Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended September 30, 2011
o
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Transition Period from to
Commission file number 000-53655
TOUCHMARK BANCSHARES, INC.
(Exact name of registrant as specified in its charter)
Georgia
|
|
20-8746061
|
(State or other jurisdiction
|
|
(I.R.S. Employer
|
of incorporation)
|
|
Identification No.)
|
3651 Old Milton Parkway
Alpharetta, Georgia 30005
(Address of principal executive offices)
(770) 407-6700
(Registrants telephone number)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
x
YES
o
NO
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
x
YES
o
NO
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
x
|
(Do not check if a smaller reporting company)
|
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
o
YES
x
NO
Indicate the number of shares outstanding of each of the registrants classes of common equity, as of the latest practicable date:
3,465,391
shares of common stock, par value $.01 per share, outstanding as of November 14, 2011.
Table of Contents
PART I FINANCIAL INFORMATION
Item 1. Financial Statements
TOUCHMARK BANCSHARES, INC.
AND SUBSIDIARY
Condensed Consolidated Balance Sheets
September 30, 2011 and December 31, 2010
|
|
(Unaudited)
|
|
|
|
|
|
September 30,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
2,325,574
|
|
$
|
1,220,785
|
|
Federal funds sold
|
|
2,150,000
|
|
|
|
Interest-bearing accounts with other banks
|
|
864,492
|
|
2,560,287
|
|
Investment securities available for sale
|
|
41,113,591
|
|
49,135,140
|
|
Restricted stock
|
|
1,440,650
|
|
1,439,900
|
|
Loans held for sale
|
|
248,658
|
|
518,995
|
|
Loans, less allowance for loan losses of $1,970,543 and $3,462,375
|
|
74,172,150
|
|
83,280,219
|
|
Accrued interest receivable
|
|
441,336
|
|
638,703
|
|
Premises and equipment
|
|
2,549,541
|
|
2,739,929
|
|
Foreclosed real estate
|
|
3,458,774
|
|
291,377
|
|
Land held for sale
|
|
2,409,023
|
|
2,409,023
|
|
Other assets
|
|
312,878
|
|
762,401
|
|
Total assets
|
|
$
|
131,486,667
|
|
$
|
144,996,759
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
Non-interest bearing demand
|
|
$
|
8,510,511
|
|
$
|
7,769,952
|
|
Interest-bearing
|
|
84,245,026
|
|
99,364,788
|
|
Total deposits
|
|
92,755,537
|
|
107,134,740
|
|
Accrued interest payable
|
|
41,113
|
|
81,747
|
|
Federal Home Loan Bank advances
|
|
12,500,000
|
|
11,400,000
|
|
Secured borrowings
|
|
|
|
2,027,311
|
|
Other liabilities
|
|
775,644
|
|
222,687
|
|
Total liabilities
|
|
106,072,294
|
|
120,866,485
|
|
|
|
|
|
|
|
Shareholders Equity
|
|
|
|
|
|
Preferred stock, no par value, 10,000,000 shares authorized, none issued
|
|
|
|
|
|
Common stock, $.01 par value, 50,000,000 shares authorized, 3,465,391 issued and outstanding
|
|
34,654
|
|
34,654
|
|
Paid in capital
|
|
36,171,654
|
|
36,091,663
|
|
Accumulated deficit
|
|
(11,610,540
|
)
|
(11,496,478
|
)
|
Accumulated other comprehensive income (loss)
|
|
818,605
|
|
(499,565
|
)
|
Total shareholders equity
|
|
25,414,373
|
|
24,130,274
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity
|
|
$
|
131,486,667
|
|
$
|
144,996,759
|
|
See accompanying Notes to Condensed Consolidated Financial Statements
3
Table of Contents
TOUCHMARK BANCSHARES, INC.
AND SUBSIDIARY
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
Three and Nine Months Ended September 30, 2011 and 2010
(Unaudited)
|
|
Three
|
|
Three
|
|
Nine
|
|
Nine
|
|
|
|
Months
|
|
Months
|
|
Months
|
|
Months
|
|
|
|
Ended
|
|
Ended
|
|
Ended
|
|
Ended
|
|
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
September
30,
|
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
Loans, including fees
|
|
$
|
1,112,121
|
|
$
|
1,172,804
|
|
$
|
3,500,493
|
|
$
|
3,437,481
|
|
Investment income
|
|
351,062
|
|
586,625
|
|
1,111,409
|
|
1,767,916
|
|
Federal funds sold
|
|
188
|
|
561
|
|
794
|
|
1,366
|
|
Total interest income
|
|
1,463,371
|
|
1,759,990
|
|
4,612,696
|
|
5,206,763
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
267,408
|
|
502,166
|
|
930,497
|
|
1,445,050
|
|
Federal Home Loan Bank advances
|
|
66,995
|
|
70,014
|
|
206,561
|
|
209,815
|
|
Other borrowings
|
|
346
|
|
654
|
|
4,830
|
|
10,731
|
|
Total interest expense
|
|
334,749
|
|
572,834
|
|
1,141,888
|
|
1,665,596
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
1,128,622
|
|
1,187,156
|
|
3,470,808
|
|
3,541,167
|
|
Provision for loan losses
|
|
|
|
2,133,614
|
|
209,563
|
|
2,871,624
|
|
Net interest income (expense) after provision for loan losses
|
|
1,128,622
|
|
(946,458
|
)
|
3,261,245
|
|
669,543
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts and other fees
|
|
11,996
|
|
16,479
|
|
38,750
|
|
53,247
|
|
Gain on sale of securities available for sale
|
|
|
|
161,353
|
|
60,073
|
|
543,236
|
|
Gain (loss) on sale of loans held for sale
|
|
(102,809
|
)
|
26,052
|
|
(102,809
|
)
|
444,155
|
|
Gain on sale of SBA loans
|
|
228,255
|
|
182,819
|
|
708,044
|
|
352,159
|
|
Loss on derivative instrument
|
|
(20,416
|
)
|
(76,071
|
)
|
(62,870
|
)
|
(226,477
|
)
|
Other noninterest income
|
|
11,686
|
|
13,592
|
|
34,531
|
|
39,845
|
|
Total noninterest income
|
|
128,712
|
|
324,224
|
|
675,719
|
|
1,206,165
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense:
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
691,637
|
|
955,038
|
|
2,103,274
|
|
2,358,444
|
|
Occupancy and equipment
|
|
151,282
|
|
223,577
|
|
455,820
|
|
589,820
|
|
Other operating expense
|
|
468,582
|
|
531,750
|
|
1,491,931
|
|
1,451,909
|
|
Total noninterest expense
|
|
1,311,501
|
|
1,710,365
|
|
4,051,025
|
|
4,400,173
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(54,167
|
)
|
$
|
(2,332,599
|
)
|
$
|
(114,061
|
)
|
$
|
(2,524,465
|
)
|
Other comprehensive income :
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains arising during the period
|
|
986,065
|
|
317,700
|
|
2,027,490
|
|
746,293
|
|
Unrealized holding gains arising from transfer of securities from held to maturity to available for sale
|
|
|
|
433,668
|
|
|
|
433,668
|
|
Reclassification adjustment for gain realized in net loss
|
|
|
|
(161,353
|
)
|
(60,073
|
)
|
(543,236
|
)
|
Tax effect
|
|
(325,401
|
)
|
(194,705
|
)
|
(649,247
|
)
|
(210,119
|
)
|
Other comprehensive income
|
|
660,664
|
|
395,310
|
|
1,318,170
|
|
426,606
|
|
Comprehensive income (loss)
|
|
$
|
606,497
|
|
$
|
(1,937,289
|
)
|
$
|
1,204,109
|
|
$
|
(2,097,859
|
)
|
Basic loss per share
|
|
$
|
(0.02
|
)
|
$
|
(0.67
|
)
|
$
|
(0.03
|
)
|
$
|
(0.73
|
)
|
Diluted loss per share
|
|
$
|
(0.02
|
)
|
$
|
(0.67
|
)
|
$
|
(0.03
|
)
|
$
|
(0.73
|
)
|
Dividends per share
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
See accompanying Notes to Condensed Consolidated Financial Statements
4
Table of Contents
TOUCHMARK BANCSHARES, INC.
AND SUBSIDIARY
Condensed Consolidated Statements of Cash Flows
Nine Months Ended September 30, 2011 and 2010
(Unaudited)
|
|
Nine
|
|
Nine
|
|
|
|
Months
|
|
Months
|
|
|
|
Ended
|
|
Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2011
|
|
2010
|
|
Cash flow from operating activities:
|
|
|
|
|
|
Net loss
|
|
$
|
(114,061
|
)
|
$
|
(2,524,465
|
)
|
Adjustments to reconcile net loss to net cash provided by operating activities
|
|
|
|
|
|
Depreciation
|
|
212,620
|
|
220,547
|
|
Net amortization
|
|
218,504
|
|
33,610
|
|
Provision for loan losses
|
|
209,563
|
|
2,871,624
|
|
Gain on sale of securities available for sale
|
|
(60,073
|
)
|
(543,236
|
)
|
Gain on sale of SBA loans
|
|
(708,044
|
)
|
(352,159
|
)
|
Loss (gain) on sale of loans held for sale
|
|
102,809
|
|
(444,155
|
)
|
Proceeds from sale of loans held for sale
|
|
167,528
|
|
1,304,753
|
|
Stock compensation expense
|
|
79,990
|
|
224,098
|
|
Decrease (increase) in interest receivable
|
|
197,367
|
|
(67,848
|
)
|
Increase (decrease) in interest payable
|
|
(40,634
|
)
|
24,957
|
|
Decrease in other assets
|
|
203,469
|
|
535,299
|
|
Increase (decrease) in other liabilities
|
|
149,764
|
|
(175,309
|
)
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
618,802
|
|
1,107,716
|
|
|
|
|
|
|
|
Cash flow from investing activities:
|
|
|
|
|
|
Purchase of federal funds sold
|
|
(2,150,000
|
)
|
(1,150,000
|
)
|
Decrease in interest bearing deposits
|
|
1,695,795
|
|
1,282,140
|
|
Purchase of securities held to maturity
|
|
|
|
(6,023,415
|
)
|
Purchase of securities available for sale
|
|
(9,728,675
|
)
|
(55,907,817
|
)
|
Proceeds from paydowns, calls and maturities of securities available for sale
|
|
8,284,929
|
|
25,644,522
|
|
Proceeds from sales of securities available for sale
|
|
11,274,281
|
|
26,175,709
|
|
Purchase of restricted stock
|
|
(750
|
)
|
(129,800
|
)
|
Proceeds from sale of foreclosed real estate
|
|
17,713
|
|
|
|
Net decrease (increase) in loans
|
|
6,421,440
|
|
(20,023,586
|
)
|
Purchase of premises and equipment
|
|
(22,232
|
)
|
(9,965
|
)
|
|
|
|
|
|
|
Net cash provided (used) by investing activities
|
|
15,792,501
|
|
(30,142,212
|
)
|
|
|
|
|
|
|
Cash flow from financing activities:
|
|
|
|
|
|
Net increase (decrease) in deposits
|
|
(14,379,203
|
)
|
39,408,370
|
|
Net increase (decrease) in secured borrowings
|
|
(2,027,311
|
)
|
3,785,175
|
|
Proceeds from (repayment of) other borrowings
|
|
1,100,000
|
|
(12,525,000
|
)
|
|
|
.
|
|
|
|
Net cash provided (used) by financing activities
|
|
(15,306,514
|
)
|
30,668,545
|
|
|
|
|
|
|
|
Net change in cash
|
|
1,104,789
|
|
1,634,049
|
|
|
|
|
|
|
|
Cash at the beginning of the period
|
|
1,220,785
|
|
1,695,884
|
|
|
|
|
|
|
|
Cash at the end of the period
|
|
$
|
2,325,574
|
|
$
|
3,329,933
|
|
|
|
|
|
|
|
Supplemental disclosures of cash flow information -
|
|
|
|
|
|
Interest paid
|
|
$
|
1,182,522
|
|
$
|
1,640,639
|
|
Transfer of loan principal to foreclosed real estate
|
|
$
|
(3,185,110
|
)
|
$
|
(291,377
|
)
|
|
|
|
|
|
|
Non cash investing activities -
|
|
|
|
|
|
Transfer of securities from held to maturity to available for sale
|
|
$
|
|
|
$
|
11,067,567
|
|
See accompanying Notes to Condensed Consolidated Financial Statements
5
Table of Contents
TOUCHMARK BANCSHARES, INC.
