impaired loans and
leases by class:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired Loans and Leases |
|
|
|
As of and for the Three Months Ended March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
Unpaid |
|
|
|
|
|
|
Average |
|
|
Foregone |
|
|
Interest |
|
|
Foregone |
|
|
|
Recorded |
|
|
principal |
|
|
Impairment |
|
|
recorded |
|
|
interest |
|
|
income |
|
|
Interest |
|
|
|
investment |
|
|
balance |
|
|
reserve |
|
|
investment(1) |
|
|
income |
|
|
recognized |
|
|
Income |
|
|
|
(In Thousands) |
|
With no impairment reserve recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
|
$ |
5,686 |
|
|
$ |
6,056 |
|
|
$ |
|
|
|
$ |
5,098 |
|
|
$ |
111 |
|
|
$ |
86 |
|
|
$ |
25 |
|
Non-owner occupied |
|
|
501 |
|
|
|
501 |
|
|
|
|
|
|
|
334 |
|
|
|
8 |
|
|
|
|
|
|
|
8 |
|
Construction and land development |
|
|
2,783 |
|
|
|
3,809 |
|
|
|
|
|
|
|
2,115 |
|
|
|
73 |
|
|
|
|
|
|
|
73 |
|
Multi-family |
|
|
1,670 |
|
|
|
2,226 |
|
|
|
|
|
|
|
1,231 |
|
|
|
41 |
|
|
|
|
|
|
|
41 |
|
1-4 family |
|
|
3,573 |
|
|
|
3,761 |
|
|
|
|
|
|
|
3,186 |
|
|
|
78 |
|
|
|
|
|
|
|
78 |
|
Commercial and industrial |
|
|
3,115 |
|
|
|
4,033 |
|
|
|
|
|
|
|
3,782 |
|
|
|
106 |
|
|
|
38 |
|
|
|
68 |
|
Direct financing leases, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity loans and second mortgages |
|
|
565 |
|
|
|
565 |
|
|
|
|
|
|
|
588 |
|
|
|
12 |
|
|
|
|
|
|
|
12 |
|
Other |
|
|
1,859 |
|
|
|
2,099 |
|
|
|
|
|
|
|
1,886 |
|
|
|
37 |
|
|
|
|
|
|
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
19,752 |
|
|
|
23,050 |
|
|
|
|
|
|
|
18,220 |
|
|
|
466 |
|
|
|
124 |
|
|
|
342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With impairment reserve recorded: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
|
$ |
1,068 |
|
|
$ |
1,068 |
|
|
$ |
63 |
|
|
$ |
1,552 |
|
|
$ |
23 |
|
|
$ |
|
|
|
$ |
23 |
|
Non-owner occupied |
|
|
4,802 |
|
|
|
4,802 |
|
|
|
1,546 |
|
|
|
4,763 |
|
|
|
72 |
|
|
|
|
|
|
|
72 |
|
Construction and land development |
|
|
6,716 |
|
|
|
8,137 |
|
|
|
295 |
|
|
|
6,956 |
|
|
|
51 |
|
|
|
|
|
|
|
51 |
|
Multi-family |
|
|
2,883 |
|
|
|
3,711 |
|
|
|
529 |
|
|
|
2,912 |
|
|
|
82 |
|
|
|
|
|
|
|
82 |
|
1-4 family |
|
|
1,018 |
|
|
|
1,018 |
|
|
|
334 |
|
|
|
1,041 |
|
|
|
15 |
|
|
|
|
|
|
|
15 |
|
Commercial and industrial |
|
|
2,449 |
|
|
|
2,449 |
|
|
|
919 |
|
|
|
2,087 |
|
|
|
39 |
|
|
|
|
|
|
|
39 |
|
Direct financing leases, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity loans and second mortgages |
|
|
495 |
|
|
|
495 |
|
|
|
85 |
|
|
|
475 |
|
|
|
8 |
|
|
|
|
|
|
|
8 |
|
Other |
|
|
7 |
|
|
|
7 |
|
|
|
7 |
|
|
|
8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
19,438 |
|
|
|
21,687 |
|
|
|
3,778 |
|
|
|
19,794 |
|
|
|
290 |
|
|
|
|
|
|
|
290 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Owner occupied |
|
$ |
6,754 |
|
|
$ |
7,124 |
|
|
$ |
63 |
|
|
$ |
6,650 |
|
|
$ |
134 |
|
|
$ |
86 |
|
|
$ |
48 |
|
Non-owner occupied |
|
|
5,303 |
|
|
|
5,303 |
|
|
|
1,546 |
|
|
|
5,097 |
|
|
|
80 |
|
|
|
|
|
|
|
80 |
|
Construction and land development |
|
|
9,499 |
|
|
|
11,946 |
|
|
|
295 |
|
|
|
9,071 |
|
|
|
124 |
|
|
|
|
|
|
|
124 |
|
Multi-family |
|
|
4,553 |
|
|
|
5,937 |
|
|
|
529 |
|
|
|
4,143 |
|
|
|
123 |
|
|
|
|
|
|
|
123 |
|
1-4 family |
|
|
4,591 |
|
|
|
4,779 |
|
|
|
334 |
|
|
|
4,227 |
|
|
|
93 |
|
|
|
|
|
|
|
93 |
|
Commercial and industrial |
|
|
5,564 |
|
|
|
6,482 |
|
|
|
919 |
|
|
|
5,869 |
|
|
|
145 |
|
|
|
38 |
|
|
|
107 |
|
Direct financing leases, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity loans and second mortgages |
|
|
1,060 |
|
|
|
1,060 |
|
|
|
85 |
|
|
|
1,063 |
|
|
|
20 |
|
|
|
|
|
|
|
20 |
|
Other |
|
|
1,866 |
|
|
|
2,106 |
|
|
|
7 |
|
|
|
1,894 |
|
|
|
37 |
|
|
|
|
|
|
|
37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Grand total |
|
$ |
39,190 |
|
|
$ |
44,737 |
|
|
$ |
3,778 |
|
|
$ |
38,014 |
|
|
$ |
756 |
|
|
$ |
124 |
|
|
$ |
632 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Average recorded investment is calculated primarily using daily average
balances. |
15
The difference between the loans and leases recorded investment and the unpaid principal balance of
$5.5 million represents partial charge-offs resulting from confirmed losses due to the value of the
collateral securing the loans and leases being below the carrying values of the loans and leases.
As of December 31, 2010, the Corporation had $19.7 million of impaired loans and leases that did
not require an impairment reserve, and $19.4 million of impaired loans and leases that did require
a specific reserve of $3.5 million. Average total impaired loans and leases was $29.7 million as
of December 31, 2010. Net foregone interest on impaired loans was $2.6 million for the year ended
December 31, 2010. For the three months ended March 31, 2010, net foregone interest was $486,000.
To determine the level and composition of the allowance for loan and lease losses, the Corporation
breaks out the portfolio by segments and risk ratings. First, the Corporation evaluates loans and
leases for potential impairment classification. If a loan or lease is determined to be impaired,
then the Corporation
analyzes the impaired loans and leases on an individual basis to determine a specific reserve based
upon the estimated value of the underlying collateral for collateral-dependent loans, or
alternatively, the present value of expected cash flows. The Corporation applies historical trends
of the previously identified factors to each category of loans and leases that has not been
individually evaluated for the purpose of establishing the general portion of the allowance.
A summary of the activity in the allowance for loan and lease losses by portfolio segment is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the Three Months Ended March 31, 2011 |
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
Direct |
|
|
|
|
|
|
Commercial |
|
|
and |
|
|
Consumer |
|
|
Financing |
|
|
|
|
|
|
real estate |
|
|
industrial |
|
|
and other |
|
|
Lease, Net |
|
|
Total |
|
|
|
(Dollars in Thousands) |
|
Allowance for credit losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance |
|
$ |
11,267 |
|
|
$ |
4,277 |
|
|
$ |
482 |
|
|
$ |
245 |
|
|
$ |
16,271 |
|
Charge-offs |
|
|
(801 |
) |
|
|
(1 |
) |
|
|
(99 |
) |
|
|
|
|
|
|
(901 |
) |
Recoveries |
|
|
|
|
|
|
9 |
|
|
|
11 |
|
|
|
8 |
|
|
|
28 |
|
Provision |
|
|
1,309 |
|
|
|
77 |
|
|
|
49 |
|
|
|
(31 |
) |
|
|
1,404 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
$ |
11,775 |
|
|
$ |
4,362 |
|
|
$ |
443 |
|
|
$ |
222 |
|
|
$ |
16,802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually evaluated for impairment |
|
$ |
2,767 |
|
|
$ |
919 |
|
|
$ |
92 |
|
|
$ |
|
|
|
$ |
3,778 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: collectively evaluated for impairment |
|
$ |
9,008 |
|
|
$ |
3,443 |
|
|
$ |
351 |
|
|
$ |
222 |
|
|
$ |
13,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: loans acquired with deteriorated
credit quality |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans and lease receivables: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance, gross |
|
$ |
619,021 |
|
|
$ |
212,780 |
|
|
$ |
19,369 |
|
|
$ |
17,516 |
|
|
$ |
868,686 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: individually evaluated for impairment |
|
$ |
30,700 |
|
|
$ |
5,564 |
|
|
$ |
2,926 |
|
|
$ |
|
|
|
$ |
39,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: collectively evaluated for impairment |
|
$ |
588,321 |
|
|
$ |
207,216 |
|
|
$ |
16,443 |
|
|
$ |
17,516 |
|
|
$ |
829,496 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance: loans acquired with deteriorated
credit quality |
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance as % of gross loans |
|
|
1.90 |
% |
|
|
2.05 |
% |
|
|
2.29 |
% |
|
|
1.27 |
% |
|
|
1.93 |
% |
16
Note 8 Deposits
Deposits consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
|
December 31, 2010 |
|
|
|
|
|
|
|
Weighted |
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
|
|
average |
|
|
average |
|
|
|
|
|
|
average |
|
|
Weighted |
|
|
|
Balance |
|
|
balance |
|
|
rate |
|
|
Balance |
|
|
balance |
|
|
average rate |
|
|
|
(Dollars In Thousands) |
|
Transaction accounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits |
|
$ |
106,862 |
|
|
$ |
102,302 |
|
|
|
|
% |
|
$ |
88,529 |
|
|
|
68,430 |
|
|
|
|
% |
NOW accounts |
|
|
25,813 |
|
|
|
30,584 |
|
|
|
0.27 |
|
|
|
44,428 |
|
|
|
74,784 |
|
|
|
0.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total transaction accounts: |
|
|
132,675 |
|
|
|
132,886 |
|
|
|
|
|
|
|
132,957 |
|
|
|
143,214 |
|
|
|
|
|
Money market accounts |
|
|
287,201 |
|
|
|
294,434 |
|
|
|
0.98 |
|
|
|
276,748 |
|
|
|
258,569 |
|
|
|
1.08 |
|
Certificates of deposit |
|
|
85,170 |
|
|
|
82,177 |
|
|
|
1.55 |
|
|
|
79,491 |
|
|
|
84,828 |
|
|
|
2.03 |
|
Brokered certificates of
deposit |
|
|
491,034 |
|
|
|
495,028 |
|
|
|
2.90 |
|
|
|
499,102 |
|
|
|
480,709 |
|
|
|
3.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
$ |
996,080 |
|
|
$ |
1,004,525 |
|
|
|
|
|
|
$ |
988,298 |
|
|
|
967,320 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 9 FHLB Advances, Other Borrowings and Junior Subordinated Notes Payable
The composition of borrowed funds at March 31, 2011 and December 31, 2010 was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
|
December 31, 2010 |
|
|
|
|
|
|
|
Weighted |
|
|
Weighted |
|
|
|
|
|
|
Weighted |
|
|
Weighted |
|
|
|
|
|
|
|
Average |
|
|
Average |
|
|
|
|
|
|
Average |
|
|
Average |
|
|
|
Balance |
|
|
Balance |
|
|
Rate |
|
|
Balance |
|
|
Balance |
|
|
Rate |
|
|
|
(Dollars In Thousands) |
|
Federal funds purchased |
|
$ |
|
|
|
|
512 |
|
|
|
0.85 |
% |
|
$ |
|
|
|
$ |
|
|
|
|
|
% |
FHLB advances |
|
|
491 |
|
|
|
1,159 |
|
|
|
5.44 |
|
|
|
2,494 |
|
|
|
13,414 |
|
|
|
4.78 |
|
Line of credit |
|
|
10 |
|
|
|
8,868 |
|
|
|
4.00 |
|
|
|
10 |
|
|
|
10 |
|
|
|
4.06 |
|
Subordinated notes payable |
|
|
39,000 |
|
|
|
39,000 |
|
|
|
5.70 |
|
|
|
39,000 |
|
|
|
39,000 |
|
|
|
5.55 |
|
Junior subordinated notes |
|
|
10,315 |
|
|
|
10,315 |
|
|
|
10.63 |
|
|
|
10,315 |
|
|
|
10,315 |
|
|
|
10.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
49,816 |
|
|
|
59,854 |
|
|
|
|
|
|
$ |
51,819 |
|
|
$ |
62,739 |
|
|
|
6.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term borrowings |
|
$ |
10 |
|
|
|
|
|
|
|
|
|
|
$ |
2,010 |
|
|
|
|
|
|
|
|
|
Long-term borrowings |
|
|
49,806 |
|
|
|
|
|
|
|
|
|
|
|
49,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
49,816 |
|
|
|
|
|
|
|
|
|
|
$ |
51,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2011, the Corporation was in compliance with its debt covenants under its
senior line of credit. The Corporation pays an unused line fee on its secured senior line of
credit. For the three months ended March 31, 2011 and 2010, the Corporation incurred unused line
fee interest expense of $1,000 and $1,000, respectively.
