x
|
Annual report pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934 for the fiscal year ended December 31, 2012, or
|
o
|
Transition report pursuant to Section 13 or 15 (d) of Securities Exchange Act of 1934
|
California
|
91-2115369
|
|
(State or other jurisdiction of incorporation or organization) |
(IRS Employer ID Number)
|
975 El Camino Real, South San Francisco, California
|
94080
|
|
(Address of principal executive offices)
|
(Zip code)
|
Securities registered pursuant to Section 12(b) of the Act:
|
None
|
|
Securities registered pursuant to Section 12(g) of the Act:
|
||
Title of Class:
|
Common Stock, no par value
|
Large accelerated filer o | Accelerated filer o | Non-accelerated filer x |
Smaller reporting company o |
PAGE
|
|||||
3 | |||||
26 | |||||
32 | |||||
32 | |||||
33 | |||||
33 | |||||
34 | |||||
36 | |||||
37 | |||||
56 | |||||
58 | |||||
110 | |||||
110 | |||||
112 | |||||
112 | |||||
112 | |||||
112 | |||||
112 | |||||
112 | |||||
113 | |||||
113 | |||||
113 | |||||
113 | |||||
118 | |||||
Exhibit 23.1 – Consent of Independent Registered Public Accounting Firm | |||||
Exhibit 31 – Rule 13a-14(a)/15d-14(a) Certifications
|
|||||
Exhibit 32 – Section 1350 Certifications
|
·
|
Created expanded oversight of the accounting profession by creating a new independent public company oversight board to be monitored by the SEC.
|
·
|
Revised rules on auditor independence to restrict the nature of non-audit services provided to audit clients and to require such services to be pre-approved by the audit committee.
|
·
|
Created mandatory listing standards relating to audit committees, certifications of periodic reports by the CEO and CFO and it made issuer interference with an audit a crime.
|
·
|
Required enhanced financial disclosures, including periodic reviews for largest issuers and real time disclosure of material company information.
|
·
|
Enhanced criminal penalties for a broad array of white collar crimes and increased the statute of limitations time period for filing securities fraud lawsuits.
|
·
|
Required disclosure of whether a company has adopted a code of ethics that applies to the company’s principal executive officer, principal financial officer, principal accounting officer or controller, or persons performing similar functions, and disclosure of any amendments or waivers to such code of ethics.
|
·
|
Required disclosure of whether a company’s audit committee of its board of directors has a member of the audit committee who qualifies as an “audit committee financial expert.”
|
·
|
Created a prohibition on insider trading during pension plan black-out periods.
|
·
|
Mandated disclosure of off-balance sheet transactions.
|
·
|
Created a prohibition on personal loans to directors and officers.
|
·
|
Specified conditions related to the use of non-GAAP (generally accepted accounting principles) financial measures.
|
·
|
Created standards of professional conduct for attorneys, requiring attorneys having an attorney-client relationship with a company, among other matters, to report “up the ladder” to the audit committee, to another board committee or to the entire board of directors regarding certain material violations.
|
·
|
Created expedited filing requirements for Form 4 reports of changes in beneficial ownership of securities, reducing the filing deadline to within 2 business days of the date on which an obligation to report is triggered.
|
·
|
Created accelerated filing requirements for reports on Forms 10-K and 10-Q by public companies which qualify as “accelerated filers,” with a phased-in reduction of the filing deadline for Form 10-K and Form 10-Q.
|
·
|
Required disclosure concerning website access to reports on Forms 10-K, 10-Q and 8-K, and any amendments to those reports, by “accelerated filers” as soon as reasonably practicable after such reports and material are filed with or furnished to the SEC.
|
·
|
Created rules requiring national securities exchanges and national securities associations to prohibit the listing of any security whose issuer does not meet audit committee standards established pursuant to the Act.
|
·
|
The name of the company’s independent auditor and a description of services, if any, performed for a company during the previous two fiscal years and the period from the end of the most recent fiscal year to the date of filing;
|
·
|
The annual compensation paid to each director and the five most highly compensated non-director executive officers (including the CEO) during the most recent fiscal year, including all plan and non-plan compensation for all services rendered to a company as specified in Item 402 of Regulation S-K such as grants, awards or issuance of stock, stock options and similar equity-based compensation;
|
·
|
A description of any loans made to a director or executive officer at a “preferential” loan rate during the company’s two most recent fiscal years, including the amount and terms of the loans;
|
·
|
Whether any bankruptcy was filed by a company or any of its directors or executive officers within the previous 10 years;
|
·
|
Whether any director or executive officer of a company has been convicted of fraud during the previous 10 years; and
|
·
|
A description of any material pending legal proceedings other than ordinary routine litigation as specified in Item 103 of Regulation S-K and a description of such litigation where the company was found legally liable by a final judgment or order.
|
Bid Price of FNB Bancorp
|
Cash
|
||||||||||||
Common Stock
|
Dividends
|
||||||||||||
2011
|
High
|
Low
|
Declared (1)
|
||||||||||
First Quarter
|
$ | 14.00 | 9.85 | $ | 0.05 | ||||||||
Second Quarter
|
15.00 | 9.10 | 0.05 | ||||||||||
Third Quarter
|
13.45 | 9.01 | 0.06 | ||||||||||
Fourth Quarter
|
11.90 | 10.81 | 0.06 | ||||||||||
2012
|
|||||||||||||
First Quarter
|
$ | 14.45 | 11.90 | $ | 0.06 | ||||||||
Second Quarter
|
18.00 | 14.65 | 0.06 | ||||||||||
Third Quarter
|
17.40 | 16.15 | 0.07 | ||||||||||
Fourth Quarter
|
19.33 | 16.38 | 0.08 |
(1)
|
See Item 1, “Limitations on Dividends,” (following the “Additional Regulations”) in Item 1A sub section, for a description of the limitations applicable to the payment of dividends by the Company.
|
Period Ending | ||||||||||||||||||||||||
Index
|
12/31/07
|
12/31/08
|
12/31/09
|
12/31/10
|
12/31/11
|
12/31/12
|
||||||||||||||||||
FNB Bancorp
|
100.00 | 54.55 | 40.68 | 55.84 | 72.34 | 118.28 | ||||||||||||||||||
Russell 2000
|
100.00 | 66.21 | 84.20 | 106.82 | 102.36 | 119.09 | ||||||||||||||||||
SNL Bank Pink > $500M
|
100.00 | 72.56 | 62.04 | 65.54 | 64.43 | 71.06 |
Dollar amounts in thousands, except
|
At and for the years ended December 31, | |||||||||||||||||||
per share amounts and ratios
|
2012
|
2011
|
2010
|
2009
|
2008
|
|||||||||||||||
STATEMENT OF EARNINGS DATA
|
||||||||||||||||||||
Total interest income
|
$ | 33,523 | $ | 32,897 | $ | 34,428 | $ | 35,817 | $ | 39,427 | ||||||||||
Total interest expense
|
2,727 | 3,327 | 5,383 | 9,011 | 11,507 | |||||||||||||||
Net interest income
|
30,796 | 29,570 | 29,045 | 26,806 | 27,920 | |||||||||||||||
Provision for loan losses
|
1,833 | 1,750 | 1,854 | 4,596 | 3,045 | |||||||||||||||
Net interest income after
|
||||||||||||||||||||
provision for loan losses
|
28,963 | 27,820 | 27,191 | 22,210 | 24,875 | |||||||||||||||
Total noninterest income
|
9,224 | 5,079 | 4,574 | 5,387 | 5,045 | |||||||||||||||
Total noninterest expenses
|
27,739 | 27,074 | 26,873 | 27,585 | 25,346 | |||||||||||||||
Earnings before provision (benefit) for income taxes
|
10,448 | 5,825 | 4,892 | 12 | 4,574 | |||||||||||||||
Provision (benefit) for income taxes
|
1,645 | 1,568 | 1,227 | (581 | ) | 611 | ||||||||||||||
Net earnings
|
8,803 | 4,257 | 3,665 | 593 | 3,963 | |||||||||||||||
Dividends and discount accretion
|
||||||||||||||||||||
on preferred stock
|
658 | 800 | 853 | 632 |
—
|
|||||||||||||||
Net earnings (loss) available to common shareholders
|
$ | 8,145 | $ | 3,457 | $ | 2,812 | $ | (39 | ) | $ | 3,963 | |||||||||
PER SHARE DATA - see note (1)
|
||||||||||||||||||||
Net earnings per share:
|
||||||||||||||||||||
Basic
|
$ | 2.21 | $ | 0.94 | $ | 0.76 | $ | (0.01 | ) | $ | 1.06 | |||||||||
Diluted
|
$ | 2.17 | $ | 0.93 | $ | 0.76 | $ | (0.01 | ) | $ | 1.05 | |||||||||
Cash dividends per share
|
$ | 0.18 | $ | 0.15 | $ | 0.18 | $ | 0.25 | $ | 0.60 | ||||||||||
Weighted average shares outstanding:
|
||||||||||||||||||||
Basic
|
3,690,000 | 3,684,000 | 3,683,000 | 3,683,000 | 3,741,000 | |||||||||||||||
Diluted
|
3,754,000 | 3,704,000 | 3,683,000 | 3,704,000 | 3,764,000 | |||||||||||||||
Shares outstanding at period end
|
3,699,000 | 3,681,000 | 3,683,000 | 3,684,000 | 3,683,000 | |||||||||||||||
Book value per common share
|
$ | 22.37 | $ | 20.27 | $ | 18.62 | $ | 18.11 | $ | 18.50 | ||||||||||
BALANCE SHEET DATA
|
||||||||||||||||||||
Investment securities
|
234,945 | 187,664 | 126,189 | 97,188 | 99,221 | |||||||||||||||
Net loans
|
541,563 | 443,721 | 474,828 | 494,349 | 497,984 | |||||||||||||||
Allowance for loan losses
|
9,124 | 9,897 | 9,524 | 9,829 | 7,075 | |||||||||||||||
Total assets
|
875,340 | 715,641 | 714,639 | 708,309 | 660,957 | |||||||||||||||
Total deposits
|
768,352 | 621,778 | 628,440 | 598,964 | 500,910 | |||||||||||||||
Stockholders' equity
|
95,358 | 87,196 | 80,924 | 78,865 | 68,149 | |||||||||||||||
SELECTED PERFORMANCE DATA
|
||||||||||||||||||||
Return on average assets
|
1.03 | % | 0.48 | % | 0.39 | % | -0.01 | % | 0.60 | % | ||||||||||
Return on average equity
|
9.00 | % | 4.14 | % | 3.48 | % | -0.05 | % | 5.87 | % | ||||||||||
Net interest margin
|
4.54 | % | 4.88 | % | 4.80 | % | 4.47 | % | 4.75 | % | ||||||||||
Average loans as a percentage of
|
||||||||||||||||||||
average deposits
|
69.68 | % | 75.11 | % | 78.18 | % | 91.32 | % | 97.93 | % | ||||||||||
Average total stockholders' equity as
|
||||||||||||||||||||
a percentage of average total assets
|
11.40 | % | 11.62 | % | 11.07 | % | 11.31 | % | 10.25 | % | ||||||||||
Common dividend payout ratio
|
8.19 | % | 16.52 | % | 22.97 | % | n/a | 56.17 | % | |||||||||||
SELECTED ASSET QUALITY RATIOS
|
||||||||||||||||||||
Net loan charge-offs/ total loans
|
0.47 | % | 0.30 | % | 0.45 | % | 0.37 | % | 0.32 | % | ||||||||||
Allowance for loan losses/Total Loans
|
1.66 | % | 2.18 | % | 1.97 | % | 1.95 | % | 1.40 | % | ||||||||||
CAPITAL RATIOS
|
||||||||||||||||||||
Total risk-based capital
|
14.65 | % | 16.53 | % | 14.93 | % | 14.29 | % | 11.86 | % | ||||||||||
Tier 1 risk-based capital
|
13.40 | % | 15.27 | % | 13.67 | % | 13.04 | % | 10.67 | % | ||||||||||
Tier 1 leverage capital
|
9.75 | % | 11.21 | % | 10.52 | % | 10.77 | % | 9.70 | % |
September 21,
|
||||
(Dollars in thousands)
|
2012
|
|||
Assets acquired:
|
||||
Cash and due from banks
|
$ | (1,278 | ) | |
Investment securities, available for sale
|
13,387 | |||
Loans
|
103,194 | |||
Premises and equipment, net
|
12 | |||
Core deposit intangible
|
110 | |||
Other assets
|
2,504 | |||
Total assets acquired
|
$ | 117,929 | ||
Liabilities and capital assumed:
|
||||
Noninterest-bearing deposits
|
$ | 11,755 | ||
Interest-bearing deposits
|
95,914 | |||
Borrowings
|
6,097 | |||
Other liabilities
|
497 | |||
Total liabilities and capital assumed
|
$ | 114,263 |
TABLE 1
|
Net Interest Income and Average Balances | |||||||||||||||||||||||||||||||||||
Year ended December 31 | ||||||||||||||||||||||||||||||||||||
2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||||||
(Dollar amounts in thousands)
|
Interest
|
Average
|
Interest
|
Average
|
Interest
|
Average
|
||||||||||||||||||||||||||||||
Average
|
Income
|
Yield
|
Average
|
Income
|
Yield
|
Average
|
Income
|
Yield
|
||||||||||||||||||||||||||||
Balance
|
Expense
|
Cost
|
Balance
|
Expense
|
Cost
|
Balance
|
Expense
|
Cost
|
||||||||||||||||||||||||||||
INTEREST EARNING ASSETS
|
||||||||||||||||||||||||||||||||||||
Loans, gross (1) (2)
|
$ | 481,899 | $ | 28,942 | 6.01 | % | $ | 471,487 | $ | 29,320 | 6.22 | % | $ | 491,591 | $ | 31,386 | 6.38 | % | ||||||||||||||||||
Taxable securities (3)
|
138,629 | 2,541 | 1.83 | % | 95,075 | 1,910 | 2.01 | % | 86,765 | 1,811 | 2.09 | % | ||||||||||||||||||||||||
Nontaxable securities (3)
|
72,765 | 2,717 | 3.73 | % | 50,831 | 2,218 | 4.36 | % | 35,193 | 1,632 | 4.64 | % | ||||||||||||||||||||||||
Federal funds sold
|
27 |
—
|
n/a | 31 |
—
|
n/a | 4 |
—
|
n/a | |||||||||||||||||||||||||||
Total interest earning assets
|
693,320 | 34,200 | 4.93 | % | 617,424 | 33,448 | 5.42 | % | 613,553 | 34,829 | 5.68 | % | ||||||||||||||||||||||||
NONINTEREST EARNING ASSETS:
|
||||||||||||||||||||||||||||||||||||
Cash and due from banks
|
57,278 | 60,811 | 69,949 | |||||||||||||||||||||||||||||||||
Premises and equipment
|
12,939 | 13,494 | 12,096 | |||||||||||||||||||||||||||||||||
Other assets
|
30,176 | 27,792 | 33,711 | |||||||||||||||||||||||||||||||||
Total noninterest
|
||||||||||||||||||||||||||||||||||||
earning assets
|
100,393 | 102,097 | 115,756 | |||||||||||||||||||||||||||||||||
TOTAL ASSETS
|
$ | 793,713 | $ | 719,521 | $ | 729,309 | ||||||||||||||||||||||||||||||
INTEREST BEARING LIABILITIES:
|
||||||||||||||||||||||||||||||||||||
Deposits:
|
||||||||||||||||||||||||||||||||||||
Demand, interest bearing
|
$ | 67,708 | $ | 96 | 0.14 | % | $ | 61,136 | $ | 126 | 0.21 | % | $ | 61,397 | $ | 173 | 0.28 | % | ||||||||||||||||||
Money market
|
279,356 | 1,610 | 0.58 | % | 267,109 | 2,111 | 0.79 | % | 269,661 | 3,025 | 1.12 | % | ||||||||||||||||||||||||
Savings
|
54,611 | 109 | 0.20 | % | 47,059 | 109 | 0.23 | % | 44,075 | 111 | 0.25 | % | ||||||||||||||||||||||||
Time deposits
|
126,638 | 909 | 0.72 | % | 111,284 | 981 | 0.88 | % | 124,563 | 1,523 | 1.22 | % | ||||||||||||||||||||||||
Fed Home Loan Bank advances
|
548 | 3 | 0.55 | % |
—
|
—
|
n/a | 11,575 | 551 | 4.76 | % | |||||||||||||||||||||||||
Fed funds purchased
|
—
|
—
|
n/a |
—
|
—
|
n/a | 6 |
—
|
n/a | |||||||||||||||||||||||||||
Total interest bearing liabilities
|
528,861 | 2,727 | 0.52 | % | 486,588 | 3,327 | 0.68 | % | 511,277 | 5,383 | 1.05 | % | ||||||||||||||||||||||||
NONINTEREST BEARING LIABILITIES:
|
||||||||||||||||||||||||||||||||||||
Demand deposits
|
163,255 | 141,113 | 129,062 | |||||||||||||||||||||||||||||||||
Other liabilities
|
11,132 | 8,241 | 8,261 | |||||||||||||||||||||||||||||||||
Total noninterest bearing
|
||||||||||||||||||||||||||||||||||||
liabilities
|
174,387 | 149,354 | 137,323 | |||||||||||||||||||||||||||||||||
Total liabilities
|
703,248 | 635,942 | 648,600 | |||||||||||||||||||||||||||||||||
Stockholders' equity
|
90,465 | 83,579 | 80,709 | |||||||||||||||||||||||||||||||||
TOTAL LIABILITIES AND
|
||||||||||||||||||||||||||||||||||||
STOCKHOLDERS' EQUITY
|
$ | 793,713 | $ | 719,521 | $ | 729,309 | ||||||||||||||||||||||||||||||
NET INTEREST INCOME AND
|
||||||||||||||||||||||||||||||||||||
MARGIN ON TOTAL EARNING
|
||||||||||||||||||||||||||||||||||||
ASSETS (4)
|
$ | 31,473 | 4.54 | % | $ | 30,121 | 4.88 | % | $ | 29,446 | 4.80 | % |
(1)
|
Interest on non-accrual loans is recognized into income on a cash received basis if the loan has demonstrated performance and full collection is considered probable.
|
(2)
|
Amounts of interest earned include loan fees of $1,068,000, $1,071,000 and $1,075,000 for the years ended
December 31, 2012, 2011 and 2010, respectively.
|
(3)
|
Tax equivalent adjustments recorded at the statutory rate of 34% that are included in the nontaxable securities
portfolio are $677,000, $551,000, and $401,000 for the years ended December 31, 2012, 2011 and 2010, respectively, and were derived from nontaxable municipal interest income.
|
(4)
|
The net interest margin is computed by dividing net interest income by total average interest earning assets.
