Q
|
QUARTERLY REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
£
|
TRANSITION REPORT PURSUANT TO
SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Maryland
|
52-1974638
|
|
(State
or Other Jurisdiction of
|
(I.R.S.
Employer
|
|
Incorporation
or Organization)
|
Identification
No.)
|
|
18 East Dover Street, Easton,
Maryland
|
21601
|
|
(Address
of Principal Executive Offices)
|
(Zip
Code)
|
Large
accelerated filer
|
£
|
Accelerated
filer
|
R
|
|
Non-accelerated
filer
|
£
|
Smaller
reporting company
|
£
|
|
(Do
not check if a smaller reporting company)
|
Page
|
|
Part
I. Financial Information
|
2
|
Item
1. Financial Statements
|
2
|
Consolidated
Balance Sheets -
|
|
June
30, 2010 (unaudited) and December 31, 2009
|
2
|
Consolidated
Statements of Income (Loss) -
|
|
For
the three and six months ended June 30, 2010 and 2009
(unaudited)
|
3
|
Consolidated
Statements of Changes in Stockholders’ Equity -
|
|
For
the six months ended June 30, 2010 and 2009 (unaudited)
|
4
|
Consolidated
Statements of Comprehensive Income (Loss) -
|
|
For
the three and six months ended June 30, 2010 and 2009
(unaudited)
|
5
|
Consolidated
Statements of Cash Flows -
|
|
For
the six months ended June 30, 2010 and 2009 (unaudited)
|
6
|
Notes
to Consolidated Financial Statements (unaudited)
|
7
|
Item
2. Management’s Discussion and Analysis of Financial Condition
and Results of Operations
|
17
|
Item
3. Quantitative and Qualitative Disclosures about Market
Risk
|
27
|
Item
4. Controls and Procedures
|
27
|
Part
II. Other Information
|
27
|
Item
1A. Risk Factors
|
27
|
Item
6. Exhibits
|
28
|
Signatures
|
28
|
Exhibit
Index
|
29
|
June 30,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
|
(Unaudited)
|
|||||||
ASSETS | ||||||||
Cash
and due from banks
|
$ | 16,645 | $ | 14,411 | ||||
Interest-bearing
deposits with other banks
|
15,652 | 598 | ||||||
Federal
funds sold
|
32,372 | 60,637 | ||||||
Investment
securities:
|
||||||||
Available
for sale, at fair value
|
98,211 | 97,595 | ||||||
Held
to maturity, at amortized cost – fair value of $8,523 (2010) and $9,012
(2009)
|
8,345 | 8,940 | ||||||
Loans
|
905,477 | 916,557 | ||||||
Less: allowance
for credit losses
|
(13,289 | ) | (10,876 | ) | ||||
Loans,
net
|
892,188 | 905,681 | ||||||
Premises
and equipment, net
|
14,924 | 14,307 | ||||||
Goodwill
|
15,954 | 15,954 | ||||||
Other
intangible assets, net
|
5,148 | 5,406 | ||||||
Other
real estate and other assets owned, net
|
1,428 | 2,572 | ||||||
Other
assets
|
28,329 | 30,415 | ||||||
TOTAL
ASSETS
|
$ | 1,129,196 | $ | 1,156,516 | ||||
LIABILITIES
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
demand
|
$ | 121,410 | $ | 122,492 | ||||
Interest-bearing
demand
|
136,041 | 133,946 | ||||||
Money
market and savings
|
256,975 | 249,793 | ||||||
Certificates
of deposit $100,000 or more
|
244,048 | 262,663 | ||||||
Other
time
|
213,134 | 222,043 | ||||||
Total
deposits
|
971,608 | 990,937 | ||||||
Short-term
borrowings
|
17,864 | 20,404 | ||||||
Accrued
expenses and other liabilities
|
13,629 | 15,936 | ||||||
Long-term
debt
|
1,429 | 1,429 | ||||||
TOTAL
LIABILITIES
|
1,004,530 | 1,028,706 | ||||||
STOCKHOLDERS’
EQUITY
|
||||||||
Common
stock, par value $.01 per share; shares authorized – 35,000,000; shares
issued and outstanding – 8,443,436 (2010) and 8,418,963 (2009)
|
84 | 84 | ||||||
Warrant
|
1,543 | 1,543 | ||||||
Additional
paid in capital
|
30,081 | 29,872 | ||||||
Retained
earnings
|
94,021 | 96,151 | ||||||
Accumulated
other comprehensive (loss) income
|