Note 10 Fair Value Disclosures
The Corporation determines the fair market values of its financial instruments based on the fair
value hierarchy established in ASC Topic 820, which requires an entity to maximize the use of
observable inputs and minimize the use of unobservable inputs when measuring fair value. Fair
value is defined as the price that would be received in an orderly transaction that is not a forced
liquidation or distressed sale at the measurement date and is based on exit prices. Fair value
includes assumptions about risk such as nonperformance risk in liability fair values and is a
market-based measurement, not an entity-specific measurement. The standard describes three levels
of inputs that may be used to measure fair value.
17
Level 1 Level 1 inputs are unadjusted quoted prices in active markets for identical
assets or liabilities that the Corporation has the ability to access at the measurement
date.
Level 2 Level 2 inputs are inputs other than quoted prices included with Level 1 that
are observable for the asset or liability either directly or indirectly, such as quoted
prices for similar assets or liabilities; quoted prices in markets that are not active; or
other inputs that are observable or can be corroborated by observable market data for
substantially the full term of the assets or liabilities.
Level 3 Level 3 inputs are inputs that are supported by little or no market activity and
that are significant to the fair value of the assets or liabilities.
In instances where the determination of the fair value measurement is based on inputs from
different levels of the fair value hierarchy, the level in the fair value hierarchy within which
the entire fair value measurement falls is based on the lowest level input that is significant to
the fair value measurement in its entirety. The Corporations assessment of the significance of a
particular input to the fair value measurement in its entirety requires judgment and considers
factors specific to the asset or liability.
Assets and liabilities measured at fair value on a recurring basis, segregated by fair value
hierarchy level, are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using |
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
(In Thousands) |
|
March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateralized
mortgage
obligations
government agencies |
|
$ |
|
|
|
$ |
159,369 |
|
|
$ |
|
|
|
$ |
159,369 |
|
Collateralized
mortgage
obligations
government
sponsored
enterprises |
|
|
|
|
|
|
424 |
|
|
|
|
|
|
|
424 |
|
Interest rate swaps |
|
|
|
|
|
|
2,372 |
|
|
|
|
|
|
|
2,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps |
|
$ |
|
|
|
$ |
2,372 |
|
|
$ |
|
|
|
$ |
2,372 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using |
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
|
|
(In Thousands) |
|
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateralized
mortgage
obligations
government agencies |
|
$ |
|
|
|
$ |
152,776 |
|
|
$ |
|
|
|
$ |
152,776 |
|
Collateralized
mortgage
obligations
government
sponsored
enterprises |
|
|
|
|
|
|
603 |
|
|
|
|
|
|
|
603 |
|
Interest rate swaps |
|
|
|
|
|
|
2,841 |
|
|
|
|
|
|
|
2,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swaps |
|
$ |
|
|
|
$ |
2,841 |
|
|
$ |
|
|
|
$ |
2,841 |
|
There were no transfers in or out of Level 1 or 2 during the three months ended March 31, 2011 or
the year ended December 31, 2010.
18
Assets and liabilities measured at fair value on a non-recurring basis, segregated by fair value
hierarchy are summarized below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the Three Months Ended March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
Balance at |
|
|
Fair Value Measurements Using |
|
|
Gains |
|
|
|
March 31, 2011 |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
(Losses) |
|
|
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
22,175 |
|
|
$ |
|
|
|
$ |
19,935 |
|
|
$ |
2,240 |
|
|
$ |
|
|
Foreclosed properties |
|
|
2,327 |
|
|
|
|
|
|
|
2,243 |
|
|
|
84 |
|
|
|
(69 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of and for the year ended December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
Balance at |
|
|
Fair Value Measurements Using |
|
|
Gains |
|
|
|
December 31, 2010 |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
(Losses) |
|
|
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
22,241 |
|
|
$ |
|
|
|
$ |
18,112 |
|
|
$ |
4,129 |
|
|
$ |
|
|
Foreclosed properties |
|
|
1,750 |
|
|
|
|
|
|
|
1,660 |
|
|
|
90 |
|
|
|
(326 |
) |
Goodwill |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,689 |
) |
Impaired loans that are collateral dependent were written down to their fair value of $22.2 million
and $22.2 million at March 31, 2011 and December 31, 2010, respectively, through the establishment
of specific reserves or by recording charge-offs when the carrying value exceeded the fair value.
Valuation techniques consistent with the market approach, income approach, or cost approach were
used to measure fair value and primarily included observable inputs for the individual impaired
loans being evaluated such as recent sales of similar assets or observable market data for
operational or carrying costs. In cases where such inputs were unobservable, the loan balance is
reflected within Level 3 of the hierarchy.
Certain non-financial assets subject to measurement at fair value on a non-recurring basis included
foreclosed properties. Foreclosed properties, upon initial recognition, are remeasured and reported
at fair value through a charge-off to the allowance for loan and lease losses, if deemed necessary,
based upon the fair value of the foreclosed property. The fair value of a foreclosed property, upon
initial recognition, is estimated using Level 2 inputs based on observable market data, typically
an appraisal, or Level 3 inputs based upon assumptions specific to the individual property or
equipment. Subsequent impairments of foreclosed properties are recorded as a loss on foreclosed
properties. During the three months ended March 31, 2011, $935,000 of outstanding loans were
transferred to foreclosed properties as the Corporation claimed title to the respective assets.
During the three months ended March 31, 2011, the Corporation completed an evaluation of certain of
its foreclosed assets. Based upon the evaluation and the results of the impairment calculation, we
recognized impairment losses of $69,000 on foreclosed properties for the three months ended March
31, 2011. At March 31, 2011 and December 31, 2010, foreclosed properties, at fair value, were $2.3
million and $1.8 million, respectively.
19
Fair Value of Financial Instruments
The Corporation is required to disclose estimated fair values for its financial instruments. Fair
value estimates, methods, and assumptions, consistent with exit price concepts for fair value
measurements, are set forth below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
|
December 31, 2010 |
|
|
|
Carrying |
|
|
|
|
|
|
Carrying |
|
|
|
|
|
|
Amount |
|
|
Fair Value |
|
|
Amount |
|
|
Fair Value |
|
|
|
(In Thousands) |
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
60,332 |
|
|
$ |
60,332 |
|
|
$ |
50,819 |
|
|
$ |
50,819 |
|
Securities available-for-sale |
|
|
159,793 |
|
|
|
159,793 |
|
|
|
153,379 |
|
|
|
153,379 |
|
Loans and lease receivables, net |
|
|
851,104 |
|
|
|
842,171 |
|
|
|
860,935 |
|
|
|
852,790 |
|
Federal Home Loan Bank stock |
|
|
2,367 |
|
|
|
2,367 |
|
|
|
2,367 |
|
|
|
2,367 |
|
Cash surrender value of life insurance |
|
|
17,125 |
|
|
|
17,125 |
|
|
|
16,950 |
|
|
|
16,950 |
|
Accrued interest receivable |
|
|
3,343 |
|
|
|
3,343 |
|
|
|
3,405 |
|
|
|
3,405 |
|
Interest rate swaps |
|
|
2,372 |
|
|
|
2,372 |
|
|
|
2,841 |
|
|
|
2,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
$ |
996,080 |
|
|
$ |
1,003,575 |
|
|
$ |
988,298 |
|
|
$ |
998,713 |
|
Federal Home Loan Bank and other borrowings |
|
|
39,501 |
|
|
|
39,549 |
|
|
|
41,504 |
|
|
|
41,567 |
|
Junior subordinated notes |
|
|
10,315 |
|
|
|
5,917 |
|
|
|
10,315 |
|
|
|
7,224 |
|
Interest rate swaps |
|
|
2,372 |
|
|
|
2,372 |
|
|
|
2,841 |
|
|
|
2,841 |
|
Accrued interest payable |
|
|
3,869 |
|
|
|
3,689 |
|
|
|
3,643 |
|
|
|
3,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off balance sheet items: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standby letters of credit |
|
|
31 |
|
|
|
31 |
|
|
|
41 |
|
|
|
41 |
|
Commitments to extend credit |
|
|
|
|
|
|
* |
|
|
|
|
|
|
|
* |
|
Disclosure of fair value information about financial instruments, for which it is practicable to
estimate that value, is required whether or not recognized in the consolidated balance sheets. In
cases where quoted market prices are not available, fair values are based on estimates using
present value or other valuation techniques. Those techniques are significantly affected by the
assumptions used, including the discount rate and estimates of future cash flows. In that regard,
the derived fair value estimates cannot be substantiated by comparison to independent markets and,
in many cases, could not be realized in immediate settlement of the instruments. Certain financial
instruments and all non-financial instruments are excluded from the disclosure requirements.