|
TABLE 3
|
Allocation of the Allowance for Loan Losses
|
|||||||||||||||||||||||||||||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||||||||||||||||||||||||||
2012 | 2011 | 2010 | 2009 | 2008 | ||||||||||||||||||||||||||||||||||||
Percent
|
Percent
|
Percent
|
Percent
|
Percent
|
||||||||||||||||||||||||||||||||||||
of loans
|
of loans
|
of loans
|
of loans
|
of loans
|
||||||||||||||||||||||||||||||||||||
in each
|
in each
|
in each
|
in each
|
in each
|
||||||||||||||||||||||||||||||||||||
category
|
category
|
category
|
category
|
category
|
||||||||||||||||||||||||||||||||||||
to total
|
to total
|
to total
|
to total
|
to total
|
||||||||||||||||||||||||||||||||||||
Amount
|
Loans
|
Amount
|
Loans
|
Amount
|
Loans
|
Amount
|
Loans
|
Amount
|
Loans
|
|||||||||||||||||||||||||||||||
Commercial
real estate
|
$ | 4,811 | 55.2 | % | $ | 4,745 | 56.8 | % | $ | 3,787 | 57.5 | % | $ | 4,168 | 54.3 | % | $ | 3,316 | 49.2 | % | ||||||||||||||||||||
Real estate
construction
|
857 | 3.5 | % | 1,171 | 6.2 | % | 1,999 | 5.7 | % | 3,110 | 9.4 | % | 1,388 | 13.0 | % | |||||||||||||||||||||||||
Real estate
multi family
|
− | 10.6 | % | 671 | 8.0 | % | 578 | 8.8 | % | 881 | 11.5 | % | 694 | 10.3 | % | |||||||||||||||||||||||||
Real estate
1 to 4 family
|
1,516 | 20.3 | % | 1,592 | 19.0 | % | 971 | 14.7 | % | 832 | 10.8 | % | 702 | 10.4 | % | |||||||||||||||||||||||||
Commercial &
industrial
|
1,876 | 10.1 | % | 1,618 | 9.5 | % | 2,102 | 12.7 | % | 809 | 13.5 | % | 932 | 16.5 | % | |||||||||||||||||||||||||
Consumer loans
|
64 | 0.3 | % | 100 | 0.5 | % | 87 | 0.6 | % | 29 | 0.5 | % | 43 | 0.6 | % | |||||||||||||||||||||||||
Total
|
$ | 9,124 | 100.0 | % | $ | 9,897 | 100.0 | % | $ | 9,524 | 100.0 | % | $ | 9,829 | 100.0 | % | $ | 7,075 | 100.0 | % |
TABLE 4
|
Allowance for Loan Losses | |||||||||||||||||||
Historical Analysis | ||||||||||||||||||||
(Dollar amounts in thousands)
|
For the year ended December 31, | |||||||||||||||||||
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
Balance at Beginning of Period
|
$ | 9,897 | $ | 9,524 | $ | 9,829 | $ | 7,075 | $ | 5,638 | ||||||||||
Provision for Loan Losses
|
1,833 | 1,750 | 1,854 | 4,596 | 3,045 | |||||||||||||||
Charge-offs:
|
||||||||||||||||||||
Real Estate
|
(1,216 | ) | (721 | ) | (1,376 | ) | (1,471 | ) | (493 | ) | ||||||||||
Commercial
|
(1,705 | ) | (651 | ) | (812 | ) | (390 | ) | (1,284 | ) | ||||||||||
Consumer
|
(11 | ) | (74 | ) | (34 | ) | (60 | ) | (11 | ) | ||||||||||
Total
|
(2,932 | ) | (1,446 | ) | (2,222 | ) | (1,921 | ) | (1,788 | ) | ||||||||||
Recoveries:
|
||||||||||||||||||||
Real Estate
|
182 | 41 | 50 | 61 | 36 | |||||||||||||||
Commercial
|
124 | 27 | 6 | 18 | 144 | |||||||||||||||
Consumer
|
21 | 1 | 7 |
—
|
—
|
|||||||||||||||
Total
|
327 | 69 | 63 | 79 | 180 | |||||||||||||||
Net Charge-offs
|
(2,605 | ) | (1,377 | ) | (2,159 | ) | (1,842 | ) | (1,608 | ) | ||||||||||
Balance at End of Period
|
$ | 9,125 | $ | 9,897 | $ | 9,524 | $ | 9,829 | $ | 7,075 | ||||||||||
Percentages
|
||||||||||||||||||||
Allowance for loan losses/total loans
|
1.66 | % | 2.18 | % | 1.97 | % | 1.95 | % | 1.40 | % | ||||||||||
Net charge-offs/real estate loans
|
0.22 | % | 0.18 | % | 0.35 | % | 0.38 | % | 0.14 | % | ||||||||||
Net charge-offs/commercial loans
|
2.81 | % | 1.45 | % | 1.31 | % | 0.55 | % | 1.37 | % | ||||||||||
Net charge-offs/consumer loans
|
-0.55 | % | 3.13 | % | 1.00 | % | 2.25 | % | 0.35 | % | ||||||||||
Net charge-offs/total loans
|
0.47 | % | 0.30 | % | 0.45 | % | 0.37 | % | 0.32 | % | ||||||||||
Allowance for loan losses/non-
|
||||||||||||||||||||
performing loans
|
76.91 | % | 51.82 | % | 71.72 | % | 38.41 | % | 50.17 | % |
TABLE 5
|
Analysis of Nonperforming Assets | |||||||||||||||||||
(Dollar amounts in thousands)
|
December 31 | |||||||||||||||||||
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||
Accruing loans 90 days or more
|
$ |
─
|
$ |
—
|
$ |
—
|
$ |
—
|
$ |
—
|
||||||||||
Nonaccrual loans
|
12,474 | 19,098 | 16,712 | 25,592 | 14,102 | |||||||||||||||
Other real estate owned
|
6,650 | 2,747 | 6,680 | 7,320 | 3,557 | |||||||||||||||
Total
|
$ | 19,124 | $ | 21,845 | $ | 23,392 | $ | 32,912 | $ | 17,659 |
TABLE 6
|
Noninterest Income
|
Variance
|
Variance
|
|||||||||||||||||||||||||
Years ended December 31, |
2012 vs. 2011
|
2011 vs. 2010
|
||||||||||||||||||||||||||
(Dollar amounts in thousands)
|
2012
|
2011
|
2010
|
Amount
|
Percent
|
Amount
|
Percent
|
|||||||||||||||||||||
Service charges
|
$ | 2,903 | $ | 3,107 | $ | 2,703 | $ | (204 | ) | -6.6 | % | $ | 404 | 14.9 | % | |||||||||||||
Bargain purchase gain
|
3,666 | — | — | 3,666 | n/a | — | 0.0 | % | ||||||||||||||||||||
Credit card fees
|
437 | 701 | 649 | (264 | ) | -37.7 | % | 52 | 8.0 | % | ||||||||||||||||||
Gain on available-for-sale securities
|
958 | 479 | 619 | 479 | 100.0 | % | (140 | ) | -22.6 | % | ||||||||||||||||||
Bank owned life insurance policy earnings
|
769 | 325 | 329 | 444 | 136.6 | % | (4 | ) | -1.2 | % | ||||||||||||||||||
Other income
|
491 | 467 | 274 | 24 | 5.1 | % | 193 | 70.4 | % | |||||||||||||||||||
Total noninterest income
|
$ | 9,224 | $ | 5,079 | $ | 4,574 | $ | 4,145 | 81.6 | % | $ | 505 | 11.0 | % |
TABLE 7
|
Noninterest Expenses | |||||||||||||||||||||||||||
Variance
|
Variance
|
|||||||||||||||||||||||||||
(Dollar amounts in thousands)
|
Years ended December 31, |
2012 vs. 2011
|
2011 vs. 2010
|
|||||||||||||||||||||||||
2012
|
2011
|
2010
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||||||||||||
Salaries and employee benefits
|
$ | 15,432 | $ | 13,726 | $ | 13,603 | $ | 1,706 | 12.4 | % | $ | 123 | 0.9 | % | ||||||||||||||
Occupancy expense
|
2,608 | 2,331 | 2,036 | 277 | 11.9 | % | 295 | 14.5 | % | |||||||||||||||||||
Equipment expense
|
1,732 | 1,722 | 1,943 | 10 | 0.6 | % | (221 | ) | -11.4 | % | ||||||||||||||||||
Professional fees
|
1,585 | 1,668 | 1,341 | (83 | ) | -5.0 | % | 327 | 24.4 | % | ||||||||||||||||||
FDIC assessment
|
702 | 1,155 | 1,350 | (453 | ) | -39.2 | % | (195 | ) | -14.4 | % | |||||||||||||||||
Acquisition related expense
|
428 | — | — | 428 | n/a |
—
|
n/a | |||||||||||||||||||||
Telephone, postage, supplies
|
1,138 | 1,149 | 1,103 | (11 | ) | -1.0 | % | 46 | 4.2 | % | ||||||||||||||||||
Operating losses
|
77 | 571 | 82 | (494 | ) | -86.5 | % | 489 | 596.3 | % | ||||||||||||||||||
Advertising expense
|
343 | 570 | 411 | (227 | ) | -39.8 | % | 159 | 38.7 | % | ||||||||||||||||||
Bankcard expenses
|
442 | 658 | 589 | (216 | ) | -32.8 | % | 69 | 11.7 | % | ||||||||||||||||||
Data processing expense
|
571 | 560 | 518 | 11 | 2.0 | % | 42 | 8.1 | % | |||||||||||||||||||
Low income housing expense
|
294 | 278 | 278 | 16 | 5.8 | % |
—
|
n/a | ||||||||||||||||||||
Surety insurance
|
299 | 267 | 274 | 32 | 12.0 | % | (7 | ) | -2.6 | % | ||||||||||||||||||
Directors expense
|
252 | 216 | 216 | 36 | 16.7 | % |
—
|
n/a | ||||||||||||||||||||
Gain on sale of other
|
||||||||||||||||||||||||||||
real estate owned
|
(6 | ) | (66 | ) | (132 | ) | 60 | -90.9 | % | 66 | -50.0 | % | ||||||||||||||||
Loss on impairment of other
|
||||||||||||||||||||||||||||
real estate owned
|
53 | 543 | 957 | (490 | ) | -90.2 | % | (414 | ) | -43.3 | % | |||||||||||||||||
Other real estate owned expense
|
315 | 439 | 1,012 | (124 | ) | -28.2 | % | (573 | ) | -56.6 | % | |||||||||||||||||
Other
|
1,474 | 1,287 | 1,292 | 187 | 14.5 | % | (5 | ) | -0.4 | % | ||||||||||||||||||
Total noninterest expense
|
$ | 27,739 | $ | 27,074 | $ | 26,873 | $ | 665 | 2.5 | % | $ | 201 | 0.7 | % |
TABLE 8
|
Loan Portfolio
|
|||||||||||||||||||||||||||||
December 31
|
||||||||||||||||||||||||||||||
2012
|
2011
|
2010
|
2009
|
2008
|
||||||||||||||||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||||||||||||||||
Commercial real estate
|
$ | 303,860 | 55 | % | $ | 257,413 | 57 | % | $ | 278,866 | 56 | % | $ | 273,981 | 55 | % | $ | 248,323 | 49 | % | ||||||||||
Real estate construction
|
18,946 | 3 | % | 28,229 | 6 | % | 27,577 | 6 | % | 47,189 | 9 | % | 65,647 | 13 | % | |||||||||||||||
Real estate multi family
|
58,004 | 11 | % | 36,369 | 8 | % | 42,584 | 9 | % | 57,875 | 11 | % | 52,046 | 10 | % | |||||||||||||||
Real estate 1 to 4 family
|
112,719 | 20 | % | 86,322 | 19 | % | 71,463 | 15 | % | 54,674 | 11 | % | 52,642 | 10 | % | |||||||||||||||
Commercial & industrial
|
55,564 | 10 | % | 43,074 | 9 | % | 61,493 | 13 | % | 67,977 | 13 | % | 83,442 | 17 | % | |||||||||||||||
Consumer loans
|
1,824 | 0 | % | 2,335 | 1 | % | 2,689 | 1 | % | 2,661 | 1 | % | 3,136 | 1 | % | |||||||||||||||
Sub total
|
550,917 | 100 | % | 453,742 | 100 | % | 484,672 | 100 | % | 504,357 | 100 | % | 505,236 | 100 | % | |||||||||||||||
Net deferred loan fees
|
(230 | ) | 0 | % | (124 | ) | 0 | % | (320 | ) | 0 | % | (179 | ) | 0 | % | (177 | ) | 0 | % | ||||||||||
Total
|
$ | 550,687 | 100 | % | $ | 453,618 | 100 | % | $ | 484,352 | 100 | % | $ | 504,178 | 100 | % | $ | 505,059 | 100 | % |
TABLE 9
|
Maturing
|
|||||||||||||||
Maturing
|
After 1
|
Maturing
|
||||||||||||||
(Dollar amounts in thousands)
|
Within
|
But Within
|
After 5
|
|||||||||||||
1 Year
|
5 Years
|
Years
|
Total
|
|||||||||||||
Commercial real estate
|
$ | 51,465 | $ | 102,273 | $ | 150,122 | $ | 303,860 | ||||||||
Real estate construction
|
3,209 | 6,377 | 9,360 | 18,946 | ||||||||||||
Real estate multi family
|
9,824 | 19,523 | 28,657 | 58,004 | ||||||||||||
Real estate 1 to 4 family
|
19,091 | 37,939 | 55,689 | 112,719 | ||||||||||||
Commercial & industrial
|
9,410 | 18,702 | 27,452 | 55,564 | ||||||||||||
Consumer loans
|
308 | 614 | 902 | 1,824 | ||||||||||||
Sub total
|
93,307 | 185,428 | 272,182 | 550,917 | ||||||||||||
Net deferred loan fees
|
(39 | ) | (77 | ) | (114 | ) | (230 | ) | ||||||||
Total
|
$ | 93,268 | $ | 185,351 | $ | 272,068 | $ | 550,687 | ||||||||
With predetermined fixed interest rates
|
$ | 22,597 | $ | 44,906 | $ | 65,915 | $ | 133,418 | ||||||||
With floating interest rates
|
70,710 | 140,522 | 206,267 | 417,499 | ||||||||||||
Total
|
$ | 93,307 | $ | 185,428 | $ | 272,182 | $ | 550,917 |
TABLE 10
|
After
|
After
|
||||||||||||||||||||||||||||||||||||||||||
Due
|
1 Year
|
5 Years
|
Due
|
Maturity
|
||||||||||||||||||||||||||||||||||||||||
(Dollar amounts
|
In 1 Year
|
Through
|
Through
|
After
|
Fair
|
In
|
Average
|
|||||||||||||||||||||||||||||||||||||
in thousands)
|
Or Less
|
Yield
|
5 Years
|
Yield
|
10 Years
|
Yield
|
10 Years
|
Yield
|
Value
|
Years
|
Yield
|
|||||||||||||||||||||||||||||||||
U. S. Treasury
|
||||||||||||||||||||||||||||||||||||||||||||
securities
|
$ |
—
|
—
|
% | $ | 7,280 | 1.26 | % | $ |
—
|
—
|
% | $ |
—
|
—
|
% | $ | 7,280 | 1.89 | 1.26 | % | |||||||||||||||||||||||
U. S. Government
|
||||||||||||||||||||||||||||||||||||||||||||
Agencies
|
8,128 | 1.98 | % | 48,658 | 1.35 | % | 15,474 | 1.66 | % |
—
|
—
|
72,260 | 3.41 | 1.49 | % | |||||||||||||||||||||||||||||
Mortgage-backed
|
||||||||||||||||||||||||||||||||||||||||||||
securities
|
—
|
—
|
639 | 1.53 | % | 29,914 | 2.05 | % | 24,627 | 2.63 | % | 55,180 | 11.14 | 2.30 | % | |||||||||||||||||||||||||||||
States & Political
|
||||||||||||||||||||||||||||||||||||||||||||
Subdivisions
|
3,762 | 3.57 | % | 14,611 | 3.13 | % | 48,900 | 2.86 | % | 14,336 | 3.29 | % | 81,609 | 7.26 | 3.02 | % | ||||||||||||||||||||||||||||
Corporate Debt
|
—
|
—
|
17,428 | 2.77 | % | 1,188 | 2.10 | % |
—
|
—
|
18,616 | 2.88 | 2.72 | % | ||||||||||||||||||||||||||||||
Total
|
$ | 11,890 | 2.48 | % | $ | 88,616 | 1.91 | % | $ | 95,476 | 2.39 | % | $ | 38,963 | 2.87 | % | $ | 234,945 | 6.47 | 2.29 | % |
TABLE 11
|
Years Ended December 31,
|
|||||||||||||||||||||||
2012
|
2011
|
2010
|
||||||||||||||||||||||
(Dollar amounts in thousands)
|
Amortized
|
Fair
|
Amortized
|
Fair
|
Amortized
|
Fair
|
||||||||||||||||||
Cost
|
Value
|
Cost
|
Value
|
Cost
|
Value
|
|||||||||||||||||||
U. S. Treasury securities
|
$ | 7,145 | $ | 7,280 | $ | 12,371 | $ | 12,634 | $ | 12,440 | $ | 12,345 | ||||||||||||
U.S. Government Agencies
|
71,061 | 72,260 | 53,150 | 54,102 | 45,941 | 46,114 | ||||||||||||||||||
Mortgage-backed securities
|
53,934 | 55,180 | 32,606 | 33,435 | 18,564 | 19,068 | ||||||||||||||||||
States & Political Subdivisions
|
78,147 | 81,609 | 73,674 | 77,251 | 42,738 | 42,456 | ||||||||||||||||||
Corporate Debt
|
18,103 | 18,616 | 10,314 | 10,242 | 6,105 | 6,206 | ||||||||||||||||||
Total
|
$ | 228,390 | $ | 234,945 | $ | 182,115 | $ | 187,664 | $ | 125,788 | $ | 126,189 |
TABLE 12
|
Average Deposits and Average Rates paid for the period ending December 31,
|
|||||||||||||||||||||||||||||||||||
2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||||||
(Dollar amounts
|
Average
|
Average
|
% of total
|
Average
|
Average
|
% of total
|
Average
|
Average
|
% of total
|
|||||||||||||||||||||||||||
in thousands)
|
Balance
|
Rate
|
Deposits
|
Balance
|
Rate
|
Deposits
|
Balance
|
Rate
|
Deposits
|
|||||||||||||||||||||||||||
Interest-bearing demand
|
$ | 67,708 | 0.1 | % | 9.8 | $ | 61,136 | 0.2 | % | 9.7 | $ | 61,397 | 0.3 | % | 9.8 | |||||||||||||||||||||
Money market
|
279,356 | 0.6 | % | 40.4 | 267,109 | 0.8 | % | 42.6 | 269,661 | 1.1 | % | 42.9 | ||||||||||||||||||||||||
Savings
|
54,611 | 0.2 | % | 7.9 | 47,059 | 0.2 | % | 7.5 | 44,075 | 0.3 | % | 7.0 | ||||||||||||||||||||||||
Time deposits
|
||||||||||||||||||||||||||||||||||||
$100,000 or more
|
90,858 | 0.6 | % | 13.1 | 69,330 | 0.8 | % | 11.0 | 81,838 | 0.9 | % | 13.0 | ||||||||||||||||||||||||
Time deposits
|
||||||||||||||||||||||||||||||||||||
under $100,000
|
35,780 | 0.7 | % | 5.2 | 41,954 | 0.9 | % | 6.7 | 42,725 | 1.2 | % | 6.8 | ||||||||||||||||||||||||
Total interest bearing deposits
|
$ | 528,313 | 0.5 | % | 76.4 | $ | 486,588 | 0.7 | % | 77.5 | 499,696 | 1.0 | % | 79.5 | ||||||||||||||||||||||
Demand deposits
|
163,255 |
—
|
23.6 | 141,113 |
—
|
22.5 | 129,062 |
—
|
20.5 | |||||||||||||||||||||||||||
Total deposits
|
$ | 691,568 | 0.4 | % | 100.0 | $ | 627,701 | 0.5 | % | 100.0 | $ | 628,758 | 0.8 | % | 100.0 |
TABLE 13
|
Analysis of Time Deposits $100,000 or more at December 31, 2012
|
||||||||||||
(Dollar amounts in thousands)
|
|||||||||||||
Over Three
|
Over Six
|
Over
|
|||||||||||
Three Months
|
To Six
|
To Twelve
|
Twelve
|
||||||||||
Total Deposits $100,000 Or More
