UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x 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
For the transition period from to .
Commission file number 1-13661
S.Y. BANCORP, INC.
(Exact name of registrant as specified in its charter)
Kentucky |
|
61-1137529 |
(State or other jurisdiction of |
|
(I.R.S. Employer |
incorporation or organization) |
|
Identification No.) |
1040 East Main Street, Louisville, Kentucky 40206
(Address of principal executive offices including zip code)
(502) 582-2571
(Registrants telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ¨ No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act:
Large accelerated filer o |
|
Accelerated filer x |
|
|
|
Non-accelerated filer |
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act.). Yes o No x
The number of shares of the registrants Common Stock, no par value, outstanding as of April 29, 2011, was 13,786,625.
S.Y. BANCORP, INC. AND SUBSIDIARY
PART I FINANCIAL INFORMATION |
|
|
|
Item 1. Financial Statements |
|
|
|
The following consolidated financial statements of S.Y. Bancorp, Inc. and Subsidiary, Stock Yards Bank & Trust Company, are submitted herewith: |
|
|
|
Consolidated Balance Sheets March 31, 2011 (Unaudited) and December 31, 2010 |
|
|
|
Consolidated Statements of Income for the three months ended March 31, 2011 and 2010 (Unaudited) |
|
|
|
| |
|
|
| |
|
|
| |
|
|
Notes to Consolidated Financial Statements |
|
|
|
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
|
|
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk |
|
|
|
| |
|
|
| |
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
|
|
|
|
S.Y. BANCORP, INC. AND SUBSIDIARY
March 31, 2011 and December 31, 2010
(In thousands, except share data)
|
|
March 31, |
|
December 31, |
| ||
|
|
2011 |
|
2010 |
| ||
|
|
(Unaudited) |
|
|
| ||
Assets |
|
|
|
|
| ||
Cash and due from banks |
|
$ |
23,202 |
|
$ |
17,702 |
|
Federal funds sold |
|
16,318 |
|
23,953 |
| ||
Mortgage loans held for sale |
|
2,268 |
|
12,387 |
| ||
Securities available for sale (amortized cost of $254,183 in 2011 and $240,097 in 2010) |
|
259,628 |
|
245,332 |
| ||
Securities held to maturity (fair value of $17 in 2011 and $22 in 2010) |
|
16 |
|
20 |
| ||
Federal Home Loan Bank stock |
|
4,771 |
|
4,771 |
| ||
Other securities |
|
1,001 |
|
1,001 |
| ||
Loans |
|
1,517,786 |
|
1,508,425 |
| ||
Less allowance for loan losses |
|
26,956 |
|
25,543 |
| ||
Net loans |
|
1,490,830 |
|
1,482,882 |
| ||
Premises and equipment, net |
|
33,307 |
|
31,665 |
| ||
Bank owned life insurance |
|
26,373 |
|
26,124 |
| ||
Accrued interest receivable |
|
6,157 |
|
6,288 |
| ||
Other assets |
|
55,452 |
|
50,820 |
| ||
Total assets |
|
$ |
1,919,323 |
|
$ |
1,902,945 |
|
|
|
|
|
|
| ||
Liabilities and Stockholders Equity |
|
|
|
|
| ||
|
|
|
|
|
| ||
Deposits: |
|
|
|
|
| ||
Non-interest bearing |
|
$ |
263,166 |
|
$ |
247,465 |
|
Interest bearing |
|
1,253,299 |
|
1,246,003 |
| ||
Total deposits |
|
1,516,465 |
|
1,493,468 |
| ||
Securities sold under agreements to repurchase |
|
55,218 |
|
60,075 |
| ||
Federal funds purchased |
|
26,951 |
|
25,436 |
| ||
Other short-term borrowings |
|
1,154 |
|
1,998 |
| ||
Accrued interest payable |
|
277 |
|
304 |
| ||
Other liabilities |
|
44,558 |
|
50,461 |
| ||
Federal Home Loan Bank advances |
|
60,439 |
|
60,442 |
| ||
Subordinated debentures |
|
40,900 |
|
40,900 |
| ||
Total liabilities |
|
1,745,962 |
|
1,733,084 |
| ||
Stockholders equity: |
|
|
|
|
| ||
Preferred stock, no par value. Authorized 1,000,000 shares; no shares issued or outstanding |
|
|
|
|
| ||
Common stock, no par value. Authorized 20,000,000 shares; issued and outstanding 13,779,581 and 13,736,942 shares in 2011 and 2010, respectively |
|
6,821 |
|
6,679 |
| ||
Additional paid-in capital |
|
13,274 |
|
12,206 |
| ||
Retained earnings |
|
149,990 |
|
147,837 |
| ||
Accumulated other comprehensive income |
|
3,276 |
|
3,139 |
| ||
Total stockholders equity |
|
173,361 |
|
169,861 |
| ||
Total liabilities and stockholders equity |
|
$ |
1,919,323 |
|
$ |
1,902,945 |
|
See accompanying notes to unaudited consolidated financial statements.