Accordingly, the aggregate fair value amounts presented do not necessarily represent the underlying
value of the Corporation.
The carrying amounts reported for cash and cash equivalents, interest bearing deposits, accrued
interest receivable and accrued interest payable approximate fair value because of their short-term
nature and because they do not present unanticipated credit concerns.
Securities: The fair value measurements of investment securities are determined by a third party
pricing service which considers observable data that may include dealer quotes, market spreads,
cash flows, the U.S. Treasury yield curve, trade execution data, market consensus prepayment
speeds, credit information and the securities terms and conditions, among other things.
20
Loans and Leases: The fair value estimation process for the loan portfolio uses an exit price
concept and reflects discounts the Corporation believes are consistent with liquidity discounts in
the market place. Fair values are estimated for portfolios of loans with similar financial
characteristics. The fair value of performing and nonperforming loans is calculated by discounting
scheduled and expected cash flows through the estimated maturity using estimated market rates that
reflect the credit and interest rate risk inherent in the portfolio of loans and then applying a
discount factor based upon the embedded credit risk of the loan and the fair value of collateral
securing nonperforming loans when the loan is collateral dependent. The estimate of maturity is
based on the Banks historical experience with repayments for each
loan classification, modified, as required, by an estimate of the effect of current economic and
lending conditions.
Federal Home Loan Bank Stock: The carrying amount of FHLB stock equals its fair value because the
shares may be redeemed by the FHLB at their carrying amount of $100 per share amount.
Cash Surrender Value of Life Insurance: The carrying amount of the cash surrender value of life
insurance approximates its fair value as the carrying value represents the current settlement
amount.
Deposits: The fair value of deposits with no stated maturity, such as demand deposits and money
market accounts, is equal to the amount payable on demand. The fair value of time deposits is
based on the discounted value of contractual cash flows. The discount rate is estimated using the
rates currently offered for deposits of similar remaining maturities. The fair value estimates do
not include the intangible value that results from the funding provided by deposit liabilities
compared to borrowing funds in the market.
Borrowed Funds: Market rates currently available to the Corporation and Banks for debt with
similar terms and remaining maturities are used to estimate fair value of existing debt.
Financial Instruments with Off-Balance Sheet Risks: The fair value of the Corporations
off-balance sheet instruments is based on quoted market prices and fees currently charged to enter
into similar agreements, taking into account the remaining terms of the agreements and the credit
standing of the related counterparty. Commitments to extend credit and standby letters of credit
are generally not marketable. Furthermore, interest rates on any amounts drawn under such
commitments would generally be established at market rates at the time of the draw. Fair value
would principally derive from the present value of fees received for those products.
Interest Rate Swaps: The carrying amount and fair value of existing derivative financial
instruments are based upon independent valuation models, which use widely accepted valuation
techniques, including discounted cash flow analysis on the expected cash flows of each derivative
contract. This analysis reflects the contractual terms of the derivatives, including the period to
maturity, and uses observable market-based inputs, including interest rate curves and implied
volatilities. The Corporation incorporates credit valuation adjustments to appropriately reflect
both its own nonperformance risk and the respective counterpartys nonperformance risk in the fair
value measurements. In adjusting the fair value of its derivative contracts for the effect of
nonperformance risk, the Corporation has considered the impact of netting and any applicable credit
enhancements, such as collateral postings, thresholds, mutual puts and guarantees.
Limitations: Fair value estimates are made at a discrete point in time, based on relevant market
information and information about the financial instrument. These estimates do not reflect any
premium or discount that could result from offering for sale at one time the Corporations entire
holding of a particular financial instrument. Because no market exists for a significant portion
of the Corporations financial instruments, fair value estimates are based on judgments regarding
future expected loss experience, current economic conditions, risk characteristics of various
financial instruments, and other factors. These estimates are subjective in nature and involve
uncertainties and matters of significant judgment and, therefore, cannot be determined with
precision. Changes in assumptions could significantly affect the estimates.
Fair value estimates are based on existing balance sheet financial instruments without attempting
to estimate the value of anticipated future business and the value of assets and liabilities that
are not considered financial instruments. In addition, the tax ramifications related to the
realization of the unrealized gains and losses can have a significant effect on fair value
estimates and have not been considered in the estimates.
21
Note 11 Derivative Financial Instruments
The Corporation offers interest rate swap products directly to qualified commercial borrowers. The
Corporation economically hedges client derivative transactions by entering into offsetting interest
rate swap
contracts executed with a third party. Derivative transactions executed as part of this program
are not designated as accounting hedge relationships and are marked-to-market through earnings each
period. The derivative contracts have mirror-image terms, which results in the positions changes
in fair value primarily offsetting through earnings each period. The credit risk and risk of
non-performance embedded in the fair value calculations is different between the dealer
counterparties and the commercial borrowers which may result in a difference in the changes in the
fair value of the mirror image swaps. The Corporation incorporates credit valuation adjustments to
appropriately reflect both its own nonperformance risk and the counterpartys risk in the fair
value measurements. When evaluating the fair value of its derivative contracts for the effects of
non-performance and credit risk, the Corporation considered the impact of netting and any
applicable credit enhancements such as collateral postings, thresholds and guarantees.
At March 31, 2011, the aggregate amortizing notional value of interest rate swaps with various
commercial borrowers was $50.4 million. The Corporation receives fixed rates and pays floating
rates based upon LIBOR on the swaps with commercial borrowers. The aggregate amortizing notional
value of interest rate swaps with dealer counterparties was also $50.4 million. The Corporation
pays fixed rates and receives floating rates based upon LIBOR on the swaps with dealer
counterparties. These interest rate swaps mature in 2013 through 2019. The commercial borrower
swaps were reported on the Corporations balance sheet as a derivative asset of $2.4 million and
were included in accrued interest receivable and other assets and as a derivative liability of
$14,000 and included in accrued interest payable and other liabilities. Dealer counterparty swaps
were reported on the Corporations balance sheet as a net derivative liability of $2.4 million due
to master netting and settlement contracts with dealer counterparties and were included in accrued
interest payable and other liabilities as of March 31, 2011.
The table below provides information about the location and fair value of the Corporations
derivative instruments as of March 31, 2011 and December 31, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Swap Contracts |
|
|
|
Asset Derivatives |
|
|
Liability Derivatives |
|
|
|
Balance Sheet |
|
|
|
|
|
|
Balance Sheet |
|
|
|
|
|
|
Location |
|
|
Fair Value |
|
|
Location |
|
Fair Value |
|
|
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedging instruments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2011 |
|
Other assets |
|
$ |
2,372 |
|
|
Other liabilities |
|
$ |
2,372 |
|
December 31, 2010 |
|
Other assets |
|
$ |
2,841 |
|
|
Other liabilities |
|
$ |
2,841 |
|
No derivative instruments held by the Corporation for the three months ended and as of March
31, 2011 were considered hedging instruments. All changes in the fair value of these instruments
are recorded in other non-interest income. Given the mirror-image terms of the outstanding
derivative portfolio the change in fair value for the three months ended March 31, 2011 had no net
impact to the unaudited consolidated income statement.
Note 12 Regulatory Capital
The Corporation and the Banks are subject to various regulatory capital requirements administered
by Federal and State of Wisconsin banking agencies. Failure to meet minimum capital requirements
can result in certain mandatory, and possibly additional discretionary actions on the part of
regulators, that if undertaken, could have a direct material effect on the Banks assets,
liabilities and certain off-balance sheet items as calculated under regulatory practices. The
Corporations and the Banks capital amounts and classification are also subject to qualitative
judgments by the regulators about components, risk weightings and other factors. In the event that
(i) the FDIC or the Wisconsin Department of Financial Institutions (the Division) should increase
minimum required levels of capital; (ii) the total assets of the Banks increase significantly;
(iii) the total income of the Banks decreases significantly; or (iv) any combination of the
foregoing occurs, then the FDIC or the Division may limit the amount of dividends the Boards of
Directors of the Banks may declare or pay to the Corporation. In addition, the Board of Directors
of the Corporation may be similarly restricted by its regulator as to the level of dividends the
Corporation may declare or pay.
22
Qualitative measures established by regulation to ensure capital adequacy require the Corporation
and the Banks to maintain minimum amounts and ratios of Total and Tier 1 capital to risk-weighted
assets and of
Tier 1 capital to average assets. Tier 1 capital generally consists of stockholders equity plus
certain qualifying debentures and other specified items less intangible assets such as goodwill.
Risk-based capital requirements presently address credit risk related to both recorded and
off-balance sheet commitments and obligations. Management believes, as of March 31, 2011, that the
Corporation and the Banks met all applicable capital adequacy requirements.
As of March 31, 2011, the most recent notification from the Federal Deposit Insurance Corporation
and the State of Wisconsin Department of Financial Institutions categorized the Banks as well
capitalized under the regulatory framework for prompt corrective action. In addition, the Banks
exceeded the minimum net worth requirement of 6.0% required by the State of Wisconsin at December
31, 2010, the latest evaluation date.