|
Or Less
|
Months
|
Months
|
Months
|
|||||||||
$ | 122,734 | $ | 37,974 | $ | 22,051 | $ | 39,608 | $ | 23,101 |
TABLE 14
|
Minimum
|
|||||||||
"Well Capitalized"
|
||||||||||
Regulatory Capital Ratios
|
2012
|
2011
|
2010
|
Requirements
|
||||||
Total Capital
|
14.56 | % | 16.44 | % | 14.85 | % ≥ | 10.00 | % | ||
Tier 1 Capital
|
13.31 | % | 15.18 | % | 13.60 | % ≥ | 6.00 | % | ||
Leverage ratios
|
9.68 | % | 11.15 | % | 10.46 | % ≥ | 5.00 | % |
TABLE 15
|
Payments Due by Period
|
|||||||||||||||||||
(Dollar amounts in thousands)
|
1 year
|
Over 1 to | Over 3 to |
Over
|
||||||||||||||||
Contractual Obligations
|
Total
|
or less
|
3 years
|
5 years
|
5 years
|
|||||||||||||||
Operating Leases
|
$ | 4,096 | $ | 708 | $ | 734 | $ | 770 | $ | 1,884 | ||||||||||
Salary Continuation Agreements
|
2,060 | 130 | 260 | 216 | 1,454 | |||||||||||||||
Total Contractual Cash Obligations
|
$ | 6,156 | $ | 838 | $ | 994 | $ | 986 | $ | 3,338 |
Amount of Commitment Expirations Per Period | ||||||||||||||||||||
Total
|
||||||||||||||||||||
(Dollar amounts in thousands)
|
Amounts
|
1 year
|
Over 1 to
|
Over 3 to
|
Over
|
|||||||||||||||
Other Commercial Commitments
|
Committed
|
or less
|
3 years
|
5 years
|
5 years
|
|||||||||||||||
Lines of Credit
|
$ | 62,616 | $ | 40,608 | $ | 11,750 | $ | 9,436 | $ | 822 | ||||||||||
Standby Letters of Credit
|
2,409 | 2,409 |
—
|
—
|
—
|
|||||||||||||||
Other Commercial Commitments
|
37,527 | 37,520 | 7 |
—
|
—
|
|||||||||||||||
Total Commercial Commitments
|
$ | 102,552 | $ | 80,537 | $ | 11,757 | $ | 9,436 | $ | 822 |
TABLE 16
|
Return on Equity and Assets | |||||||||||
(Key financial ratios are computed on average balances) | ||||||||||||
Year Ended December 31, | ||||||||||||
2012
|
2011
|
2010
|
||||||||||
Return on average assets
|
1.03% | 0.48% | 0.39% | |||||||||
Return on average equity
|
9.00% | 4.14% | 3.48% | |||||||||
Dividend payout ratio
|
8.19% | 16.52% | 22.97% | |||||||||
Average equity to assets ratio
|
11.40% | 11.62% | 11.07% |
TABLE 17
|
Market Risk in Securities | |||||||||||||||||||
(Dollar amounts in thousands)
|
Interest Rate Shock | |||||||||||||||||||
At December 31, 2012 | ||||||||||||||||||||
Available for Sale securities
|
||||||||||||||||||||
Rates Decline
|
Rates Increase
|
|||||||||||||||||||
Rate change
|
(2 | %) | (1 | %) |
Current
|
+1 | % | +2 | % | |||||||||||
Unrealized gain (loss)
|
$ | 24,420 | $ | 19,661 | $ | 6,556 | $ | 4,807 | $ | (3,864 | ) | |||||||||
Change from current
|
$ | 17,864 | $ | 13,105 | $ | (1,749 | ) | $ | (10,420 | ) |
Market Risk on Net Interest Income | ||||||||||||||||||||
(Dollar amounts in thousands)
|
At December 31, 2012 | |||||||||||||||||||
Rates Decline
|
Rates Increase
|
|||||||||||||||||||
Rate change
|
(2 | %) | (1 | %) |
Current
|
+1 | % | +2 | % | |||||||||||
Change in net interest income
|
$ | 31,541 | $ | 31,680 | $ | 30,796 | $ | 30,388 | $ | 30,309 | ||||||||||
Change from current
|
$ | 745 | $ | 884 | $ | (408 | ) | $ | (487 | ) |
INDEX TO FINANCIAL STATEMENTS
|
Page
|
|||
59 | ||||
60 | ||||
61 | ||||
Consolidated Statement of comprehensive Earnings for the years ended
December 31, 2012, 2011 and 2010
|
62 | |||
63 | ||||
64 | ||||
66 |
Assets | ||||||||
(Dollar amounts in thousands)
|
2012
|
2011
|
||||||
Cash and due from banks
|
$ | 27,861 | $ | 38,474 | ||||
Interest-bearing time deposits with financial Institutions | 13,216 |
—
|
||||||
Securities available-for-sale, at fair value
|
234,945 | 187,664 | ||||||
Loans, net of deferred loan fees and allowance for loan losses of
$9,124 and $9,897 on December 31, 2012 and December 31, 2011
|
541,563 | 443,721 | ||||||
Bank premises, equipment, and leasehold improvements, net
|
12,706 | 13,227 | ||||||
Bank owned life insurance
|
11,785 | 9,521 | ||||||
Other equity securities
|
5,464 | 4,608 | ||||||
Accrued interest receivable
|
3,760 | 3,614 | ||||||
Other real estate owned, net
|
6,650 | 2,747 | ||||||
Goodwill
|
1,841 | 1,841 | ||||||
Prepaid expenses
|
1,372 | 2,107 | ||||||
Other assets
|
14,177 | 8,117 | ||||||
Total assets
|
$ | 875,340 | $ | 715,641 | ||||
Liabilities & Stockholders' Equity | ||||||||
Deposits
|
||||||||
Demand, noninterest bearing
|
$ | 178,384 | $ | 139,382 | ||||
Demand, interest bearing
|
75,465 | 63,308 | ||||||
Savings and money market
|
343,437 | 310,237 | ||||||
Time
|
171,066 | 108,851 | ||||||
Total deposits
|
768,352 | 621,778 | ||||||
Federal Home Loan Bank advances
|
1,220 |
—
|
||||||
Accrued expenses and other liabilities
|
10,410 | 6,667 | ||||||
Total liabilities
|
779,982 | 628,445 | ||||||
Commitments and Contingencies (Note 12)
|
||||||||
Stockholders' equity
|
||||||||
Preferred stock - series C - no par value, authorized and outstanding
12,600 shares (liquidation preference of $1,000 per share)
|
12,600 | 12,600 | ||||||
Common stock, no par value, authorized 10,000,000 shares;
issued and outstanding 3,698,612 shares at December 31, 2012
and 3,681,000 shares at December 31, 2011
|
52,610 | 48,895 | ||||||
Retained earnings
|
26,280 | 22,427 | ||||||
Accumulated other comprehensive income, net of tax
|
3,868 | 3,274 | ||||||
Total stockholders' equity
|
95,358 | 87,196 | ||||||
Total liabilities and stockholders' equity
|
$ | 875,340 | $ | 715,641 |
2012
|
2011
|
2010
|
||||||||||
Interest income:
|
||||||||||||
Interest and fees on loans
|
$ | 28,942 | $ | 29,320 | $ | 31,386 | ||||||
Interest and dividends on taxable securities
|
2,541 | 1,910 | 1,811 | |||||||||
Interest on tax-exempt securities
|
2,040 | 1,667 | 1,231 | |||||||||
Total interest income
|
33,523 | 32,897 | 34,428 | |||||||||
Interest expense:
|
||||||||||||
Deposits
|
2,724 | 3,327 | 4,832 | |||||||||
Federal Home Loan Bank advances
|
3 |
—
|
551 | |||||||||
Total interest expense
|
2,727 | 3,327 | 5,383 | |||||||||
Net interest income
|
30,796 | 29,570 | 29,045 | |||||||||
Provision for loan losses
|
1,833 | 1,750 | 1,854 | |||||||||
Net interest income after provision for loan losses
|
28,963 | 27,820 | 27,191 | |||||||||
Noninterest income:
|
||||||||||||
Service charges
|
2,903 | 3,107 | 2,703 | |||||||||
Bargain purchase gain
|
3,666 |
—
|
—
|
|||||||||
Credit card fees
|
437 | 701 | 649 | |||||||||
Net gain on sale of available-for-sale securities
|
958 | 479 | 619 | |||||||||
Bank-owned life insurance policy earnings
|
769 | 325 | 329 | |||||||||
Other income
|
491 | 467 | 274 | |||||||||
Total noninterest income
|
9,224 | 5,079 | 4,574 | |||||||||
Noninterest expense:
|
||||||||||||
Salaries and employee benefits
|
15,432 | 13,726 | 13,603 | |||||||||
Occupancy expense
|
2,608 | 2,331 | 2,036 | |||||||||
Equipment expense
|
1,732 | 1,722 | 1,943 | |||||||||
Professional fees
|
1,585 | 1,668 | 1,341 | |||||||||
FDIC assessment
|
702 | 1,155 | 1,350 | |||||||||
Acquisition expense
|
428 |
—
|
—
|
|||||||||
Telephone, postage, supplies
|
1,138 | 1,149 | 1,103 | |||||||||
Operating losses
|
77 | 571 | 82 | |||||||||
Advertising expense
|
343 | 570 | 411 | |||||||||
Bankcard expense
|
442 | 658 | 589 | |||||||||
Data processing expense
|
571 | 560 | 518 | |||||||||
Low income housing expense
|
294 | 278 | 278 | |||||||||
Surety insurance
|
299 | 267 | 274 | |||||||||
Director expense
|
252 | 216 | 216 | |||||||||
Gain on sale of other real estate owned
|
(6 | ) | (66 | ) | (132 | ) | ||||||
Loss on impairment of other real estate owned
|
53 | 543 | 957 | |||||||||
Other real estate owned expense
|
315 | 439 | 1,012 | |||||||||
Other expense
|
1,474 | 1,287 | 1,292 | |||||||||
Total noninterest expense
|
27,739 | 27,074 | 26,873 | |||||||||
Earnings before provision for income taxes
|
10,448 | 5,825 | 4,892 | |||||||||
Provision (benefit) for income taxes
|
1,645 | 1,568 | 1,227 | |||||||||
Net earnings
|
8,803 | 4,257 | 3,665 | |||||||||
Dividends and discount accretion on preferred stock
|
658 | 800 | 853 | |||||||||
Net earnings available to common stockholders
|
$ | 8,145 | $ | 3,457 | $ | 2,812 | ||||||
Earnings per share data:
|
||||||||||||
Basic
|
$ | 2.21 | $ | 0.94 | $ | 0.76 | ||||||
Diluted
|
$ | 2.17 | $ | 0.93 | $ | 0.76 | ||||||
Weighted average shares outstanding:
|
||||||||||||
Basic
|
$ | 3,690 | $ | 3,684 | $ | 3,683 | ||||||
Diluted
|
$ | 3,754 | $ | 3,704 | $ | 3,683 |
(Dollar amounts in thousands)
|
Twelve months Three months ended | |||||||||||
December 31, | ||||||||||||
2012
|
2011
|
2010
|
||||||||||
Net earnings
|
$ | 8,803 | $ | 4,257 | 3,665 | |||||||
Unrealized holding gain on available-for-sale securities
net of tax
|
1,159 | 3,320 | (111 | ) | ||||||||
Reclassification adjustment for gains recognized on
available-for-sale securities sold, net of tax
|
(565 | ) | (283 | ) | (365 | ) | ||||||
Total comprehensive earnings
|
$ | 9,397 | $ | 7,294 | 3,189 |
Accumulated | ||||||||||||||||||||||||||||||||
other
|
||||||||||||||||||||||||||||||||
(Dollar amounts in thousands)
|
Preferred Stock |
compre-
|
||||||||||||||||||||||||||||||
Common stock
|
series
|
series
|
series
|
Retained
|
hensive
|
|||||||||||||||||||||||||||
Shares | Amount | A | B | C | earnings | earnings |
Total
|
|||||||||||||||||||||||||
Balance at December 31, 2009
|
3,179 | $ | 45,044 | $ | 11534 | $ | 629 | $ | − | $ | 20,945 | $ | 713 | $ | 78,865 | |||||||||||||||||
Net earnings
|
− | − | − | − | − | 3,665 | − | 3,665 | ||||||||||||||||||||||||
Total comprehensive earnings
|
(476 | ) | (476 | ) | ||||||||||||||||||||||||||||
Dividends and accretion on preferred stock | − | 213 | (14 | ) | − | (853 | ) | − | (654 | ) | ||||||||||||||||||||||
Dividends on common stock
|
(646 | ) | − | (646 | ) | |||||||||||||||||||||||||||
Stock dividend of 5%
|
159 | 1,351 | − | − | − | (1,351 | ) | − | − | |||||||||||||||||||||||
Stock options exercised
|
2 | − | − | 2 | ||||||||||||||||||||||||||||
Stock-based compensation expense | 168 | − | − | − | − | − | 168 | |||||||||||||||||||||||||
Balance at December 31, 2010
|
3,338 | 46,565 | 11,747 | 615 | − | 21,760 | 237 | 80,924 | ||||||||||||||||||||||||
Preferred stock issued
|
12,600 | 12,600 | ||||||||||||||||||||||||||||||
Redemption of preferred stock
|
(12,017 | ) | (600 | ) | 17 | (12,600 | ) | |||||||||||||||||||||||||
Net earnings
|
4,257 | 4,257 | ||||||||||||||||||||||||||||||
Total comprehensive earnings
|
3,037 | 3,037 | ||||||||||||||||||||||||||||||
Dividends and accretion on preferred stock | − | 270 | (15 | ) | − | (800 | ) | − | (545 | ) | ||||||||||||||||||||||
Dividends on common stock
|
− | − | − | − | (568 | ) | − | (568 | ) | |||||||||||||||||||||||
Cash in lieu of fractional shares | − | − | − | − | (2 | ) | − | (2 | ) | |||||||||||||||||||||||
Accrued dividend, not yet paid
|
− | − | − | − | (211 | ) | − | (211 | ) | |||||||||||||||||||||||
Stock dividend of 5%
|
167 | 2,026 | − | − | − | (2,026 | ) | − | − | |||||||||||||||||||||||
Stock options exercised
|
1 | 11 | − | − | − | − | − | 11 | ||||||||||||||||||||||||
Stock-based compensation expense | 293 | − | − | − | − | − | 293 | |||||||||||||||||||||||||
Balance at December 31, 2011
|
3,506 | 48,895 | − | − | 12,600 | 22,427 | 3,274 | 87,196 | ||||||||||||||||||||||||
Net earnings
|
8,803 | 8,803 | ||||||||||||||||||||||||||||||
Other comprehensive earnings: | ||||||||||||||||||||||||||||||||
Total comprehensive earnings
|
− | 594 | 594 | |||||||||||||||||||||||||||||
Dividends on preferred stock
|
− | − | − | (658 | ) | − | (658 | ) | ||||||||||||||||||||||||
Dividends on common stock
|
− | − | − | (667 | ) | − | (667 | ) | ||||||||||||||||||||||||
Cash in lieu of fractional shares | − | − | − | (5 | ) | − | (5 | ) | ||||||||||||||||||||||||
Accrued dividend, not yet paid
|
(296 | ) | ||||||||||||||||||||||||||||||
Stock dividend of 5%
|
176 | 3,324 | − | − | − | (3,324 | ) | − | − | |||||||||||||||||||||||
Stock options exercised
|
17 | 151 | − | − | − | − | − | 151 | ||||||||||||||||||||||||
Tax benefit-options exercised
|
30 | 30 | ||||||||||||||||||||||||||||||
Stock-based compensation expense | 210 | − | − | − | − | − | 210 | |||||||||||||||||||||||||
Balance at December 31, 2012
|
3,699 | $ | 52,610 | $ | − | $ | − | $ | 12,600 | $ | 26,280 | $ | 3,868 | $ | 95,654 |
2012
|
2011
|
2010
|
||||||||||
Cash flows from financing activities:
|
||||||||||||
Net increase in demand and savings deposits
|
60,284 | 9,887 | 31,399 | |||||||||
Net decrease in time deposits
|
(21,379 | ) | (16,549 | ) | (1,923 | ) | ||||||
Net increase (decrease) in FHLB borrowings
|
(4,877 | ) |
—
|
(25,000 | ) | |||||||
Cash dividends paid on common stock
|
(667 | ) | (568 | ) | (646 | ) | ||||||
Cash in lieu of franctional shares
|
(5 | ) | (3 | ) |
—
|
|||||||
Exercise of stock options
|
151 | 11 | 2 | |||||||||
Cash dividends paid of preferred stock series A and B
|
—
|
(545 | ) | (654 | ) | |||||||
Redemption of preferred stock series A and B
|
—
|
(12,600 | ) |
—
|
||||||||
Issuance of preferred stock series C
|
—
|
12,600 |
—
|
|||||||||
Cash dividends paid on preferred stock series C
|
(658 | ) |
—
|
—
|
||||||||
Net cash provided (used in) by financing activities
|
32,849 | (7,767 | ) | 3,178 | ||||||||
Net increase (decrease) in cash and cash equivalents
|
(10,613 | ) | (22,400 | ) | (1,979 | ) | ||||||
Cash and cash equivalents at beginning of year
|
38,474 | 60,874 | 62,853 | |||||||||
Cash and cash equivalents at end of year
|
$ | 27,861 | $ | 38,474 | $ | 60,874 | ||||||
Additional cash flow information:
|
||||||||||||
Interest paid
|
$ | 2,676 | $ | 3,345 | $ | 5,735 | ||||||
Income taxes paid
|
1,907 | 1,955 | 207 | |||||||||
Non-cash investing and financing activities:
|
||||||||||||
Accrued dividends
|
296 | 210 | 167 | |||||||||
Change in fair value of available-for-sale securities, net of tax effect
|
594 | 3,037 | (476 | ) | ||||||||
Loans transferred to other real estate owned
|
4,863 | 619 | 4,149 | |||||||||
Deemed dividends on preferred stock
|
—
|
255 | 199 | |||||||||
Acquisition:
|
||||||||||||
Assets acquired
|
117,929 |
—
|
—
|
|||||||||
Liabilities assumed
|
114,263 |
—
|
—
|
(a)
|
Basis of Presentation
The accounting and reporting policies of the Company and its wholly-owned subsidiary are in accordance with accounting principles generally accepted in the United States of America. All intercompany balances and transactions have been eliminated.