AND SUBSIDIARY
Notes to Condensed Consolidated Financial Statements
September 30, 2011
(unaudited)
1.
BASIS OF PRESENTATION
The consolidated financial information included for Touchmark Bancshares, Inc. herein is unaudited; however, such information reflects all adjustments (consisting solely of normal recurring adjustments) which are, in the opinion of management, necessary for a fair statement of results for the interim periods. These statements should be read in conjunction with the financial statements and related notes included in the Companys Annual Report on Form 10-K for the year ended December 31, 2010.
The results of operations for the three and nine month periods ended September 30, 2011 are not necessarily indicative of the results to be expected for the full year.
2.
ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Touchmark Bancshares, Inc. (the Company, we, us or ours), a Georgia corporation, was established on April 3, 2007 for the purpose of organizing and managing Touchmark National Bank (the Bank). The Company is a one-bank holding company with respect to its subsidiary, Touchmark National Bank. The Bank is a national bank, which began operations on January 28, 2008, headquartered in Fulton County, Georgia with the purpose of providing community banking services to Gwinnett, Dekalb, north Fulton and south Forsyth counties and surrounding areas in Georgia.
Basis of Accounting:
The accounting and reporting policies of the Company conform to accounting principles generally accepted in the United States of America (GAAP). In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets, liabilities, shareholders equity and net loss. Actual results may differ significantly from those estimates. The Company uses the accrual basis of accounting by recognizing revenues when they are earned and expenses in the period incurred, without regard to the time of receipt or payment of cash.
Allowance for Loan Losses:
Arriving at an appropriate level of allowance for loan losses involves a high degree of judgment. The Companys allowance for loan losses provides for probable losses based upon evaluations of known and inherent risks in the loan portfolio. In general, loans do not begin to show signs of credit deterioration or default until they have been outstanding for some period of time, a process known as seasoning. As a result, a portfolio of older loans will usually behave more predictably than a newer portfolio. Because our loan portfolio is new, the current level of delinquencies and defaults may not be representative of the level that will prevail when the portfolio becomes more seasoned, which may be higher or lower than current levels. If delinquencies and defaults increase, we may be required to increase our provision for loan losses, which would adversely affect our results of operations and financial condition. The allowance for loan losses is increased by provisions for loan losses and by recoveries of loans previously charged-off and reduced by loans charged-off.
The process of reviewing the adequacy of the allowance for loan losses requires management to make numerous judgments and assumptions about current events and subjective judgments, including the likelihood of loan repayment, risk evaluation, historical losses, and similar judgments and assumptions. If these assumptions prove to be incorrect, charge-offs in future periods could exceed the allowance for loan losses.
The allowance for loan losses may consist of specific, general, and unallocated components. The specific component relates to loans that are classified as impaired. For loans that are classified as impaired, an allowance is established when the collateral value, discounted cash flows or the observable market price of the impaired loan is lower than the carrying value of the loan and not considered a confirmed loss. Confirmed losses are charged off upon identification. General allowances are established for non-
6
Table of Contents
impaired loans. These loans are assigned a loan category, and the allocated allowance for loan losses is determined based upon the loss percentage factors that correspond to each loan category and loan grade.
The general reserves are determined based on consideration of the migration of historic loss data, and various risk characteristics of each loan segment in addition to general risk characteristics. Risk characteristics relevant to each portfolio segment are as follows:
Construction and development loans Loans in this segment primarily include real estate development loans for which payment is derived from sale of the property as well as construction projects in which the property will ultimately be used by the borrower. Credit risk is affected by cost overruns, time to sell at an adequate price, and market conditions.
Real estate - mortgage The Company generally does not originate loans with a loan-to-value ratio greater than 85 percent and does not grant subprime loans. Loans in this segment are dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment rates will have an effect on the credit quality in the segment.
Commercial real estate Loans in this segment are primarily income-producing properties. The underlying cash flows generated by the properties are adversely impacted by a downturn in the economy as evidenced by increased vacancy rates, which in turn, will have an effect on the credit quality in this segment. Management monitors the cash flows of these loans.
Commercial and industrial loans Loans in this segment are made to businesses and are generally secured by assets of the business. Repayment is expected from the cash flows of the business. A weakened economy, and resultant decreased consumer spending, will have an effect on the credit quality in this segment.
Other loans Loans in this segment are consumer loans and other loans which do not meet the criteria of the segments above. Repayment of these loans is typically dependent upon the borrowers cash flows. The overall health of the economy, including unemployment rates will have an effect on the credit quality in the segment.
Stock Based Compensation:
The Company has adopted the fair value recognition provisions of Financial Accounting Standards Board Accounting Standards Codification (FASB ASC) 718,
Stock Compensation
. Upon issuance of the Director and Organizer warrants, compensation cost was recognized in the consolidated financial statements of the Company for all share-based payments granted, based on the grant date fair value as estimated in accordance with the provisions of FASB ASC 718, which requires recognition of expense equal to the fair value of the warrant over the vesting period of the warrant.
The fair value of each warrant grant is estimated on the date of grant using the Black-Scholes option-pricing model. Expected volatility for the period has been determined based on expected volatility of similar entities. The expected term of warrants granted is based on the short-cut method and represents the period of time that the warrants granted are expected to be outstanding. Expected dividends are based on dividend trends and the market price of the Companys stock at grant date. 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 grant.
The Company recorded compensation expense related to the warrants of $0 and $16,152 for the nine months ended September 30, 2011 and 2010, respectively.
At September 30, 2011, there was no unrecognized compensation cost related to warrants. The weighted average remaining contractual life of the warrants outstanding as of September 30, 2011 was approximately 6.28 years. The Company had 469,167 warrants exercisable as of September 30, 2011.
Through September 30, 2011, the Company issued 219,822 options to purchase common stock to employees of the Company or the Bank and the Company issued 10,000 options to purchase common stock to a director. During the first nine months of 2011, 16,500 options were issued compared to 55,000 for the same time period in 2010. Upon issuance of options, compensation cost is recognized in the consolidated financial statements of the Company for all options granted, based on the grant date fair value as estimated in accordance with the provisions of FASB ASC 718, which requires recognition of expense equal to the fair value of the options over the vesting period of the options.
7
Table of Contents
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the assumptions listed in the table below. Expected volatility for the period has been determined based on expected volatility of similar entities. The expected term of options granted is based on the short-cut method and represents the period of time that the options granted are expected to be outstanding. Expected dividends are based on dividend trends and the market price of the Companys stock at grant date. 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 grant.
|
|
Nine Months Ended
September 30, 2011
|
|
Nine Months Ended
September 30, 2010
|
|
Risk-free interest rate
|
|
2.21
|
%
|
1.01
|
%
|
Expected life (years)
|
|
6.05
|
|
5.00
|
|
Expected volatility
|
|
56.10
|
%
|
56.10
|
%
|
Expected dividends
|
|
0.00
|
%
|
0.00
|
%
|
Expected forfeiture rate
|
|
28.37
|
%
|
29.02
|
%
|
Weighted average fair value of options granted
|
|
$
|
2.72
|
|
$
|
4.05
|
|
Weighted average exercise price
|
|
$
|
7.51
|
|
$
|
8.39
|
|
The Company recorded stock-based compensation expense related to the options of $79,990 and $207,946 during the nine months ended September 30, 2011 and 2010, respectively.
At September 30, 2011, there was $66,879 of unrecognized compensation cost related to options outstanding, which is expected to be recognized over a weighted-average period of 0.86 years. The weighted average remaining contractual life of the options outstanding as of September 30, 2011 was approximately 8.07 years. The Company had 103,450 options exercisable as of September 30, 2011.
Income Taxes:
Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the differences between the book and tax bases of the various balance sheet assets and liabilities, and gives current recognition to changes in tax rates and laws. A valuation allowance for deferred tax assets is required when it is more likely than not that some portion or all of the deferred tax asset will not be realized. In assessing the realization of the deferred tax assets, management considers the scheduled reversals of deferred tax liabilities, projected future taxable income (in the near-term based on current projections), and tax planning strategies.
Statement of Cash Flows:
The statement of cash flows was prepared using the indirect method. Under this method, net loss was reconciled to net cash flows provided by operating activities by adjusting for the effects of operating activities.
Cash and Cash Equivalents:
For purposes of presentation in the statement of cash flows, cash and cash equivalents are defined as those amounts included in the balance sheet caption cash and due from banks. Cash flows from deposits, federal funds purchased and sold, secured borrowings, and originations, renewals and extensions of loans are reported net.
3.
SECURITIES
The amortized cost, gross unrealized gains and losses, and estimated fair value of available for sale securities at September 30, 2011, are summarized as follows:
|
|
|
|
Gross
|
|
Gross
|
|
Estimated
|
|
|
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
|
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
U.S Government-sponsored enterprises (GSEs)
|
|
$
|
3,500,000
|
|
$
|
20,928
|
|
$
|
|
|
$
|
3,520,928
|
|
Municipal bonds
|
|
7,540,903
|
|
548,960
|
|
|
|
8,089,863
|
|
Mortgage-backed GSE residential
|
|
28,850,889
|
|
652,863
|
|
(952
|
)
|
29,502,800
|
|
|
|
$
|
39,891,792
|
|
$
|
1,222,751
|
|
$
|
(952
|
)
|
$
|
41,113,591
|
|
8
Table of Contents
The amortized cost, gross unrealized gains and losses, and estimated fair value of securities available for sale at December 31, 2010, are summarized as follows:
|
|
|
|
Gross
|
|
Gross
|
|
Estimated
|
|
|
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
|
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government-sponsored enterprises (GSEs)
|
|
$
|
15,988,874
|
|
$
|
17,624
|
|
$
|
(228,952
|
)
|
$
|
15,777,546
|
|
Municipal bonds
|
|
10,783,782
|
|
6,349
|
|
(374,200
|
)
|
10,415,931
|
|
Mortgage-backed GSE residential
|
|
23,108,103
|
|
76,008
|
|
(242,448
|
)
|
22,941,663
|
|
|
|
$
|
49,880,759
|
|
$
|
99,981
|
|
$
|
(845,600
|
)
|
$
|
49,135,140
|
|
The amortized cost and estimated fair value of investment securities available for sale at September 30, 2011, by contractual maturity are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
Securities Available
|
|
|
|
For Sale
|
|
|
|
|
|
Estimated
|
|
|
|
Amortized
|
|
Fair
|
|
|
|
Cost
|
|
Value
|
|
|
|
|
|
|
|
Due in one year or less
|
|
$
|
6,126,868
|
|
$
|
6,249,386
|
|
Due after one year but less than five years
|
|
17,617,577
|
|
17,945,502
|
|
Due after five years but less than ten years
|
|
12,498,498
|
|
13,143,508
|
|
Due after ten years
|
|
3,648,849
|
|
3,775,195
|
|
|
|
$
|
39,891,792
|
|
$
|
41,113,591
|
|
For the purpose of the maturity table, mortgage-backed securities, which are not due at a single maturity date, have been allocated over maturity groupings based on the weighted-average contractual maturities of underlying collateral. The mortgage-backed securities may mature earlier than their weighted-average contractual maturities because of principal prepayments.