S.Y. BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Income
For the three months ended March 31, 2011 and 2010 (Unaudited)
(In thousands, except per share data)
|
|
2011 |
|
2010 |
| ||
Interest income: |
|
|
|
|
| ||
Loans |
|
$ |
19,600 |
|
$ |
19,214 |
|
Federal funds sold |
|
46 |
|
25 |
| ||
Mortgage loans held for sale |
|
63 |
|
66 |
| ||
Securities taxable |
|
1,232 |
|
1,404 |
| ||
Securities tax-exempt |
|
347 |
|
248 |
| ||
|
|
|
|
|
| ||
Total interest income |
|
21,288 |
|
20,957 |
| ||
Interest expense: |
|
|
|
|
| ||
Deposits |
|
2,671 |
|
3,682 |
| ||
Fed funds purchased |
|
13 |
|
9 |
| ||
Securities sold under agreements to repurchase |
|
67 |
|
87 |
| ||
Federal Home Loan Bank advances |
|
361 |
|
525 |
| ||
Subordinated debentures |
|
861 |
|
860 |
| ||
|
|
|
|
|
| ||
Total interest expense |
|
3,973 |
|
5,163 |
| ||
|
|
|
|
|
| ||
Net interest income |
|
17,315 |
|
15,794 |
| ||
|
|
|
|
|
| ||
Provision for loan losses |
|
2,800 |
|
2,695 |
| ||
Net interest income after provision for loan losses |
|
14,515 |
|
13,099 |
| ||
Non-interest income: |
|
|
|
|
| ||
Investment management and trust services |
|
3,537 |
|
3,261 |
| ||
Service charges on deposit accounts |
|
1,924 |
|
1,998 |
| ||
Bankcard transaction revenue |
|
877 |
|
751 |
| ||
Gains on sales of mortgage loans held for sale |
|
382 |
|
385 |
| ||
Brokerage commissions and fees |
|
513 |
|
456 |
| ||
Bank owned life insurance income |
|
249 |
|
243 |
| ||
Other |
|
523 |
|
882 |
| ||
Total non-interest income |
|
8,005 |
|
7,976 |
| ||
Non-interest expenses: |
|
|
|
|
| ||
Salaries and employee benefits |
|
8,400 |
|
8,089 |
| ||
Net occupancy expense |
|
1,230 |
|
1,276 |
| ||
Data processing expense |
|
1,137 |
|
1,137 |
| ||
Furniture and equipment expense |
|
355 |
|
314 |
| ||
FDIC insurance expense |
|
621 |
|
471 |
| ||
Other |
|
3,084 |
|
2,471 |
| ||
|
|
|
|
|
| ||
Total non-interest expenses |
|
14,827 |
|
13,758 |
| ||
Income before income taxes |
|
7,693 |
|
7,317 |
| ||
Income tax expense |
|
2,202 |
|
2,336 |
| ||
Net income |
|
$ |
5,491 |
|
$ |
4,981 |
|
|
|
|
|
|
| ||
Net income per share: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Basic |
|
$ |
0.40 |
|
$ |
0.37 |
|
Diluted |
|
0.40 |
|
0.36 |
| ||
|
|
|
|
|
| ||
Average common shares: |
|
|
|
|
| ||
|
|
|
|
|
| ||
Basic |
|
13,747 |
|
13,645 |
| ||
Diluted |
|
13,837 |
|
13,718 |
|
See accompanying notes to unaudited consolidated financial statements.
S.Y. BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows
For the three months ended March 31, 2011 and 2010 (Unaudited)
(In thousands)
|
|
2011 |
|
2010 |
| ||
Operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
5,491 |
|
$ |
4,981 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
| ||
Provision for loan losses |
|
2,800 |
|
2,695 |
| ||
Depreciation, amortization and accretion, net |
|
466 |
|
800 |
| ||
Deferred income tax benefit |
|
(147 |
) |
(716 |
) | ||
Gain on sales of mortgage loans held for sale |
|
(382 |
) |
(385 |
) | ||
Origination of mortgage loans held for sale |
|
(20,812 |
) |
(27,431 |
) | ||
Proceeds from sale of mortgage loans held for sale |
|
31,313 |
|
37,522 |
| ||
Bank owned life insurance income |
|
(249 |
) |
(243 |
) | ||
Increase in value of private investment fund |
|
(106 |
) |
(420 |
) | ||
Loss on the disposal of equipment |
|
313 |
|
2 |
| ||
Loss (gain) on the sale of other real estate |
|
8 |
|
(1 |
) | ||
Stock compensation expense |
|
247 |
|
208 |
| ||
Excess tax benefits from share-based compensation arrangements |
|
(44 |
) |
(24 |
) | ||
Increase in accrued interest receivable and other assets |
|
(205 |
) |
(354 |
) | ||
Increase (decrease) in accrued interest payable and other liabilities |
|
(5,886 |
) |
12,428 |
| ||
Net cash provided by operating activities |
|
12,807 |
|
29,062 |
| ||
Investing activities: |
|
|
|
|
| ||
Purchases of securities available for sale |
|
(61,999 |
) |
(50,879 |
) | ||
Proceeds from maturities of securities available for sale |
|
47,758 |
|
77,108 |
| ||
Proceeds from maturities of securities held to maturity |
|
4 |
|
4 |
| ||
Net increase in loans |
|
(15,211 |
) |
(31,670 |
) | ||
Purchases of premises and equipment |
|
(2,179 |
) |
(382 |
) | ||
Proceeds from disposal of equipment |
|
|
|
3 |
| ||
Proceeds from sale of other real estate |
|
252 |
|
47 |
| ||
Net cash used in investing activities |
|
(31,375 |
) |
(5,769 |
) | ||
Financing activities: |
|
|
|
|
| ||
Net increase in deposits |
|
22,997 |
|
16,830 |
| ||
Net increase (decrease) in securities sold under agreements to repurchase and federal funds purchased |
|
(3,342 |
) |
1,753 |
| ||
Net decrease in other short-term borrowings |
|
(844 |
) |
(181 |
) | ||
Repayments of Federal Home Loan Bank advances |
|
(3 |
) |
(3 |
) | ||
Repayments of subordinated debentures |
|
|
|
(30 |
) | ||
Issuance of common stock for options and dividend reinvestment plan |
|
220 |
|
344 |
| ||
Excess tax benefits from share-based compensation arrangements |
|
44 |
|
24 |
| ||
Common stock repurchases |
|
(165 |
) |
(80 |
) | ||
Cash dividends paid |
|
(2,474 |
) |
(2,317 |
) | ||
Net cash provided by financing activities |
|
16,433 |
|
16,340 |
| ||
Net increase (decrease) in cash and cash equivalents |
|
(2,135 |
) |
39,633 |
| ||
Cash and cash equivalents at beginning of period |
|
41,655 |
|
32,424 |
| ||
Cash and cash equivalents at end of period |
|
$ |
39,520 |
|
$ |
72,057 |
|
Supplemental cash flow information: |
|
|
|
|
| ||
Income tax payments |
|
$ |
|
|
$ |
|
|
Cash paid for interest |
|
4,000 |
|
5,093 |
| ||
Supplemental non-cash activity: |
|
|
|
|
| ||
Transfers from loans to other real estate owned |
|
$ |
4,463 |
|
$ |
1,053 |
|
See accompanying notes to unaudited consolidated financial statements.