|
(b)
|
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, amounts due from banks, and federal funds sold. Generally, federal funds are sold for one-day periods. The cash equivalents are readily convertible to known amounts of cash and present insignificant risk of changes in value due to original maturity dates of 90 days or less. Included in cash and cash equivalents are restricted balances at the Federal Reserve Bank of San Francisco which relate to a minimum cash reserve requirement of approximately $1,461,000 and $778,000 at December 31, 2012 and 2011,
respectively.
|
(c)
|
Investment Securities
Investment securities consist of U.S. Treasury securities, U.S. agency securities, obligations of states and political subdivisions, obligations of U.S. corporations, mortgage-backed securities and other securities. At the time of purchase of a security, the Company designates the security as held-to-maturity or available-for-sale, based on its investment objectives, operational needs, and intent to hold. The Company classifies securities as held to maturity only if and when it has the positive intent and ability to hold the security to maturity. The Company does not
purchase securities with the intent to engage in trading activity. Held to maturity securities are recorded at amortized cost, adjusted for amortization of premiums or accretion of discounts. The Company did not have any investments in the held-to-maturity portfolio at December 31, 2012 or 2011.
|
|
Securities available-for-sale are recorded at fair value with unrealized holding gains or losses, net of the related tax effect, reported as a separate component of stockholders’ equity until realized.
An impairment charge would be recorded if the Company has the intent to sell a security that is currently in an unrealized loss position or where the Company may be required to sell a security that is currently in an unrealized loss position. A decline in the market value of any security available-for-sale or held-to-maturity below cost that is deemed other than temporary results in a charge to earnings and the corresponding establishment of a new cost basis for the security. Amortization of premiums and accretion of discounts on debt securities are included in interest income over the life of the related security held-to-maturity or available-for-sale using the effective interest
method. Dividend and interest income are recognized when earned. Realized gains and losses for securities classified as available-for-sale and held-to-maturity are included in earnings and are derived using the specific identification method for determining the cost of securities sold.
Investments with fair values that are less than amortized cost are considered impaired. Impairment may result from either a decline in the financial condition of the issuing entity or, in the case of fixed interest rate investments, from rising interest rates. At each consolidated financial statement date, management assesses each investment to determine if impaired investments are temporarily impaired or if the impairment is other than temporary. This assessment includes a determination of whether the Company intends to sell the security, or if it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis less any current-period credit
losses. For debt securities that are considered other than temporarily impaired and that the Company does not intend to sell and will not be required to sell prior to recovery of the amortized cost basis, the amount of impairment is separated into the amount that is credit related (credit loss component) and the amount due to all other factors. The credit loss component is recognized in earnings and is calculated as the difference between the security’s amortized cost basis and the present value of its expected future cash flows. The remaining difference between the security’s fair value and the present value of the future expected cash flows is deemed to be due to factors that are not credit related and is recognized in other comprehensive earnings.
|
(d)
|
Derivatives
All derivatives contracts are recognized as either assets or liabilities in the balance sheet and measured at fair value. The Company did not hold any derivative contracts at December 31, 2012 or 2011.
|
(e)
|
Loans
Loans are reported at the principal amount outstanding, net of deferred loan fees and the allowance for loan losses. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement, including scheduled interest payments. For a loan that has been restructured, the contractual terms of the loan agreement refer to the contractual terms specified by the original loan agreement, not the contractual terms specified by the restructuring
agreement. An impaired loan is measured based upon the present value of future cash flows discounted at the loan’s effective rate, the loan’s observable market price, or the fair value of collateral if the loan is collateral dependent. Interest on impaired loans is recognized on a cash basis. If the measurement of the impaired loan is less than the recorded investment in the loan, an impairment is recognized by a charge to the allowance for loan losses. An unearned discount on installment loans is recognized as income over the terms of the loans by the interest method. Interest on other loans is calculated by using the simple interest method on the daily balance of the principal amount outstanding.
Loan fees net of certain direct costs of origination, which represent an adjustment to interest yield, are deferred and amortized over the contractual term of the loan using the interest method.
Loans on which the accrual of interest has been discontinued are designated as nonaccrual loans. Accrual of interest on loans is discontinued either when reasonable doubt exists as to the full and timely collection of interest or principal when a loan becomes contractually past due by 90 days or more with respect to interest or principal. When a loan is placed on nonaccrual status, all interest previously accrued but not collected is reversed against current period interest income. Interest accruals are resumed on such loans only when they are brought fully current with
respect to interest and principal and when, in the judgment of management, the loans are estimated to be fully collectible as to both principal and interest.
A loan is considered impaired if, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due, according to the contractual terms of the loan agreement. Generally, the Company measures impaired loans based on the present value of expected future cash flows discounted at the historical effective interest rate, except that all collateral-dependent loans are measured for impairment based on the fair value of the collateral.
Restructured loans are loans on which concessions in terms have been granted because of the
borrowers’ financial difficulties. Interest is generally accrued on such loans in accordance with the new terms, once the borrower has demonstrated a history of at least six months repayment. A loan is considered to be a troubled debt restructuring when the Bank, for economic or legal reasons related to the debtor’s financial difficulties grants a concession to the debtor that makes it
easier for the debtor to make their required loan payments. The concession may take the form of a temporary reduction in the interest rate or monthly payment amount due or may extend the maturity date of the loan. Other financial concessions may be agreed to as conditions warrant.
|
|
Purchased Credit-Impaired Loans
|
|
We evaluated loans purchased in the Acquisition in accordance with accounting guidance in ASC 310-30 related to loans acquired with deteriorated credit quality. Acquired loans are considered credit-impaired if there is evidence of deterioration of credit quality since origination and it is probable, at the acquisition date, that we will be unable to collect all contractually required payments receivable. Management has determined certain loans purchased in the Acquisition to be PCI loans based on credit indicators such as nonaccrual status, past due status, loan risk grade, loan-to-value ratio, etc. Revolving credit agreements (e.g. home equity lines of credit and revolving commercial loans) are not
considered PCI loans as cash flows cannot be reasonably estimated.
For acquired loans not considered credit-impaired, the difference between the contractual amounts due (principal amount) and the fair value is accounted for subsequently through accretion. We elect to recognize discount accretion based on the acquired loan’s contractual cash flows using an effective interest rate method. The accretion is recognized through the net interest margin.
|
(f)
|
Allowance for Loan Losses
The allowance for loan losses is established through a provision for loan losses charged to expense. Loans are charged off against the allowance for loan losses when management believes that the collectability of the principal is unlikely. The allowance is an amount that management believes will be adequate to absorb probable losses inherent in existing loans, standby letters of credit, overdrafts, and commitments to extend credit based on evaluations of collectability and prior loss experience. The evaluations take into consideration such factors as changes in the nature
and volume of the portfolio, overall portfolio quality, loan concentrations, specific problem loans and current and anticipated economic conditions that may affect the borrowers’ ability to pay. While management uses these evaluations to determine the level of the allowance for loan losses, future provisions may be necessary based on changes in the factors used in the evaluations. Material estimates relating to the determination of the allowance for loan losses are particularly susceptible to significant change in the near term. Management believes that the allowance for loan losses is adequate as of December 31, 2012. While management uses available information to recognize losses on loans, future additions to the allowance may be necessary based on changes in economic conditions, and our borrowers’ ability to pay. In addition, the banking regulators, as an
integral part of its examination process, periodically review the Bank’s allowance for loan losses. The banking regulators may require the Bank to recognize additions to the allowance based on their judgment about information available to them at the time of their examination. Large groups of smaller balance loans are collectively evaluated for impairment.
|
(g)
|
Premises and Equipment
Premises and equipment are reported at cost less accumulated depreciation using the straight-line method over the estimated service lives of related assets ranging from 3 to 50 years. Leasehold improvements are amortized over the estimated lives of the respective leases or the service lives of the improvements, whichever is shorter.
|
(h)
|
Other Real Estate Owned
Real estate properties acquired through, or in lieu of, loan foreclosure are to be sold and are initially recorded at the lower of the carrying amount of the loan or fair value of the property at the date of foreclosure less selling costs. Subsequent to foreclosure, valuations are periodically performed, and any subsequent revisions in the estimate of fair value are reported as an adjustment to the carrying value of the real estate, provided the adjusted carrying amount does not exceed the original amount at foreclosure. Revenues and expenses from operations and changes
in the valuation allowance are included in other operating expenses. The Company may make loans to facilitate the sale of foreclosed real estate. Gains and losses on financed sales are recorded in accordance with the appropriate accounting standard, taking into account the buyer’s initial and continuing investment in the property, potential subordination and transfer of ownership.
|
(i)
|
Goodwill and Other Intangible Assets
Goodwill is recognized in a business acquisition transaction when the acquisition purchase price exceeds the fair market value of identified tangible and intangible assets and liabilities. Goodwill is subsequently evaluated for possible impairment at least annually. If impairment is determined to exist, it is recorded in the period it is identified. The Company evaluated goodwill at December 31, 2012, and found no impairment.
Other intangible assets consist of core deposit and customer intangible assets that are initially recorded at fair value and subsequently amortized over their estimated useful lives, usually no longer than a seven year period.
|
(j)
|
Cash Dividends
The Company’s ability to pay cash dividends is subject to restrictions set forth in the California General Corporation Law. Funds for payment of any cash dividends by the Company would be obtained from its investments as well as dividends and/or management fees from the Bank. The Bank’s ability to pay cash dividends is also subject to restrictions imposed under the National Bank Act and regulations promulgated by the Office of the Comptroller of the Currency.
|
(k)
|
Stock Dividend
On November 30, 2012, the Company announced that its Board of Directors had declared a five percent (5%) stock dividend which resulted in 177,000 shares, payable at the rate of one share of Common Stock for every twenty (20) shares of Common Stock owned. The stock dividend was paid on December 28, 2012, to stockholders of record on December 14, 2012. The earnings per share data for all periods presented has been adjusted for stock dividends, except for the Consolidated Statement of Changes in Stockholders’ Equity and Comprehensive Earnings, which shows
the historical rollforward of stock dividends declared.
|
(l)
|
Income Taxes
Deferred income taxes are determined using the asset and liability method. Under this method, the net deferred tax asset or liability is recognized for tax consequences of temporary differences by applying current tax rates to differences between the financial reporting and the tax basis of existing assets and liabilities. Deferred tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets or liabilities are expected to be realized or settled. A valuation allowance is established through
the provision for income taxes for any deferred tax assets where the utilization of the asset is in doubt. During 2012, the Company recorded an increase to the deferred tax asset valuation allowance of $79,000 for tax credit
carryforwards from the Bank’s investment in low income housing real estate partnerships. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes.
The Company had unrecognized tax benefits of $725,000 and $550,000 as of December 31, 2012 and 2011, respectively. These unrecognized tax benefits are related to income tax uncertainties surrounding the Bank’s Enterprise Zone net interest deduction. The Bank is currently being audited by the Franchise Tax Board for the years ended December 31, 2005 through 2008, and the outcome of these audits is uncertain.
The Company recognizes interest accrued and penalties related to unrecognized tax benefits in tax expense. During the years ended December 31, 2012 and 2011, the Company believes that any penalties and interest penalties that may exist are not material and the Company has not accrued for them.
At December 31, 2012, the Bank had a $1,701,000 investment in six partnerships, which own low-income affordable housing projects that generate tax benefits in the form of federal and state housing tax credits. As a limited partner investor in these partnerships, the Company receives tax benefits in the form of tax deductions from partnership operating losses and federal and state income tax credits. The federal and state income tax credits are earned over a 10-year period as a result of the investment properties meeting certain criteria and are subject to recapture for
noncompliance with such criteria over a 15-year period. The expected benefit resulting from the low-income housing tax credits is recognized in the period for which the tax benefit is recognized in the Company’s consolidated tax returns. These investments are accounted for using the historical cost method less depreciation and amortization and are recorded in other assets on the balance sheet. The Company recognizes tax credits as they are allocated and amortizes the initial cost of the investments over the period that tax credits are allocated to the Company.
There is no residual value for the investment at the end of the tax credit allocation period. Cash received from operations of the limited partnership or sale of the properties, if any, will be included in earnings when realized.
|
(m)
|
Earnings per Share
Basic earnings per share is computed by dividing net income by the weighted average common shares outstanding, adjusted for stock dividends and splits. Diluted earnings per share reflects potential dilution from outstanding stock options, using the treasury stock method. There were 271,655, 342,030, and 363,241 anti-dilutive shares in the years ended December 31, 2012, 2011 and 2010, respectively, which were not included in the calculation. Reconciliation of weighted average shares used in computing basic and diluted earnings (loss) per share is as
follows:
|
(Number of shares in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Weighted average common shares outstanding-used
in computing basic earnings per share
|
3,690 | 3,684 | 3,683 | |||||||||
Dilutive effect of stock options outstanding,
using the treasury stock method
|
64 | 20 |
—
|
|||||||||
Shares used in computing diluted earnings per share
|
3,754 | 3,704 | 3,683 |
(n)
|
Stock Option Plans
Measurement of the cost of stock options granted is based on the grant-date fair value of each stock option granted using the Black-Scholes valuation model. The cost is then amortized to expense on a straight-line basis over each option’s requisite service period. The amortized expense of the stock option’s fair value has been included in salaries and employee benefits expense for the three years ended December 31, 2012, 2011 and
2010. The expected term of options granted is derived from the output of the option valuation model and represents the period of time that options granted are expected to be outstanding. The risk-free rate for periods within the contractual life of the option is based
on the U. S. Treasury yield curve in effect at the time of the grant. The Company’s stock has limited liquidity and limited trading activity. Volatility was calculated using historical price changes on a monthly basis over the expected life of the option.
|
(o)
|
Fair Values of Financial Instruments
The accounting standards provide for a fair value measurement framework that quantifies fair value estimates by the level of pricing precision. The degree of judgment utilized in measuring the fair value of assets generally correlates to the level of pricing precision. Financial instruments rarely traded or not quoted will generally have a higher degree of judgment utilized in measuring fair value. Pricing precision is impacted by a number of factors including the type of asset or liability, the availability of the asset or liability, the market demand for the asset or liability, and other conditions that were considered at the time of the valuation.
In general, fair values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. In certain cases, the inputs used to measure fair value may fall into different levels of the fair
value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s 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.
|
(p)
|
Bank Owned Life Insurance
The Company purchased insurance on the lives of certain executives. The policies accumulate asset values to meet future liabilities including the payment of employee benefits such as the deferred compensation plan. Increases in the cash surrender value are recorded as other noninterest income in the consolidated statements of earnings.
|
(q)
|
Federal Home Loan Bank Borrowings
The Bank maintains a collateralized line of credit with the Federal Home Loan Bank (“FHLB”) of San Francisco. Under this line, the Bank may borrow on a short term or a long term (over one year) basis. FHLB advances are recorded and carried at their historical cost. FHLB advances are not transferable and may contain prepayment penalties. In addition to the collateral pledged, the Company is required to hold prescribed amounts of FHLB stock that vary with the usage of FHLB borrowings.
|
(r)
|
Reclassifications
Certain prior year information has been reclassified to conform to current year presentation. The reclassifications had no impact on consolidated net earnings or retained earnings.
|
(s)
|
Recent Accounting Pronouncements
In May 2011, the FASB issued ASU No. 2011-04
Fair Value Measurement (Topic 820) Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements
in U.S. GAAP and IFRSs.
The ASU improves the comparability of fair value measurements presented and disclosed in accordance with U.S. GAAP and IFRS. The amendments to this ASU provide explanations on how to measure fair value, but do not require any additional fair value measurements and do not establish valuation standards or affect valuation practices outside of financial reporting. The amendments clarify existing fair value measurements and
disclosure requirements to include: 1) application of the highest and best use and valuation premises concepts; 2) measuring fair value of an instrument classified in a reporting entity's shareholders' equity; and 3) disclosure requirements regarding quantitative information about unobservable inputs categorized within Level 3 of the fair value hierarchy. In addition, for assets and liabilities not recognized at fair value but disclosure is required, entities need to disclose the level in which the fair value measurement would be categorized within the fair value hierarchy. For public entities, ASU 2011-04 is effective during interim and annual periods beginning after December 15, 2011. We have adopted this ASU in the first quarter of 2012.
In June 2011, the FASB issued ASU No. 2011-05
Comprehensive Income (Topic 220)
Presentation of Comprehensive Income.
The ASU improves the comparability, consistency, and transparency of financial reporting and increases the prominence of items reported in other comprehensive income. The amendments to Topic 220, Comprehensive Income, require entities to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements.
|
Entities are no longer permitted to present components of other
comprehensive income as part of the statement of changes in stockholders' equity. Any adjustments for items that are reclassified from other comprehensive income to net income are to be presented on
the face of the entities' financial statement regardless of the method of presentation for comprehensive income. The amendments do not change items to be reported in comprehensive income or when an item of other comprehensive income must be reclassified to net income, nor do the amendments change the option to present the components of other comprehensive income either net of related tax effects or before related tax effects. We have adopted this ASU in the first quarter of 2012.
In December 2011, the Financial Accounting Standards Board ("FASB") issued Accounting Standards Update ("ASU") No. 2011-11
Balance Sheet (Topic 210) Disclosures about Offsetting Assets and Liabilities.