During the period ended September 30, 2011, the Company had gross gains on sales of securities of $89,323 and gross losses on sales of securities of $29,250. The Company had gross gains on sales of securities of $807,074 and gross losses of $263,838 sales of securities during the period ended September 30, 2010.
Information pertaining to securities with gross unrealized losses at September 30, 2011 aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows:
|
|
Less than
|
|
More than
|
|
|
|
|
|
Twelve Months
|
|
Twelve Months
|
|
Total
|
|
|
|
Gross
|
|
Estimated
|
|
Gross
|
|
Estimated
|
|
Gross
|
|
Estimated
|
|
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Fair
|
|
|
|
Losses
|
|
Value
|
|
Losses
|
|
Value
|
|
Losses
|
|
Value
|
|
Mortgage-backed securities GSE residential
|
|
$
|
(952
|
)
|
$
|
2,335,715
|
|
$
|
|
|
$
|
|
|
$
|
(952
|
)
|
$
|
2,335,715
|
|
|
|
$
|
(952
|
)
|
$
|
2,335,715
|
|
$
|
|
|
$
|
|
|
$
|
(952
|
)
|
$
|
2,335,715
|
|
9
Table of Contents
Information pertaining to securities with gross unrealized losses at December 31, 2010 aggregated by investment category and length of time that individual securities have been in a continuous loss position, follows:
|
|
Less than
|
|
More than
|
|
|
|
|
|
Twelve Months
|
|
Twelve Months
|
|
Total
|
|
|
|
Gross
|
|
Estimated
|
|
Gross
|
|
Estimated
|
|
Gross
|
|
Estimated
|
|
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Fair
|
|
|
|
Losses
|
|
Value
|
|
Losses
|
|
Value
|
|
Losses
|
|
Value
|
|
GSEs
|
|
$
|
(228,952
|
)
|
$
|
13,769,799
|
|
$
|
|
|
$
|
|
|
$
|
(228,952
|
)
|
$
|
13,769,799
|
|
Municipal bonds
|
|
(374,200
|
)
|
8,793,759
|
|
|
|
|
|
(374,200
|
)
|
8,793,759
|
|
Mortgage-backed securities GSE residential
|
|
(241,751
|
)
|
14,911,044
|
|
(697
|
)
|
117,839
|
|
(242,448
|
)
|
15,028,883
|
|
|
|
$
|
(844,903
|
)
|
$
|
37,474,602
|
|
$
|
(697
|
)
|
$
|
117,839
|
|
$
|
(845,600
|
)
|
$
|
37,592,441
|
|
Management evaluates securities for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation.
At September 30, 2011, four debt securities have unrealized losses with aggregate depreciation of 0.04% from the Companys amortized cost basis. In analyzing an issuers financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and industry analysts reports. Although some of the issuers have shown declines in earnings and/or a weakened financial condition as a result of the weakened economy, no credit issues have been identified that cause management to believe the declines in market value are other than temporary. As management has the ability to hold debt securities until maturity, or for the foreseeable future, no declines are deemed to be other than temporary.
Mortgage-backed GSE residential.
The unrealized losses on the Companys investment in four residential GSE mortgage-backed securities were caused by interest rate increases. The contractual cash flows of those investments are guaranteed by an agency of the U.S. Government. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost bases of the Companys investments. Because the decline in market value is attributable to changes in interest rates and not credit quality, and because the Company has no immediate plans to sell the investments, and because it is not more likely than not that the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, management does not consider those investments to be other-than-temporarily impaired at September 30, 2011.
10
Table of Contents
4.
LOANS AND ALLOWANCE FOR LOAN LOSSES
The composition of loans as of September 30, 2011 and December 31, 2010 is summarized as follows:
|
|
September 30,
2011
|
|
December 31,
2010
|
|
Construction and development
|
|
$
|
11,442,530
|
|
$
|
16,976,039
|
|
Real estate - mortgage
|
|
7,105,881
|
|
7,592,015
|
|
Commercial real estate
|
|
51,278,138
|
|
54,127,557
|
|
Commercial and industrial
|
|
5,963,265
|
|
7,716,180
|
|
Other
|
|
495,143
|
|
556,802
|
|
|
|
76,284,957
|
|
86,968,593
|
|
Unearned fees
|
|
(142,264
|
)
|
(225,999
|
)
|
Allowance for loan losses
|
|
(1,970,543
|
)
|
(3,462,375
|
)
|
Loans, net
|
|
$
|
74,172,150
|
|
$
|
83,280,219
|
|
For purposes of the disclosures required pursuant to the adoption of amendments to ASC 310, the loan portfolio was disaggregated into segments. A portfolio segment is defined as the level at which an entity develops and documents a systematic method for determining its allowance for loan losses. There are five loan portfolio segments that include construction and development, real estate mortgage, commercial real estate, commercial and industrial, and other.
Construction and Development
Loans in this segment include real estate development loans for which the source of repayment is the sale of the property as well as construction projects in which the property will ultimately be used by the borrower. Total construction and development loans as of September 30, 2011 were 15.0% of the total loan portfolio.
Real Estate - Mortgage
These are loans secured by real estate mortgages. Total real estate mortgage loans as of September 30, 2011 were 9.3% of the total loan portfolio.
Commercial Real Estate
The commercial real estate portfolio represents the largest category of the Companys loan portfolio. These loans are primarily income-producing properties and are dependent upon the borrowers cash flow. Total commercial real estate loans as of September 30, 2011 were 67.2% of the total loan portfolio.
Commercial and Industrial
Loans in this segment are made to businesses and are generally secured by business assets. Total commercial and industrial loans as of September 30, 2011 were 7.8% of the total loan portfolio.
Other
Loans in this segment are made to individuals and are secured by personal assets or unsecured. Total other loans as of September 30, 2011 were 0.7% of the total loan portfolio.
Changes in the allowance for loan losses for the nine month periods ending September 30, 2011 and 2010 are as follows:
|
|
September 30,
2011
|
|
September 30,
2010
|
|
Balance, beginning of year
|
|
$
|
3,462,375
|
|
$
|
1,445,522
|
|
Provision charged to operations
|
|
209,563
|
|
2,871,624
|
|
Loans charged off
|
|
(1,701,395
|
)
|
(2,030,804
|
)
|
Recoveries
|
|
|
|
|
|
Balance, end of period
|
|
$
|
1,970,543
|
|
$
|
2,286,342
|
|
11
Table of Contents
The allowance for loan losses for the three and nine months ended September 30, 2011, by portfolio segment, is as follows:
Loans reported on the balance sheet are reported net of deferred loan fees of $142,264.
|
|
Construction
and
Development
|
|
Real Estate -
Mortgage
|
|
Commercial
Real
Estate
|
|
Commercial
and
Industrial
|
|
Other
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
961,482
|
|
$
|
54,778
|
|
$
|
1,674,021
|
|
$
|
771,179
|
|
$
|
4,316
|
|
$
|
3,465,776
|
|
Charge-offs
|
|
|
|
|
|
(1,495,233
|
)
|
|
|
|
|
(1,495,233
|
)
|
Recoveries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reallocation
|
|
(310,064
|
)
|
113,413
|
|
799,924
|
|
(635,563
|
)
|
32,290
|
|
|
|
Ending balance
|
|
$
|
651,418
|
|
$
|
168,191
|
|
$
|
978,712
|
|
$
|
135,616
|
|
$
|
36,606
|
|
$
|
1,970,543
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the nine months ended September 30, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
1,259,996
|
|
$
|
68,905
|
|
$
|
1,933,810
|
|
$
|
156,457
|
|
$
|
43,207
|
|
$
|
3,462,375
|
|
Charge-offs
|
|
(93,300
|
)
|
|
|
(1,608,095
|
)
|
|
|
|
|
(1,701,395
|
)
|
Recoveries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision
|
|
(24,439
|
)
|
(20,969
|
)
|
272,734
|
|
(16,428
|
)
|
(1,335
|
)
|
209,563
|
|
Reallocation
|
|
(490,839
|
)
|
120,255
|
|
380,263
|
|
(4,413
|
)
|
(5,266
|
)
|
|
|
Ending balance
|
|
$
|
651,418
|
|
$
|
168,191
|
|
$
|
978,712
|
|
$
|
135,616
|
|
$
|
36,606
|
|
$
|
1,970,543
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - individually evaluated for impairment
|
|
$
|
|
|
$
|
|
|
$
|
160,425
|
|
$
|
|
|
$
|
|
|
$
|
160,425
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - collectively evaluated for impairment
|
|
$
|
651,418
|
|
$
|
168,191
|
|
$
|
818,287
|
|
$
|
135,616
|
|
$
|
36,606
|
|
$
|
1,810,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - loans acquired with deteriorated credit quality
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
11,442,530
|
|
$
|
7,105,881
|
|
$
|
51,278,138
|
|
$
|
5,963,265
|
|
$
|
495,143
|
|
$
|
76,284,957
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - individually evaluated for impairment
|
|
$
|
|
|
$
|
|
|
$
|
3,470,142
|
|
$
|
|
|
$
|
|
|
$
|
3,470,142
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - collectively evaluated for impairment
|
|
$
|
11,442,530
|
|
$
|
7,105,881
|
|
$
|
47,807,996
|
|
$
|
5,963,265
|
|
$
|
495,143
|
|
$
|
72,814.815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - loans acquired with deteriorated credit quality
|
|
$
|
|
|
$
|
|
|
$
|
248,658
|
|
$
|
|
|
$
|
|
|
$
|
248,658
|
|
12
Table of Contents
The allowance for loan losses for the twelve months ended December 31, 2010, by portfolio segment, is as follows:
Loans reported on the balance sheet are reported net of deferred loan fees of $225,999.