(1,063 | ) | 160 | |||||
TOTAL
STOCKHOLDERS’ EQUITY
|
124,666 | 127,810 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 1,129,196 | $ | 1,156,516 |
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
INTEREST
INCOME
|
||||||||||||||||
Interest
and fees on loans
|
$ | 13,047 | $ | 13,754 | $ | 25,921 | $ | 27,371 | ||||||||
Interest
and dividends on investment securities:
|
||||||||||||||||
Taxable
|
846 | 768 | 1,728 | 1,524 | ||||||||||||
Tax-exempt
|
56 | 79 | 115 | 164 | ||||||||||||
Interest
on federal funds sold
|
14 | 23 | 26 | 30 | ||||||||||||
Interest
on deposits with other banks
|
4 | 6 | 5 | 7 | ||||||||||||
Total
interest income
|
13,967 | 14,630 | 27,795 | 29,096 | ||||||||||||
INTEREST
EXPENSE
|
||||||||||||||||
Interest
on deposits
|
3,242 | 4,441 | 6,627 | 8,726 | ||||||||||||
Interest
on short-term borrowings
|
19 | 28 | 51 | 77 | ||||||||||||
Interest
on long-term debt
|
15 | 75 | 31 | 149 | ||||||||||||
Total
interest expense
|
3,276 | 4,544 | 6,709 | 8,952 | ||||||||||||
NET
INTEREST INCOME
|
10,691 | 10,086 | 21,086 | 20,144 | ||||||||||||
Provision
for credit losses
|
4,917 | 1,681 | 12,534 | 3,616 | ||||||||||||
NET
INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
|
5,774 | 8,405 | 8,552 | 16,528 | ||||||||||||
NONINTEREST
INCOME
|
||||||||||||||||
Service
charges on deposit accounts
|
831 | 888 | 1,617 | 1,697 | ||||||||||||
Trust
and investment fee income
|
372 | 258 | 788 | 476 | ||||||||||||
Investment
securities gains
|
- | - | - | 49 | ||||||||||||
Insurance
agency commissions
|
2,595 | 2,893 | 5,484 | 6,228 | ||||||||||||
Other
noninterest income
|
770 | 1,308 | 1,561 | 2,247 | ||||||||||||
Total
noninterest income
|
4,568 | 5,347 | 9,450 | 10,697 | ||||||||||||
NONINTEREST
EXPENSE
|
||||||||||||||||
Salaries
and wages
|
4,363 | 4,759 | 8,853 | 9,299 | ||||||||||||
Employee
benefits
|
758 | 1,200 | 2,039 | 2,580 | ||||||||||||
Occupancy
expense
|
597 | 587 | 1,219 | 1,136 | ||||||||||||
Furniture
and equipment expense
|
313 | 302 | 613 | 616 | ||||||||||||
Data
processing
|
660 | 580 | 1,291 | 1,190 | ||||||||||||
Directors’
fees
|
105 | 117 | 226 | 285 | ||||||||||||
Amortization
of other intangible assets
|
129 | 129 | 258 | 258 | ||||||||||||
Insurance
agency commissions expense
|
464 | 537 | 892 | 1,087 | ||||||||||||
FDIC
insurance premium expense
|
460 | 919 | 941 | 1,163 | ||||||||||||
Other
noninterest expenses
|
1,839 | 1,563 | 3,677 | 2,962 | ||||||||||||
Total
noninterest expense
|
9,688 | 10,693 | 20,009 | 20,576 | ||||||||||||
INCOME
(LOSS) BEFORE INCOME TAXES
|
654 | 3,059 | (2,007 | ) | 6,649 | |||||||||||
Income
tax expense (benefit)
|
209 | 1,166 | (890 | ) | 2,543 | |||||||||||
NET
INCOME (LOSS)
|
445 | 1,893 | (1,117 | ) | 4,106 | |||||||||||
Preferred
stock dividends and discount accretion
|
- | 1,539 | - | 1,876 | ||||||||||||
Net
income (loss) available to common shareholders
|
$ | 445 | $ | 354 | $ | (1,117 | ) | $ | 2,230 | |||||||
Basic
net earnings (loss) per common share
|
$ | 0.05 | $ | 0.04 | $ | (0.13 | ) | $ | 0.27 | |||||||
Diluted
net earnings (loss) per common share
|
$ | 0.05 | $ | 0.04 | $ | (0.13 | ) | $ | 0.27 | |||||||
Dividends
paid per common share
|
$ | 0.06 | $ | 0.16 | $ | 0.12 | $ | 0.32 |
Accumulated
|
||||||||||||||||||||||||||||
Additional
|
Other
|
Total
|
||||||||||||||||||||||||||
Preferred
|
Common
|
Paid
in
|
Retained
|
Comprehensive
|
Stockholders’
|
|||||||||||||||||||||||
Stock
|
Stock
|
Warrant
|
Capital
|
Earnings
|
Income
(Loss)
|
Equity
|
||||||||||||||||||||||
Balances,