The following table summarizes the Corporations and Banks capital ratios and the ratios required
by their federal regulators at March 31, 2011 and December 31, 2010, respectively:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Required to be Well |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized Under Prompt |
|
|
|
|
|
|
|
|
|
|
|
Minimum Required for Capital |
|
|
Corrective Action |
|
|
|
Actual |
|
|
Adequacy Purposes |
|
|
Requirements |
|
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
|
(Dollars In Thousands) |
|
As of March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital
(to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
109,020 |
|
|
|
11.64 |
% |
|
$ |
74,907 |
|
|
|
8.00 |
% |
|
|
N/A |
|
|
|
N/A |
|
First Business Bank |
|
|
102,021 |
|
|
|
12.21 |
|
|
|
66,863 |
|
|
|
8.00 |
|
|
$ |
83,579 |
|
|
|
10.00 |
% |
First Business Bank Milwaukee |
|
|
14,456 |
|
|
|
14.60 |
|
|
|
7,919 |
|
|
|
8.00 |
|
|
|
9,899 |
|
|
|
10.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital
(to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
64,835 |
|
|
|
6.92 |
% |
|
$ |
37,453 |
|
|
|
4.00 |
% |
|
|
N/A |
|
|
|
N/A |
|
First Business Bank |
|
|
91,527 |
|
|
|
10.95 |
|
|
|
33,432 |
|
|
|
4.00 |
|
|
$ |
50,148 |
|
|
|
6.00 |
% |
First Business Bank Milwaukee |
|
|
13,202 |
|
|
|
13.34 |
|
|
|
3,960 |
|
|
|
4.00 |
|
|
|
5,939 |
|
|
|
6.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital
(to average assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
64,835 |
|
|
|
5.74 |
% |
|
$ |
45,142 |
|
|
|
4.00 |
% |
|
|
N/A |
|
|
|
N/A |
|
First Business Bank |
|
|
91,527 |
|
|
|
9.36 |
|
|
|
39,095 |
|
|
|
4.00 |
|
|
$ |
48,868 |
|
|
|
5.00 |
% |
First Business Bank Milwaukee |
|
|
13,202 |
|
|
|
8.80 |
|
|
|
6,001 |
|
|
|
4.00 |
|
|
|
7,502 |
|
|
|
5.00 |
|
23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Required to be Well |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized Under Prompt |
|
|
|
|
|
|
|
|
|
|
|
Minimum Required for Capital |
|
|
Corrective Action |
|
|
|
Actual |
|
|
Adequacy Purposes |
|
|
Requirements |
|
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
|
(Dollars In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
107,263 |
|
|
|
11.23 |
% |
|
$ |
76,438 |
|
|
|
8.00 |
% |
|
|
N/A |
|
|
|
N/A |
|
First Business Bank |
|
|
100,203 |
|
|
|
11.72 |
|
|
|
68,390 |
|
|
|
8.00 |
|
|
$ |
85,488 |
|
|
|
10.00 |
% |
First Business Bank
Milwaukee |
|
|
14,496 |
|
|
|
14.62 |
|
|
|
7,930 |
|
|
|
8.00 |
|
|
|
9,913 |
|
|
|
10.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to risk-weighted assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
63,511 |
|
|
|
6.65 |
|
|
$ |
38,219 |
|
|
|
4.00 |
% |
|
|
N/A |
|
|
|
N/A |
|
First Business Bank |
|
|
89,478 |
|
|
|
10.47 |
|
|
|
34,195 |
|
|
|
4.00 |
|
|
$ |
51,293 |
|
|
|
6.00 |
% |
First Business Bank
Milwaukee |
|
|
13,243 |
|
|
|
13.36 |
|
|
|
3,965 |
|
|
|
4.00 |
|
|
|
5,948 |
|
|
|
6.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(to average assets) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated |
|
$ |
63,511 |
|
|
|
5.68 |
|
|
$ |
44,732 |
|
|
|
4.00 |
% |
|
|
N/A |
|
|
|
N/A |
|
First Business Bank |
|
|
89,748 |
|
|
|
9.34 |
|
|
|
38,335 |
|
|
|
4.00 |
|
|
$ |
47,918 |
|
|
|
5.00 |
% |
First Business Bank
Milwaukee |
|
|
13,243 |
|
|
|
8.30 |
|
|
|
6,381 |
|
|
|
4.00 |
|
|
|
7,976 |
|
|
|
5.00 |
|
|
|
|
Item 2. |
|
Managements Discussion and Analysis of Financial Condition and Results of Operations |
Forward-Looking Statements
When used in this report the words or phrases may, could, should, hope, might, believe,
expect, plan, assume, intend, estimate, anticipate, project, likely, or similar
expressions are intended to identify forward-looking statements. Such statements are subject to
risks and uncertainties, including, without limitation, changes in economic conditions in the
market areas of First Business Bank (FBB) or First Business Bank Milwaukee (FBB
Milwaukee), changes in policies by regulatory agencies, fluctuation in interest rates, demand for
loans in the market areas of FBB or FBB Milwaukee, borrowers defaulting in the repayment of
loans and competition. These risks could cause actual results to differ materially from what First
Business Financial Services, Inc. (FBFS) has anticipated or projected. These risk factors and
uncertainties should be carefully considered by potential investors. See Item 1A Risk Factors in
our Annual Report on Form 10-K for the year ended December 31, 2010 for discussion relating to risk
factors impacting the Corporation. Investors should not place undue reliance on any such
forward-looking statement, which speaks only as of the date on which it was made. The factors
described within this Form 10-Q could affect the financial performance of FBFS and could cause
actual results for future periods to differ materially from any opinions or statements expressed
with respect to future periods.
Where any such forward-looking statement includes a statement of the assumptions or bases
underlying such forward-looking statement, FBFS cautions that, while its management believes such
assumptions or bases are reasonable and are made in good faith, assumed facts or bases can vary
from actual results, and the differences between assumed facts or bases and actual results can be
material, depending on the circumstances. Where, in any forward-looking statement, an expectation
or belief is expressed as to future results, such expectation or belief is expressed in good faith
and believed to have a reasonable basis, but there can be no assurance that the statement of
expectation or belief will result in, or be achieved or accomplished.
24
FBFS does not intend to, and specifically disclaims any obligation to, update any forward-looking
statements.
The following discussion and analysis is intended as a review of significant events and
factors affecting the financial condition and results of operations of FBFS for the periods
indicated. The discussion should be read in conjunction with the Consolidated Financial Statements
and the Notes thereto presented in this Form 10-Q.
General
Unless otherwise indicated or unless the context requires otherwise, all references in this Report
to FBFS, the Corporation, we, us, our, or similar references mean First Business
Financial Services, Inc. together with our subsidiaries. FBB or FBB Milwaukee or the
Banks are used to refer to our subsidiaries, First Business Bank and First Business Bank
Milwaukee, alone.
Overview
FBFS is a registered bank holding company incorporated under the laws of the State of Wisconsin and
is engaged in the commercial banking business through its wholly-owned banking subsidiaries, FBB
and FBB-Milwaukee. All of the operations of FBFS are conducted through the Banks and certain
subsidiaries of FBB. The Corporation operates as a business bank focusing on delivering a full line
of commercial banking products and services tailored to meet the specific needs of small and medium
sized businesses, business owners, executives, professionals and high net worth individuals. The
Corporation does not utilize a branch network to attract retail clients.
General Overview
|
|
|
Total assets were $1.113 billion as of March 31, 2011 compared to $1.107 billion as of
December 31, 2010. |
|
|
|
Net income for the three months ended March 31, 2011 was $1.3 million compared to net
income of $899,000 for the three months ended March 31, 2010. |
|
|
|
Diluted earnings per common share for the three months ended March 31, 2011 was $0.52
compared to diluted earnings per common share of $0.35 for the three months ended March
31, 2010. |
|
|
|
Net interest margin increased to 3.14% for the three months ended March 31, 2011
compared to 3.00% for the three months ended March 31, 2010. |
|
|
|
Top line revenue increased 7.2% to $10.2 million for the three months ended March 31,
2011 compared to $9.5 million for the three months ended March 31, 2010. |
|
|
|
Loan and lease loss provision was $1.4 million for the three months ended March 31,
2011 compared to $1.3 million for same time period in the prior year. Allowance for loan
and lease loss as a percentage of gross loans and leases was 1.93% at March 31, 2011
compared to 1.85% at December 31, 2010. |
|
|
|
Annualized return on average equity and return on average assets were 9.62% and 0.48%,
respectively, for the three month period ended March 31, 2011, compared to 6.46% and
0.33%, respectively, for the same time period in 2010. |
25
Results of Operations
Top Line Revenue. Top line revenue is comprised of net interest income and non-interest income.
This measurement is also commonly referred to as operating revenue. Top line revenue grew 7.2% for
the three months ended March 31, 2011, as compared to the same period in the prior year. The
components of top line revenue were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
Change |
|
|
|
(Dollars In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
8,484 |
|
|
$ |
7,847 |
|
|
|
8.1 |
% |
Non-interest income |
|
|
1,672 |
|
|
|
1,629 |
|
|
|
2.6 |
|
|
|
|
|
|
|
|
|
|
|
|
Total top line revenue |
|
$ |
10,156 |
|
|
$ |
9,476 |
|
|
|
7.2 |
|
|
|
|
|
|
|
|
|
|
|
|
Core Earnings
Core earnings is comprised of our pre-tax income adding back our provision for loan and leases
losses, other identifiable costs of credit and other discrete items that are unrelated to our core
business activities. In our judgment, the presentation of core earnings allows our management
team, investors and analysts to better assess the growth of our core business by removing the
volatility that is associated with costs of credit and other discrete items that are unrelated to
our core business, and facilitate a more streamlined comparison of core growth to our benchmark
peers. Core earnings is a non-GAAP financial measure that does not represent and should not be
considered as an alternative to net income derived in accordance with GAAP. Our core earnings
metric has improved by 13.2% when comparing the three months ended March 31, 2011 to the three
months ended March 31, 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
Change |
|
|
|
(Dollars in Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense |
|
$ |
1,992 |
|
|
$ |
1,588 |
|
|
|
25.4 |
% |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan and lease loss |
|
|
1,404 |
|
|
|
1,344 |
|
|
|
4.5 |
|
Loss on foreclosed properties |
|
|
51 |
|
|
|
113 |
|
|
|
(54.9 |
) |
|
|
|
|
|
|
|
|
|
|
|
Core earnings |
|
$ |
3,447 |
|
|
$ |
3,045 |
|
|
|
13.2 |
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity and Return on Assets. Annualized return on equity for the three months ended
March 31, 2011 was 9.62% compared to 6.46% for the three months ended March 31, 2010. The increase
in return on equity was due to the improvement in net income. We view return on equity to be an
important measure of profitability, and we are continuing to focus on improving our return on
equity by enhancing the overall profitability of our client relationships, controlling our expenses
and minimizing our costs of credit. Annualized return on average assets for the three months ended
March 31, 2011 was 0.48% compared to 0.33% for the three months ended March 31, 2010. The increase
in return on average assets was primarily due to the improvement in net income.
Net Interest Income. Net interest income depends on the amounts of and yields on interest-earning
assets as compared to the amounts of and rates paid on interest-bearing liabilities. Net interest
income is sensitive to changes in market rates of interest and the asset/liability management
procedures to prepare and respond to such changes.