S.Y. BANCORP, INC. AND SUBSIDIARY
Consolidated Statement of Changes in Stockholders Equity
For the three months ended March 31, 2011 (Unaudited)
(In thousands, except per share data)
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
| |||||
|
|
Common stock |
|
|
|
|
|
other |
|
|
| |||||||
|
|
Number of |
|
|
|
Additional |
|
Retained |
|
comprehensive |
|
|
| |||||
|
|
shares |
|
Amount |
|
paid-in capital |
|
earnings |
|
income |
|
Total |
| |||||
Balance December 31, 2010 |
|
13,737 |
|
$ |
6,679 |
|
$ |
12,206 |
|
$ |
147,837 |
|
$ |
3,139 |
|
$ |
169,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income |
|
|
|
|
|
|
|
5,491 |
|
|
|
5,491 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Change in accumulated other comprehensive income, net of tax |
|
|
|
|
|
|
|
|
|
137 |
|
137 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Stock compensation expense |
|
|
|
|
|
247 |
|
|
|
|
|
247 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Stock issued for stock options exercised and dividend reinvestment plan |
|
14 |
|
44 |
|
220 |
|
|
|
|
|
264 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Stock issued for non-vested restricted stock |
|
36 |
|
120 |
|
744 |
|
(864 |
) |
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Cash dividends, $0.18 per share |
|
|
|
|
|
|
|
(2,474 |
) |
|
|
(2,474 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Shares repurchased or cancelled |
|
(7 |
) |
(22 |
) |
(143 |
) |
|
|
|
|
(165 |
) | |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance March 31, 2011 |
|
13,780 |
|
$ |
6,821 |
|
$ |
13,274 |
|
$ |
149,990 |
|
$ |
3,276 |
|
$ |
173,361 |
|
See accompanying notes to unaudited consolidated financial statements.
S.Y. BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Comprehensive Income
For the three months ended March 31, 2011 and 2010 (Unaudited)
(In thousands)
|
|
Three months ended |
| ||||
|
|
March 31, |
| ||||
|
|
2011 |
|
2010 |
| ||
Net income |
|
$ |
5,491 |
|
$ |
4,981 |
|
Other comprehensive income, net of tax: |
|
|
|
|
| ||
Unrealized gains on securities available for sale: |
|
|
|
|
| ||
Unrealized gains arising during the period (net of tax of $73 and $311, respectively) |
|
137 |
|
577 |
| ||
Other comprehensive income |
|
137 |
|
577 |
| ||
Comprehensive income |
|
$ |
5,628 |
|
$ |
5,558 |
|
See accompanying notes to unaudited consolidated financial statements.
S.Y. BANCORP, INC. AND SUBSIDIARY
(1) Summary of Significant Accounting Policies
The accompanying consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and do not include all information and footnotes required by U.S. generally accepted accounting principles (US GAAP) for complete financial statements. The consolidated financial statements of S.Y. Bancorp, Inc. (Bancorp) and its subsidiary reflect all adjustments (consisting only of adjustments of a normal recurring nature) which are, in the opinion of management, necessary for a fair presentation of financial condition and results of operations for the interim periods.
The consolidated financial statements include the accounts of S.Y. Bancorp, Inc. and its wholly-owned subsidiary, Stock Yards Bank & Trust Company (Bank). S.Y. Bancorp Capital Trust II is a Delaware statutory trust that is a wholly-owned unconsolidated finance subsidiary of S.Y. Bancorp, Inc. Significant intercompany transactions and accounts have been eliminated in consolidation.
A description of other significant accounting policies is presented in the notes to the Consolidated Financial Statements for the year ended December 31, 2010 included in S.Y. Bancorp, Inc.s Annual Report on Form 10-K. Certain reclassifications have been made in the prior year financial statements to conform to current year classifications.