January 1, 2010
|
$ | - | $ | 84 | $ | 1,543 | $ | 29,872 | $ | 96,151 | $ | 160 | $ | 127,810 | ||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
loss
|
- | - | - | - | (1,117 | ) | - | (1,117 | ) | |||||||||||||||||||
Unrealized
gains on available-for-sale securities, net of taxes
|
- | - | - | - | - | 844 | 844 | |||||||||||||||||||||
Unrealized
losses on cash flow hedging activities, net of taxes
|
- | - | - | - | - | (2,067 | ) | (2,067 | ) | |||||||||||||||||||
Total
comprehensive income
|
(2,340 | ) | ||||||||||||||||||||||||||
Stock-based
compensation expense
|
- | - | - | 209 | - | - | 209 | |||||||||||||||||||||
Cash
dividends paid ($0.12 per share)
|
- | - | - | - | (1,013 | ) | - | (1,013 | ) | |||||||||||||||||||
Balances,
June 30, 2010
|
$ | - | $ | 84 | $ | 1,543 | $ | 30,081 | $ | 94,021 | $ | (1,063 | ) | $ | 124,666 | |||||||||||||
Balances,
January 1, 2009
|
$ | - | $ | 84 | $ | - | $ | 29,768 | $ | 96,140 | $ | 1,393 | $ | 127,385 | ||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||||||||
Net
income
|
- | - | - | - | 4,106 | - | 4,106 | |||||||||||||||||||||
Unrealized
losses on available-for-sale securities, net of taxes
|
- | - | - | - | - | (639 | ) | (639 | ) | |||||||||||||||||||
Total
comprehensive income
|
3,467 | |||||||||||||||||||||||||||
Warrant
issued
|
- | - | 1,543 | - | - | - | 1,543 | |||||||||||||||||||||
Preferred
shares issued pursuant to TARP
|
25,000 | - | - | - | - | - | 25,000 | |||||||||||||||||||||
Discount
from issuance of preferred stock
|
(1,543 | ) | - | - | - | - | - | (1,543 | ) | |||||||||||||||||||
Discount
accretion
|
68 | - | - | - | (68 | ) | - | - | ||||||||||||||||||||
Repurchase
of preferred stock
|
(23,525 | ) | - | - | - | - | - | (23,525 | ) | |||||||||||||||||||
Common
shares issued for employee stock-based awards
|
- | - | - | 2 | - | - | 2 | |||||||||||||||||||||
Stock-based
compensation expense
|
- | - | - | 46 | - | - | 46 | |||||||||||||||||||||
Preferred
stock dividends
|
- | - | - | - | (1,808 | ) | - | (1,808 | ) | |||||||||||||||||||
Cash
dividends paid ($0.32 per share)
|
- | - | - | - | (2,691 | ) | - | (2,691 | ) | |||||||||||||||||||
Balances,
June 30, 2009
|
$ | - | $ | 84 | $ | 1,543 | $ | 29,816 | $ | 95,679 | $ | 754 | $ | 127,876 |
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2010
|
2009
|
2010
|
2009
|
|||||||||||||
Net
income (loss)
|
$ | 445 | $ | 1,893 | $ | (1,117 | ) | $ | 4,106 | |||||||
Other
comprehensive (loss) income:
|
||||||||||||||||
Securities
available for sale:
|
||||||||||||||||
Unrealized
holding gains (losses) on available-for-sale securities
|
1,338 | (447 | ) | 1,412 | (1,014 | ) | ||||||||||
Tax
effect
|
(538 | ) | 178 | (568 | ) | 404 | ||||||||||
Reclassification
of gains recognized in net income
|
- | - | - | (49 | ) | |||||||||||
Tax
effect
|
- | - | - | 20 | ||||||||||||
Net
of tax amount
|
800 | (269 | ) | 844 | (639 | ) | ||||||||||
Cash
flow hedging activities:
|
||||||||||||||||
Unrealized
holding losses on cash flow hedging activities
|
(2,135 | ) | - | (3,466 | ) | - | ||||||||||
Tax
effect
|
862 | - | 1,399 | - | ||||||||||||
Net
of tax amount
|
(1,273 | ) | - | (2,067 | ) | - | ||||||||||
Total
other comprehensive loss
|
(473 | ) | (269 | ) | (1,223 | ) | (639 | ) | ||||||||
Comprehensive
(loss) income
|
$ | (28 | ) | $ | 1,624 | $ | (2,340 | ) | $ | 3,467 |
For the Six Months Ended
|
||||||||
June 30,
|
||||||||
2010
|
2009
|
|||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
Net
(loss) income
|