26
The table below provides information with respect to (1) the change in interest income attributable
to changes in rate (changes in rate multiplied by prior volume), (2) the change in interest income
attributable to changes in volume (changes in volume multiplied by prior rate) and (3) the change
in interest income
attributable to changes in rate/volume (changes in rate multiplied by changes in volume) for the
three months ended March 31, 2011 compared to the same period of 2010.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (Decrease) for the Three Months Ended March 31, |
|
|
|
2011 Compared to 2010 |
|
|
|
|
|
|
|
|
|
|
|
Rate/ |
|
|
|
|
|
|
Rate |
|
|
Volume |
|
|
Volume |
|
|
Net |
|
|
|
(In Thousands) |
|
Interest-Earning Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate and other
mortgage loans |
|
$ |
(324 |
) |
|
$ |
155 |
|
|
$ |
(6 |
) |
|
$ |
(175 |
) |
Commercial and industrial loans |
|
|
(248 |
) |
|
|
275 |
|
|
|
(17 |
) |
|
|
10 |
|
Direct financing leases |
|
|
(11 |
) |
|
|
(127 |
) |
|
|
3 |
|
|
|
(135 |
) |
Other loans |
|
|
26 |
|
|
|
3 |
|
|
|
1 |
|
|
|
30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans and leases receivable |
|
|
(557 |
) |
|
|
306 |
|
|
|
(19 |
) |
|
|
(270 |
) |
Mortgage-related securities |
|
|
(216 |
) |
|
|
244 |
|
|
|
(46 |
) |
|
|
(18 |
) |
FHLB Stock |
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Short-term investments |
|
|
(3 |
) |
|
|
(7 |
) |
|
|
1 |
|
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net change in income on
interest-earning assets |
|
|
(775 |
) |
|
|
543 |
|
|
|
(64 |
) |
|
|
(296 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Bearing Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
|
(22 |
) |
|
|
(42 |
) |
|
|
13 |
|
|
|
(51 |
) |
Money market |
|
|
(212 |
) |
|
|
87 |
|
|
|
(22 |
) |
|
|
(147 |
) |
Certificates of deposit |
|
|
(119 |
) |
|
|
(32 |
) |
|
|
8 |
|
|
|
(143 |
) |
Brokered certificates of deposit |
|
|
(740 |
) |
|
|
269 |
|
|
|
(49 |
) |
|
|
(520 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
|
(1,093 |
) |
|
|
282 |
|
|
|
(50 |
) |
|
|
(861 |
) |
FHLB advances |
|
|
39 |
|
|
|
(202 |
) |
|
|
(37 |
) |
|
|
(200 |
) |
Other borrowings |
|
|
3 |
|
|
|
124 |
|
|
|
1 |
|
|
|
128 |
|
Junior subordinated notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net change in expense on
interest-bearing liabilities |
|
|
(1,051 |
) |
|
|
204 |
|
|
|
(86 |
) |
|
|
(933 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in net interest income |
|
$ |
276 |
|
|
$ |
339 |
|
|
$ |
(22 |
) |
|
$ |
637 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
27
The table below shows our average balances, interest, average rates, net interest margin and the
spread between the combined average rates earned on interest-earning assets and average cost of
interest-bearing liabilities for the three months ended March 31, 2011 and 2010. The average
balances are derived from average daily balances.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
Average |
|
|
|
|
|
|
Average |
|
|
Average |
|
|
|
|
|
|
Average |
|
|
|
balance |
|
|
Interest |
|
|
yield/cost |
|
|
balance |
|
|
Interest |
|
|
yield/cost |
|
|
|
(Dollars In Thousands) |
|
Interest-Earning Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate and other
mortgage loans(1) |
|
$ |
615,327 |
|
|
$ |
8,292 |
|
|
|
5.39 |
% |
|
$ |
604,287 |
|
|
$ |
8,467 |
|
|
|
5.60 |
% |
Commercial and industrial
loans(1) |
|
|
217,375 |
|
|
|
4,166 |
|
|
|
7.67 |
|
|
|
203,904 |
|
|
|
4,156 |
|
|
|
8.15 |
|
Direct financing leases(1) |
|
|
18,439 |
|
|
|
280 |
|
|
|
6.07 |
|
|
|
26,576 |
|
|
|
415 |
|
|
|
6.25 |
|
Other loans |
|
|
19,062 |
|
|
|
182 |
|
|
|
3.82 |
|
|
|
18,659 |
|
|
|
152 |
|
|
|
3.26 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans and leases
receivable(1) |
|
|
870,203 |
|
|
|
12,920 |
|
|
|
5.94 |
|
|
|
853,426 |
|
|
|
13,190 |
|
|
|
6.18 |
|
Mortgage-related securities(2) |
|
|
152,823 |
|
|
|
1,117 |
|
|
|
2.92 |
|
|
|
125,775 |
|
|
|
1,135 |
|
|
|
3.61 |
|
Federal Home Loan Bank stock |
|
|
2,367 |
|
|
|
1 |
|
|
|
0.10 |
|
|
|
2,367 |
|
|
|
|
|
|
|
|
|
Short-term investments |
|
|
55,189 |
|
|
|
32 |
|
|
|
0.23 |
|
|
|
66,398 |
|
|
|
41 |
|
|
|
0.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets |
|
|
1,080,582 |
|
|
|
14,070 |
|
|
|
5.21 |
|
|
|
1,047,966 |
|
|
|
14,366 |
|
|
|
5.48 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-earning assets |
|
|
50,370 |
|
|
|
|
|
|
|
|
|
|
|
47,327 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,130,952 |
|
|
|
|
|
|
|
|
|
|
$ |
1,095,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Bearing Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
$ |
30,584 |
|
|
|
21 |
|
|
|
0.27 |
|
|
$ |
72,629 |
|
|
|
72 |
|
|
|
0.40 |
|
Money market |
|
|
294,434 |
|
|
|
722 |
|
|
|
0.98 |
|
|
|
267,756 |
|
|
|
869 |
|
|
|
1.30 |
|
Certificates of deposits |
|
|
82,177 |
|
|
|
318 |
|
|
|
1.55 |
|
|
|
88,253 |
|
|
|
461 |
|
|
|
2.09 |
|
Brokered certificates of deposit |
|
|
495,028 |
|
|
|
3,589 |
|
|
|
2.90 |
|
|
|
464,657 |
|
|
|
4,109 |
|
|
|
3.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits |
|
|
902,223 |
|
|
|
4,650 |
|
|
|
2.06 |
|
|
|
893,295 |
|
|
|
5,511 |
|
|
|
2.47 |
|
FHLB advances |
|
|
1,159 |
|
|
|
16 |
|
|
|
5.44 |
|
|
|
18,503 |
|
|
|
216 |
|
|
|
4.67 |
|
Other borrowings |
|
|
48,380 |
|
|
|
646 |
|
|
|
5.34 |
|
|
|
39,010 |
|
|
|
518 |
|
|
|
5.31 |
|
Junior subordinated notes |
|
|
10,315 |
|
|
|
274 |
|
|
|
10.63 |
|
|
|
10,315 |
|
|
|
274 |
|
|
|
10.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
962,077 |
|
|
|
5,586 |
|
|
|
2.32 |
|
|
|
961,123 |
|
|
|
6,519 |
|
|
|
2.71 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest-bearing demand deposit
accounts |
|
|
102,302 |
|
|
|
|
|
|
|
|
|
|
|
67,136 |
|
|
|
|
|
|
|
|
|
Other non-interest-bearing liabilities |
|
|
10,504 |
|
|
|
|
|
|
|
|
|
|
|
11,374 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,074,883 |
|
|
|
|
|
|
|
|
|
|
|
1,039,633 |
|
|
|
|
|
|
|
|
|
Stockholders equity |
|
|
56,069 |
|
|
|
|
|
|
|
|
|
|
|
55,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders
equity |
|
$ |
1,130,952 |
|
|
|
|
|
|
|
|
|
|
$ |
1,095,293 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
8,484 |
|
|
|
|
|
|
|
|
|
|
$ |
7,847 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
2.89 |
% |
|
|
|
|
|
|
|
|
|
|
2.77 |
% |
Net interest-earning assets |
|
$ |
118,505 |
|
|
|
|
|
|
|
|
|
|
$ |
86,843 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin |
|
|
|
|
|
|
|
|
|
|
3.14 |
% |
|
|
|
|
|
|
|
|
|
|
3.00 |
% |
Average interest-earning assets to
average interest-bearing liabilities |
|
|
112.32 |
% |
|
|
|
|
|
|
|
|
|
|
109.04 |
% |
|
|
|
|
|
|
|
|
Return on average assets |
|
|
0.48 |
|
|
|
|
|
|
|
|
|
|
|
0.33 |
|
|
|
|
|
|
|
|
|
Return on average equity |
|
|
9.62 |
|
|
|
|
|
|
|
|
|
|
|
6.46 |
|
|
|
|
|
|
|
|
|
Average equity to average assets |
|
|
4.96 |
|
|
|
|
|
|
|
|
|
|
|
5.08 |
|
|
|
|
|
|
|
|
|
Non-interest expense to average assets |
|
|
2.39 |
|
|
|
|
|
|
|
|
|
|
|
2.39 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The average balances of loans and leases include non-performing loans and leases. Interest
income related to non-performing loans and leases is recognized when collected. |
|
(2) |
|
Includes amortized cost basis of assets available for sale. |
28
Net interest income increased by $637,000, or 8.1%, during the three months ended March 31,
2011 compared to the same period in 2010. The increase in net interest income is primarily
attributable to favorable rate variances from the lower cost of deposits. The Federal Reserve held
interest rates constant across the three-month periods ended March 31, 2011 and March 31, 2010.
Therefore the majority of the increase in net interest income associated with rate variances was
caused by pricing deposits commensurate with current market conditions and demands along with
replacing higher yielding maturing brokered certificates of deposits at lower current market rates.
The yield on average earning assets for the three months ended March 31, 2011 was 5.21% compared to
5.48% for the three months ended March 31, 2010. The yield on average earning assets for the three
months ended March 31, 2011 was negatively affected by the overall change in the investment
portfolio. We have invested in collateralized mortgage obligations with structured cash flow
payments. The cash flows generated from these expected prepayments are typically reinvested in
additional collateralized mortgage obligations. Given the continued low rate environment, the
overall coupon on new security purchases has typically been lower than the rates on securities that
experience prepayments. This has caused the investment yield to decline by approximately 69 basis
points.
Interest income can also be significantly influenced by one-time prepayment fees and other fees
collected in lieu of interest when the activity of collection is not consistent between reporting
periods. For the three months ended March 31, 2011, total fees in lieu of interest collected that
influence net interest income were $880,000 as compared to $1.3 million for the three months ended
March 31, 2010. This decline in fees collected in lieu of interest is the primary reason for the
decline in the overall yield on the commercial and industrial loan portfolio. The yield on loans
and leases receivable decreased by approximately 24 basis points to 5.94% for the three months
ended March 31, 2011 from 6.18% for the comparable period of the prior year. The decline in the
overall yields on the loan and lease portfolio is mainly the result of a lower level of fees
collected in lieu of interest coupled with the increased impact of a higher average non-accrual
portfolio. The effects of these items are partially offset by pricing and mix of the loan and
lease portfolio as we continue to improve our credit spreads on our fixed rate loan portfolio
commensurate with current economic conditions and market demands and a continued increase in the
dollar amount and number of variable rate loans with interest rate floors in excess of the current
market rates.
The overall weighted average rate paid on interest-bearing liabilities was 2.32% for the three
months ended March 31, 2011, a decrease of 39 basis points from 2.71% for the three months ended
March 31, 2010. The decrease in the overall rate on the interest-bearing liabilities was primarily
caused by the replacement of maturing certificates of deposits, including brokered certificates of
deposits, at lower current market rates and a lower rate paid on our money market accounts.
Net interest margin increased 14 basis points to 3.14% for the three months ended March 31, 2011
from 3.00% for the three months ended March 31, 2010. The improvement in net interest margin
correlates to a 12 basis point increase in the net interest rate spread.
Provision for Loan and Lease Losses. The provision for loan and lease losses totaled $1.4 million
and $1.3 million for the three months ended March 31, 2011 and 2010, respectively. We determine our
provision for loan and lease losses based upon credit risk and other subjective factors pursuant to
our allowance for loan and lease loss methodology, the magnitude of current and historical net
charge-offs recorded in the period and the amount of reserves established for impaired loans that
present collateral shortfall positions.