|
|
Construction
and
Development
|
|
Real Estate -
Mortgage
|
|
Commercial
Real
Estate
|
|
Commercial
and
Industrial
|
|
Other
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
411,549
|
|
$
|
71,875
|
|
$
|
876,826
|
|
$
|
61,947
|
|
$
|
23,325
|
|
$
|
1,445,522
|
|
Charge-offs
|
|
(1,476,700
|
)
|
|
|
(1,517,235
|
)
|
|
|
(99,929
|
)
|
(3,093,864
|
)
|
Recoveries
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision
|
|
2,325,147
|
|
(2,970
|
)
|
2,574,219
|
|
94,510
|
|
119,811
|
|
5,110,717
|
|
Ending balance
|
|
$
|
1,259,996
|
|
$
|
68,905
|
|
$
|
1,933,810
|
|
$
|
156,457
|
|
$
|
43,207
|
|
$
|
3,462,375
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - individually evaluated for impairment
|
|
$
|
|
|
$
|
|
|
$
|
950,176
|
|
$
|
|
|
$
|
|
|
$
|
950,176
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - collectively evaluated for impairment
|
|
$
|
1,259,996
|
|
$
|
68,905
|
|
$
|
983,634
|
|
$
|
156,457
|
|
$
|
43,207
|
|
$
|
2,512,199
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - loans acquired with deteriorated credit quality
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
16,976,039
|
|
$
|
7,592,015
|
|
$
|
54,127,557
|
|
$
|
7,716,180
|
|
$
|
556,802
|
|
$
|
86,968,593
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - individually evaluated for impairment
|
|
$
|
2,043,300
|
|
$
|
|
|
$
|
6,133,014
|
|
$
|
|
|
$
|
|
|
$
|
8,176,314
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - collectively evaluated for impairment
|
|
$
|
14,932,739
|
|
$
|
7,592,015
|
|
$
|
47,994,543
|
|
$
|
7,716,180
|
|
$
|
556,802
|
|
$
|
78,792,279
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance - loans acquired with deteriorated credit quality
|
|
$
|
|
|
$
|
|
|
$
|
518,995
|
|
$
|
|
|
$
|
|
|
$
|
518,995
|
|
13
Table of Contents
Impaired loans as of September 30, 2011 and December 31, 2010, by portfolio segment, are as follows:
|
|
As of September 30, 2011
|
|
|
|
Unpaid
|
|
Recorded
|
|
Recorded
|
|
|
|
|
|
|
|
Total
|
|
Investment
|
|
Investment
|
|
Total
|
|
|
|
|
|
Principal
|
|
With No
|
|
With
|
|
Recorded
|
|
Related
|
|
|
|
Balance
|
|
Allowance
|
|
Allowance
|
|
Investment
|
|
Allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and development
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
Real estate - mortgage
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
6,589,408
|
|
3,142,875
|
|
327,267
|
|
3,470,142
|
|
160,425
|
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
6,589,408
|
|
$
|
3,142,875
|
|
$
|
327,267
|
|
$
|
3,470,142
|
|
$
|
160,425
|
|
|
|
As of December 31, 2010
|
|
|
|
Unpaid
|
|
Recorded
|
|
Recorded
|
|
|
|
|
|
|
|
Total
|
|
Investment
|
|
Investment
|
|
Total
|
|
|
|
|
|
Principal
|
|
With No
|
|
With
|
|
Recorded
|
|
Related
|
|
|
|
Balance
|
|
Allowance
|
|
Allowance
|
|
Investment
|
|
Allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and development
|
|
$
|
2,043,300
|
|
$
|
2,043,300
|
|
$
|
|
|
$
|
2,043,300
|
|
$
|
|
|
Real estate - mortgage
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
6,133,014
|
|
1,347,862
|
|
4,785,152
|
|
6,133,014
|
|
950,176
|
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
8,176,314
|
|
$
|
3,391,162
|
|
$
|
4,785,152
|
|
$
|
8,176,314
|
|
$
|
950,176
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
Year Ended
|
|
|
|
September 30, 2011
|
|
September 30, 2011
|
|
December 31, 2010
|
|
|
|
Average
|
|
|
|
Average
|
|
|
|
Average
|
|
|
|
Recorded
|
|
Income
|
|
Recorded
|
|
Income
|
|
Recorded
|
|
|
|
Investment
|
|
Recognized
|
|
Investment
|
|
Recognized
|
|
Investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and development
|
|
$
|
|
|
$
|
|
|
$
|
1,021,650
|
|
$
|
|
|
$
|
1,871,650
|
|
Real estate - mortgage
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
4,011,523
|
|
|
|
5,019,206
|
|
|
|
5,165,125
|
|
Commercial and industrial
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
4,011,523
|
|
$
|
|
|
$
|
6,040,856
|
|
$
|
|
|
$
|
7,036,775
|
|
14
Table of Contents
A primary credit quality indicator for financial institutions is delinquent balances. Following are the delinquent amounts, by portfolio segment, as of September 30, 2011 and December 31, 2010:
September 30, 2011
|
|
Current
|
|
30 -
89 Days
|
|
Accruing
Greater
Than 90
Days
|
|
Total Accruing
Past Due
|
|
Non-
accrual
|
|
Total
Financing
Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and development
|
|
$
|
11,442,530
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
11,442,530
|
|
Real estate - mortgage
|
|
7,105,881
|
|
|
|
|
|
|
|
|
|
7,105,881
|
|
Commercial real estate
|
|
47,807,996
|
|
|
|
|
|
|
|
3,470,142
|
|
51,278,138
|
|
Commercial and industrial
|
|
5,963,265
|
|
|
|
|
|
|
|
|
|
5,963,265
|
|
Other
|
|
495,143
|
|
|
|
|
|
|
|
|
|
495,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
Current
|
|
30 -
89 Days
|
|
Accruing
Greater
Than 90
Days
|
|
Total Accruing
Past Due
|
|
Non-
accrual
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction and development
|
|
$
|
13,585,248
|
|
$
|
1,347,491
|
|
$
|
|
|
$
|
1,347,491
|
|
$
|
2,043,300
|
|
$
|
16,976,039
|
|
Real estate - mortgage
|
|
7,592,015
|
|
|
|
|
|
|
|
|
|
7,592,015
|
|
Commercial real estate
|
|
47,994,543
|
|
|
|
|
|
|
|
6,133,014
|
|
54,127,557
|
|
Commercial and industrial
|
|
7,716,180
|
|
|
|
|
|
|
|
|
|
7,716,180
|
|
Other
|
|
556,802
|
|
|
|
|
|
|
|
|
|
556,802
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company utilizes a nine grade internal loan rating system for its loan portfolio as follows:
·
Loans rated 1-4 (Pass) - Loans in these categories have low to average risk.
·
Loans rated 5 (Internal Watch List) - These assets raise some concern due to either prior financial or collateral problems, or recent developing conditions, and thus warrant closer monitoring and review than pass assets.
·
Loans rated 6 (Special Mention) - These assets constitute an undue and unwarranted credit risk but not to the point of justifying a substandard classification.
·
Loans rated 7 (Substandard) - A substandard asset is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any.
·
Loans rated 8 (Doubtful) - An asset classified as doubtful has all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
·
Loans rated 9 (Loss) - Assets classified loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted.
15
Table of Contents
The following table presents the Companys loans by risk rating at September 30, 2011 and December 31, 2010:
September 30, 2011
|
|
Construction
and
Development
|
|
Real Estate -
Mortgage
|
|
Commercial
Real Estate
|
|
Commercial
and Industrial
|
|
Other
|
|
Total
|
|
Rating:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 (Pass)
|
|
$
|
7,624,449
|
|
$
|
6,992,421
|
|
$
|
46,502,809
|
|
$
|
5,916,917
|
|
$
|
279,513
|
|
$
|
67,316,109
|
|
5 (Internal Watch List)
|
|
3,818,081
|
|
113,460
|
|
1,305,187
|
|
46,348
|
|
215,630
|
|
5,498,706
|
|
6 (Special Mention)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 (Substandard)
|
|
|
|
|
|
3,470,142
|
|
|
|
|
|
3,470,142
|
|
8 (Doubtful)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
11,442,530
|
|
$
|
7,105,881
|
|
$
|
51,278,138
|
|
$
|
5,963,265
|
|
$
|
495,143
|
|
$
|
76,284,957
|
|
December 31, 2010
|
|
Construction
and
Development
|
|
Real Estate -
Mortgage
|
|
Commercial
Real Estate
|
|
Commercial
and Industrial
|
|
Other
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rating:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 (Pass)
|
|
$
|
10,585,248
|
|
$
|
7,386,492
|
|
$
|
47,994,543
|
|
$
|
7,716,180
|
|
$
|
491,797
|
|
$
|
74,174,260
|
|
5 (Internal Watch List)
|
|
|
|
205,523
|
|
|
|
|
|
65,005
|
|
270,528
|
|
6 (Special Mention)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 (Substandard)
|
|
6,390,791
|
|
|
|
6,133,014
|
|
|
|
|
|
12,523,805
|
|
8 (Doubtful)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9 (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
16,976,039
|
|
$
|
7,592,015
|
|
$
|
54,127,557
|
|
$
|
7,716,180
|
|
$
|
556,802
|
|
$
|
86,968,593
|
|
In this current real estate environment it has become more common to restructure or modify the terms of certain loans under certain conditions (i.e. troubled debt restructure or TDRs). In those circumstances it may be beneficial to restructure the terms of a loan and work with the borrower for the benefit of both parties, versus forcing the property into foreclosure and having to dispose of it in an unfavorable real estate market. When we have modified the terms of a loan, we usually either reduce or defer payments for a period of time. We have not forgiven any material principal amounts on any loan modifications to date. We have approximately $2,303,517 of TDRs. None of our TDRs are currently performing pursuant to their modified terms, and all have been placed on non accrual status.
|
|
September 30,
2011
|
|
December 31,
2010
|
|
Troubled debt restructured loans (TDRs)
|
|
|
|
|
|
Performing TDRs
|
|
$
|
|
|
$
|
|
|
Non performing TDRs
|
|
2,303,517
|
|
|
|
Total TDRs
|
|
$
|
2,303,517
|
|
$
|
|
|
16
Table of Contents
TDRs as of September 30, 2011 quantified by loan type classified separately as accrual (performing loans) and non-accrual (non performing loans) are presented in the table below.
|
|
Accruing
|
|
Non Accrual
|
|
Total
|
|
TDRs
|
|
|
|
|
|
|
|
Construction and development
|
|
$
|
|
|
$
|
|
|
$
|
|
|
Real estate-mortgage
|
|
|
|
|
|
|
|
Commercial real estate
|
|
|
|
2,303,517
|
|
2,303,517
|
|
Commercial and industrial
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total TDRs
|
|
$
|
|
|
2,303,517
|
|
2,303,517
|
|
|
|
|
|
|
|
|
|
|
|
|
Our policy is to return non accrual TDR loans to accrual status when all the principal and interest amounts contractually due, pursuant to its modified terms, are brought current and future payments are reasonably assured. Our policy also considers the payment history of the borrower, but is not dependent upon a specific number of payments. The Company recorded a specific reserve of $160,425 as of September 30, 2011 and recognized partial charge offs of $1,331,968 on the TDR loans described above during the three and nine month periods ended September 30, 2011.
Loans are modified to minimize loan losses when we believe the modification will improve the borrowers financial condition and ability to repay the loan. We typically do not forgive principal. We generally either defer or decrease monthly payments for a temporary period of time. A summary of the types of concessions made are presented in the table below.
|
|
September 30,
2011
|
|
Reduced payments for 11 months
|
|
$
|
1,976,250
|
|
Deferred payments for 90 days
|
|
327,267
|
|
Total TDRs
|
|
$
|
2,303,517
|
|
There have been no loans modified as TDRs within the past twelve months for which there was a payment default within the nine month period ended September 30, 2011.
17
5.
FAIR VALUE MEASUREMENTS
ASC Topic 820,
Fair Value Measurements,
defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. FASB ASC 820-10 applies to reported balances that are required or permitted to be measured at fair value under existing accounting pronouncements; accordingly, the standard does not require any new fair value measurements of reported balances.
FASB ASC 820-10 emphasizes that fair value is a market-based measurement, not an entity-specific measurement. Therefore, a fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, GAAP establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity (observable inputs that are classified within Levels 1 and 2 of the hierarchy) and the reporting entitys own assumptions about market participant assumptions (unobservable inputs classified within Level 3 of the hierarchy).
18
Table of Contents
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 are inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. Level 2 inputs may include quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, which are typically based on an entitys own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Companys 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.
The tables below present the Companys assets and liabilities measured at fair value on a recurring basis as of September 30, 2011 and December 31, 2010, aggregated by the level in the fair value hierarchy within which those measurements fall.