The ASU enhances disclosures in order to improve the comparability of offsetting (netting) assets and liabilities reported in accordance with U.S. generally accepted accounting principles ("GAAP") and International Financial Reporting Standards ("IFRS") by requiring entities to
disclose both gross information and net information about both instruments and transactions eligible for offset in the statements of condition and instruments and transactions subject to an agreement similar to a master netting arrangement. In January 2013, the FASB issued ASU No. 2013-01 Balance Sheet (Topic 210) Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities, which clarifies that ordinary trade receivables and receivables are not in the scope of ASU 2011-11. It further clarifies that the scope of ASU No.2011-11 applies to derivatives, repurchase agreements and reverse purchase agreements, and securities borrowing and securities lending transactions that are either offset in accordance with specific criteria contained in FASB Accounting Standards Codification® or subject to a master netting arrangement or similar agreement. Both ASU 2011-11 and ASU
2013-1 are effective for annual periods beginning on or after January 1, 2013, and interim periods within those annual periods. We do not expect that the adoption of these ASUs will have a significant impact on our financial condition or results of operations as it affects presentation only.
In December 2011, the FASB issued ASU No. 2011-12 Comprehensive Income (Topic 220) Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards, which supersedes certain pending paragraphs in ASU No. 2011-05 that pertain to how, when, and where reclassification adjustments are presented. ASU 2011-05 is effective for fiscal years, and interim periods beginning on or after December 15, 2011. In February 2013, the FASB issued ASU No. 2013-02, Comprehensive Income (Topic 220) Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. The ASU requires
entities to provide enhanced disclosures to present separately by component reclassifications out of accumulated other comprehensive income. An entity is required to disclose in the notes of the financial statements or parenthetically on the face of the financial statements the effect of significant items reclassified out of accumulated other comprehensive income on the respective line items of net income, but only if the item reclassified is required under U.S. GAAP to be reclassified to net income in its entirety. ASU 2013-02 is effective for fiscal years, and interim periods beginning on or after December 15, 2012 for public entities.
|
We do not expect the adoption of this ASU will have a significant impact on our financial condition or results of operations as it affects disclosure only.
In July, 2012, the FASB issued ASU 2012-02
"Intangibles-Goodwill and Other" - (Topic 350) "Testing Indefinite-Lived Intangible Assets for Impairment. "
In accordance with the amendments in this Update, an entity has the option first to assess qualitative factors to determine whether the existence of events and circumstances indicates that it is more likely than not that the indefinite-lived intangible asset is impaired. If, after assessing the totality of events and circumstances, an entity concludes that it is not more likely than not that the indefinite-lived intangible asset is
impaired, then the entity is not required to take further action. This amendment did not have a material impact when adopted.
|
Oceanic Bank
|
||||
Holding, Inc.
|
||||
(consolidated)
|
||||
September 21,
|
||||
2012
|
||||
Assets acquired:
|
||||
Cash and due from banks, net of cash paid
|
$ | (1,278 | ) | |
Investment securities, available for sale
|
13,387 | |||
Loans
|
103,194 | |||
Premises and equipment, net
|
12 | |||
Core deposit intangible
|
110 | |||
Other assets
|
2,504 | |||
Total assets acquired
|
$ | 117,929 | ||
Liabilities assumed:
|
||||
Noninterest-bearing deposits
|
$ | 11,755 | ||
Interest-bearing deposits
|
95,914 | |||
Borrowings
|
6,097 | |||
Other liabilities
|
497 | |||
Total liabilities assumed
|
$ | 114,263 | ||
Net assets acquired
|
$ | 3,666 |
Year Ended December 31,
|
||||||||
2012
|
2011
|
|||||||
(dollars in thousands) | ||||||||
Pro forma revenues (net interest income plus noninterest
income)
|
$ | 46,022 | $ | 45,388 | ||||
Pro forma net income available to common shareholders
|
$ | 9,993 | $ | 9,020 | ||||
Pro forma net income per share:
|
||||||||
Basic
|
$ | 2.71 | $ | 2.45 | ||||
Diluted
|
$ | 2.66 | $ | 2.43 |
(Dollar amounts in thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Carrying
|
||||||||||||
cost
|
gains
|
losses
|
value
|
|||||||||||||
December 31, 2012:
|
||||||||||||||||
U.S. Treasury securities
|
$ | 7,145 | $ | 135 | $ |
—
|
$ | 7,280 | ||||||||
Obligations of U.S.
government agencies
|
71,061 | 1,206 | (7 | ) | 72,260 | |||||||||||
Mortgage-backed securities
|
53,934 | 1,383 | (137 | ) | 55,180 | |||||||||||
Obligations of states
and political subdivisions
|
78,147 | 3,515 | (53 | ) | 81,609 | |||||||||||
Corporate debt
|
18,103 | 535 | (22 | ) | 18,616 | |||||||||||
$ | 228,390 | $ | 6,774 | $ | (219 | ) | $ | 234,945 | ||||||||
December 31, 2011:
|
||||||||||||||||
U.S. Treasury securities
|
$ | 12,371 | $ | 263 | $ |
—
|
$ | 12,634 | ||||||||
Obligations of U.S.
government agencies
|
53,150 | 964 | (12 | ) | 54,102 | |||||||||||
Mortgage-backed securities
|
32,606 | 838 | (9 | ) | 33,435 | |||||||||||
Obligations of states
and political subdivisions
|
73,674 | 3,592 | (15 | ) | 77,251 | |||||||||||
Corporate debt
|
10,314 | 102 | (174 | ) | 10,242 | |||||||||||
$ | 182,115 | $ | 5,759 | $ | (210 | ) | $ | 187,664 |
Total
|
< 12 Months
|
Total
|
12 Months or >
|
Total
|
Total
|
|||||||||||||||||||
December 31, 2012:
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
(Dollar amounts in thousands)
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
Obligations of U.S.
government agencies
|
4,093 | (7 | ) |
—
|
—
|
4,093 | (7 | ) | ||||||||||||||||
Mortgage-backed securities
|
8,580 | (137 | ) |
—
|
—
|
8,580 | (137 | ) | ||||||||||||||||
Obligations of states
and political subdivisions
|
8,492 | (53 | ) |
—
|
—
|
8,492 | (53 | ) | ||||||||||||||||
Corporate debt
|
—
|
—
|
478 | (22 | ) | 478 | (22 | ) | ||||||||||||||||
Total
|
$ | 21,165 | $ | (197 | ) | $ | 478 | $ | (22 | ) | $ | 21,643 | $ | (219 | ) |
Total
|
< 12 Months
|
Total
|
12 Months or >
|
Total
|
Total
|
|||||||||||||||||||
December 31, 2011:
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
||||||||||||||||||
(Dollar amounts in thousands)
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
||||||||||||||||||
Obligations of U.S.
government agencies
|
6,293 | (12 | ) |
—
|
—
|
6,293 | (12 | ) | ||||||||||||||||
Mortgage-backed securities
|
6,466 | (9 | ) |
—
|
—
|
6,466 | (9 | ) | ||||||||||||||||
Obligations of states
and political subdivisions
|
2,744 | (15 | ) |
—
|
—
|
2,744 | (15 | ) | ||||||||||||||||
Corporate debt
|
5,554 | (173 | ) | 500 | (1 | ) | 6,054 | (174 | ) | |||||||||||||||
Total
|
$ | 21,057 | $ | (209 | ) | $ | 500 | $ | (1 | ) | $ | 21,557 | $ | (210 | ) |
(Dollar amounts in thousands)
|
Amortized
|
Carrying
|
||||||
Cost
|
Value
|
|||||||
Available-for-sale:
|
||||||||
Due in one year or less
|
$ | 11,776 | $ | 11,890 | ||||
Due after one through five years
|
86,407 | 88,616 | ||||||
Due after five years through ten years
|
92,723 | 95,476 | ||||||
Due after ten years
|
37,484 | 38,963 | ||||||
$ | 228,390 | $ | 234,945 |
FNB
|
Balance
|
Balance
|
||||||||||||||||||
Bancorp
|
December 31
|
December 31,
|
||||||||||||||||||
(Dollar amounts in thousands)
|
Originated
|
PNCI
|
PCI
|
2012
|
2011
|
|||||||||||||||
Commercial real estate
|
$ | 254,449 | $ | 48,009 | $ | 1,402 | $ | 303,860 | $ | 257,413 | ||||||||||
Real estate construction
|
14,866 | 3,594 | 486 | 18,946 | 28,229 | |||||||||||||||
Real estate multi-family
|
39,176 | 18,828 | − | 58,004 | 36,369 | |||||||||||||||
Real estate 1 to 4 family
|
97,329 | 15,390 | − | 112,719 | 86,322 | |||||||||||||||
Commercial & industrial
|
42,847 | 12,717 | − | 55,564 | 43,074 | |||||||||||||||
Consumer loans
|
1,824 | − | − | 1,824 | 2,335 | |||||||||||||||
Gross loans
|
450,491 | 98,538 | 1,888 | 550,917 | 453,742 | |||||||||||||||
Net deferred loan fees
|
(230 | ) | − | − | (230 | ) | (124 | ) | ||||||||||||
Allowance for loan losses
|
(9,124 | ) | − | − | (9,124 | ) | (9,897 | ) | ||||||||||||
Net loans
|
$ | 441,137 | $ | 98,538 | $ | 1,888 | $ | 541,563 | $ | 443,721 |
Impaired Loans Originated
|
||||||||||||||||||||
At December 31, 2012
|
||||||||||||||||||||
Unpaid
|
Average
|
|||||||||||||||||||
(Dollar amounts in thousands)
|
Recorded
|
Principal
|
Related
|
Recorded
|
Income
|
|||||||||||||||
Investment
|
Balance
|
Allowance |
Investment
|
Recognized
|
||||||||||||||||
With no related allowance recorded
|
||||||||||||||||||||
Commercial & industrial
|
$ | 2,202 | $ | 2,338 | $ |
—
|
$ | 2,298 | $ | 120 | ||||||||||
Commercial real estate construction
|
—
|
—
|
—
|
6,187 | 333 | |||||||||||||||
Commercial real estate
|
7,238 | 7,804 |
—
|
1,097 | 59 | |||||||||||||||
Residential- 1 to 4 family
|
1,052 | 1,147 |
—
|
1,065 | 55 | |||||||||||||||
Total
|
10,492 | 11,289 |
—
|
10,647 | 567 | |||||||||||||||
With an allowance recorded
|
||||||||||||||||||||
Commercial & industrial
|
$ | 1,965 | $ | 2,427 | $ | 384 | $ | 2,328 | $ | 30 | ||||||||||
Commercial real estate construction
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Commercial real estate
|
5,433 | 5,433 | 415 | 5,685 | 240 | |||||||||||||||
Residential- 1 to 4 family
|
3,719 | 3,722 | 306 | 3,283 | 150 | |||||||||||||||
Total
|
11,117 | 11,582 | 1,105 | 11,296 | 420 | |||||||||||||||
Total
|
||||||||||||||||||||
Commercial & industrial
|
$ | 4,167 | $ | 4,765 | $ | 384 | $ | 4,626 | $ | 150 | ||||||||||
Commercial real estate construction
|
—
|
—
|
—
|
6,187 | 333 | |||||||||||||||
Commercial real estate
|
12,671 | 13,237 | 415 | 6,782 | 299 | |||||||||||||||
Residential - 1 to 4 family
|
4,771 | 4,869 | 306 | 4,348 | 205 | |||||||||||||||
Grand total
|
$ | 21,609 | $ | 22,871 | $ | 1,105 | $ | 21,943 | $ | 987 |
Impaired Loans-Purchased NCI
At December 31, 2012 |
||||||||||||||||||||
Recorded Investment
|
Unpaid Principal Balance
|
Related
Allowance
|
Average
Recorded
Investment
|
Income recognized
|
||||||||||||||||
With no related allowance recorded
|
||||||||||||||||||||
Commercial and industrial
|
$ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Commercial real estate construction
|
— | — | — | — | — | |||||||||||||||
Commercial real estate
|
3,428 | 3,776 | — | 3,777 | 27 | |||||||||||||||
Residential -1 to 4 family
|
— | — | — | — | — | |||||||||||||||
Total
|
3,428 | 3,776 | — | 3,777 | 27 | |||||||||||||||
With an allowance recorded
|
||||||||||||||||||||
Commercial and industrial
|
||||||||||||||||||||
Commercial real estate construction
|
$ | 681 | $ | 798 | $ | 232 | $ | 798 | $ | 4 | ||||||||||
Commercial real estate
|
— | — | — | — | — | |||||||||||||||
Residential -1 to 4 family
|
— | — | — | — | — | |||||||||||||||
Total
|
681 | 798 | 232 | 798 | 4 | |||||||||||||||
Total
|
||||||||||||||||||||
Commercial and industrial
|
$ | — | $ | — | $ | — | $ | — | $ | — | ||||||||||
Commercial real estate construction
|
681 | 798 | 232 | 798 | 4 | |||||||||||||||
Commercial real estate
|
3,428 | 3,776 | — | 3,777 | 27 | |||||||||||||||
Residential -1 to 4 family
|
— | — | — | — | — | |||||||||||||||
Grand total
|
$ | 4,109 | $ | 4,574 | $ | 232 | $ | 4,575 | $ | 31 |
Impaired Loans
|
||||||||||||||||||||
For the Year Ended December 31, 2011
|
||||||||||||||||||||
Unpaid
|
Average
|
|||||||||||||||||||
(Dollar amounts in thousands)
|
Recorded
|
Principal
|
Related
|
Recoded
|
Income
|
|||||||||||||||
Investment
|
Balance
|
Allowance |
Investment
|
Recognized
|
||||||||||||||||
With no related allowance recorded
|
||||||||||||||||||||
Commercial & industrial
|
$ | 2,926 | $ | 3,560 | $ |
—
|
$ | 4,074 | $ | 108 | ||||||||||
Commercial real estate construction
|
6,232 | 6,232 |
—
|
6266 | 314 | |||||||||||||||
Commercial real estate
|
3,269 | 3,835 |
—
|
3,546 | 130 | |||||||||||||||
Residential- 1 to 4 family
|
1,059 | 1,145 |
—
|
1,097 | 4 | |||||||||||||||
Total
|
13,486 | 14,772 |
—
|
14,983 | 556 | |||||||||||||||
With an allowance recorded
|
||||||||||||||||||||
Commercial & industrial
|
$ | 5,881 | $ | 5,896 | $ | 428 | $ | 3,905 | $ | 40 | ||||||||||
Commercial real estate construction
|
1,586 | 1,686 | 214 | 2,109 | 58 | |||||||||||||||
Commercial real estate
|
11,767 | 11,767 | 727 | 11,521 | 400 | |||||||||||||||
Residential- 1 to 4 family
|
2,254 | 2,262 | 200 | 2,009 | 89 | |||||||||||||||
Total
|
21,488 | 21,611 | 1,569 | 19,544 | 587 | |||||||||||||||
Total
|
||||||||||||||||||||
Commercial & industrial
|
$ | 8,807 | $ | 9,456 | $ | 428 | $ | 7,979 | $ | 148 | ||||||||||
Commercial real estate construction
|
7,818 | 7,918 | 214 | 8,375 | 372 | |||||||||||||||
Commercial real estate
|
15,036 | 15,602 | 727 | 15,067 | 530 | |||||||||||||||
Residential - 1 to 4 family
|
3,313 | 3,407 | 200 | 3,106 | 93 | |||||||||||||||
Grand total
|
$ | 34,974 | $ | 36,383 | $ | 1,569 | $ | 34,527 | $ | 1,143 |
December 31, 2012
|
December 31
|
|||||||
(Dollar amounts in thousands)
|
2012
|
2011
|
||||||
Outstanding balance
|
$ | 11,865 | $ | 19,098 | ||||
Weighted average rate
|
5.29 | % | 6.19 | % | ||||
Weighted average term to maturity
|
75 months
|
73 months
|
Loans on Nonaccrual Status as of | ||||||||
(Dollar amounts in thousands)
|
December 31,
|
December 31,
|
||||||
2012
|
2011
|
|||||||
Commercial & industrial
|
$ | 2,618 | $ | 7,019 | ||||
Real estate - construction
|
1,898 | 642 | ||||||
Commercial real estate
|
6,139 | 6,826 | ||||||
Real estate multi family
|
—
|
3,283 | ||||||
Real estate 1 to 4 family
|
1,210 | 1,328 | ||||||
Total
|
$ | 11,865 | $ | 19,098 |
Modifications
|
||||||||||||
For the Year Ended December 31, 2012
|
||||||||||||
Pre-
|
Post-
|
|||||||||||
Modification
|
Modification
|
|||||||||||
Outstanding
|
Outstanding
|
|||||||||||
Number of
|
Recorded
|
Recorded
|
||||||||||
Contracts
|
Investment
|
Investment
|
||||||||||
(Dollar amounts in thousands)
|
||||||||||||
Commercial & industrial
|
7 | $ | 2,723 | $ | 2,723 | |||||||
Real estate 1 to 4 family
|
3 | 1,446 | 1,446 | |||||||||
Commercial real estate
|
3 | 1,409 | 1,409 | |||||||||
Total
|
13 | $ | 5,578 | $ | 5,578 |
Modifications
|
||||||||||||
For the Year Ended December 31, 2011
|
||||||||||||
Pre-
|
Post-
|
|||||||||||
Modification
|
Modification
|
|||||||||||
Outstanding
|
Outstanding
|
|||||||||||
Number of
|
Recorded
|
Recorded
|
||||||||||
Contracts
|
Investment
|
Investment
|
||||||||||
(Dollar amounts in thousands)
|
||||||||||||
Commercial & industrial
|
2 | $ | 801 | $ | 801 | |||||||
Commercial real estate
|
3 | 8,025 | 8,025 | |||||||||
Total
|
5 | $ | 8,826 | $ | 8,826 |
(dollars in thousands)
|
December 31, 2012 | December 31, 2011 | ||||||||||||||||||||||
Non-
|
Non-
|
|||||||||||||||||||||||