Interim results for the three month period ended March 31, 2011 are not necessarily indicative of the results for the entire year.
Critical Accounting Policies
Management has identified the accounting policy related to the allowance for loan losses as critical to the understanding of Bancorps results of operations and discussed this conclusion with the Audit Committee of the Board of Directors. Since the application of this policy requires significant management assumptions and estimates, it could result in materially different amounts to be reported if conditions or underlying circumstances were to change. Assumptions include many factors such as changes in borrowers financial condition which can change quickly or historical loss ratios related to certain loan portfolios which may or may not be indicative of future losses. To the extent that managements assumptions prove incorrect, the results from operations could be materially affected by a higher or lower provision for loan losses. The accounting policy related to the allowance for loan losses is applicable to the commercial banking segment of Bancorp.
Additionally, management has identified the accounting policy related to accounting for income taxes as critical to the understanding of Bancorps results of operations and discussed this conclusion with the Audit Committee of the Board of Directors. The objectives of accounting for income taxes are to recognize the amount of taxes payable or refundable for the current year and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in an entitys financial statements or tax returns. Judgment is required in assessing the future tax consequences of events that have been recognized in Bancorps financial statements or tax returns. Fluctuations in the actual outcome of these future tax consequences, including the effects of periodic IRS and state agency examinations, could materially impact Bancorps financial position and its results from operations.
(2) Securities
The amortized cost, unrealized gains and losses, and fair value of securities available for sale follow:
March 31, 2011 |
|
Amortized |
|
Unrealized |
|
|
| ||||||
Securities available for sale |
|
Cost |
|
Gains |
|
Losses |
|
Fair Value |
| ||||
(in thousands) |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government sponsored enterprise obligations |
|
$ |
130,340 |
|
$ |
2,539 |
|
$ |
|
|
$ |
132,879 |
|
Mortgage-backed securities |
|
54,920 |
|
2,105 |
|
213 |
|
56,812 |
| ||||
Obligations of states and political subdivisions |
|
67,673 |
|
1,177 |
|
183 |
|
68,667 |
| ||||
Trust preferred securities of financial institutions |
|
1,250 |
|
20 |
|
|
|
1,270 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total securities available for sale |
|
$ |
254,183 |
|
$ |
5,841 |
|
$ |
396 |
|
$ |
259,628 |
|
December 31, 2010 |
|
Amortized |
|
Unrealized |
|
|
| ||||||
Securities available for sale |
|
Cost |
|
Gains |
|
Losses |
|
Fair Value |
| ||||
(in thousands) |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government sponsored enterprise obligations |
|
$ |
111,802 |
|
$ |
2,737 |
|
$ |
|
|
$ |
114,539 |
|
Mortgage-backed securities |
|
58,616 |
|
2,348 |
|
216 |
|
60,748 |
| ||||
Obligations of states and political subdivisions |
|
68,429 |
|
777 |
|
417 |
|
68,789 |
| ||||
Trust preferred securities of financial institutions |
|
1,250 |
|
6 |
|
|
|
1,256 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total securities available for sale |
|
$ |
240,097 |
|
$ |
5,868 |
|
$ |
633 |
|
$ |
245,332 |
|
The investment portfolio includes a significant level of obligations of states and political subdivisions. The issuers of the bonds are generally school districts or essential-service public works projects. The bonds are primarily concentrated in Kentucky, Indiana and Ohio. Each of these securities has a rating of A or better by a recognized bond rating agency.
The amortized cost, unrealized gains and losses, and fair value of securities held to maturity follow:
March 31, 2011 |
|
Amortized |
|
Unrealized |
|
Fair |
| ||||||
Securities held to maturity |
|
Cost |
|
Gains |
|
Losses |
|
Value |
| ||||
(in thousands) |
|
|
|
|
|
|
|
|
| ||||
Mortgage-backed securities |
|
$ |
16 |
|
$ |
1 |
|
$ |
|
|
$ |
17 |
|
December 31, 2010 |
|
Amortized |
|
Unrealized |
|
Fair |
| ||||||
Securities held to maturity |
|
Cost |
|
Gains |
|
Losses |
|
Value |
| ||||
(in thousands) |
|
|
|
|
|
|
|
|
| ||||
Mortgage-backed securities |
|
$ |
20 |
|
$ |
2 |
|
$ |
|
|
$ |
22 |
|
In addition to the available for sale and held to maturity portfolios, investment securities held by Bancorp include certain securities which are not readily marketable, and are carried at cost. This category includes holdings of Federal Home Loan Bank of Cincinnati (FHLB) stock which are required for borrowing availability, and are classified as restricted securities. Other securities consist of a Community Reinvestment Act (CRA) investment which matures in 2014, and is fully collateralized with a government agency security of similar duration.