29
During the three months ended March 31, 2011 and 2010, the factors influencing the provision for
loan and lease losses were the following:
|
|
|
|
|
|
|
|
|
|
|
For the three months ended |
|
|
|
March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
Changes in the provision for loan and lease losses associated with: |
|
|
|
|
|
|
|
|
Establishment/modification of specific reserves on impaired loans, net |
|
$ |
406 |
|
|
$ |
1,268 |
|
Increase in allowance for loan and lease loss reserve due to
subjective factor changes |
|
|
53 |
|
|
|
|
|
Charge-offs in excess of specific reserves |
|
|
815 |
|
|
|
126 |
|
Recoveries |
|
|
(28 |
) |
|
|
|
|
Change in inherent risk of the loan and lease portfolio |
|
|
158 |
|
|
|
(50 |
) |
|
|
|
|
|
|
|
Total provision for loan and lease losses |
|
$ |
1,404 |
|
|
$ |
1,344 |
|
|
|
|
|
|
|
|
The establishment/modification of specific reserves represents new specific reserves
established on impaired loans where collateral shortfalls are present but we believe that we will
be able to recover our principal. Charge-offs in excess of specific reserves represent an
additional provision for loan and lease losses required to maintain the allowance for loan and
leases at a level deemed appropriate by management. This amount is net of the release of any
specific reserve that may have already been provided. Charge-offs in excess of recoveries can
occur in situations where a loan has previously been partially written down to its estimated fair
value and continues to decline, rapid deterioration of a credit that requires an immediate partial
or full charge-off, or amounts where the specific reserve was not adequate to cover the amount of
the required charge-off. Change in the inherent risk of the portfolio can be influenced by growth
or migration in and out of an impaired loan classification where a specific evaluation of a
particular credit may be required rather than the application of a general reserve ratio. Refer to
Asset Quality for further information regarding the overall credit quality of our loan and lease
portfolio.
Non-interest income. Non-interest income, consisting primarily of fees earned for trust and
investment services, service charges on deposits, income from bank-owned life insurance and loan
fees increased by $43,000, or 2.7%, to $1.7 million for the three months ended March 31, 2011 from
$1.6 million for the three months ended March 31, 2010. The increase was primarily due to an
increase in trust and investment services fee income and loan fees partially offset by a decline in
other interest income.
Trust and investment services fee income increased by $74,000, or 17.0%, to $641,000 for the three
months ended March 31, 2011 from $567,000 for the three months ended March 31, 2010. Trust and
investment services fee income is driven by the amount of assets under management and
administration and is influenced by the timing and volatility of the equity markets coupled with
our ability to continue to add clients to our portfolio. At March 31, 2011, we had $425.8 million
of trust assets under management compared to $399.4 million at December 31, 2010 and $357.9 million
at March 31, 2010. Assets under administration were $131.7 million at March 31, 2011 compared to
$127.5 million at December 31, 2010 and $117.2 million at March 31, 2010. Our sales pipeline
continues to be strong and we expect to continue to add to our assets under management, but we
expect that assets under management and trust and investment services fee income will continue to
be affected by market volatility.
Loan fees increased by $40,000, or 13.7%, to $331,000 for the three months ended March 31, 2011
from $291,000 for the three months ended March 31, 2010. The increase in loan fees was primarily
related to an increase of other asset based loan fees collected.
Other non-interest income decreased by $52,000, or 32.5%, to $108,000 for the three months ended
March 31, 2011 from $160,000 for the three months ended March 31, 2010. The decrease in other
non-interest income is directly related to the level of gains on sales of leased equipment. During
the first quarter of 2011, we experienced fewer end of lease terminations than during the first
quarter of 2010.
30
Non-interest expense. Non-interest expense increased by $216,000, or 3.3%, to $6.8 million for the
three months ended March 31, 2011 from $6.5 million for the comparable period of 2010. The
increase in non-interest expense was primarily caused by an increase in compensation expense and
marketing expense, partially offset by a decline in professional fees.
Compensation expense increased by $242,000, or 6.9%, to $3.7 million for the three months ended
March 31, 2011 from $3.5 million for the three months ended March 31, 2010. The increase was
associated with three primary factors including increased salary expense due to annual merit
increases, additional expense associated with the employer portion of social security taxes due to
the payment of non-equity incentive cash payments during the first quarter 2011 and increased
expense associated with employer match for amounts contributed to the employees 401(k) plan. The
increase in social security expense and employer match was due to the payment of the non-equity
incentive plan where a similar payment was not made in the comparable period of 2010.
Marketing expense increased by $84,000, or 43.1%, to $279,000 for the three months ended March 31,
2011 from $195,000 for the three months ended March 31, 2010. The increase in marketing expense
was a direct result of the timing associated with the execution of certain marketing strategies.
Professional fees expense decreased by $92,000, or 17.8%, to $427,000 for the three months ended
March 31, 2011 from $519,000 for the three months ended March 31, 2010. The decrease in
professional fees was primarily the result of lower recruiting expenses paid to hire new employees
coupled with lower audit fees accrued due to the change in the scope of the audit to eliminate the
need for a SOX 404(b) attestation, partially offset by an increase in regulatory fees and other
legal fees associated with general corporate matters.
Income Taxes. Income tax expense was $643,000 for the three months ended March 31, 2011, with an
effective rate of 32.2%, compared to income tax expense $689,000, with an effective tax rate of
43.4%, for the three months ended March 31, 2010. The effective tax rate differs from the federal
statutory corporate tax rate as follows:
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, |
|
|
|
2011 |
|
|
2010 |
|
Statutory federal tax rate |
|
|
34.0 |
% |
|
|
34.0 |
% |
State taxes, net of federal benefit |
|
|
4.1 |
|
|
|
4.2 |
|
FIN 48 interest, net of federal benefit |
|
|
|
|
|
|
2.6 |
|
Bank owned life insurance |
|
|
(2.9 |
) |
|
|
(3.5 |
) |
Tax exempt income |
|
|
(3.4 |
) |
|
|
(0.1 |
) |
Discrete items |
|
|
(0.3 |
) |
|
|
3.7 |
|
Other |
|
|
0.8 |
|
|
|
2.5 |
|
|
|
|
|
|
|
|
|
|
|
32.3 |
% |
|
|
43.4 |
% |
|
|
|
|
|
|
|
Generally, the provision for income taxes is determined by applying an estimated annual effective
income tax rate to income before taxes. Typically, the rate is based on the most recent annualized
forecast of pretax income, book versus tax differences and tax credits, if any. If we determine
that a reliable annual effective tax rate cannot be determined, the actual effective tax rate for
the year-to-date period may be used. We re-evaluate the income tax rates each quarter. Therefore,
the current projected effective tax rate for the entire year may change.
31
Financial Condition
General. Our total assets remained relatively consistent increasing by $5.8 million to $1.113
billion at March 31, 2011 from $1.107 billion at December 31, 2010.
Short-term investments. Short-term investments increased by $9.5 million to $60.3 million at March
31, 2011 from $50.8 million at December 31, 2010. Our short-term investments primarily consist of
interest-bearing deposits held at the Federal Reserve Bank. The level of our short-term
investments will be influenced by the timing of deposit gathering, scheduled maturities of brokered
deposits, funding of loan growth when opportunities are presented, and the level of our
available-for-sale securities portfolio. We value the safety and soundness provided by the Federal
Reserve Bank and incorporate short-term investments in our on-balance sheet liquidity program.
Please refer to Liquidity and Capital Resources for further discussion.
Securities. Securities available-for-sale increased by $6.4 million, or 4.2%, to $159.8 million at
March 31, 2011 from $153.4 million at December 31, 2010, primarily due to additional purchases of
government agency collateralized mortgage obligations. Our available-for-sale investment portfolio
primarily consists of collateralized mortgage obligations and is used to provide a source of
liquidity, including the ability to pledge securities, while contributing to the earnings potential
of the Banks. We purchase investment securities intended to protect our net interest margin while
maintaining an acceptable risk profile. While collateralized mortgage obligations present
prepayment risk and extension risk, we believe the overall credit risk associated with these
investments is minimal as substantially all of the obligations we hold were issued by the
Government National Mortgage Association (GNMA), a U.S. Government agency. The estimated
prepayment streams associated with this portfolio also allow us to better match our short-term
liabilities. The Banks investment policies allow for various types of investments including
tax-exempt municipal securities.
During the three months ended March 31, 2011, we recognized unrealized holding losses of $537,000
through other comprehensive income. All of the securities we hold have active trading markets, and
we are not currently experiencing difficulties in pricing our securities. Our portfolio is
sensitive to fluctuations in the interest rate environment and has limited sensitivity to credit
risk due to the nature of the issuers of our securities as previously discussed. If interest rates
decline and the credit quality of the securities remain positive, the market value of our debt
securities portfolio should improve. If interest rates increase and the credit quality of the
securities remain positive, the market value of our debt securities portfolio should decline. No
securities within our portfolio were deemed to be other-than-temporarily impaired as of March 31,
2011.
Loans and Leases Receivable. Loans and leases receivable, net of allowance for loan and lease
losses, decreased by $9.8 million, or 1.1%, to $851.1 million at March 31, 2011 from $860.9 million
at December 31, 2010. We principally originate commercial business loans and commercial real
estate loans. The overall mix of the loan and lease portfolio at March 31, 2011 remained generally
consistent with the mix at December 31, 2010, continuing to have a concentration in commercial real
estate mortgage loans at 71.3% of our total loan and lease portfolio. We are seeing demands for
new loans; however, the economic environment continues to present challenges. We remain committed
to our underwriting standards and as a result our loan growth has declined from December 31, 2010.
The allowance for loan and lease losses as a percentage of gross loans and leases was 1.93% and
1.85% as of March 31, 2011 and December 31, 2010, respectively. Non-accrual loans and leases as a
percentage of gross loans and leases increased to 4.51% at March 31, 2011 compared to 4.37% at
December 31, 2010. We continue to work through many of our problem loans and are experiencing
success in certain of our exit strategies; however, we continue to identify new loans or leases
where we believe that the borrowers do not have adequate liquidity to make their payments in
accordance with the terms of the contractual arrangements. Therefore, we consider these assets to
be impaired and have placed them on non-accrual. During the three months ended March 31, 2011, we
recorded net charge-offs of approximately $873,000 on impaired loans and leases within our loan and
lease portfolio primarily due to declining real estate values supporting our loans where the
collateral is no longer sufficient to cover the outstanding principal and the
borrowers do not have any other means to repay the obligation. During the three months ended March
31, 2011, approximately 51% of the charge-offs were related to construction and land development
loans with various borrowers.
32
Given continued charge-offs and increased indicators of impairment of loans and leases, we recorded
a $1.4 million provision for loan and lease losses in the three months ended March 31, 2011.
Taking into consideration the level of charge-offs recorded and the need for additional specific
reserves on impaired loans with estimated collateral shortfalls, we concluded that an appropriate
allowance for loan and lease losses as of March 31, 2011 was $16.8 million, or 1.93% of gross loans
and leases. Refer to the Asset Quality section for more information.
Deposits. As of March 31, 2011, deposits increased by $7.8 million to $996.1 million from $988.3
million at December 31, 2010. Deposits are the primary source of the Banks funds for lending and
other investment activities. A variety of accounts are designed to attract both short- and
long-term deposits. These accounts include demand, NOW, money market and time deposits. Deposit
terms offered by the Banks vary according to the minimum balance required, the time period the
funds must remain on deposit, the rates and products offered by marketplace competition and the
interest rates charged on other sources of funds, among other factors. Attracting in-market
deposits has been a renewed focus of the Banks business development officers. With two separately
chartered financial institutions within our company, we have the ability to offer our clients
additional FDIC insurance coverage by maintaining separate deposits with each Bank. The increase
in deposits is a result of successful marketing efforts to attract deposit relationships. With the
change in the regulations regarding the interest limits on NOW accounts to qualify for unlimited
FDIC insurance, we are beginning to see a shift in our balances out of NOW accounts and into demand
deposit accounts.