Accrual
|
accrual
|
Total
|
Accrual
|
accrual
|
Total
|
|||||||||||||||||||
status
|
status
|
modifications
|
status
|
status
|
modifications
|
|||||||||||||||||||
Troubled debt restructurings:
|
||||||||||||||||||||||||
Commercial & industrial
|
$ | 1,216 | $ | 2,308 | $ | 3,524 | $ | 786 | $ | 15 | $ | 801 | ||||||||||||
Real estate 1 to 4 family
|
333 | 1,113 | 1,446 | - | - | - | ||||||||||||||||||
Commercial real estate
|
2,614 | 1,981 | 4,595 | 8,025 | - | 8,025 | ||||||||||||||||||
Total
|
$ | 4,163 | $ | 5,402 | $ | 9,565 | $ | 8,811 | $ | 15 | $ | 8,826 |
Age Analysis of Past Due Loans | ||||||||||||||||||||||||||||
As of December 31, 2012 | ||||||||||||||||||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||||||||||||||
|
|
30-59
Days
Past
Due
|
|
|
60-89
Days
Past
Due
|
|
|
Over
90
Days
|
|
|
Total
Past
Due
|
|
|
Current
|
|
|
Total
Loans
|
|
|
Recorded
Investment > 90 Days and Accruing |
|
|||||||
Commercial real estate
|
$ | 3,942 |
—
|
2,525 | 6,467 | 247,982 | 254,449 |
—
|
||||||||||||||||||||
Real estate construction
|
—
|
—
|
—
|
—
|
14,866 | 14,866 |
—
|
|||||||||||||||||||||
Real estate multi family
|
—
|
—
|
—
|
—
|
39,726 | 39,176 | ||||||||||||||||||||||
Real estate 1 to 4 family
|
806 | 168 | 1,210 | 2,184 | 95,145 | 97,329 |
—
|
|||||||||||||||||||||
Commercial & industrial
|
18 | 44 | 2,619 | 2,681 | 40,166 | 42,847 | ||||||||||||||||||||||
Consumer
|
—
|
—
|
—
|
—
|
1,824 | 1,824 |
—
|
|||||||||||||||||||||
Total | $ | 4,766 | $ | 212 | $ | 6,354 | $ | 11,332 | $ | 439,709 | $ | 450,491 | $ |
—
|
||||||||||||||
Purchased
|
||||||||||||||||||||||||||||
Not credit impaired
|
||||||||||||||||||||||||||||
Commercial real estate
|
$ | 690 |
$─
|
$ | 2,212 | $ | 2,902 | $ | 45,107 | $ | 48,009 | |||||||||||||||||
Real estate construction
|
—
|
—
|
1,411 | 1,411 | 2,183 | 3,594 | ||||||||||||||||||||||
Real estate multi-family
|
75 |
—
|
—
|
75 | 18,753 | 18,828 | ||||||||||||||||||||||
Real estate 1 to 4 family
|
—
|
119 |
—
|
119 | 15,271 | 15,390 | ||||||||||||||||||||||
Commercial & industrial
|
50 |
—
|
—
|
50 | 12,667 | 12,717 | ||||||||||||||||||||||
Total
|
$ | 815 | $ | 119 | $ | 3,623 | $ | 4,557 | $ | 93,981 | $ | 98,538 | ||||||||||||||||
Credit impaired
|
||||||||||||||||||||||||||||
Commercial real estate
|
$─
|
$─
|
$ | 1,402 | $ | 1,402 |
$─
|
$ | 1,402 | |||||||||||||||||||
Real estate construction
|
—
|
—
|
486 | 486 |
—
|
486 | ||||||||||||||||||||||
Real estate multi-family
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
Real estate 1 to 4 family
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
Commercial & industrial
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||
Total
|
$─
|
$─
|
$ | 1,888 | $ | 1,888 |
$─
|
$ | 1,888 |
Age Analysis of Past Due Loans | ||||||||||||||||||||||||||||
As of December 31, 2011 | ||||||||||||||||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||||||||||
|
|
30-59
Days
Past
Due
|
|
|
60-89
Days
Past
Due
|
|
|
Over
90
Days
|
|
|
Total
Past
Due
|
|
|
Current
|
|
|
Total
Loans
|
|
|
Recorded
Investment >
90 Days and
Accruing
|
|
|||||||
Commercial & industrial
|
$ | 247 | $ | 712 | $ | 232 | $ | 1,191 | $ | 41,883 | $ | 43,074 | $ |
—
|
||||||||||||||
Commercial real estate
|
1,618 |
—
|
6,826 | 8,444 | 248,969 | 257,413 |
—
|
|||||||||||||||||||||
Commercial real estate
- construction
|
549 |
—
|
|
527 | 1,076 | 27,153 | 28,229 |
—
|
||||||||||||||||||||
Real estate multi family
|
—
|
—
|
3,283 | 3,283 | 33,086 | 36,369 | ||||||||||||||||||||||
Residential
|
71 | 2,629 | 257 | 2,957 | 83,365 | 86,322 |
—
|
|||||||||||||||||||||
Consumer
|
—
|
—
|
—
|
—
|
2,335 | 2,335 |
—
|
|||||||||||||||||||||
Total | $ | 2,485 | $ | 3,341 | $ | 11,125 | $ | 16,951 | $ | 436,791 | $ | 453,742 | $ |
—
|
Credit Quality Indicators
|
||||||||||||||||||||
As of December 31, 2012
|
||||||||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||
Special
|
Sub-
|
Total
|
||||||||||||||||||
Pass
|
mention
|
standard
|
Doubtful
|
loans
|
||||||||||||||||
Commercial real estate
|
$ | 249,991 | $ | 2,372 | $ | 2,086 | $ |
—
|
$ | 254,449 | ||||||||||
Real estate construction
|
13,266 |
—
|
1,600 |
—
|
14,866 | |||||||||||||||
Real estate multi-family
|
39,176 |
—
|
—
|
—
|
39,176 | |||||||||||||||
Real estate 1 to 4 family
|
95,579 |
—
|
1,470 | 280 | 97,329 | |||||||||||||||
Commercial & industrial
|
39,446 |
—
|
2,564 | 837 | 42,847 | |||||||||||||||
Consumer loans
|
1,824 |
—
|
—
|
—
|
1,824 | |||||||||||||||
Totals
|
$ | 439,282 | $ | 2,372 | $ | 7,720 | $ | 1,117 | $ | 450,491 | ||||||||||
Purchased
|
||||||||||||||||||||
Not credit impaired
|
||||||||||||||||||||
Commercial real estate
|
$ | 30,600 | $ | 7,902 | $ | 9,507 | $ |
—
|
$ | 48,009 | ||||||||||
Real estate construction
|
—
|
39 | 3,555 |
—
|
3,594 | |||||||||||||||
Real estate multi-family
|
18,828 |
—
|
—
|
—
|
18,828 | |||||||||||||||
Real estate 1 to 4 family
|
14,850 |
—
|
540 |
—
|
15,390 | |||||||||||||||
Commercial & industrial
|
12,717 |
—
|
—
|
—
|
12,717 | |||||||||||||||
Total
|
$ | 76,995 | $ | 7,941 | $ | 13,602 | $ | - | $ | 98,538 | ||||||||||
Credit impaired | ||||||||||||||||||||
Commercial real estate | $ | 1,402 | ||||||||||||||||||
Real estate construction | 486 | |||||||||||||||||||
Real estate multi-family |
—
|
|||||||||||||||||||
Real estate 1 to 4 family |
—
|
|||||||||||||||||||
Commercial & industrial |
—
|
|||||||||||||||||||
Total
|
$ | 1,888 |
Credit Quality Indicators
|
||||||||||||||||||||
As of December 31, 2011
|
||||||||||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||||||
Special
|
Sub-
|
Total
|
||||||||||||||||||
Pass
|
mention
|
standard
|
Doubtful
|
loans
|
||||||||||||||||
Commercial & industrial
|
$ | 35,089 | $ |
—
|
$ | 7,720 | $ | 265 | $ | 43,074 | ||||||||||
Real estate construction
|
25,987 |
—
|
2,242 |
—
|
28,229 | |||||||||||||||
Commercial real estate
|
247,253 |
—
|
10,160 |
—
|
257,413 | |||||||||||||||
Real estate multi-family
|
33,085 |
—
|
3,284 |
—
|
36,369 | |||||||||||||||
Real estate 1 to 4 family
|
82,014 |
—
|
3,862 | 446 | 86,322 | |||||||||||||||
Consumer loans
|
2,335 |
—
|
—
|
—
|
2,335 | |||||||||||||||
Totals
|
$ | 425,763 | $ |
—
|
$ | 27,268 | $ | 711 | $ | 453,742 |
Allowance for Credit Losses
|
||||||||||||||||||||||||||||
For the Year Ended December 31, 2012
|
||||||||||||||||||||||||||||
(Dollar amounts in thousands)
|
||||||||||||||||||||||||||||
Real
|
Real
|
|||||||||||||||||||||||||||
Estate
|
Estate
|
|||||||||||||||||||||||||||
Commercial
|
Commercial
|
Real Estate
|
Multi
|
1 to
|
||||||||||||||||||||||||
Allowance for credit losses |
& industrial
|
Real estate
|
Construction
|
family
|
4 family
|
Consumer
|
Total
|
|||||||||||||||||||||
Beginning balance
|
$ | 1,618 | $ | 4,745 | $ | 1,171 | $ | 671 | $ | 1,592 | $ | 100 | $ | 9,897 | ||||||||||||||
Charge-offs
|
(1,706 | ) | (738 | ) | (54 | ) | (242 | ) | (182 | ) | (11 | ) | (2,933 | ) | ||||||||||||||
Recoveries
|
124 | 171 |
—
|
—
|
11 | 21 | 327 | |||||||||||||||||||||
Provision
|
1,839 | 634 | (260 | ) | (429 | ) | 95 | (46 | ) | 1,833 | ||||||||||||||||||
Ending balance
|
$ | 1,876 | $ | 4,812 | $ | 857 | $ |
—
|
$ | 1,516 | $ | 64 | $ | 9,124 | ||||||||||||||
|
||||||||||||||||||||||||||||
Ending balance: individually evaluated for
impairment
|
$ | 384 | $ | 415 | $ |
232
|
$ |
—
|
$ | 306 | $ |
—
|
$ | 1,337 | ||||||||||||||
Ending balance: collectively evaluated for
impairment
|
$ | 1,492 | $ | 4,397 | $ | 625 | $ |
—
|
$ | 1,210 | $ | 64 | $ | 7,788 |
Allowance for Credit Losses
|
||||||||||||||||||||||||||||
For the Year Ended December 31, 2011
|
||||||||||||||||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||||||||||
Real
|
Real
|
|||||||||||||||||||||||||||
Estate
|
Estate
|
|||||||||||||||||||||||||||
Commercial
|
Commercial
|
Real Estate
|
Multi
|
1 to
|
||||||||||||||||||||||||
Allowance for credit losses |
& industrial
|
Real Estate
|
Construction
|
family
|
4 family
|
Consumer
|
Total
|
|||||||||||||||||||||
Beginning balance
|
$ | 2,102 | $ | 3,787 | $ | 1,999 | 578 | $ | 971 | $ | 87 | $ | 9,524 | |||||||||||||||
Charge-offs
|
(651 | ) | (621 | ) | (100 | ) |
—
|
—
|
(74 | ) | (1,446 | ) | ||||||||||||||||
Recoveries
|
27 | 5 | 36 |
—
|
—
|
1 | 69 | |||||||||||||||||||||
Provision
|
140 | 1,574 | (764 | ) | 93 | 621 | 86 | 1,750 | ||||||||||||||||||||
Ending balance
|
$ | 1,618 | $ | 4,745 | $ | 1,171 | $ | 671 | $ | 1,592 | $ | 100 | 9,897 | |||||||||||||||
Ending balance: individually evaluated for
impairment
|
$ | 428 | $ | 530 | $ | 214 | $ | 197 | $ | 200 | $ |
—
|
1,569 | |||||||||||||||
Ending balance: collectively evaluated for
impairment
|
$ | 1,190 | $ | 4,215 | $ | 957 | $ | 474 | $ | 1,392 | $ | 100 | 8,328 |
Recorded Investment in Loans at December 31, 2012
|
||||||||||||||||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||||||||||
Real
|
Real
|
|||||||||||||||||||||||||||
Estate
|
Estate
|
|||||||||||||||||||||||||||
Commercial
|
Commercial
|
Real Estate
|
Multi
|
1 to
|
||||||||||||||||||||||||
& industrial
|
Real Estate
|
Construction
|
family
|
4 family
|
Consumer
|
Total
|
||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Ending balance
|
$ | 55,564 | $ | 303,860 | $ | 18,946 | $ | 58,004 | $ | 112,719 | $ | 1,824 | $ | 550,917 | ||||||||||||||
Ending balance: individually evaluated for
impairment
|
$ | 4,167 | $ | 16,099 | $ | 681 | $ | - | $ | 4,771 | $ |
—
|
$ | 25,718 | ||||||||||||||
Ending balance: collectively evaluated for
impairment
|
$ | 51,397 | $ | 287,761 | $ | 18,265 | $ | 58,004 | $ | 107,948 | $ | 1,824 | $ | 525,199 |
Recorded Investment in Loans at December 31, 2011
|
||||||||||||||||||||||||||||
(Dollar amounts in thousands) | ||||||||||||||||||||||||||||
Real
|
Real
|
|||||||||||||||||||||||||||
Estate
|
Estate
|
|||||||||||||||||||||||||||
Commercial
|
Commercial
|
Real Estate
|
Multi
|
1 to
|
||||||||||||||||||||||||
& industrial
|
Real Estate
|
Construction
|
family
|
4 family
|
Consumer
|
Total
|
||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Ending balance
|
$ | 43,074 | $ | 257,413 | $ | 28,229 | $ | 36,369 | $ | 86,322 | $ | 2,335 | 453,742 | |||||||||||||||
Ending balance: individually evaluated for
impairment
|
$ | 8,807 | $ | 11,753 | $ | 7,818 | $ | 3,283 | $ | 3,313 | $ |
—
|
34,974 | |||||||||||||||
Ending balance: collectively evaluated for
impairment
|
$ | 34,267 | $ | 245,660 | $ | 20,411 | $ | 33,086 | $ | 83,009 | $ | 2,335 | 418,768 |
Year ended December 31,
|
||||||||||||
(Dollar amounts in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Beginning balance, net
|
$ | 2,747 | $ | 6,680 | $ | 7,320 | ||||||
Additions/trasnsfers from loans
|
4,863 | 622 | 4,617 | |||||||||
Disposition/sales
|
(932 | ) | (4,012 | ) | (4,933 | ) | ||||||
Valuation adjustments
|
(28 | ) | (543 | ) | (324 | ) | ||||||
Ending balance, net
|
$ | 6,650 | $ | 2,747 | $ | 6,680 | ||||||
Ending valuation allowance
|
$ | (1,965 | ) | $ | (2,041 | ) | $ | (2,155 | ) | |||
Ending number of foreclosed assets
|
5 | 4 | 5 | |||||||||
Proceeds from sale of foreclosed assets
|
$ | 932 | $ | 4,078 | $ | 4,300 | ||||||
Gain on sale of foreclosed assets
|
$ | 6 | $ | 66 | $ | 132 |
(Dollar amounts in thousands)
|
2012
|
2011
|
||||||
Balance, beginning of year
|
$ | 21,573 | $ | 11,123 | ||||
Additions
|
6,358 | 15,513 | ||||||
Repayments
|
(17,706 | ) | (5,063 | ) | ||||
Balance, end of year
|
$ | 10,225 | $ | 21,573 | ||||
Related party deposits
|
$ | 2,682 | $ | 1,933 |
(Dollar amounts in thousands)
|
2012
|
2011
|
||||||
Buildings
|
$ | 10,453 | $ | 10,261 | ||||
Equipment & furniture
|
9,543 | 10,224 | ||||||
Leasehold improvements
|
1,519 | 1,477 | ||||||
21,515 | 21,962 | |||||||
Accumulated depreciation and amortization
|
(14,137 | ) | (14,063 | ) | ||||
7,378 | 7,899 | |||||||
Land
|
5,328 | 5,328 | ||||||
$ | 12,706 | $ | 13,227 |
(Dollar amounts in thousands)
|
||||
Year ending December 31:
|
||||
2013
|
$ | 138,896 | ||
2014
|
22,753 | |||
2015
|
6,989 | |||
2016
|
446 | |||
2017
|
1,982 | |||
$ | 171,066 |
(Dollars in thousands)
|
||||
Year ending December 31:
|
||||
2013
|
$ | 708 | ||
2014
|
364 | |||
2015
|
370 | |||
2016
|
378 | |||
2017
|
392 | |||
Thereafter
|
1,884 | |||
$ | 4,096 |
(Dollar amounts in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Current:
|
||||||||||||
Federal
|
$ | 467 | $ | 1,201 | $ | 605 | ||||||
State
|
1,449 | 675 | 153 | |||||||||
$ | 1,916 | $ | 1,876 | $ | 758 | |||||||
Deferred:
|
||||||||||||
Federal
|
$ | 420 | $ | (75 | ) | $ | 314 | |||||
State
|
(691 | ) | (233 | ) | 155 | |||||||
(271 | ) | (308 | ) | 469 | ||||||||
$ | 1,645 | $ | 1,568 | $ | 1,227 |
2012
|
2011
|
2010
|
||||||||||
Statutory rates
|
34.0 | % | 34.0 | % | 34.0 | % | ||||||
Increase (decrease) resulting from:
|
||||||||||||
Tax exempt Income for federal purposes
|
(9.0 | %) | (11.3 | %) | (10.5 | %) | ||||||
State taxes on income, net of federal benefit
|
4.1 | % | 5.0 | % | 4.2 | % | ||||||
Benefits from low income housing credits
|
(0.9 | %) | (4.8 | %) | (4.1 | %) | ||||||
Tax benefits related to an acquisition
|
(13.5 | %) |
—
|
—
|
||||||||
Increase in the valuation reserve
|
0.8 | % |
—
|
—
|
||||||||
Other, net
|
0.2 | % | 4.1 | % | 1.5 | % | ||||||
Effective tax rate
|
15.7 | % | 27.0 | % | 25.1 | % |
December 31,
|
||||||||||||
(Dollar amounts in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Deferred tax assets
|
||||||||||||
Allowance for loan losses
|
$ | 4,081 | $ | 4,378 | $ | 4,260 | ||||||
Accrued salaries and officers compensation
|
1,276 | 1,399 | 1,186 | |||||||||
Capitalized interest on buildings
|
14 |
—
|
18 | |||||||||
Expenses accrued on books, not yet deductible in tax return
|
2,065 | 2,039 | 1,688 | |||||||||
Depreciation
|
501 | 565 | 763 | |||||||||
Net operating loss carryforward
|
334 | 408 | 568 | |||||||||
Tax credit carryforwards
|
1,185 | 820 | 886 | |||||||||
Major purchase accounting adjustments
|
1,620 |
—
|
—
|
|||||||||
11,076 | 9,609 | 9,369 | ||||||||||
Deferred tax liabilities
|
||||||||||||
Unrealized appreciation on available-for-sale securities
|
$ | 2,698 | $ | 2283 | $ | 165 | ||||||
State income taxes
|
766 | 668 | 625 | |||||||||
Core deposit intangible
|
91 | 87 | 131 | |||||||||
Expenses and credits deducted on tax return, not on books
|
99 | 98 | 98 | |||||||||
Total deferred tax liabilities
|
3,654 | 3,136 | 1,019 | |||||||||
Net deferred tax asset before valuation allowance
|
7,422 | 6,473 | 8,350 | |||||||||
Valuation allowance
|
(934 | ) | (820 | ) | (886 | ) | ||||||
Net deferred tax assets (included in other assets)
|
$ | 6,488 | $ | 5,653 | 7,464 |
Fair Value Measurements
|
||||||||||||||||
(Dollar amounts in thousands)
|
at December 31, 2012, Using
|
|||||||||||||||
Quoted Prices
|
||||||||||||||||
in Active
|
||||||||||||||||
Markets
|
Other
|
Significant
|
||||||||||||||
for Identical
|
Observable
|
Unobservable
|
||||||||||||||
Fair Value
|
Assets
|
Inputs
|
Inputs
|
|||||||||||||
Description
|
12/31/2012
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
U. S. Treasury securities
|
$ | 7,280 | $ | 7,280 | $ | — | $ | — | ||||||||
Obligations of U.S.