Assets as of
|
|
Quoted Prices in
Active Markets for
Identical Assets
|
|
Significant Other
Observable Inputs
|
|
Significant
Unobservable
Inputs
|
|
|
|
September 30, 2011
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Total
|
|
Investment securities available-for-sale
|
|
$
|
|
|
$
|
41,113,591
|
|
$
|
|
|
$
|
41,113,591
|
|
Derivative instruments
|
|
|
|
|
|
13,283
|
|
13,283
|
|
Loans held for sale
|
|
|
|
|
|
248,658
|
|
248,658
|
|
Total assets at fair value
|
|
$
|
|
|
$
|
41,113,591
|
|
$
|
261,941
|
|
$
|
41,375,532
|
|
Assets as of
|
|
Quoted Prices in
Active Markets for
Identical Assets
|
|
Significant Other
Observable Inputs
|
|
Significant
Unobservable
Inputs
|
|
|
|
December 31, 2010
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
Total
|
|
Investment securities available-for-sale
|
|
$
|
|
|
$
|
49,135,140
|
|
$
|
|
|
$
|
49,135,140
|
|
Derivative instruments
|
|
|
|
|
|
76,153
|
|
76,153
|
|
Loans held for sale
|
|
|
|
|
|
518,995
|
|
518,995
|
|
Total assets at fair value
|
|
$
|
|
|
$
|
49,135,140
|
|
$
|
595,148
|
|
$
|
49,730,288
|
|
Securities classified as available-for-sale are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bonds terms and conditions, among other things. The investments in the Companys portfolio are generally not quoted on an exchange but are actively traded in the secondary institutional markets.
The derivative instrument held by the Company is reported at fair value utilizing Level 3 inputs. The valuation of this instrument is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual term of the derivative, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The fair values of interest rate options are determined using the market standard methodology of discounting the future expected cash receipts that would occur if variable interest rates fell below (rise above) the strike rate of the floors (caps). The variable interest rates used in the calculation of projected receipts on the floor (cap) are based on an expectation of future interest rates derived from observable market interest rate curves and volatilities. To comply with the provisions of ASC 820, the Company incorporates credit valuation adjustments to reflect appropriately both its own nonperformance risk and the respective counterpartys nonperformance risk in the fair value measurements.
19
Table of Contents
In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.
Loans held-for-sale are measured at the lower of cost or fair value. On loans held for sale, collateral includes commercial real estate. The fair value of loans held for sale are evaluated on an on-going basis by monitoring what secondary markets are offering for loans and portfolios with similar characteristics.
The following is a reconciliation of the beginning and ending balances of recurring fair value measurements recognized in the accompanying balance sheet using significant unobservable (Level 3) inputs.
|
|
Loans Held
|
|
Derivative
|
|
|
|
For Sale
|
|
Instruments
|
|
Balance, January 1, 2011
|
|
$
|
518,995
|
|
$
|
76,153
|
|
Sales of loans held for sale
|
|
(270,337
|
)
|
|
|
Loan foreclosure
|
|
|
|
|
|
Mark to market loss
|
|
|
|
(62,870
|
)
|
Balance, September 30, 2011
|
|
$
|
248,658
|
|
$
|
13,283
|
|
The following table presents the assets that are measured at fair value on a non-recurring basis by level within the fair value hierarchy as reported in the consolidated statements of financial position at September 30, 2011 and December 31, 2010.
As of September 30, 2011
|
|
Quoted Prices in Active
Markets for Identical
Assets (Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total
|
|
Impaired loans
|
|
$
|
|
|
$
|
|
|
$
|
3,470,142
|
|
$
|
3,470,142
|
|
Foreclosed real estate
|
|
$
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
As of December 31, 2010
|
|
Quoted Prices in Active
Markets for Identical
Assets (Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total
|
|
Impaired loans
|
|
$
|
|
|
$
|
|
|
$
|
4,721,162
|
|
$
|
4,721,162
|
|
Foreclosed real estate
|
|
$
|
|
|
$
|
|
|
$
|
291,377
|
|
$
|
291,377
|
|
Total losses recognized on impaired loans during the nine months ended September 30, 2011 and the year ended December 31, 2010 were $722,817 and $3,944,111, respectively. Impaired loans are evaluated and valued at the time the loan is identified as impaired, at the lower of cost or fair value. Fair value is measured based on the value of the collateral securing these loans and is classified as Level 3 in the fair value hierarchy. Collateral may include real estate, or business assets including equipment, inventory and accounts receivable. The value of real estate collateral is determined based on an appraisal by qualified licensed appraisers hired by the Company. The value of business equipment is based on an appraisal by qualified licensed appraisers hired by the Company if significant, or the equipments net book value on the business financial statements. Inventory and accounts receivable collateral are valued based on independent field examiner review or aging reports. Appraised and reported values may be discounted based on managements historical knowledge, changes in market conditions from the time of the valuation, and managements expertise and knowledge of the client and clients business. Impaired loans are evaluated on at least a quarterly basis for additional impairment and adjusted accordingly.
20
Table of Contents
Fair Value of Financial Instruments
The following methods and assumptions that were used by the Company in estimating fair values of financial instruments are disclosed herein:
Cash, federal funds sold, and interest bearing deposits with other banks.
The carrying amounts of cash and short-term instruments approximate their fair value due to the relatively short period to maturity of the instruments.
Investment securities available-for-sale
. Fair values for securities, excluding restricted equity securities, are based predominately on quoted market prices. If quoted market prices are not available, fair values are based on quoted market prices of similar instruments.
Restricted stock.
The carrying values of restricted equity securities approximate fair values.
Loans Held for Sale.
Loans held for sale are carried at the lower of cost or fair value. Fair value is currently based on what secondary markets are offering for loans and portfolios with similar characteristics.
Loans receivable.
For variable-rate loans that reprice frequently and have no significant change in credit risk, fair values are based on carrying values. Fair values for fixed rate loans are estimated using discounted cash flow analyses and using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality. Fair values for impaired loans are estimated using discounted cash flow analyses or underlying collateral values, where applicable.
Deposit liabilities.
The fair values disclosed for demand deposits are, by definition, equal to the amount payable on demand at the reporting date (that is, their carrying amounts). The carrying amounts of variable-rate, fixed-term money market accounts and certificates of deposit approximate their fair values at the reporting date. Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits.
Federal Home Loan Bank (FHLB) advances and federal funds purchased.
Fair values of fixed rate FHLB advances and Federal funds purchased are estimated using discounted cash flow analyses based on the Banks current incremental borrowing rates for similar types of borrowing arrangements. The carrying values of variable rate FHLB advances and Federal funds purchased approximate fair value.
Secured borrowings.
The carrying amounts of secured borrowings approximate their fair values.
Accrued interest.
The carrying amounts of accrued interest approximate their fair values.
Derivative instruments.
The fair values of these instruments are determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities.
Off-balance-sheet instruments.
Fair values for off-balance-sheet lending commitments are based on the current carrying value and adjusted, if appropriate, for material changes in pricing currently charged to enter into similar agreements. Remaining terms of the agreements and counter parties credit standings are taken into account when making this evaluation.
21
Table of Contents
The Companys carrying amounts and estimated fair values of financial instruments as of September 30, 2011 and December 31, 2010 (in thousands) were as follows:
|
|
September 30,
|
|
December 31,
|
|
|
|
2011
|
|
2010
|
|
|
|
Carrying
|
|
Estimated
|
|
Carrying
|
|
Estimated
|
|
|
|
Amount
|
|
Fair Value
|
|
Amount
|
|
Fair Value
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
2,326
|
|
$
|
2,326
|
|
$
|
1,221
|
|
$
|
1,221
|
|
Federal funds sold
|
|
2,150
|
|
2,150
|
|
|
|
|
|
Interest-bearing accounts with other banks
|
|
864
|
|
864
|
|
2,560
|
|
2,560
|
|
Securities available for sale
|
|
41,114
|
|
41,114
|
|
49,135
|
|
49,135
|
|
Restricted stock
|
|
1,441
|
|
1,441
|
|
1,440
|
|
1,440
|
|
Loan held for sale
|
|
249
|
|
249
|
|
519
|
|
519
|
|
Loans receivable
|
|
74,172
|
|
74,905
|
|
83,280
|
|
83,481
|
|
Accrued interest receivable
|
|
441
|
|
441
|
|
639
|
|
639
|
|
Derivative instruments
|
|
13
|
|
13
|
|
76
|
|
76
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
92,756
|
|
92,953
|
|
107,135
|
|
107,429
|
|
Accrued interest payable
|
|
41
|
|
41
|
|
82
|
|
82
|
|
FHLB advances
|
|
12,500
|
|
12,883
|
|
11,400
|
|
11,436
|
|
Secured borrowings
|
|
|
|
|
|
2,027
|
|
2,027
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.
LOSSES PER SHARE
Basic losses per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding. Diluted losses per share is computed by dividing net loss by the sum of the weighted average number of shares of common stock outstanding and potential common shares. Potential common shares consist of stock options and warrants. Weighted average shares outstanding for the nine months ended September 30, 2011 and 2010 were 3,465,391. Basic losses per share for the nine months ended September 30, 2011 and 2010 were ($0.03) and ($0.73), respectively. Diluted losses per share does not vary from basic losses per share due to the exercise prices exceeding the current share price.
7.
DERIVATIVE INSTRUMENT
In September 2009, the Company entered into an interest rate corridor transaction. An interest rate corridor is composed of a long interest rate cap position and a short interest rate cap position. The buyer of the corridor purchases a cap with a lower strike while selling a second cap with a higher strike. The premium earned on the second cap then reduces the cost of the structure as a whole. The buyer of the corridor is then protected from rates rising above the first caps strike, but exposed again if they rise past the second caps strike.
In this transaction, the Company purchased an interest rate cap at 0.75% based on the 1 month LIBOR rate. Additionally, the Company sold an interest rate cap with the strike at 2.50% based on the 1 month LIBOR rate. Each of these transactions are forward start transactions with an effective date of July 1, 2010 and a termination date of July 1, 2013. The notional amount for each is $10,000,000. The interest rate corridor transaction is considered a standalone derivative instrument, and as such will be recorded in the financial statements at fair value, with changes in fair value included in net loss. Additionally, this transaction has a net settlement feature, and the effects of the net settlement will be included in interest income or expense as appropriate. The fair values as of September 30, 2011 and December 31, 2010 were $13,283 and $76,153, respectively, and were included in other assets.
22
Table of Contents
8.
ACCOUNTING STANDARDS UPDATES
The FASB issued Accounting Standards Update No. 2011-01,
Deferral of the Effective Date of Disclosures about Troubled Debt Restructurings in Update No. 2010-20
(ASU No. 2011-01), during January 2011. ASU 2011-01 temporarily delays the effective date of troubled debt restructuring disclosures required by ASU 2010-20 for public companies. The disclosures regarding troubled debt restructurings are effective for interim and annual periods ending after June 15, 2011. ASU No. 2011-01 will have an impact on the Companys disclosures, but not its financial position or results of operations.
In April 2011, the FASB issued Accounting Standards Update No. 2011-02,
A Creditors Determination of Whether a Restructuring is a Troubled Debt Restructuring
(ASU No. 2011-02). ASU 2011-02 provides additional clarification for creditors in evaluating whether or not a debt restructuring involves a concession and whether a debtor is experiencing financial difficulties, both of which are the basis for determining whether a restructuring constitutes a troubled debt restructuring. The amendments are effective for the first interim or annual period beginning on or after June 15, 2011. ASU 2011-02 also requires disclosure of those items deferred in ASU 2011-01 for interim and annual periods beginning on or after June 15, 2011. ASU No. 2011-02 is not expected to have a significant impact on the Companys disclosures, financial position or results of operations.
In April 2011, the FASB also issued Accounting Standards Update No. 2011-03,
Transfers and Servicing: Reconsideration of Effective Control for Repurchase Agreements
(ASU No. 2011-03). ASU 2011-03 removes from the assessment of effective control the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee, and the collateral maintenance implementation guidance related to that criterion. ASU 2011-03 will be effective for interim and annual periods beginning on or after December 15, 2011 and is not expected to impact the Companys disclosures, financial position, or results of operations.