The Banks in-market deposits are obtained primarily from Dane, Waukesha and Outagamie Counties.
Of our total deposits, approximately $505.0 million, or 50.7%, were considered in-market deposits
at March 31, 2011. This compares to in-market deposits of $489.2 million, or 49.5%, at December
31, 2010. Our average in-market deposits for the three months ended March 31, 2011 were $509.5
million as compared to our average in-market deposits for the three months ended March 31, 2010 of
$495.8 million. We focus our efforts on maintaining and building relationships which in turn
increases our overall in-market presence. We continue to remain focused on increasing our
in-market deposit base and reducing our overall dependency on brokered certificates of deposits;
however, as changes in regulation occur, specifically as outlined in the Dodd-Frank Act, and other
amendments by the FDIC, we cannot be assured that our clients will maintain their balances solely
with our institution. Our competition and the banking industry as a whole will also face this
challenge, and we believe that new opportunities to develop relationships and attract new
money will be available.
At March 31, 2011, $491.0 million of the Banks time deposits were comprised of brokered deposits
compared to $499.1 million at December 31, 2010. Brokered deposits are generally a lower cost
source of funds when compared to the interest rates on deposits with similar terms that would need
to be offered in the local markets to generate a sufficient level of funds. Brokered certificates
of deposit represented 49.3% and 50.5% of total deposits at March 31, 2011 and December 31, 2010,
respectively. The Banks liquidity policy limits the amount of brokered deposits to 75% of total
deposits. The Banks were in compliance with the policy limits throughout 2011 and 2010.
Asset Quality
Non-performing Assets. Non-performing assets consisted of non-accrual loans and leases and
foreclosed properties totaling $41.5 million, or 3.73% of total assets, as of March 31, 2011, an
increase in non-performing assets of 3.39%, or $1.4 million, from December 31, 2010.
Non-performing assets were $40.2 million, or 3.63% of total assets, at December 31, 2010. The
increase in non-performing assets was the result of continued identification of additional loans
and leases for which the borrowers or lessees are having difficulties making the required principal
and interest payments based upon factors including but not limited to, the ability to sell land,
inadequate cash flow from the operations of the underlying businesses, or final determinations by
our clients to file bankruptcy, partially offset by non-accrual loans
that either continued to make payments, were charged-off partially or completely, or where the
entire unpaid principal was paid in full. We expect current economic conditions to remain the same
for the near term. As a result, we expect that we will continue to experience elevated levels of
impaired loans and leases.
33
Impaired loans and leases exhibit weaknesses that inhibit repayment in compliance with the original
note or lease terms. However, the measurement of impairment on loans and leases may not always
result in a specific reserve included in the allowance for loan and lease losses. As part of the
underwriting process as well as our ongoing monitoring efforts, we try to ensure that we have
adequate collateral to protect our interest in the related loan or lease. As a result of this
practice, a significant portion of our outstanding balance of non-performing loans or leases either
do not require additional specific reserves or a minimal amount of required specific reserve as we
believe the loans and leases are adequately collateralized as of the measurement period. In
addition, management is proactive in recording charge-offs to bring loans to their estimated fair
value in situations where it is determined with certainty that we will not recover our entire
principal. This practice leads to a lower allowance for loan and lease loss to non-accrual loans
and leases ratio. As of March 31, 2011 and December 31, 2010, our allowance for loan and lease
losses to total non-accrual loans and leases was 42.87% and 42.37%, respectively. Given our
business practices, management believes that this coverage ratio is appropriate for the probable
losses inherent in our portfolio as of March 31, 2011.
Our non-accrual loans and leases consisted of the following at March 31, 2011 and December 31,
2010, respectively:
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
(Dollars In Thousands) |
|
|
|
|
|
|
|
|
|
|
Non-accrual loans and leases |
|
|
|
|
|
|
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
Commercial real estate owner occupied |
|
$ |
6,754 |
|
|
$ |
6,283 |
|
Commercial real estate non-owner occupied |
|
|
5,303 |
|
|
|
5,144 |
|
Construction and land development |
|
|
9,499 |
|
|
|
9,275 |
|
Multi-family |
|
|
4,553 |
|
|
|
4,186 |
|
1-4 family |
|
|
4,591 |
|
|
|
4,237 |
|
|
|
|
|
|
|
|
Total non-accrual commercial real estate |
|
|
30,700 |
|
|
|
29,125 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
5,564 |
|
|
|
6,436 |
|
Direct financing leases, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and other: |
|
|
|
|
|
|
|
|
Home equity and second mortgage |
|
|
1,060 |
|
|
|
939 |
|
Other |
|
|
1,866 |
|
|
|
1,906 |
|
|
|
|
|
|
|
|
Total non-accrual consumer and other loans |
|
|
2,926 |
|
|
|
2,845 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-accrual loans and leases |
|
|
39,190 |
|
|
|
38,406 |
|
Foreclosed properties, net |
|
|
2,327 |
|
|
|
1,750 |
|
|
|
|
|
|
|
|
Total non-performing assets |
|
$ |
41,517 |
|
|
$ |
40,156 |
|
|
|
|
|
|
|
|
Performing troubled debt restructurings |
|
$ |
|
|
|
$ |
718 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-accrual loans and leases to gross loans and leases |
|
|
4.51 |
% |
|
|
4.37 |
% |
Total non-performing assets to total assets |
|
|
3.73 |
|
|
|
3.63 |
|
Allowance for loan and lease losses to gross loans and leases |
|
|
1.93 |
|
|
|
1.85 |
|
Allowance for loan and lease losses to non-accrual loans and leases |
|
|
42.87 |
|
|
|
42.37 |
|
34
A summary of our current period non-accrual loan activity is as follows (In Thousands):
|
|
|
|
|
Non-accrual loans and leases as of December 31, 2010 |
|
$ |
38,406 |
|
Loans and leases transferred into non-accrual status |
|
|
5,887 |
|
Loans and leases returned to accrual status |
|
|
|
|
Loans and leases transferred to foreclosed properties |
|
|
(935 |
) |
Loans and leases partially or fully charged-off |
|
|
(901 |
) |
Loans and leases fully paid-off |
|
|
(1,548 |
) |
Principal payments applied to non-accrual loans and leases |
|
|
(1,719 |
) |
|
|
|
|
Non-accrual loans and leases as of March 31, 2011 |
|
$ |
39,190 |
|
|
|
|
|
A summary of our current period foreclosed properties activity is as follows (In Thousands):
|
|
|
|
|
Foreclosed properties as of December 31, 2010 |
|
$ |
1,750 |
|
Loans transferred to foreclosed properties |
|
|
935 |
|
Proceeds from sale of foreclosed properties |
|
|
(307 |
) |
Gain on sale of foreclosed properties |
|
|
18 |
|
Impairment valuation |
|
|
(69 |
) |
|
|
|
|
Foreclosed properties as of March 31, 2011 |
|
$ |
2,327 |
|
|
|
|
|
The following represents information regarding our impaired loans:
|
|
|
|
|
|
|
|
|
|
|
As of and for |
|
|
As of and for |
|
|
|
the Three |
|
|
the Year |
|
|
|
Months Ended |
|
|
Ended |
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
(In Thousands) |
|
Impaired loans and leases with no impairment reserves required |
|
$ |
19,752 |
|
|
$ |
19,749 |
|
Impaired loans and leases with impairment reserves required |
|
|
19,438 |
|
|
|
19,375 |
|
|
|
|
|
|
|
|
Total impaired loans and leases |
|
|
39,190 |
|
|
|
39,124 |
|
Less: |
|
|
|
|
|
|
|
|
Impairment reserve (included in allowance for loan and lease
losses) |
|
|
3,778 |
|
|
|
3,459 |
|
|
|
|
|
|
|
|
Net impaired loans and leases |
|
$ |
35,412 |
|
|
$ |
35,665 |
|
|
|
|
|
|
|
|
Average impaired loans and leases |
|
$ |
38,014 |
|
|
$ |
29,714 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foregone interest income attributable to impaired loans and leases |
|
$ |
756 |
|
|
$ |
2,702 |
|
Interest income recognized on impaired loans and leases |
|
|
(124 |
) |
|
|
(102 |
) |
|
|
|
|
|
|
|
Net foregone interest income on impaired loans and leases |
|
$ |
632 |
|
|
$ |
2,600 |
|
|
|
|
|
|
|
|
Net foregone interest income on impaired loans and leases for the three months ended March 31, 2010
was $486,000.
Specific reserves are established on impaired loans when evidence of a collateral shortfall exists
and we believe that there continues to be potential for us to recover our outstanding principal.
When we are certain that we will not recover our principal on a loan or lease, we record a
charge-off for the amount we deem uncollectible. We record the charge-off through our allowance
for loan and lease losses. For the three months ended March 31, 2011, we recorded net charge-offs
of $873,000 compared to recording net charge-offs for the three months ended March 31, 2010 of
$126,000. We continue to proactively monitor our loan and lease portfolio for further
deterioration and apply our prescribed allowance for loan and lease loss
reserve methodology. We believe that our allowance for loan and lease loss reserve was recorded at
the appropriate value at March 31, 2011; however, given ongoing complexities with current workout
situations, the lack of significant improvement in economic conditions and continued declines in
collateral values, further charge-offs and increased provisions for loan losses could be recorded
if additional facts and circumstances lead us to a different conclusion.