Government agencies
|
72,260 |
—
|
72,260 |
—
|
||||||||||||
Mortgage-backed securities
|
55,180 |
—
|
55,180 |
—
|
||||||||||||
Obligations of states
and political subdivisions
|
81,609 |
—
|
81,609 |
—
|
||||||||||||
Corporate debt
|
18,616 |
—
|
18,616 |
—
|
||||||||||||
Total assets measured at fair value
|
$ | 234,945 | $ | 7,280 | $ | 227,665 | $ | — |
Fair Value Measurements
|
|||||||||||||||
(Dollar amounts in thousands)
|
at December 31, 2011, Using
|
||||||||||||||
Quoted Prices
|
|||||||||||||||
in Active
|
|||||||||||||||
Markets
|
Other
|
Significant
|
|||||||||||||
for Identical
|
Observable
|
Unobservable
|
|||||||||||||
Fair Value
|
Assets
|
Inputs
|
Inputs
|
||||||||||||
Description
|
12/31/2011
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||||
U. S. Treasury securities
|
$ | 12,634 | $ | 12,634 | $ | — | $ | — | |||||||
Obligations of U.S.
Government agencies
|
54,102 |
—
|
54,102 |
—
|
|||||||||||
Mortgage-backed securities
|
33,435 |
—
|
33,435 |
—
|
|||||||||||
Obligations of states
and political subdivisions
|
77,251 |
—
|
77,251 |
—
|
|||||||||||
Corporate debt
|
10,242 |
—
|
10,242 |
—
|
|||||||||||
Total assets measured at fair value
|
$ | 187,664 | $ | 12,634 | $ | 175,030 | $ | — |
Fair Value Measurements
|
|||||||||||||
(Dollar amounts in thousands)
|
at December 31, 2012, Using
|
||||||||||||
Quoted Prices in
|
|||||||||||||
Active Markets
|
Other
|
Significant
|
|||||||||||
for Identical
|
Observable
|
Unobservable
|
|||||||||||
Fair Value
|
Assets
|
Inputs
|
Inputs
|
||||||||||
Description
|
12/31/2012
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||
Impaired loans
|
$ | 2,494 | $ | — | $ | — | $ | 2,494 | |||||
Other real estate owned
|
4,710 |
—
|
—
|
4,710 | |||||||||
Total impaired assets
measured at fair value
|
$ | 7,204 | $ | — | $ | — | $ | 7,204 |
Fair Value Measurements
|
|||||||||||||
(Dollar amounts in thousands)
|
at December 31, 2011, Using
|
||||||||||||
Quoted Prices in
|
|||||||||||||
Active Markets
|
Other
|
Significant
|
|||||||||||
for Identical
|
Observable
|
Unobservable
|
|||||||||||
Fair Value
|
Assets
|
Inputs
|
Inputs
|
||||||||||
Description
|
12/31/11
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
|||||||||
Impaired loans
|
$ | 8,383 | $ | — | $ | — | $ | 8,383 | |||||
Other real estate owned
|
2,747 |
—
|
—
|
2,747 | |||||||||
Total impaired assets
measured at fair value
|
$ | 11,130 | $ | — | $ | — | $ | 11,130 |
(Dollar amounts in thousands)
|
Carrying
|
Fair
|
Fair value measurements
|
|||||||||||||||||
amount
|
value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 27,861 | $ | 27,861 | $ | 27,861 | ||||||||||||||
Interest-bearing time deposits with financial institutions | $ | 13,216 | $ | 13,216 | $ | 13,216 | ||||||||||||||
Securities available for sale
|
234,945 | 234,945 | 7,280 | $ | 227,665 | |||||||||||||||
Loans, net
|
550,917 | 547,740 | $ | 547,740 | ||||||||||||||||
Accrued interest receivable
|
3,760 | 3,760 | 3,760 | |||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Accrued interest payable
|
349 | 349 | 349 | |||||||||||||||||
Deposits
|
768,352 | 769,043 | 769,043 | |||||||||||||||||
Federal Home Loan Bank advances
|
1,220 | 1,221 | 1,221 | |||||||||||||||||
Off-balance-sheet liabilities:
|
||||||||||||||||||||
Undisbursed loan commitments, lines of credit,
|
||||||||||||||||||||
standby letters of credit and Mastercard lines of credit
|
—
|
1,026 | 1,026 |
(Dollar amounts in thousands)
|
Carrying
|
Fair
|
Fair value measurements
|
|||||||||||||||||
amount
|
value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 38,474 | $ | 38,474 | $ | 38,474 | ||||||||||||||
Securities available for sale
|
187,664 | 187,664 | 12,634 | $ | 175,030 | |||||||||||||||
Loans, net
|
453,742 | 454,342 | $ | 454,342 | ||||||||||||||||
Accrued interest receivable
|
3,614 | 3,614 | 3,614 | |||||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Accrued interest payable
|
299 | 299 | 299 | |||||||||||||||||
Deposits
|
621,778 | 622,291 | 622,291 | |||||||||||||||||
Off-balance-sheet liabilities:
|
||||||||||||||||||||
Undisbursed loan commitments, lines of credit,
|
||||||||||||||||||||
standby letters of credit and Mastercard lines of credit
|
—
|
945 | 945 |
To be well
|
||||||||||||||||||||||||||
For capital
|
capitalized under
|
|||||||||||||||||||||||||
adequacy
|
prompt corrective
|
|||||||||||||||||||||||||
(Dollar amounts in thousands)
|
Actual
|
purposes
|
action provisions
|
|||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||||
December 31, 2012:
|
||||||||||||||||||||||||||
Total risk-based capital
|
||||||||||||||||||||||||||
(to risk weighted assets)
|
||||||||||||||||||||||||||
Consolidated Company
|
$ | 94,556 | 14.65 | % | $ | 5,163,468 |
≥
|
8.00 | % | $ | 64,537 |
≥
|
n/a | |||||||||||||
Bank
|
$ | 93,966 | 14.56 | % | $ | 51,630 |
≥
|
8.00 | % | $ | 64,537 |
≥
|
10.00 | % | ||||||||||||
Tier 1 capital (to risk
|
||||||||||||||||||||||||||
weighted assets)
|
||||||||||||||||||||||||||
Consolidated Company
|
$ | 86,476 | 13.40 | % | $ | 2,581,373 |
≥
|
4.00 | % | $ | 38,716 |
≥
|
n/a | |||||||||||||
Bank
|
$ | 85,886 | 13.31 | % | $ | 25,811 |
≥
|
4.00 | % | $ | 38,716 |
≥
|
6.00 | % | ||||||||||||
Tier 1 leverage capital (to
|
||||||||||||||||||||||||||
total average assets)
|
||||||||||||||||||||||||||
Consolidated Company
|
$ | 86,476 | 9.75 | % | $ | 3,547,733 |
≥
|
4.00 | % | $ | 44,363 |
≥
|
n/a | |||||||||||||
Bank
|
$ | 85,886 | 9.68 | % | $ | 3,549,008 |
≥
|
4.00 | % | $ | 44,363 |
≥
|
5.00 | % |
For capital
adequacy
|
To be well
capitalized under
|
|||||||||||||||||||||||||
(Dollar amounts in thousands)
|
Actual
|
purposes
|
action provisions
|
|||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||||
December 31, 2011:
|
||||||||||||||||||||||||||
Total risk-based capital
|
||||||||||||||||||||||||||
(to risk weighted assets)
|
||||||||||||||||||||||||||
Consolidated Company
|
$ | 87,636 | 16.53 | % | $ | 46,958 |
≥
|
8.00 | % | $ | 53,023 |
≥
|
n/a | |||||||||||||
Bank
|
$ | 87,169 | 16.44 | % | $ | 46,960 |
≥
|
8.00 | % | $ | 53,023 |
≥
|
10.00 | % | ||||||||||||
Tier 1 capital (to risk
|
||||||||||||||||||||||||||
weighted assets)
|
||||||||||||||||||||||||||
Consolidated Company
|
$ | 80,967 | 15.27 | % | $ | 23,692 |
≥
|
4.00 | % | $ | 31,818 |
≥
|
n/a | |||||||||||||
Bank
|
$ | 80,500 | 15.18 | % | $ | 23,555 |
≥
|
4.00 | % | $ | 31,818 |
≥
|
6.00 | % | ||||||||||||
Tier 1 leverage capital (to
|
||||||||||||||||||||||||||
total average assets)
|
||||||||||||||||||||||||||
Consolidated Company
|
$ | 80,967 | 11.21 | % | $ | 30,786 |
≥
|
4.00 | % | $ | 36,099 |
≥
|
n/a | |||||||||||||
Bank
|
$ | 80,500 | 11.15 | % | $ | 30,784 |
≥
|
4.00 | % | $ | 36,099 |
≥
|
5.00 | % |
Weighted-
|
||||||||||||||||
Average
|
||||||||||||||||
2008 FNB Bancorp Plan
|
Weighted
|
Remaining
|
Aggregate
|
|||||||||||||
Average
|
Contractual
|
Intrinsic
|
||||||||||||||
Exercise
|
Term
|
Value
|
||||||||||||||
Options
|
Shares
|
Price
|
(in years)
|
(000’s) | ||||||||||||
Outstanding at January 1, 2012
|
225,793 | $ | 9.15 | |||||||||||||
Granted
|
—
|
—
|
||||||||||||||
Exercised
|
(14,493 | ) | $ | 8.57 | $ | 106 | ||||||||||
Forfeited or expired
|
—
|
—
|
||||||||||||||
Outstanding at December 31, 2012
|
211,300 | $ | 9.19 | 7.0 | $ | 1,978 | ||||||||||
Exercisable at December 31, 2012
|
117,206 | $ | 8.58 | 6.6 | $ | 1,169 |
2008 FNB Bancorp Plan
|
||||||||||||
2012
|
2011
|
2010
|
||||||||||
Options outstanding
|
211,300 | 225,793 | 162,145 | |||||||||
Range of exercise prices
|
$ | 6.44-$12.43 | $ | 6.44-$12.43 | $ | 6.44-$9.68 | ||||||
Weighted average remaining
contractual life
|
7.0 | 8.0 | 8.4 | |||||||||
Fully vested options
|
117,206 | 91,094 | 60,184 | |||||||||
Weighted average exercise price
|
$ | 6.44-$12.43 | $ | 6.44-$12.43 | $ | 6.44-$9.68 | ||||||
Aggregate intrinsic value
|
$ | 1,169,101 | $ | 298,168 | $ | 70,143 | ||||||
Weighted average remaining
contractual life (in years)
|
6.5 | 7.0 | 8.3 |
Weighted-
|
||||||||||||||||
Average
|
||||||||||||||||
2002 FNB Bancorp Plan
|
Weighted
|
Remaining
|
Aggregate
|
|||||||||||||
Average
|
Contractual
|
Intrinsic
|
||||||||||||||
Exercise
|
Term
|
Value
|
||||||||||||||
Options
|
Shares
|
Price
|
(in years)
|
(000’s) | ||||||||||||
Outstanding at January 1, 2012
|
245,185 | $ | 20.38 | |||||||||||||
Granted
|
—
|
—
|
||||||||||||||
Exercised
|
(2,689 | ) | $ | 15.35 | ||||||||||||
Forfeited or expired
|
(32,969 | ) | $ | 16.08 | ||||||||||||
Outstanding at December 31, 2012
|
209,527 | $ | 21.12 | 2.4 | $ | 132 | ||||||||||
Exercisable at December 31, 2012
|
209,527 | $ | 21.12 | 2.4 | $ | 132 |
2002 FNB Bancorp Plan
|
||||||||||||
2012
|
2011
|
2010
|
||||||||||
Options outstanding
|
209,527 | 245,185 | 245,185 | |||||||||
Range of exercise prices
|
$ | 15.35-$25.76 | $ | 15.35-$25.76 | $ | 15.35-$25.76 | ||||||
Weighted average remaining
contractual life
|
2.4 | 3.0 | 4.0 | |||||||||
Fully vested options
|
209,527 | 240,065 | 225,611 | |||||||||
Weighted average exercise price
|
$ | 15.35-$25.76 | $ | 15.35-25.76 | $ | 15.35-$25.76 | ||||||
Aggregate intrinsic value
|
$ | 132,040 | $ | 0 | $ | 0 | ||||||
Weighted average remaining
contractual life (in years)
|
2.4 | 3.0 | 3.8 |
Weighted-
|
||||||||||||||||
Average
|
||||||||||||||||
1997 First National Bank Plan
|
Weighted
|
Remaining
|
Aggregate
|
|||||||||||||
Average
|
Contractual
|
Intrinsic
|
||||||||||||||
Exercise
|
Term
|
Value
|
||||||||||||||
Options
|
Shares
|
Price
|
(in years)
|
(000’s) | ||||||||||||
Outstanding at January 1, 2012
|
28,677 | $ | 22.76 | |||||||||||||
Granted
|
—
|
—
|
||||||||||||||
Exercised
|
—
|
—
|
||||||||||||||
Forfeited or expired
|
—
|
—
|
||||||||||||||
Outstanding at December 31, 2012
|
28,677 | $ | 22.76 | 4.5 | $ | 0 | ||||||||||
Exercisable at December 31, 2012
|
28,677 | $ | 22.76 | 4.5 | $ | 0 |
1997 FNB Bancorp Plan
|
||||||||||||
2012
|
2011
|
2010
|
||||||||||
Options outstanding
|
28,677 | 28,677 | 50,099 | |||||||||
Range of exercise prices
|
$ | 22.76-$22.76 | $ | 22.76-$22.76 | $ | 13.95-$22.76 | ||||||
Weighted average remaining
contractual life
|
4.5 | 5.5 | 3.9 | |||||||||
Fully vested options
|
28,677 | 22,940 | 38,627 | |||||||||
Weighted average exercise price
|
$ | 22.76-$22.76 | $ | 22.76-$22.76 | $ | 13.95-$22.76 | ||||||
Aggregate intrinsic value
|
$ | 0 | $ | 0 | $ | 0 | ||||||
Weighted average remaining
contractual life (in years)
|
4.5 | 5.5 | 3.2 |
2012
|
||||||||||||||||
(Dollars in thousands)
|
First
|
Second
|
Third
|
Fourth
|
||||||||||||
Interest income
|
$ | 7,882 | $ | 7,878 | $ | 8,355 | $ | 9,408 | ||||||||
Interest expense
|
684 | 653 | 663 | 727 | ||||||||||||
Net interest income
|
7,198 | 7,225 | 7,692 | 8,681 | ||||||||||||
Provision for loan losses
|
400 | 400 | 400 | 633 | ||||||||||||
Net interest income, after provision
for loan losses
|
6,798 | 6,825 | 7,292 | 8,048 | ||||||||||||
Non-interest income
|
1,920 | 1,415 | 4,770 | 1,119 | ||||||||||||
Non-interest expense
|
7,053 | 6,498 | 6,631 | 7,557 | ||||||||||||
Income before income taxes
|
1,665 | 1,742 | 5,431 | 1,610 | ||||||||||||
Provision for income taxes
|
377 | 514 | 490 | 264 | ||||||||||||
Net earnings
|
1,288 | 1,228 | 4,941 | 1,346 | ||||||||||||
Dividends and discount accretion on preferred stock
|
186 | 157 | 158 | 157 | ||||||||||||
Net earnings available to common shareholders
|
$ | 1,102 | $ | 1,071 | $ | 4,783 | $ | 1,189 | ||||||||
Basic earnings per share
|
$ | 0.30 | $ | 0.29 | $ | 1.30 | $ | 0.32 | ||||||||
Diluted earnings per share
|
$ | 0.30 | $ | 0.29 | $ | 1.27 | $ | 0.32 |
2011
|
||||||||||||||||
(Dollars in thousands)
|
First
|
Second
|
Third
|
Fourth
|
||||||||||||
Interest income
|
$ | 8,219 | $ | 8,270 | $ | 8,241 | $ | 8,167 | ||||||||
Interest expense
|
884 | 857 | 842 | 744 | ||||||||||||
Net interest income
|
7,335 | 7,413 | 7,399 | 7,423 | ||||||||||||
Provision for loan losses
|
450 | 400 | 450 | 450 | ||||||||||||
Net interest income, after provision
for loan losses
|
6,885 | 7,013 | 6,949 | 6,973 | ||||||||||||
Non-interest income
|
1,013 | 1,389 | 1,367 | 1,310 | ||||||||||||
Non-interest expense
|
6,748 | 6,772 | 6,783 | 6,771 | ||||||||||||
Income before income taxes
|
1,150 | 1,630 | 1,533 | 1,512 | ||||||||||||
Provision for income taxes
|
347 | 450 | 344 | 427 | ||||||||||||
Net earnings
|
803 | 1,180 | 1,189 | 1,085 | ||||||||||||
Dividends and discount accretion on preferred stock
|
214 | 214 | 372 |
—
|
||||||||||||
Net earnings available to common shareholders
|
$ | 589 | $ | 966 | $ | 817 | $ | 1,085 | ||||||||
Basic earnings per share
|
$ | 0.16 | $ | 0.26 | $ | 0.22 | $ | 0.29 | ||||||||
Diluted earnings per share
|
$ | 0.16 | $ | 0.26 | $ | 0.22 | $ | 0.29 |
FNB Bancorp
|
Condensed balance sheets | |||||||
(Dollars in thousands)
|
2012
|
2011
|
||||||
Assets:
|
||||||||
Cash and due from banks
|
$
|
512
|
$
|
574
|
||||
Investments in subsidiary
|
94,768
|
86,606
|
||||||
Income tax receivable from subsidiary
|
49
|
7
|
||||||
Dividend receivable from subsidiary
|
296
|
211
|
||||||
Other assets
|
50
|
19
|
||||||
Total assets
|
$
|
95,675
|
$
|
87,417
|
||||
Liabilities:
|
||||||||
Dividend declared
|
$
|
296
|
$
|
211
|
||||
Other liabilities
|
21
|
10
|
||||||
Total liabilities
|
317
|
221
|
||||||
Stockholders'equity
|
95,358
|
87,196
|
||||||
Total liabilities and stockholders' equity
|
$
|
95,675
|
$
|
87,417
|
FNB Bancorp
|
Condensed statements of earnings
|
|||||||||||
(Dollars in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Income:
|
||||||||||||
Dividends from subsidiary
|
$ | 1,279 | $ | 1,269 | $ | 1,249 | ||||||
Other income
|
—
|
—
|
2 | |||||||||
Total income
|
1,279 | 1,269 | 1,251 | |||||||||
Expense:
|
||||||||||||
Other expense
|
85 | 64 | 6 | |||||||||
Total expense
|
85 | 64 | 6 | |||||||||
Income before income taxes and equity
in undistributed earnings of subsidiary
|
1,194 | 1,205 | 1,245 | |||||||||
Income tax benefit
|
(41 | ) | (2 | ) |
—
|
|||||||
Income before equity in undistributed
earnings of subsidiary
|
1,235 | 1,207 | 1,245 | |||||||||
Equity in undistributed earnings of subsidiary
|
7,568 | 3,050 | 2,420 | |||||||||
Net earnings
|
8,803 | 4,257 | 3,665 | |||||||||
Dividends and discount accretion on preferred stock
|
658 | 800 | 853 | |||||||||
Net earnings available to common shareholders
|
$ | 8,145 | $ | 3,457 | $ | 2,812 |
FNB Bancorp
|
Condensed statement of cash flows
|
|||||||||||
(Dollars in thousands)
|
2012
|
2011
|
2010
|
|||||||||
Net earnings
|
$ | 8,803 | $ | 4,257 | $ | 3,665 | ||||||
Income tax (receivable from) subsidiary
|
(42 | ) | 1 | 1 | ||||||||
Options expense (payable to) receivable from subsidiary
|
—
|
(215 | ) | 215 | ||||||||
Accounts payable reimbursed by bank
|
—
|
—
|
5 | |||||||||
Net increase in other assets
|
(31 | ) |
—
|
(8 | ) | |||||||
Net (decrease) increase in other liabilities
|
11 |
—
|
(5 | ) | ||||||||
Undistributed earnings of subsidiary
|
(7,568 | ) | (3,050 | ) | (2,420 | ) | ||||||
Stock-based compensation expense
|
210 | 293 | 168 | |||||||||
Cash flows from operating activities
|
1,383 | 1,286 | 1,621 | |||||||||
Repayment of capital purchase program
|
—
|
(12,600 | ) |
—
|
||||||||
Small Business Lending Fund funds received
|
—
|
12,600 |
—
|
|||||||||
Stock options exercised, including tax benefits of
$30 in 2012, none in 2011 and 2010
|
181 | 11 | 2 | |||||||||
Cash dividends paid on common stock
|
(968 | ) | (568 | ) | (646 | ) | ||||||
Cash dividends on preferred stock series A,B,C
|
(658 | ) | (545 | ) | (654 | ) | ||||||
Cash flows provided by financing activities
|
(1,445 | ) | (1,102 | ) | (1,298 | ) | ||||||
Net (decrease) A30increase in cash
|
(62 | ) | 184 | 323 | ||||||||
Cash, beginning of year
|
574 | 390 | 67 | |||||||||
Cash, end of year
|
$ | 512 | $ | 574 | $ | 390 |
a)
|
Pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of a company;
|
b)
|
Provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of a company are being made only in accordance with authorizations of management and the board of directors of the company, and
|
c)
|
Provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of a company's assets that could have a material effect on its financial statements.