In May 2011, the FASB issued Accounting Standards Update No. 2011-04,
Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs
(ASU No. 2011-04) ASU 2011-04 provides common principles and requirements for disclosing information about fair value measurements in accordance with U.S. GAAP and IFRSs. ASU 2011-04 will be effective for interim and annual periods beginning on or after December 15, 2011 and is expected to impact the Companys disclosures but not its financial position, or results of operations.
In June 2011, the FASB issued Accounting Standards Update No. 2011-05,
Presentation of Comprehensive Income
(ASU No. 2011-05). ASU 2011-05 provides entities with the option of presenting comprehensive income in a single, continuous statement of comprehensive income or in two separate but consecutive statements. This update eliminates the option of presenting comprehensive income as part of the statement of changes in stockholders equity. ASU 2011-05 does not change the items which must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. ASU 2011-05 will be effective for interim and annual periods beginning on or after December 15, 2011 and is not expected to impact the Companys disclosures, financial position, or results of operations.
23
Table of Contents
Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations
The following discussion reviews our results of operations and assesses our financial condition. You should read the following discussion and analysis in conjunction with the accompanying condensed consolidated financial statements. The commentary should be read in conjunction with the discussion of forward-looking statements, the consolidated financial statements, and the related notes and the other statistical information included in this report.
DISCUSSION OF FORWARD-LOOKING STATEMENTS
This report contains forward-looking statements relating to, without limitation, future economic performance, plans and objectives of management for future operations, and projections of revenues and other financial items that are based on the beliefs of our management, as well as assumptions made by and information currently available to management. The words expect, estimate, anticipate, and believe, as well as similar expressions, are intended to identify forward-looking statements. Our actual results may differ materially from the results discussed in the forward-looking statements, and our operating performance each quarter is subject to various risks and uncertainties that are discussed in detail in our filings with the Securities and Exchange Commission (the SEC), including, without limitation:
·
reduced earnings due to higher credit losses generally, and specifically because losses in the sectors of our loan portfolio secured by real estate are greater than expected due to economic factors, including declining real estate values, increasing interest rates, increasing unemployment, or changes in payment behavior or other factors;
·
reduced earnings due to higher credit losses because our loans are concentrated by loan type, industry segment, borrower type, or location of the borrower or collateral;
·
the amount of our real estate-based loan portfolio collateralized by real estate, and the weakness in the commercial real estate market;
·
significant increases in competitive pressure in the banking and financial services industries;
·
changes in the interest rate environment which could reduce anticipated margins;
·
changes in political conditions or the legislative or regulatory environment;
·
general economic conditions, either nationally or regionally and especially in our primary service area, becoming less favorable than expected, resulting in, among other things, a deterioration in credit quality;
·
changes occurring in business conditions and inflation;
·
changes in deposit flows;
·
changes in technology;
·
changes in monetary and tax policies;
·
adequacy of the level of our allowance for loan losses;
·
the rate of delinquencies and amount of loans charged-off;
·
the rate of loan growth;
·
adverse changes in asset quality and resulting credit risk-related losses and expenses;
·
loss of consumer confidence and economic disruptions resulting from terrorist activities;
·
changes in the securities markets; and/or
24
Table of Contents
·
other risks and uncertainties detailed from time to time in our filings with the SEC.
Company Overview
The following describes our results of operations for the three months and nine months ended September 30, 2011 and 2010, and also analyzes our financial condition as of September 30, 2011 and December 31, 2010. Like most community banks, we expect to derive most of our income from interest that we receive on our loans and investments. Our primary source of funds for making these loans and investments is our deposits, on the majority of which we pay interest. Consequently, one of the key measures of our success is our level of net interest income, which is the difference between the income on our interest-earning assets, such as loans and investments, and the expense on our interest-bearing liabilities, such as deposits and borrowings. The Company continues to experience weak loan demand due to the current economic climate. This weakened economy has forced us to curtail our growth and continue to deleverage our balance sheet by 12.2% year to date in an effort to preserve our interest spread, which is the difference between the yield we earn on interest-earning assets and the rate we pay on interest-bearing liabilities.
There are risks inherent in all loans, so we maintain an allowance for loan losses to absorb probable losses on existing loans that may become uncollectible. We establish and maintain this allowance by charging a provision for loan losses against our earnings. We have included a detailed discussion of this process.
In addition to earning interest on our loans and investments, we earn income through fees and other charges to our customers and sales of SBA loans. We have also included a discussion of the various components of this noninterest income, as well as of our noninterest expense.
Industry Overview
Despite limited signs of economic improvement, the first three quarters of 2011 reflect continued economic instability which has negatively impacted liquidity and credit quality. Concerns regarding increased credit losses from the weakening economy have negatively affected capital and earnings of most financial institutions. Financial institutions have experienced significant declines in the value of collateral for real estate loans and serious deterioration in the credit quality of their loan portfolios. These factors have resulted in record levels of non-performing assets, charge-offs and foreclosures. The State of Georgia and the Atlanta metropolitan area in particular have gained the unfortunate distinction of experiencing among the highest incidences of bank closures nationwide since the onset of the 2007 financial crisis.
Due to credit quality concerns, liquidity in the debt market remains low in spite of enormous efforts by the U.S. Department of the Treasury (Treasury) and the Federal Reserve Bank (Federal Reserve) to inject capital into financial institutions. The federal funds rate set by the Federal Reserve has remained at historically low levels since December 2008, following a decline from 4.25% to 0.25% during 2008 through a series of seven rate reductions.
Treasury, the Federal Deposit Insurance Corporation and other governmental agencies continue to evolve rules and regulations to implement the Emergency Economic Stabilization Act of 2008, the Troubled Asset Relief Program (TARP), the Financial Stability Plan, the American Recovery and Reinvestment Act and related economic recovery programs, many of which curtail the activities of financial institutions. In February of this year, we applied to the U.S. Treasury for the Small Business Lending Fund (SBLF), a new form of government-provided capital that was authorized under the Small Business Jobs Act (The Jobs Act), which was signed into law on September 27, 2010. The SBLF doesnt require the issuance of warrants and the Jobs Act includes specific assurance that recipients of SBLF are not considered TARP recipients (and therefore also not subject to the executive compensation restrictions that are associated with TARP). SBLF draws from a source of funding separate from TARP and is administered by a separate organization in Treasury. The Company decided not to pursue funds from the SBLF and withdrew its application during the 3rd quarter.
Difficult economic conditions are expected to prevail through the remainder of 2011. Reduced levels of commercial activity will continue to challenge prospects for stable balance sheet growth and earning asset yields at a time when the market for profitable commercial banking relationships is intensely competitive. As a result, financial institutions in general will continue to experience pressure on earning asset yields, funding costs, operating expenses, liquidity and capital.
25
Table of Contents
Results of Operations for the Three Months Ended September 30, 2011 and 2010
Net losses for the third quarter of 2011 were $54,167, or $0.02 per share compared to losses of $2,332,599 or $0.67 per share for the third quarter of 2010. Earnings improved in the third quarter comparing quarter over quarter primarily due to a reduction in the provision for loan losses. The provision for loan losses recognized during the third quarter of 2011 was $0 compared to provisions of $2,133,614 made in the third quarter of 2010. Operating expenses decreased $398,864, or 23.3%, in the third quarter 2011 compared to the same time period last year, primarily due to significantly lower salary and employee benefit expenses associated with changes to executive management in 2010.
Net interest income for the third quarter of 2011 was $1,128,622 compared to $1,187,156 for the same period last year; a decline of 4.9%. The decline in interest income of $296,619 quarter over quarter was offset by a reduction in interest expense of $238,085. Our yield on net earning assets was 3.81% for the third quarter compared to 3.35% for the same quarter last year due to decreases in funding costs coupled with stable loan yields. The yield on the investment portfolio declined due to the sale of corporate bonds during the later part of 2010, for the purpose of reducing the credit risk in the investment portfolio.
The cost of interest bearing liabilities declined to 1.39% in the third quarter of 2011 from 1.87% in the third quarter of 2010. Rates offered on interest bearing deposits were reduced in 2010 to be aligned with the local Atlanta market. This decrease was also partially attributed to a promotional rate campaign on time deposits during the fourth quarter 2009 and the first quarter of 2010 which re-priced during the end of 2010 and early 2011. The increase in noninterest bearing deposits helped offset the deposit roll off from the interest rate reductions. The Bank is targeting owner managed businesses and related operating accounts in order to bring account relationships to the Bank and thereby reduce the overall cost of funds.
Overall asset quality has improved during the third quarter. Our analysis of credit, lending, and portfolio conditions reflect decreased losses, a decrease in the overall size of the loan portfolio and resulted in no provisions to the allowance for loan losses during the third quarter. A provision of $2,133,614 was made in the third quarter of 2010 as a result of write-downs during that quarter. The allowance percentage measured 2.59% of total loans for the third quarter as compared to 2.65% during the same period in 2010.
Noninterest Income
Total noninterest income decreased $195,512 in the third quarter of 2011 compared to the same period in 2010. The decline is attributable to the loss on sales of loans held for sale in the current quarter and gains on sales of loans held for sale in the third quarter of 2010 coupled with there being no gains on sales of securities available for sale in the current quarter which, represents a decline of $161,353 from the prior years third quarter. SBA premiums of $228,255 were recognized in the third quarter of 2011, which represents an increase of $45,436 or 24.9% from the same period last year. The interest rate corridor reflected a mark to market loss of $20,416 as of September 30, 2011 compared to a loss of $76,071 as of September 30, 2010. Service charges on deposit accounts and other noninterest income have declined $4,483 for the quarter ended September 30, 2011 due to lower overdraft fees.
Noninterest Expenses
Total noninterest expenses decreased by $398,864 during the third quarter of 2011 compared to the same period in 2010. The decrease was primarily related to a reduction in salary and employee benefit expenses associated with changes to executive management in 2010.
The primary components in the other operating expense category for the three months ended September 30, 2011 were $101,912 in data processing and IT related services, $50,754 in regulatory assessments, and $104,956 in other real estate expenses. In comparison to the same time period in 2010, the Company recognized $78,838 in data processing and IT related services, $45,182 in regulatory assessments, and zero other real estate expenses.
26
Table of Contents
The following tables calculate the net yield on earning assets as of September 30, 2011 and 2010. Net yield on earning assets, defined as net interest income annualized, divided by average interest earning assets, was at 3.81% for the three months ended September 30, 2011, an increase of 46 basis points from 3.35% at September 30, 2010.
For the three months ended September 30, 2011
(Dollars in thousands)
Description
|
|
Avg.
Assets/Liabilities
|
|
Interest
Income/Expense
|
|
Yield/Cost
|
|
Interest Earning Assets
|
|
|
|
|
|
|
|
Federal Funds Sold
|
|
$
|
237
|
|
$
|
|
|
0.32
|
%
|
Securities
|
|
46,582
|
|
351
|
|
3.01
|
%
|
Loans (1)
|
|
71,834
|
|
1,112
|
|
6.19
|
%
|
Total
|
|
$
|
118,653
|
|
1,463
|
|
4.93
|
%
|
Interest Bearing Liabilities
|
|
|
|
|
|
|
|
Interest Bearing Demand Deposits
|
|
$
|
41,716
|
|
94
|
|
0.90
|
%
|
Time Deposits
|
|
41,639
|
|
173
|
|
1.67
|
%
|
Other Borrowings
|
|
12,634
|
|
67
|
|
2.13
|
%
|
Total
|
|
$
|
95,989
|
|
334
|
|
1.39
|
%
|
Net interest income
|
|
|
|
$
|
1,129
|
|
|
|
Net yield on earning assets
|
|
|
|
|
|
3.81
|
%
|
(1) Average non-accrual loans of $4,700,079 were deducted from average loans.
For the three months ended September 30, 2010
(Dollars in thousands)
Description
|
|
Avg.