A summary of securities as of March 31, 2011 based on contractual maturity is presented below. Actual maturities may differ from contractual maturities because some issuers have the right to call or prepay obligations.
|
|
Securities |
|
Securities |
| ||||||||
|
|
Available for Sale |
|
Held to Maturity |
| ||||||||
(In thousands) |
|
Cost |
|
Fair Value |
|
Cost |
|
Fair Value |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Due within one year |
|
$ |
63,707 |
|
$ |
63,727 |
|
$ |
|
|
$ |
|
|
Due within one year through five years |
|
99,567 |
|
101,618 |
|
|
|
|
| ||||
Due within five years through ten years |
|
35,453 |
|
36,670 |
|
14 |
|
15 |
| ||||
Due after ten years |
|
55,456 |
|
57,613 |
|
2 |
|
2 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
|
|
$ |
254,183 |
|
$ |
259,628 |
|
$ |
16 |
|
$ |
17 |
|
Securities with unrealized losses at March 31, 2011 and December 31, 2010, not recognized in income are as follows:
|
|
Less than 12 months |
|
12 months or more |
|
Total |
| ||||||||||||
|
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
|
Fair |
|
Unrealized |
| ||||||
(In thousands) |
|
Value |
|
Losses |
|
Value |
|
Losses |
|
Value |
|
Losses |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Mortgage-backed securities |
|
$ |
9,201 |
|
$ |
213 |
|
$ |
|
|
$ |
|
|
$ |
9,201 |
|
$ |
213 |
|
Obligations of states and political subdivisions |
|
20,754 |
|
183 |
|
|
|
|
|
20,754 |
|
183 |
| ||||||
Total temporarily impaired securities |
|
$ |
29,955 |
|
$ |
396 |
|
$ |
|
|
$ |
|
|
$ |
29,955 |
|
$ |
396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Mortgage-backed securities |
|
$ |
9,620 |
|
$ |
216 |
|
$ |
|
|
$ |
|
|
$ |
9,620 |
|
$ |
216 |
|
Obligations of states and political subdivisions |
|
31,444 |
|
417 |
|
|
|
|
|
31,444 |
|
417 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total temporarily impaired securities |
|
$ |
41,064 |
|
$ |
633 |
|
$ |
|
|
$ |
|
|
$ |
41,064 |
|
$ |
633 |
|
Unrealized losses on Bancorps investment securities portfolio have not been recognized in income because the securities are of high credit quality, the decline in fair values is largely due to changes in the prevailing interest rate environment since the purchase date, management does not intend to sell the investments, and it is not likely that the Bancorp will be required to sell the investments before recovery of their amortized cost bases, which may be maturity. The fair value is expected to recover as the securities reach their maturity date and/or the interest rate environment returns to conditions similar to when the securities were purchased. These investments consist of 31 and 49 separate investment positions as of March 31, 2011 and December 31, 2010, respectively, that are not considered other-than-temporarily impaired. Based on this information, Bancorp has not recorded other-than-temporary losses on any securities held at March 31, 2011.
As of March 31, 2011, Bancorp had no securities which had been impaired for 12 months or longer. As of March 31, 2011, Bancorp had one trust preferred security with a credit rating below investment grade Caa1 by Moodys Investor Service. This security had an amortized cost of $1,000,000, a carrying value of $1,020,000, and an unrealized gain of $20,000. Management evaluates the impairment of securities on a quarterly basis, considering various factors including issuer financial condition, agency rating, payment prospects, impairment duration and general industry condition. Based on the evaluation as of March 31, 2011, management is of the opinion that none of the securities are other-than-temporarily impaired. Management does not intend to sell the investments, and it is not likely that Bancorp will be required to sell the investments before recovery of their amortized cost bases, which may be maturity.
(3) Stock-Based Compensation
The fair value of all new and modified awards granted, net of estimated forfeitures, is recognized as compensation expense. These forfeiture estimates are based on historical experience.
Bancorp currently has one stock-based compensation plan. Initially, in the 2005 Stock Incentive Plan, there were 735,000 shares of common stock reserved for issuance of stock based awards. At Bancorps
Annual Meeting of Shareholders held on April 21, 2010, shareholders approved a proposal to amend the 2005 Stock Incentive Plan to reserve an additional 700,000 shares of common stock for issuance under the plan. As of March 31, 2011, there were 680,636 shares available for future awards.
Bancorps 1995 Stock Incentive Plan expired in 2005; however, options granted under this plan expire as late as 2015. Options and stock appreciation rights (SARs) granted generally have been subject to a vesting schedule of 20% per year. Prior to 2009, those granted to certain executive officers vested six months after grant date. Restricted shares generally vest over three to five years. All awards under both plans were granted at an exercise price equal to the market value of common stock at the time of grant and expire ten years after the grant date.
Bancorp has recognized stock-based compensation expense, within salaries and employee benefits in the consolidated statements of income, as follows:
|
|
March 31, |
| ||||
|
|
2011 |
|
2010 |
| ||
|
|
|
|
|
| ||
Stock-based compensation expense before income taxes |
|
$ |
247,000 |
|
$ |
208,000 |
|
Deferred tax benefit |
|
87,000 |
|
73,000 |
| ||
Reduction of net income |
|
$ |
160,000 |
|
$ |
135,000 |
|
Bancorp expects to record an additional $863,000 of stock-based compensation expense in 2011 for equity grants outstanding as of March 31, 2011. As of March 31, 2011, Bancorp has $3,310,000 of unrecognized stock-based compensation expense that will be recorded as compensation expense over the next five years as awards vest. Bancorp received cash of $208,000 and $344,000 from the exercise of options during the first three months of 2011 and 2010, respectively.