35
A summary of the activity in the allowance for loan and lease losses follows:
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended |
|
|
|
March 31, |
|
|
|
2011 |
|
|
2010 |
|
|
|
(Dollars In Thousands) |
|
|
|
|
|
|
|
|
|
|
Allowance at beginning of period |
|
$ |
16,271 |
|
|
$ |
14,124 |
|
|
|
|
|
|
|
|
Charge-offs: |
|
|
|
|
|
|
|
|
Commercial real estate |
|
|
|
|
|
|
|
|
Commercial real estate owner occupied |
|
|
(186 |
) |
|
|
|
|
Construction and land development |
|
|
(458 |
) |
|
|
(15 |
) |
Multi-family |
|
|
(3 |
) |
|
|
|
|
1-4 family |
|
|
(154 |
) |
|
|
(110 |
) |
Commercial and industrial |
|
|
(1 |
) |
|
|
(2 |
) |
Consumer and other |
|
|
|
|
|
|
|
|
Home equity and second mortgage |
|
|
(90 |
) |
|
|
|
|
Other |
|
|
(9 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total charge-offs |
|
|
(901 |
) |
|
|
(127 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries: |
|
|
|
|
|
|
|
|
Commercial and industrial |
|
|
9 |
|
|
|
1 |
|
Direct financing leases |
|
|
8 |
|
|
|
|
|
Consumer and other |
|
|
|
|
|
|
|
|
Home equity and second mortgage |
|
|
11 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total recoveries |
|
|
28 |
|
|
|
1 |
|
|
|
|
|
|
|
|
Net charge-offs |
|
|
(873 |
) |
|
|
(126 |
) |
Provision for loan and lease losses |
|
|
1,404 |
|
|
|
1,344 |
|
|
|
|
|
|
|
|
Allowance at end of period |
|
$ |
16,802 |
|
|
$ |
15,342 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized net charge-offs as a % of average
gross loans and leases |
|
|
0.40 |
% |
|
|
0.06 |
% |
Liquidity and Capital Resources
During the three months ended March 31, 2011 and the year ended December 31, 2010, the Banks did
not make any dividend payments to the Corporation. The Banks are subject to certain regulatory
limitations regarding their ability to pay dividends to the Corporation. We believe that the
Corporation will not be adversely affected by these dividend limitations. The Corporation expects
to meet its liquidity needs through existing cash flow sources, its third party senior line of
credit, dividends received from the Banks or a combination thereof. The Corporations principal
liquidity requirements at March 31, 2011 are the repayment of the outstanding balance on its senior
line of credit, interest payments due on subordinated notes and interest payments due on junior
subordinated notes. The capital ratios of the Corporation and its subsidiaries continue to meet
all applicable regulatory capital adequacy requirements and have either remained stable or have
shown signs of improvement from December 31, 2010.
The Banks maintain liquidity by obtaining funds from several sources. The Banks primary sources
of funds are principal and interest repayments on loans receivable and mortgage-related securities,
deposits
and other borrowings such as federal funds and FHLB advances. The scheduled payments of loans and
mortgage-related securities are generally a predictable source of funds. Deposit flows and loan
prepayments, however, are greatly influenced by general interest rates, economic conditions and
competition.
36
We view on-balance sheet liquidity as a critical element to maintaining adequate liquidity to meet
our cash and collateral obligations. We define our on-balance sheet liquidity as the total of our
short-term investments and our unpledged securities available-for-sale. As of March 31, 2011, our
immediate on-balance sheet liquidity was $184.0 million. At March 31, 2011 and December 31, 2010,
the Banks had $51.2 million and $40.8 million on deposit with the Federal Reserve Bank,
respectively. Any excess funds not used for loan funding or satisfying other cash obligations were
maintained as part of our on-balance sheet liquidity in our interest bearing accounts with the
Federal Reserve Bank, as we value the safety and soundness provided by the Federal Reserve Bank.
We do plan to utilize excess liquidity to pay down maturing debt, pay down maturing brokered
certificates of deposit, or invest in securities to maintain adequate liquidity at an improved
margin. Should loan growth opportunities be presented, we would also expect to utilize excess
liquidity to fund loan portfolio growth.
We had $491.0 million of outstanding brokered deposits at March 31, 2011, compared to $499.1
million of brokered deposits as of December 31, 2010. We are committed to our continued efforts to
raise in-market deposits and reduce our overall dependence on brokered certificates of deposit.
However, brokered deposits are an efficient source of funding for the Banks and allow them to
gather funds across a larger geographic base at price levels and maturities that are more
attractive than single service deposits when required to raise a similar level of deposits within a
short time period. Access to such deposits allows us the flexibility to decline pursuing single
service deposit relationships in markets that have experienced unfavorable pricing levels. In
addition, the administrative costs associated with brokered deposits are considerably lower than
those that would be incurred to administer a similar level of local deposits with a similar
maturity structure. Our in-market relationships remain stable; however, deposit balances
associated with those relationships will fluctuate. We expect to establish new client
relationships and continue marketing efforts aimed at increasing the balances in existing clients
deposit accounts. Nonetheless, we will likely continue to use brokered deposits to compensate for
shortfalls in deposit gathering in maturity periods, typically three to five years, needed to
effectively match the interest rate sensitivity measured through our defined asset/liability
management process. In order to provide for ongoing liquidity and funding, all of our brokered
deposits are certificates of deposit that do not allow for withdrawal at the option of the
depositor before the stated maturity.
The Banks have been able to access the brokered certificate of deposit market as needed at rates
and terms comparable to market standards. In the event that there is a disruption in the
availability of brokered deposits at maturity, the Banks have managed the maturity structure so
that at least one year of maturities could be funded through borrowings with the Federal Home Loan
Bank or Federal Reserve Discount Window utilizing currently unencumbered securities as collateral.
We believe the Banks will also have access to the unused federal funds lines, cash flows from
borrower repayments, and cash flows from security maturities and have the ability to raise local
market deposits by offering attractive rates to generate the level required to fulfill their
liquidity needs.
The Banks are required by federal regulation to maintain sufficient liquidity to ensure safe and
sound operations. We believe that the Banks have sufficient liquidity to match the balance of net
withdrawable deposits and short-term borrowings in light of present economic conditions and deposit
flows.
Contractual Obligations and Off-balance Sheet Arrangements
There have been no significant changes to the Corporations contractual obligations and off-balance
arrangements disclosed in our Form 10-K for the year ended December 31, 2010. We continue to
believe that we have adequate capital and liquidity available from various sources to fund
projected contractual obligations and commitments.
37
|
|
|
Item 3. |
|
Quantitative and Qualitative Disclosures about Market Risk |
Interest rate risk, or market risk, arises from exposure of our financial position to changes in
interest rates. It is our strategy to reduce the impact of interest rate risk on net interest
margin by maintaining a favorable match between the maturities and repricing dates of
interest-earning assets and interest-bearing liabilities. This strategy is monitored by the Banks
respective Asset/Liability Management Committees, in accordance with policies approved by the
Banks respective Boards of Directors. These committees meet regularly to review the sensitivity
of each Banks assets and liabilities to changes in interest rates, liquidity needs and sources,
and pricing and funding strategies.
We use two techniques to measure interest rate risk. The first is simulation of earnings. The
balance sheet is modeled as an ongoing entity whereby future growth, pricing, and funding
assumptions are implemented. These assumptions are modeled under different rate scenarios.
The second measurement technique used is static gap analysis. Gap analysis involves measurement of
the difference in asset and liability repricing on a cumulative basis within a specified time
frame. A positive gap indicates that more interest-earning assets than interest-bearing
liabilities reprice/mature in a time frame and a negative gap indicates the opposite. In addition
to the gap position, other determinants of net interest income are the shape of the yield curve,
general rate levels, reinvestment spreads, balance sheet growth and mix and interest rate spreads.
We manage the structure of interest-earning assets and interest-bearing liabilities by adjusting
their mix, yield, maturity and/or repricing characteristics based on market conditions. Currently,
we do not employ any derivatives to assist in managing our interest rate risk exposure; however,
management has the authorization and ability to utilize such instruments should they be necessary
to manage interest rate exposure.
The process of asset and liability management requires management to make a number of assumptions
as to when an asset or liability will reprice or mature. Management believes that its assumptions
approximate actual experience and considers them reasonable, although the actual amortization and
repayment of assets and liabilities may vary substantially. Our economic sensitivity to changes in
interest rates at March 31, 2011 has not changed materially since December 31, 2010.
|
|
|
Item 4. |
|
Controls and Procedures |
The Corporations management, with the participation of the Corporations Chief Executive Officer
and Chief Financial Officer, has evaluated the Corporations disclosure controls and procedures (as
defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934). Based upon
that evaluation, the Corporations Chief Executive Officer and Chief Financial Officer have
concluded that the Corporations disclosure controls and procedures were effective as of March 31,
2011.
There was no change in the Corporations internal control over financial reporting (as such term is
defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter
ended March 31, 2011 that has materially affected, or is reasonably likely to materially affect,
the Corporations internal control over financial reporting.
PART II. Other Information
|
|
|
Item 1. |
|
Legal Proceedings |
From time to time, the Corporation and its subsidiaries are engaged in legal proceedings in the
ordinary course of their respective businesses. Management believes that any liability arising
from any such proceedings currently existing or threatened will not have a material adverse effect
on the Corporations financial position, results of operations, or cash flows.
38
There have been no material changes to risk factors as previously disclosed in Item 1A. to Part I
of the Corporations Form 10-K for the year ended December 31, 2010.
|
|
|
Item 2. |
|
Unregistered Sales of Equity Securities and Use of Proceeds |
(a) None.
(b) None.
(c) Issuer Purchases of Equity Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Approximate |
|
|
|
|
|
|
|
|
|
|
|
Total Number of |
|
|
Dollar Value of |
|
|
|
|
|
|
|
|
|
|
|
Shares Purchased |
|
|
Shares that May |
|
|
|
Total |
|
|
|
|
|
|
as Part of |
|
|
Yet Be |
|
|
|
Number of |
|
|
Average |
|
|
Publicly |
|
|
Purchased Under |
|
|
|
Shares |
|
|
Price Paid |
|
|
Announced Plans |
|
|
the Plans or |
|
Period |
|
Purchased(1) |
|
|
Per Share |
|
|
or Programs |
|
|
Programs(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
January 1, 2011 January 31, 2011 |
|
|
282 |
|
|
$ |
12.13 |
|
|
|
|
|
|
$ |
177,150 |
|
February 1, 2011 February 28, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
177,150 |
|
March 1, 2011 March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
177,150 |
|
|
|
|
(1) |
|
The shares in this column represent the 282 shares that were surrendered to us to
satisfy income tax withholding obligations in connection with the vesting of restricted
shares during the three months ended March 31, 2011. |
|
(2) |
|
On November 20, 2007, the Corporation publicly announced a stock repurchase program
whereby the Corporation may repurchase up to $1,000,000 of the Corporations outstanding
stock. As of March 31, 2011, approximately $177,150 remains available to repurchase the
Corporations outstanding stock. There currently is no expiration date to this stock
repurchase program. |
|
|
|
Item 3. |
|
Defaults Upon Senior Securities |
Not applicable.
|
|
|
Item 5. |
|
Other Information. |
None.
|
|
|
|
|
|
(31.1 |
) |
|
Certification of the Chief Executive Officer. |
|
(31.2 |
) |
|
Certification of the Chief Financial Officer. |
|
(32 |
) |
|
Certification of the Chief Executive Officer and Chief Financial Officer
pursuant to 18 U.S.C. paragraph 1350. |
39
Signatures
Pursuant to the requirements of Section 12 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.
|
|
|
|
|
|
FIRST BUSINESS FINANCIAL SERVICES, INC.
|
|
April 29, 2011 |
/s/ Corey A. Chambas
|
|
|
Corey A. Chambas |
|
|
Chief Executive Officer |
|
|
|
|
April 29, 2011 |
/s/ James F. Ropella
|
|
|
James F. Ropella |
|
|
Chief Financial Officer |
|
40
FIRST BUSINESS FINANCIAL SERVICES, INC.
Exhibit Index to Quarterly Report on Form 10-Q
|
|
|
|
|
Exhibit Number |
|
|
|
|
|
|
31.1 |
|
|
Certification of the Chief Executive Officer |
|
|
|
|
|
|
31.2 |
|
|
Certification of the Chief Financial Officer |
|
|
|
|
|
|
32 |
|
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18
U.S.C. paragraph 1350 |
41