Assets/Liabilities
|
|
Interest
Income/Expense
|
|
Yield/Cost
|
|
Interest Earning Assets
|
|
|
|
|
|
|
|
Federal Funds Sold
|
|
$
|
1,552
|
|
$
|
1
|
|
0.25
|
%
|
Securities
|
|
65,529
|
|
587
|
|
3.58
|
%
|
Loans (1)
|
|
74,636
|
|
1172
|
|
6.28
|
%
|
Total
|
|
$
|
141,717
|
|
1,760
|
|
4.97
|
%
|
Interest Bearing Liabilities
|
|
|
|
|
|
|
|
Interest Bearing Demand Deposits
|
|
$
|
42,334
|
|
179
|
|
1.69
|
%
|
Time Deposits
|
|
68,694
|
|
323
|
|
1.88
|
%
|
Other Borrowings
|
|
11,487
|
|
71
|
|
2.47
|
%
|
Total
|
|
$
|
122,515
|
|
573
|
|
1.87
|
%
|
Net interest income
|
|
|
|
$
|
1,187
|
|
|
|
Net yield on earning assets
|
|
|
|
|
|
3.35
|
%
|
(1) Average non-accrual loans of $6,415,427 were deducted from average loans.
27
Table of Contents
Results of Operations for the Nine Months Ended September 30, 2011 and 2010
Net losses for the first nine months of 2011 were $114,061, or $0.03 per share compared to losses of $2,524,465 or $0.73 per share for the first nine months of 2010. Earnings improved in 2011 comparing year over year primarily due to the significant decrease in provision for loan losses. This decrease was based on managements determination that the allowance for loan loss was deemed appropriate to support the risk inherent in the loan portfolio. Operating expenses decreased by $349,148, or 7.9%, in the first three quarters of 2011 compared to the same time period last year.
Net interest income for the first nine months of 2011 was $3,470,808 compared to $3,541,167 for the same period last year. Declines in interest income of approximately $594,067 year over year were offset by a reduction in interest expense of $523,708. Our net yield on earning assets was 3.80% for the first three quarters of 2011, compared to 3.52% for the same period last year due to decreases in funding costs coupled with stable loan yields. The yield on the investment portfolio declined due to the sale of corporate bonds during the latter part of 2010, for the purpose of reducing the credit risk in the investment portfolio.
The cost of interest bearing liabilities declined to 1.51% in the first nine months of 2011 from 1.94% in the first nine months of 2010. Rates offered on interest bearing deposits were reduced in 2010 to be aligned with the local Atlanta market. This decrease was also partially attributed to a promotional rate campaign on time deposits during the fourth quarter 2009 and the first quarter of 2010 which re-priced during the end of 2010 and early 2011.
As a result of our analysis of credit, lending, and portfolio conditions during 2011, we have identified an improvement in asset quality, experienced lower losses, and experienced a decrease in the overall size of the loan portfolio. We recognized a provision for loan losses of $209,563 during the first nine months of 2011, which results in an allowance percentage of 2.59% of total loans. A provision of $2,871,624 was made during the first nine months of 2010 resulting in an allowance for loan loss of 2.65% of total loans as of September 30, 2010.
Noninterest Income
Total noninterest income decreased $530,446 in the first nine months of 2011 compared to the same period in 2010. The decline is attributable to the decreases in gains on sales of securities available for sale of $483,163 and sales of loans held for sale of $546,964. SBA premiums of $708,044 were recognized in the first nine months of 2011 and mitigated the decline in gains on sales of securities and loans held for sale. The interest rate corridor reflected a mark to market loss of $62,870 as of September 30, 2011, compared to a loss of $226,477 as of September 30, 2010. Service charges on deposit accounts and other noninterest income have declined $14,497 or 27.2% for the nine months ended September 30, 2011, due to lower overdraft fees and fees related to SBA loans.
Noninterest Expenses
Total noninterest expenses decreased by $349,148 during the first nine months of 2011 compared to the same period in 2010. The decrease was primary due to lower salary and employee benefit expenses of $255,170 associated with changes to executive management in 2010. The primary components in the other operating expense category for the nine months ended September 30, 2011 were $317,083 in data processing and IT related services, $232,346 in regulatory assessments and $149,793 in other real estate expenses. In comparison to the same period in 2010, the Company recognized $233,932 in data processing and IT related services, $130,460 in regulatory assessments and zero in other real estate expenses.
The following tables calculate the net yield on earning assets for the nine months ended September 30, 2011 and 2010, respectively. Net yield on earning assets amounted to 3.80% for the nine months ended September 30, 2011, which represents an increase of 28 basis points from the first nine months of 2010. The increase is due primarily to the Banks ability to drive down its cost of funds.
28
Table of Contents
For the nine months ended September 30, 2011
(Dollars in thousands)
Description
|
|
Avg.
Assets/Liabilities
|
|
Interest
Income/Expense
|
|
Yield/Cost
|
|
Interest Earning Assets
|
|
|
|
|
|
|
|
Federal Funds Sold
|
|
$
|
518
|
|
$
|
1
|
|
0.20
|
%
|
Securities
|
|
46,521
|
|
1,111
|
|
3.19
|
%
|
Loans (1)
|
|
74,804
|
|
3,501
|
|
6.24
|
%
|
Total
|
|
$
|
121,843
|
|
4,613
|
|
5.05
|
%
|
Interest Bearing Liabilities
|
|
|
|
|
|
|
|
Interest Bearing Demand Deposits
|
|
$
|
41,398
|
|
309
|
|
0.99
|
%
|
Time Deposits
|
|
46,863
|
|
622
|
|
1.77
|
%
|
Other Borrowings
|
|
12,437
|
|
211
|
|
2.27
|
%
|
Total
|
|
$
|
100,698
|
|
1,142
|
|
1.51
|
%
|
Net interest income
|
|
|
|
$
|
3,471
|
|
|
|
Net yield on earning assets
|
|
|
|
|
|
3.80
|
%
|
(1) Average non-accrual loans of $6,786,767 were deducted from average loans.
For the nine months ended September 30, 2010
(Dollars in thousands)
Description
|
|
Avg.
Assets/Liabilities
|
|
Interest
Income/Expense
|
|
Yield/Cost
|
|
Interest Earning Assets
|
|
|
|
|
|
|
|
Federal Funds Sold
|
|
$
|
1,168
|
|
$
|
1
|
|
0.17
|
%
|
Securities
|
|
61,904
|
|
1,768
|
|
3.81
|
%
|
Loans (1)
|
|
71,076
|
|
3,438
|
|
6.45
|
%
|
Total
|
|
$
|
134,148
|
|
5,207
|
|
5.17
|
%
|
Interest Bearing Liabilities
|
|
|
|
|
|
|
|
Interest Bearing Demand Deposits
|
|
$
|
38,243
|
|
524
|
|
1.83
|
%
|
Time Deposits
|
|
61,187
|
|
921
|
|
2.01
|
%
|
Other Borrowings
|
|
15,203
|
|
221
|
|
1.94
|
%
|
Total
|
|
$
|
114,633
|
|
1,666
|
|
1.94
|
%
|
Net interest income
|
|
|
|
$
|
3,541
|
|
|
|
Net yield on earning assets
|
|
|
|
|
|
3.52
|
%
|
(1) Average non-accrual loans of $6,607,815 were deducted from average loans
.
Assets and Liabilities
General
Total assets were $131,486,667 at September 30, 2011, a decrease of $13,510,092, or 9.32%, from December 31, 2010. Earning assets likewise declined 7.9% from December 31, 2010, to end the quarter at $116,800,634. Net loans were $74,172,150 at September 30, 2011, a decrease of $9,108,069, or 10.9%, from December 31, 2010. Several factors have lead to the decrease in loans outstanding including weak loan demand, early payoffs, the transfer of loans to OREO, and loan charge offs. Additionally, the majority of loans originated in 2011 were SBA loans with the guaranteed portion sold in the secondary market. The investment securities available for sale decreased $8,021,549, or 16.33%, from December 31, 2010. This decrease is a result of investment strategies to sell the Companys tax free municipal bond portfolio along with other callable securities coupled with securities being called and monthly paydowns within the portfolio. A portion of the proceeds were reinvested in seasoned pass thru mortgage backed securities while the remaining funds were used to repay maturing brokered funds and allow for higher cost time deposits to roll off without having a significant impact on the Banks liquidity. Overall, deposits declined $14,379,203, or 13.42%. Management will continue to monitor and manage the level of brokered funds of $10,210,525 with the intent on becoming less reliant on them while loan demand remains weak. Noninterest bearing deposits have grown 9.5%, or $740,559, during 2011. Secured borrowings, related to SBA loan sales, declined by $2,027,311 to $0 at
29
Table of Contents
September 30, 2011. Due to changes in accounting guidelines for SBA loans that took effect in the first quarter 2011, the Company will no longer report secured borrowings on its balance sheet related to SBA loan sales.
Loans
Since loans typically provide higher interest yields than other types of interest earning assets, we intend to invest a substantial percentage of our earning assets in our loan portfolio. We had no loans more than 90 days past due that were still accruing interest, and we had two troubled debt restructurings at September 30, 2011, totaling $2,303,517. The Company had $3,718,800 in nonaccrual loans at September 30, 2011 compared to $8,659,309 at December 31, 2010, and these amounts include loans held for sale of $248,658 and $518,995, respectively, which are on nonaccrual status.
The following table summarizes average loan balances for the three and nine months ended September 30, 2011 and 2010 determined using the daily average balance, changes in the allowance for loan losses and the ratio of net charge-offs to period average loans.
|
|
Three Months
Ended
September
30, 2011
|
|
Three Months
Ended
September
30, 2010
|
|
Nine Months
Ended
September
30, 2011
|
|
Nine Months
Ended
September
30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
Average amount of loans outstanding
|
|
$
|
76,534,268
|
|
$
|
80,261,728
|
|
$
|
81,590,744
|
|
$
|
76,891,467
|
|
Balance of allowance for loan losses at beginning of period
|
|
3,465,776
|
|
2,083,603
|
|
3,462,375
|
|
1,445,522
|
|
Loans recovered
|
|
|
|
|
|
|
|
|
|
Loans charged-off
|
|
(1,495,233
|
)
|
(1,930,875
|
)
|
(1,701,395
|
)
|
(2,030,804
|
)
|
Additions to the allowance during the period
|
|
|
|
2,133,614
|
|
209,563
|
|
2,871,624
|
|
Balance of allowance for loan losses at the end of the period
|
|
1,970,543
|
|
2,286,342
|
|
1,970,543
|
|
2,286,342
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of net loans charged off during the period to average loans outstanding
|
|
1.95
|
%
|
2.41
|
%
|
2.09
|
%
|
2.64
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision and Allowance for Loan Losses
We have established an allowance for loan losses through a provision for loan losses charged to expense in our consolidated statement of operations. The allowance for loan losses was $1,970,543 as of September 30, 2011, which declined through charge-offs of $1,701,395 and was increased through provisions of $209,563 from December 31, 2010. The charge-offs in 2011 were on previously identified impaired loans which were specifically reserved for in prior years. Our allowance for loan loss amounted to 2.59% of our loan portfolio at September 30, 2011 and 3.98% of the loan portfolio at December 31, 2010. The Bank has fewer impaired loans with specific reserves as of September 30, 2011 compared to December 31, 2010 due to charge offs and the transfer of loans to OREO. Based upon our analysis of credit quality, lending conditions, and probable losses estimated using risk rated loan loss migration analysis and qualitative factors, we believe the balance of the allowance for loan losses as of September 30, 2011 is appropriate.