The fair value of Bancorps stock options and SARs is estimated at the date of grant using the Black-Scholes option pricing model, a leading formula for calculating the value of stock options. This model requires the input of subjective assumptions, changes to which can materially affect the fair value estimate. The fair value of restricted shares is determined by Bancorps closing stock price on the date of grant. The following assumptions were used in SAR/option valuations at the grant date in each year:
|
|
2011 |
|
2010 |
|
|
|
|
|
|
|
Dividend yield |
|
2.48 |
% |
2.18 |
% |
Expected volatility |
|
22.64 |
|
23.87 |
|
Risk free interest rate |
|
2.90 |
|
3.57 |
|
Forfeitures |
|
6.07 |
|
5.96 |
|
Expected life of options and SARs (in years) |
|
7.5 |
|
7.6 |
|
The expected life of options is based on actual experience of past like-term awards. All outstanding options have a 10-year contractual term. Bancorp evaluated historical exercise and post-vesting termination behavior when determining the expected life of options and SARs.
The dividend yield and expected volatility are based on historical information corresponding to the expected life of options and SARs granted. The expected volatility is the volatility of the underlying
shares for the expected term on a monthly basis. The risk free interest rate is the implied yield currently available on U. S. Treasury issues with a remaining term equal to the expected life of the options.
A summary of stock option and SARs activity and related information for the three months ended March 31, 2011 follows. The number of options and SARs and aggregate intrinsic value are stated in thousands.
|
|
|
|
|
|
|
|
|
|
|
|
Weighted |
| ||||
|
|
|
|
|
|
Weighted |
|
|
|
Weighted |
|
Average |
| ||||
|
|
|
|
|
|
Average |
|
Aggregate |
|
Average |
|
Remaining |
| ||||
|
|
Options |
|
|
|
Exercise |
|
Intrinsic |
|
Fair |
|
Contractual |
| ||||
|
|
and SARs |
|
Exercise Price |
|
Price |
|
Value |
|
Value |
|
Life |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
At December 31, 2010 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Vested and exercisable |
|
710 |
|
$ |
16.00-26.83 |
|
$ |
22.03 |
|
$ |
2,007 |
|
$ |
4.91 |
|
4.15 |
|
Unvested |
|
273 |
|
21.03-26.83 |
|
22.85 |
|
552 |
|
5.36 |
|
7.72 |
| ||||
Total outstanding |
|
983 |
|
16.00-26.83 |
|
22.26 |
|
2,559 |
|
5.03 |
|
5.14 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Granted |
|
67 |
|
23.76-24.87 |
|
23.78 |
|
92 |
|
5.04 |
|
|
| ||||
Exercised |
|
(13 |
) |
16.00-18.62 |
|
16.39 |
|
103 |
|
3.31 |
|
|
| ||||
Forfeited |
|
(1 |
) |
22.14-24.07 |
|
23.45 |
|
1 |
|
5.15 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
At March 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Vested and exercisable |
|
791 |
|
16.00-26.83 |
|
22.30 |
|
2,452 |
|
5.00 |
|
4.28 |
| ||||
Unvested |
|
245 |
|
21.03-26.83 |
|
22.82 |
|
605 |
|
5.22 |
|
8.43 |
| ||||
Total outstanding |
|
1,036 |
|
16.00-26.83 |
|
22.42 |
|
$ |
3,057 |
|
5.05 |
|
5.26 |
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Vested during quarter |
|
95 |
|
21.03-26.83 |
|
23.58 |
|
$ |
182 |
|
5.48 |
|
|
| |||
Intrinsic value for stock options is defined as the amount by which the current market price of the underlying stock exceeds the exercise price.
In the first quarter of 2011, Bancorp granted 66,579 SARs at the weighted average current market price of $23.78 and a Black-Scholes fair value of $5.04. Also, in the first quarter of 2011, Bancorp granted 36,167 shares of restricted common stock at the current market price of $23.90.
(4) Loans
The composition of loans follows:
(In thousands) |
|
March 31, 2011 |
|
December 31, 2010 |
| ||
Commercial and industrial |
|
$ |
345,340 |
|
$ |
343,956 |
|
Construction and development |
|
158,559 |
|
159,482 |
| ||
Real estate mortgage: |
|
|
|
|
| ||
Commercial investment |
|
360,425 |
|
343,163 |
| ||
Owner occupied commercial |
|
334,899 |
|
336,032 |
| ||
1-4 family residential |
|
157,479 |
|
157,983 |
| ||
Home equity - first lien |
|
39,781 |
|
39,449 |
| ||
Home equity - junior lien |
|
85,870 |
|
91,813 |
| ||
Subtotal: Real estate mortgage |
|
978,454 |
|
968,440 |
| ||
Consumer |
|
35,433 |
|
36,547 |
| ||
|
|
|
|
|
| ||
Total Loans |
|
$ |
1,517,786 |
|
$ |
1,508,425 |
|
An analysis of the changes in the allowance for loan losses for the three months ended March 31, 2011 and 2010 follows (in thousands):
|
|
2011 |
|
2010 |
| ||
Beginning balance January 1, |
|
$ |
25,543 |
|
$ |
20,000 |
|
Provision for loan losses |
|
2,800 |
|
2,695 |
| ||
Loans charged off |
|
(1,585 |
) |
(1,077 |
) | ||
Recoveries |
|
198 |
|
193 |
| ||
Ending balance March 31, |
|
$ |
26,956 |
|
$ |
21,811 |
|
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2011 and December 31, 2010.