|
Thomas C. Mc Graw | David A. Curtis | ||
Chief Executive Officer | Chief Financial Officer |
(a)(1)
|
Financial Statements. Listed and included in Part II, Item 8. |
(2)
|
Financial Statement Schedules.
All schedules have been omitted since the required information is not present in amounts sufficient to require submission of the schedule or because the information required is included in the Financial Statements or notes thereto.
|
(3)
|
Exhibits. |
Exhibit
|
||
Number
|
Document Description
|
**2.1
|
(deleted)
|
|
2.2
|
Acquisition Agreement dated November 5, 2004, signed among First National Bank of Northern California,
Sequoia National Bank and Hemisphere National Bank (incorporated by reference from Exhibit 2.2 to the
Company’s Current Report on Form 8-K filed with the Commission on November 9, 2004).
|
|
2.3
|
First Addendum to Acquisition Agreement, dated December 13, 2004, signed among First National Bank of
Northern California, Sequoia National Bank, Hemisphere National Bank and Privee Financial, Inc.
(incorporated by reference from Exhibit 2.5 to the Company’s Current Report on Form 8-K filed with the
Commission on December 17, 2004)
|
|
2.4
|
Second Addendum to Acquisition Agreement. Dated as of April 15, 2005, signed among First National Bank
Of Northern California, Sequoia National Bank, Hemisphere National Bank and Privee Financial, Inc. (i
ncorporated by reference from Exhibit 2.4 to the Company’s Current Report on Form 8-K filed with the
Commission on May 2, 2005)
|
|
**3.1
|
Articles of Incorporation of FNB Bancorp
|
|
3.2
|
Certificate of Determination of Fixed Rate Cumulative Perpetual Preferred Stock, Series A (“Series A
Preferred Stock”), of FNB Bancorp (incorporated by reference from Exhibit 3.1 to the Company’s Current
Report on Form 8-K filed with the Commission on February 27, 2009)
|
|
3.3
|
Certificate of Determination of Fixed Rate Cumulative Perpetual Preferred Stock, Series B (“Series B
Preferred Stock”), of FNB Bancorp (incorporated by reference from Exhibit 3.2 to the Company’s Current
Report on Form 8-K filed with the Commission on February 27, 2009)
|
|
3.4
|
Bylaws of FNB Bancorp (as amended through October 28, 2011) incorporated by reference from Exhibit 3.2 to the Company’s Current Report on Form 8-K filed with the Commission on October 28, 2011)
|
|
3.5
|
Certificate of Determination of Senior Non-Cumulative Perpetual Preferred Stock, Series C (“Series C Preferred Stock”) incorporated by reference from Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the Commission on September 19, 2011)
|
|
**4.1
|
Specimen of the Registrant’s common stock certificate.
|
|
4.2
|
Form of Certificate for the Series A Preferred Stock (incorporated by reference from Exhibit 4.1 to the
Company’s Current Report on Form 8-K filed with the Commission on February 27, 2009)
|
|
4.3
|
Warrant for Purchase of Shares of Series B Preferred Stock (“Warrant”) (incorporated by reference from
Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the Commission on February 27, 2009)
|
|
4.4
|
Form of Certificate for the Series B Preferred Stock (incorporated by reference from Exhibit 4.3 to the
Company’s Current Report on Form 8-K filed with the Commission on February 27, 2009)
|
|
4.5
|
Form of Certificate for the Series C Preferred Stock (incorporated by reference from Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Commission on September 19, 2011)
|
|
**10.1
|
Lease agreement dated April 24, 1995, as amended, for Eureka Square Branch Office of First National
Bank of Northern California at Eureka Square Shopping Center, Pacifica, California
|
|
**10.2
|
(deleted)
|
|
10.3
|
(deleted)
|
|
10.4
|
(deleted)
|
|
10.5
|
(deleted)
|
|
10.6
|
(deleted)
|
|
10.7
|
(deleted)
|
|
10.8(a)
|
(deleted)
|
|
10.8(b)
|
(deleted)
|
|
**10.9
|
First National Bank Profit Sharing and 401(k) Plan dated August 26, 1969.*
|
|
**10.10
|
First National Bank Deferred compensation Plan dated November 1, 1997.*
|
|
**10.11
|
Salary Continuation Agreement between First National Bank of Northern California and Michael R. Wyman,
dated December 20, 1996.*
|
|
**10.12
|
Salary Continuation Agreement between First National Bank of Northern California and Paul B. Hogan dated
December 20, 1996.*
|
|
**10.13
|
Salary Continuation Agreement between First National Bank of Northern California and James B. Ramsey,
dated December 23, 1999.*
|
|
**10.14
|
Form of Management Continuity Agreement signed on July 20, 2000, between First National Bank of
Northern California and Jim D. Black, Charles R. Key and Anthony J. Clifford.*
|
|
10.15
|
(deleted)
|
|
**10.16
|
Communications Site Lease Agreement as amended dated March 30, 1999, between First National Bank of
Northern California, as Lessor and Nextel of California, Inc., as Lessee, with respect to Redwood City Branch
Office.
|
|
10.17
|
(deleted)
|
|
**10.18
|
Separation Agreement between First National Bank of Northern California and Paul B. Hogan, dated
December 5, 2001.*
|
|
***10.19
|
First Amendment to Separation Agreement between First National Bank of Northern California and Paul B.
Hogan, dated March 22, 2002.*
|
|
****10.20
|
FNB Bancorp Stock Option Plan (effective March 15, 2002).*
|
****10.21
|
FNB Bancorp Stock Option Plan, Form of Incentive Stock Option Agreement.*
|
|
****10.22
|
FNB Bancorp Stock Option Plan, Form of Nonstatutory Stock Option Agreement.*
|
|
*****10.23
|
FNB Bancorp 2002 Stock Option Plan (adopted June 28, 2002).*
|
|
*****10.24
|
FNB Bancorp 2002 Stock Option Plan, Form of Incentive Stock Option Agreement.*
|
|
*****10.25
|
FNB Bancorp 2002 Stock Option Plan, Form of Nonstatutory Stock option Agreement.*
|
|
******10.26
|
Lease Agreement dated August 13, 2003, for San Mateo Branch Office of First National Bank of Northern
California, located at 150 East Third Avenue, San Mateo, California.
|
|
10.27
|
Salary Continuation Agreement and Split-Dollar Agreement for Jim D. Black (incorporated by reference from
Exhibit 10.27 to the Company’s Current Report on Form 8-K filed with the Commission on September 10,
2004).*
|
|
10.28
|
Salary Continuation Agreement and Split-Dollar Agreement for Anthony J. Clifford (incorporated by
reference from Exhibit 10.28 to the Company’s Current Report on Form 8-K filed with the Commission on
September 10, 2004).*
|
|
10.29
|
Amended and Restated Salary Continuation and Split-Dollar Agreement for James B. Ramsey
(incorporated by reference from Exhibit 10.29 o the company’s current Report on Form 8-K filed with the
Commission on September 10, 2004).*
|
|
*******10.30
|
Lease Agreement dated May 1, 2003 as amended by Assignment, Assumption and Consent Agreement
for the Financial District Branch of First National Bank of Northern California located at 65 Post Street, San
Francisco, California.
|
|
*******10.31
|
Lease Agreement dated July 1, 1999, as amended by Assignment, Assumption and Consent for the Portola
Branch Office of First National Bank of Northern California located at 699 Portola Drive, San Francisco,
California.
|
|
10.32
|
Amendment to Salary Continuation Agreement for Jim D. Black (incorporated by reference from Exhibit
99.37 to the Company’s Current Report on Form 8-K filed with the Commission on July 26, 2006).*
|
|
10.33
|
Amendment to Salary Continuation Agreement for Anthony J. Clifford (incorporated by reference from
Exhibit 99.38 to the Company’s Current Report on Form 8-K filed with the Commission on July 26, 2006).*
|
|
10.34
|
Amendment to Amended and Restated Salary Continuation Agreement for James B. Ramsey
(incorporated by reference from Exhibit 99.39 to the Company’s Current report on Form 8-K filed with the
Commission on July 26, 2006).*
|
|
10.35
|
Lease Agreement dated February 3, 2006, for warehouse facility of First National Bank of Northern California
(incorporated by reference from Exhibit 10.35 to the company’s Annual Report on Form 10-K filed with the
Commission on March 13, 2008).
|
|
10.36
|
First National Bank Deferred Compensation Plan dated December 1, 2007 (incorporated by reference from
Exhibit 10.36 to the Company’s Annual Report on Form 10-K filed with the Commission on March 13,
2008).*
|
|
10.37
|
Amendment No. 5 to the First National Bank Profit Sharing and 401(k) Plan dated December 1, 2007
(incorporated by reference from Exhibit 10.37 to the Company’s Annual Report on Form 10-K filed with the
Commission on March 13, 2008).*
|
|
10.38
|
Executive Supplemental Compensation Agreement between First National Bank of Northern California and
David A. Curtis dated March 3, 2008 (incorporated by reference from Exhibit 10.38 to the Company’s
Current Report on Form 8-K filed with the Commission on March 6, 2008).*
|
|
10.39
|
Split-Dollar Life Insurance Agreement between First National Bank of Northern California and David A.
Curtis dated March 3, 2008 (incorporated by reference from Exhibit 10.39 to the Company’s Current
Report on Form 8-K filed with the Commission on March 6, 2008).*
|
********10.40
|
FNB Bancorp 2008 Stock Option Plan (adopted February 22, 2008).*
|
|
10.41
|
Second 409A Amendment to the Salary Continuation Agreement for Jim D. Black (incorporated by reference
from Exhibit 99.66 to the Company’s Current Report on Form 8-K filed with the Commission on December
22, 2008).*
|
|
10.42
|
Second 409A Amendment to the Salary Continuation Agreement for Anthony J. Clifford (incorporated by
reference from Exhibit 99.67 to the Company’s Current Report on Form 8-K filed with the Commission on
December 22, 2008).*
|
|
10.43
|
Amendment to the Executive Supplemental Compensation Agreement for David A. Curtis (incorporated by
reference from Exhibit 99.68 to the Company’s Current Report on Form 8-K filed with the Commission on
December 22, 2008).*
|
|
10.44
|
Letter Agreement dated February 27, 2009, between FNB Bancorp and United States Department of the
Treasury pertaining to the election of directors by the holder(s) of the Series A and Series B Preferred Stock
(incorporated by reference from Exhibit 4.4 to the Company’s Current Report on Form 8-K filed with the
Commission on February 27, 2009)
|
|
10.45
|
Letter Agreement, including Schedule A and Securities Purchase Agreement Standard Terms, dated
February 27, 2009, between FNB Bancorp and United States Department of the Treasury, with respect to
to the issuance and sale of the Series A and Series B Preferred Stock and the Warrant (incorporated
by reference from Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Commission on
February 27, 2009)
|
|
10.46
|
Letter Agreement dated February 27, 2009, between FNB Bancorp and United States Department of the
Treasury pertaining to the American Recovery and Reinvestment Act of 2009 (incorporated by reference from
Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Commission on
February 27, 2009)
|
|
10.47
|
Letter Agreement dated February 27, 2009, between FNB Bancorp and United States Department of the
Treasury amending certain sections of the Securities Purchase Agreement Standard Terms (incorporated
by reference from Exhibit 10.3 to the Company’s Current Report on Form 8-K filed with the Commission
on February 27, 2009)
|
|
10.48
|
Form of Compensation Modification Agreement and Waiver, dated February 27, 2009, executed by each of:
|
|
Thomas C. McGraw
|
||
Chief Executive Officer
|
||
FNB Bancorp and First National Bank of Northern California
|
||
Jim D. Black, President
|
||
FNB Bancorp and First National Bank of Northern California
|
||
Anthony J. Clifford
|
||
Executive Vice President and Chief Operating Officer
|
||
FNB Bancorp and First National Bank of Northern California
|
||
David A. Curtis
|
||
Senior Vice President and Chief Financial Officer
|
||
FNB Bancorp and First National Bank of Northern California
|
||
Randy R. Brugioni
|
||
Senior Vice President and Senior Loan Officer
|
||
FNB Bancorp and First National Bank of Northern California
|
||
(incorporated by reference from Exhibit 10.4 to the Company’s Current Report on Form 8-K filed with the
|
||
Commission on February 27, 2009).
|
||
10.49
|
Lease agreement dated June 8, 1999, as amended August 18, 2009, for Linda Mar Branch Office of First
National Bank of Northern California at Linda Mar Shopping Center, Pacifica, California
|
*******
|
Incorporated by reference to registrant’s Annual Report on Form 10-K filed with the Commission on
March 29, 2006.
|
|
********
|
Incorporated by reference from Appendix A to the Registrant’s Definitive Proxy Statement for its 2008
Annual Meeting of Shareholders, filed with the Commission on April 21, 2008.
|
FNB BANCORP
|
|||
Dated: April 1, 2013
|
By:
|
/s/ Thomas C. McGraw | |
Thomas C. McGraw | |||
Chief Executive Officer | |||
(Principal Executive Officer |
Signature
|
Title
|
Date
|
||
/s/ Lisa Angelot | April 1, 2013 | |||
Lisa Angelot
|
Chairwoman of the Board of Directors | |||
/s/ Thomas C. McGraw | April 1, 2013 | |||
Thomas C. McGraw
|
Director, Chief Executive Officer | |||
/s/ David A. Curtis | April 1, 2013 | |||
David A. Curtis
|
Senior Vice President
and Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|||
/s/ Thomas G. Atwood, D. D. S. | April 1, 2013 | |||
Thomas G. Atwood, D. D. S. | Director | |||
/s/ Ronald R. Barels, D.D.S. | April 1, 2013 | |||
Ronald R. Barels, D.D.S. | Director | |||
/s/ Merrie Turner Lightner | April 1, 2013 | |||
Merrie Turner Lightner | Director | |||
/s/ Michael Pacelli | April 1, 2013 | |||
Michael Pacelli | Director | |||
/s/ Edward J. Watson | April 1, 2013 | |||
Edward J. Watson | Director and Secretary | |||
/s/ Jim D. Black | April 1, 2013 | |||
Jim D. Black | Director and President | |||
/s/ Anthony J. Clifford | April 1, 2013 | |||
Anthony J. Clifford |
Director and Executive
Vice President
and Chief Operating Officer |
/s/ Moss Adams LLP |
1.
|
I have reviewed this annual report on Form 10-K of FNB Bancorp; |
2.
|
Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have: |
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s fourth fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors :
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Thomas C. McGraw | |
Thomas C. McGraw | |
Chief Executive Officer |
1.
|
I have reviewed this annual report on Form 10-K of FNB Bancorp; |
2.
|
Based on my knowledge, this annual report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f) for the registrant and have: |
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;
|
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s fourth fiscal quarter that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors:
|
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ David A. Curtis | |
David A. Curtis
|
|
Senior Vice President and Chief Financial Officer
|
Dated: April 1, 2013 | /s/ Thomas C. McGraw | ||
Thomas C. McGraw | |||
Chief Executive Officer | |||
Dated: April 1, 2013 | /s/ David A. Curtis | ||
David A. Curtis | |||
Senior Vice President and Chief Financial Officer |