Historically, the Bank used a combination of peer loss history and its own loss history for its various loan types in arriving at its allowance for loan and lease loss (ALLL). Management revisited the Banks methodology after the second quarter of 2011 for the purposes of determining the most effective means for arriving at an appropriate allowance for loan loss balance commensurate with the Banks size and level of complexity.
Management concluded that a loss migration analysis based on the Banks internal loan risk rating system provides a more precise and accurate estimate of potential losses within the loan portfolio. The basis for determining the appropriateness of the allowance for loan losses under the revised methodology focuses on the Banks internal risk rated loss experience over a rolling eight quarter period as opposed to reliance on peer group data. The revised methodology also expands loan categories to further stratify the Banks loss history by loan type.
The risk rated migration analysis reflects required reserves of $1,709,362 or 2.24% of total loans. Additionally, reserves of $261,181 are considered to be unallocated and are available to support future loan growth and/or unidentified problem loans.
30
The allowance for loan losses represents an amount which we believe will be adequate to absorb probable losses on existing loans that management has identified and may become uncollectible. Our judgment as to the adequacy of the allowance for loan losses is based on a number of assumptions regarding current portfolio and economic conditions, which we believe to be reasonable, but which may or may not prove to be accurate. We periodically determine the amount of the allowance based on our consideration of several factors, including an ongoing review of the quality, mix and size of our overall loan portfolio, our historical loan loss experience, evaluation of economic conditions and other qualitative factors, specific problem loans and commitments that may affect the borrowers ability to pay.
Interest on loans is discontinued when, in managements opinion, the borrower may be unable to meet payments as they become due. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received and the unpaid balance is determined to be collectible. Loans are returned to accrual status when all principal and interest amounts contractually due are reasonably assured of repayment within a reasonable time frame.
Following is a category detail of our allowance percentage and reserve balance by loan type (gross of unearned loan fees) at September 30, 2011 and December 31, 2010.
|
|
September 30, 2011
|
|
September 30, 2011
|
|
December 31, 2010
|
|
December 31, 2010
|
|
|
|
Calculated
|
|
Reserve
|
|
Calculated
|
|
Reserve
|
|
Loan Group Description
|
|
Reserves
|
|
%
|
|
Reserves
|
|
%
|
|
Construction and development
|
|
651,418
|
|
5.69
|
%
|
1,259,996
|
|
7.42
|
%
|
Real estate mortgage
|
|
168,191
|
|
2.37
|
%
|
68,905
|
|
0.91
|
%
|
Commercial real estate
|
|
978,712
|
|
1.91
|
%
|
1,933,810
|
|
3.57
|
%
|
Commercial and industrial
|
|
135,616
|
|
2.27
|
%
|
156,457
|
|
2.03
|
%
|
Other
|
|
36,606
|
|
7.39
|
%
|
43,207
|
|
7.75
|
%
|
Total Allowance for Loan Loss
|
|
$
|
1,970,543
|
|
2.58
|
%
|
3,462,375
|
|
3.98
|
%
|
|
|
|
|
|
|
|
|
|
|
|
There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for loan losses as estimated at any point in time or that provisions for loan losses will not be significant to a particular accounting period.
Deposits
Our primary source of funding for loans and securities is deposits and Federal Home Loan Bank advances. At September 30, 2011, we had $92,755,537 in deposits, which consisted of $8,510,511 (9.2%) in non-interest bearing demand deposit accounts, $43,720,948 (47.1%) in time deposits, and $40,524,078 (43.7%) of other interest bearing accounts. The deposit mix as of December 31, 2010 was $7,769,952 (7.3%) in non-interest bearing demand deposit accounts, $59,648,559 (55.7%) in time deposits, and $39,716,229 (37%) of other interest bearing accounts.
Liquidity
Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss, and the ability to raise additional funds by increasing liabilities. For an operating bank, liquidity represents the ability to provide steady sources of funds for loan commitments and investment activities, as well as to maintain sufficient funds to cover deposit withdrawals and payment of debt and operating obligations. Liquidity management involves monitoring our sources and uses of funds in order to meet our day-to-day cash flow requirements, while maximizing profits. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of our investment
31
Table of Contents
portfolio is fairly predictable and subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control.
Our primary sources of liquidity are deposits, borrowings, scheduled repayments on our loans, and interest on and maturities of our securities. We plan to meet our future cash needs through the liquidation of temporary investments and the generation of deposits. Occasionally, we might sell securities in connection with the management of our interest sensitivity gap or to manage cash availability. We may also utilize our cash and due from banks, security repurchase agreements, and federal funds sold to meet liquidity requirements as needed. In addition, we have the ability, on a short-term basis, to purchase federal funds from other financial institutions. As of September 30, 2011, our primary source of liquidity included our securities portfolio, lines of credit available with correspondent banks totaling $22,400,000, and a line of credit with the Federal Home Loan Bank of Atlanta. We believe our liquidity levels are adequate to meet our operating needs.
Off-Balance Sheet Risk
Through the operations of the Bank, we have made contractual commitments to extend credit in the ordinary course of our business activities. These commitments are legally binding agreements to lend money to our customers at predetermined interest rates for a specified period of time. At September 30, 2011, we had issued commitments to extend credit of $7,243,760 through various types of lending arrangements. We evaluate each customers credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower. Collateral varies but may include accounts receivable, inventory, property, plant and equipment, and commercial and residential real estate. We manage the credit risk on these commitments by subjecting them to normal underwriting and risk management processes.
Capital Resources
Total shareholders equity increased from $24.1 million at December 31, 2010 to $25.4 million at September 30, 2011, primarily as a result of changes in the fair market value of investment securities available for sale.
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Banks financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Banks assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Banks capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors. The Bank is well capitalized under these minimum capital requirements as set per bank regulatory agencies.
Under the capital adequacy guidelines, regulatory capital is classified into two tiers. These guidelines require an institution to maintain a certain level of Tier 1 and Tier 2 capital to risk-weighted assets. Tier 1 capital consists of common shareholders equity, excluding the unrealized gain or loss on securities available for sale, minus certain intangible assets. In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100% based on the risks believed to be inherent in the type of asset. Tier 2 capital consists of Tier 1 capital plus the general reserve for loan losses, subject to certain limitations. We are also required to maintain capital at a minimum level based on total average assets, which is known as the Tier 1 leverage ratio.
At the bank level, we are subject to various regulatory capital requirements administered by the federal banking agencies. To be considered adequately capitalized under these capital guidelines, we must maintain a minimum total risk-based capital of 8%, with at least 4% being Tier 1 capital. In addition, we must maintain a minimum Tier 1 leverage ratio of at least 4%. To be considered well-capitalized, we must maintain total risk-based capital of at least 10%, Tier 1 capital of at least 6%, and a leverage ratio of at least 5%.
32
Table of Contents
The following table sets forth the Banks various capital ratios at September 30, 2011.
|
|
Bank
|
|
Total risk-based capital
|
|
22.61
|
%
|
|
|
|
|
Tier 1 risk-based capital
|
|
21.35
|
%
|
|
|
|
|
Leverage capital
|
|
15.19
|
%
|
We believe that our capital is sufficient to fund the activities of the Bank in its early years of operation and that the rate of asset growth will not negatively impact the capital base. As of September 30, 2011, there were no significant firm commitments outstanding for capital expenditures.
Critical Accounting Policies
We have adopted various accounting policies, which govern the application of accounting principles generally accepted in the United States of America in the preparation of our financial statements.
Certain accounting policies involve significant judgments and assumptions by us that may have a material impact on the carrying value of certain assets and liabilities. We consider such accounting policies to be critical accounting policies. The judgments and assumptions we use are based on historical experience and other factors, which we believe are reasonable under the circumstances. Because of the nature of the judgments and assumptions we make, actual results could differ from these judgments and estimates that could have a material impact on the carrying values of our assets and liabilities and our results of operations.
Allowance for Loan Losses
. We believe that the determination of the allowance for loan losses is the critical accounting policy that requires the most significant judgments and estimates used in preparation of our consolidated financial statements. Refer to the section titled Allowance for Loan Losses in Note 2 to the consolidated financial statements contained in this report on Form 10-Q for a more detailed description of the methodology related to the allowance for loan losses.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
There have been no material changes in the Companys quantitative and qualitative disclosures about market risk as of September 30, 2011 from that presented under the headings Results of OperationsInterest Sensitivity and Balance Sheet Review in Item 7 of the Companys Annual Report on Form 10-K for the year ended December 31, 2010.
Item 4. Controls and Procedures
As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934, as amended. Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our current disclosure controls and procedures are effective as of September 30, 2011.
There have been no changes in our internal control over financial reporting during the fiscal quarter ended September 30, 2011 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
33
Table of Contents
Part II Other Information
Item 6. Exhibits
Exhibit No.
|
|
Description of Exhibits
|
|
|
|
3.1
|
|
Articles of Incorporation (incorporated by reference to the Registration Statement on Form SB-2, filed with the SEC on June 18, 2007).
|
|
|
|
3.2
|
|
Articles of Amendment to Articles of Incorporation (incorporated by reference to the Post-Effective Amendment No. 1 to the Registration Statement on Form SB-2, filed with the SEC on February 1, 2008).
|
|
|
|
3.3
|
|
Bylaws (incorporated by reference to the Registration Statement on Form SB-2, filed with the SEC on June 18, 2007).
|
|
|
|
31.1
|
|
Rule 13a-14(a)/15d 14(a) Certification of the Chief Executive Officer.*
|
|
|
|
31.2
|
|
Rule 13a-14(a)/15d 14(a) Certification of the Chief Financial Officer.*
|
|
|
|
32.1
|
|
Section 1350 Certifications.*
|
|
|
|
101.INS
|
|
XBRL Instance Document*^
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document*^
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document*^
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document*^
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document*^
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document*^
|
*Filed Herewith
^In accordance with Regulation S-T, XBRL (Extensible Business Reporting Language) related information in Exhibit No. (101) to this Quarterly Report on Form 10-Q shall be deemed furnished and not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, and shall not be incorporated by reference into any registration statement pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
34
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
Touchmark Bancshares, Inc.
|
|
|
|
|
Date: November 14, 2011
|
|
By:
|
/s/ Pin Pin Chau
|
|
|
|
Pin Pin Chau
|
|
|
|
President and Chief Executive Officer
|
|
|
|
(principal executive officer)
|
|
|
|
|
Date: November 14, 2011
|
|
By:
|
/s/ Jorge L. Forment
|
|
|
|
Jorge L. Forment
|
|
|
|
Chief Financial Officer
|
|
|
|
(principal financial officer and principal accounting officer)
|
35
Table of Contents
EXHIBIT INDEX
Exhibit No.
|
|
Description of Exhibits
|
|
|
|
31.1
|
|
Rule 13a-14(a)/15d 14(a) Certification of the Chief Executive Officer.*
|
|
|
|
31.2
|
|
Rule 13a-14(a)/15d 14(a) Certification of the Chief Financial Officer.*
|
|
|
|
32.1
|
|
Section 1350 Certifications.*
|
|
|
|
101.INS
|
|
XBRL Instance Document*^
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document*^
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document*^
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document*^
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document*^
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document*^
|
*Filed Herewith
^In accordance with Regulation S-T, XBRL (Extensible Business Reporting Language) related information in Exhibit No. (101) to this Quarterly Report on Form 10-Q shall be deemed furnished and not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, and shall not be incorporated by reference into any registration statement pursuant to the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such filing.
36
Touchmark Bancshares (PK) (USOTC:TMAK)
과거 데이터 주식 차트
부터 11월(11) 2024 으로 12월(12) 2024
Touchmark Bancshares (PK) (USOTC:TMAK)
과거 데이터 주식 차트
부터 12월(12) 2023 으로 12월(12) 2024