|
|
Type of Loan |
|
|
|
|
| ||||||||||||
|
|
Commercial |
|
Construction |
|
Real estate |
|
|
|
|
|
|
| ||||||
March 31, 2011 |
|
and industrial |
|
and development |
|
mortgage |
|
Consumer |
|
Unallocated |
|
Total |
| ||||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Allowance for credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Beginning balance December 31, 2010 |
|
$ |
2,796 |
|
$ |
3,630 |
|
$ |
12,272 |
|
$ |
623 |
|
$ |
6,222 |
|
25,543 |
| |
Charge-offs |
|
(700 |
) |
(600 |
) |
(140 |
) |
(145 |
) |
|
|
(1,585 |
) | ||||||
Recoveries |
|
6 |
|
|
|
100 |
|
92 |
|
|
|
198 |
| ||||||
Provision |
|
2,353 |
|
(14 |
) |
989 |
|
(63 |
) |
(465 |
) |
2,800 |
| ||||||
Ending balance March 31, 2011 |
|
$ |
4,455 |
|
$ |
3,016 |
|
$ |
13,221 |
|
$ |
507 |
|
$ |
5,757 |
|
$ |
26,956 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: individually evaluated for impairment |
|
$ |
680 |
|
$ |
|
|
$ |
1,944 |
|
$ |
30 |
|
|
|
$ |
2,654 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: collectively evaluated for impairment |
|
$ |
3,775 |
|
$ |
3,016 |
|
$ |
11,277 |
|
$ |
477 |
|
$ |
5,757 |
|
$ |
24,302 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: loans acquired with deteriorated credit quality |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance |
|
$ |
345,340 |
|
$ |
158,559 |
|
$ |
978,454 |
|
$ |
35,433 |
|
|
|
$ |
1,517,786 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: individually evaluated for impairment |
|
$ |
1,681 |
|
$ |
700 |
|
$ |
11,161 |
|
$ |
83 |
|
|
|
$ |
13,625 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: collectively evaluated for impairment |
|
$ |
343,659 |
|
$ |
157,859 |
|
$ |
967,293 |
|
$ |
35,350 |
|
|
|
$ |
1,504,161 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: loans acquired with deteriorated credit quality |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
$ |
|
|
|
|
Type of Loan |
|
|
|
|
| ||||||||||||
|
|
Commercial |
|
Construction |
|
Real estate |
|
|
|
|
|
|
| ||||||
December 31, 2010 |
|
and industrial |
|
and development |
|
mortgage |
|
Consumer |
|
Unallocated |
|
Total |
| ||||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Allowance for credit losses |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Beginning balance December 31, 2009 |
|
$ |
4,091 |
|
$ |
1,518 |
|
$ |
6,513 |
|
$ |
947 |
|
$ |
6,931 |
|
20,000 |
| |
Charge-offs |
|
(1,418 |
) |
(2,211 |
) |
(2,450 |
) |
(687 |
) |
|
|
(6,766 |
) | ||||||
Recoveries |
|
115 |
|
26 |
|
163 |
|
536 |
|
|
|
840 |
| ||||||
Provision |
|
8 |
|
2,947 |
|
8,046 |
|
(173 |
) |
641 |
|
11,469 |
| ||||||
Ending balance December 31, 2010 |
|
$ |
2,796 |
|
$ |
2,280 |
|
$ |
12,272 |
|
$ |
623 |
|
$ |
7,572 |
|
$ |
25,543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: individually evaluated for impairment |
|
$ |
90 |
|
$ |
|
|
$ |
1,724 |
|
$ |
|
|
|
|
$ |
1,814 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: collectively evaluated for impairment |
|
$ |
2,706 |
|
$ |
2,280 |
|
$ |
10,548 |
|
$ |
623 |
|
$ |
7,572 |
|
$ |
23,729 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: loans acquired with deteriorated credit quality |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance |
|
$ |
343,956 |
|
$ |
159,482 |
|
$ |
968,440 |
|
$ |
36,547 |
|
|
|
$ |
1,508,425 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: individually evaluated for impairment |
|
$ |
520 |
|
$ |
700 |
|
$ |
15,955 |
|
$ |
95 |
|
|
|
$ |
17,270 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: collectively evaluated for impairment |
|
$ |
343,436 |
|
$ |
158,782 |
|
$ |
952,485 |
|
$ |
36,452 |
|
|
|
$ |
1,491,155 |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Balance: loans acquired with deteriorated credit quality |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
$ |
|
|
Information regarding impaired loans follows (in thousands):
|
|
March 31, 2011 |
|
December 31, 2010 |
| ||
Principal balance of impaired loans |
|
$ |
13,625 |
|
$ |
17,270 |
|
Impaired loans with a valuation allowance |
|
9,634 |
|
7,335 |
| ||
Amount of valuation allowance |
|
2,654 |
|
1,814 |
| ||
Impaired loans with no valuation allowance |
|
3,991 |
|
9,935 |
| ||
Average balance of impaired loans for the period |
|
15,448 |
|
13,212 |
| ||
Management uses the following classes of loans when assessing and monitoring the risk and performance of the loan portfolio:
· Commercial and industrial
· Real estate mortgage
· Construction and development
· Consumer
The following table presents loans individually evaluated for impairment as of March 31, 2011 and December 31, 2010.
|
|
|
|
Unpaid |
|
|
| |||
|
|
Recorded |
|
principal |
|
Related |
| |||
March 31, 2011 |
|
investment |
|
balance |
|
allowance |
| |||
(in thousands) |
|
|
|
|
|
|
| |||
Loans with no related allowance recorded |
|
|
|
|
|
|
| |||
Commercial and industrial |
|
$ |
76 |
|
$ |
1,445 |
|
|
| |
Real estate mortgage |
|
3,182 |
|
4,359 |
|
|
| |||
Construction and development |
|
700 |
|
700 |
|
|
| |||
Consumer |
|
33 |
|
78 |
|
|
| |||
|
|
|
|
|
|
|
| |||
Loans with an allowance recorded |
|
|
|
|
|
|
| |||
Commercial and industrial |
|
$ |
1,605 |
|
$ |
2,227 |
|
$ |
680 |
|
Real estate mortgage |
|
7,979 |
|
8,220 |
|
1,944 |
| |||
Construction and development |
|
|
|
|
|
|
| |||
Consumer |
|
50 |
|
50 |
|
30 |
| |||
|
|
|
|
|
|
|
| |||
Total |
|
|
|
|
|
|
| |||
Commercial and industrial |
|
$ |
1,681 |
|
$ |
3,672 |
|
$ |
680 |
|
Real estate mortgage |
|
$ |
11,161 |
|
$ |
12,579 |
|
$ |
1,944 |
|
Construction and development |
|
$ |
700 |
|
$ |
700 |
|
$ |
|
|
Consumer |
|
$ |
83 |
|
$ |
128 |
|
$ |
30 |
|
|
|
|
|
Unpaid |
|
|
| |||
|
|
Recorded |
|
principal |
|
Related |
| |||
December 31, 2010 |
|
investment |
|
balance |
|
allowance |
| |||
(in thousands) |
|
|
|
|
|
|
| |||
Loans with no related allowance recorded |
|
|
|
|
|
|
| |||
Commercial and industrial |
|
$ |
420 |
|
$ |
1,982 |
|
|
| |
Real estate mortgage |
|
8,720 |
|
9,455 |
|
|
| |||
Construction and development |
|
700 |
|
700 |
|
|
| |||
Consumer |
|
95 |
|
140 |
|
|
| |||
|
|
|
|
|
|
|
| |||
Loans with an allowance recorded |
|
|
|
|
|
|
| |||
Commercial and industrial |
|
$ |
100 |
|
$ |
292 |
|
$ |
90 |
|
Real estate mortgage |
|
7,235 |
|
7,235 |
|
1,724 |
| |||
Construction and development |
|
|
|
|
|
|
| |||
Consumer |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
| |||
Total |
|
|
|
|
|
|
| |||
Commercial and industrial |
|
$ |
520 |
|
$ |
2,274 |
|
$ |
90 |
|
Real estate mortgage |
|
$ |
15,955 |
|
$ |
16,690 |
|
$ |
1,724 |
|
Construction and development |
|
$ |
700 |
|
$ |
700 |
|
$ |
|
|
Consumer |
|
$ |
95 |
|
$ |
140 |
|
$ |
|
|
Unpaid principal balance does not reflect partial charge-offs which may have occurred over the life of the loans.
Impaired loans include non-accrual loans and loans accounted for as troubled debt restructuring. Non-performing loans include the balance of impaired loans plus any loans over 90 days past due and still accruing interest.
The following table presents the recorded investment in non-accrual loans as of March 31, 2011 and December 31, 2010.
(In thousands) |
|
2011 |
|
2010 |
| ||
|
|
|
|
|
| ||
Commercial and industrial |
|
$ |
1,788 |
|
$ |
2,328 |
|
Construction and development |
|
2,243 |
|
4,589 |
| ||
Real estate mortgage |
|
6,696 |
|
7,194 |
| ||
Consumer |
|
20 |
|
277 |
| ||
|
|
|
|
|
| ||
Total |
|
$ |
10,747 |
|
$ |
14,388 |
|
Included in non-performing loan are loans accounted for as troubled debt restructuring totaling $2,878,000 at March 31, 2011 and $2,882,000 at December 31, 2010, which continue to accrue interest.
The following table presents the aging of the recorded investment in past due loans as of March 31, 2011 and December 31, 2010.
|
|
|
|
|
|
Greater |
|
|
|
|
|
|
|
Recorded |
| |||||||
|
|
|
|
|
|
than |
|
|
|
|
|
|
|
investment > |
| |||||||
|
|
30-59 days |
|
60-89 days |
|
90 days |
|
Total |
|
|
|
Total |
|
90 days and |
| |||||||
March 31, 2011 |
|
past due |
|
past due |
|
past due |
|
past due |
|
Current |
|
loans |
|
accruing |
| |||||||
(in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Commercial and industrial |
|
$ |
1,977 |
|
$ |
227 |
|
$ |
1,788 |
|
$ |
3,992 |
|
$ |
341,348 |
|
$ |
345,340 |
|
$ |
107 |
|
Real estate mortgage |
|
8,477 |
|
2,236 |
|
9,623 |
|
20,336 |
|
958,118 |
|
978,454 |
|
1,340 |
| |||||||
Construction and development |
|
|
|
|
|
700 |
|
700 |
|
157,859 |
|
158,559 |
|
|
| |||||||
Consumer |
|
134 |
|
55 |
|
94 |
|
283 |
|
35,150 |
|
35,433 |
|
11 |
| |||||||
Total |
|
$ |
10,588 |
|
$ |
2,518 |
|
$ |
12,205 |
|
$ |
25,311 |
|
$ |
1,492,475 |
|
$ |
1,517,786 |
|
$ |
1,458 |
|
|
|
|
|
|
|
Greater |
|
|
|
|
|
|
|
Recorded |
| |||||||
|
|
|
|
|