$ | (1,117 | ) | $ | 4,106 | |||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Provision
for credit losses
|
12,534 | 3,616 | ||||||
Depreciation
and amortization
|
1,147 | 890 | ||||||
Discount
accretion on debt securities
|
(63 | ) | (131 | ) | ||||
Stock-based
compensation expense
|
209 | 46 | ||||||
Gains
on sales of securities
|
- | (49 | ) | |||||
Losses
on sales of other real estate owned
|
55 | - | ||||||
Write-downs
of other real estate owned
|
522 | - | ||||||
Net
changes in:
|
||||||||
Insurance
premiums receivable
|
(42 | ) | (43 | ) | ||||
Accrued
interest receivable
|
199 | 251 | ||||||
Other
assets
|
(681 | ) | (2,384 | ) | ||||
Accrued
interest payable
|
(384 | ) | 18 | |||||
Other
liabilities
|
(1,923 | ) | 1,973 | |||||
Net
cash provided by operating activities
|
10,456 | 8,293 | ||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
Proceeds
from maturities and principal payments of securities available for
sale
|
26,343 | 30,828 | ||||||
Proceeds
from sales of investment securities available for sale
|
- | 2,048 | ||||||
Purchases
of securities available for sale
|
(25,797 | ) | (34,933 | ) | ||||
Proceeds
from maturities and principal payments of securities held to
maturity
|
585 | 2,080 | ||||||
Purchases
of securities held to maturity
|
- | (824 | ) | |||||
Net
decrease (increase) in loans
|
742 | (34,776 | ) | |||||
Purchases
of premises and equipment
|
(1,183 | ) | (715 | ) | ||||
Proceeds
from sales of other real estate owned
|
784 | - | ||||||
Investment
in unconsolidated subsidiary
|
(25 | ) | - | |||||
Net
cash provided by (used in) investing activities
|
1,449 | (36,292 | ) | |||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
Net
increase in demand, money market and savings deposits
|
8,195 | 105,291 | ||||||
Net
(decrease) increase in certificates of deposit
|
(27,524 | ) | 30,672 | |||||
Net
decrease in short-term borrowings
|
(2,540 | ) | (24,874 | ) | ||||
Proceeds
from issuance of preferred stock and warrant
|
- | 25,000 | ||||||
Repurchase
of preferred stock
|
- | (23,525 | ) | |||||
Proceeds
from issuance of common stock
|
- | 2 | ||||||
Preferred
stock dividends paid
|
- | (1,808 | ) | |||||
Common
stock dividends paid
|
(1,013 | ) | (2,691 | ) | ||||
Net
cash (used in) provided by financing activities
|
(22,882 | ) | 108,067 | |||||
Net
(decrease) increase in cash and cash equivalents
|
(10,977 | ) | 80,068 | |||||
Cash
and cash equivalents at beginning of period
|
75,646 | 27,294 | ||||||
Cash
and cash equivalents at end of period
|
$ | 64,669 | $ | 107,362 | ||||
Supplemental
cash flows information:
|
||||||||
Interest
paid
|
$ | 7,094 | $ | 8,934 | ||||
Income
taxes paid
|
$ | 846 | $ | 3,123 | ||||
Transfers
from loans to other real estate owned
|
$ | 216 | $ | 2,064 |
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(In thousands, except per share
data)
|
2010
|
2009
|
2010
|
2009
|
||||||||||||
Net
income (loss) available to common shareholders
|
$ | 445 | $ | 354 | $ | (1,117 | ) | $ | 2,230 | |||||||
Weighted
average shares outstanding - Basic
|
8,443 | 8,413 | 8,440 | 8,409 | ||||||||||||
Dilutive
effect of stock-based awards
|
- | 4 | - | 4 | ||||||||||||
Weighted
average shares outstanding - Diluted
|
8,443 | 8,417 | 8,440 | 8,413 | ||||||||||||
Earnings
(loss) per common share - Basic
|
$ | 0.05 | $ | 0.04 | $ | (0.13 | ) | $ | 0.27 | |||||||
Earnings
(loss) per common share - Diluted
|
$ | 0.05 | $ | 0.04 | $ | (0.13 | ) | $ | 0.27 |
Gross
|
Gross
|
Estimated
|
||||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Gains
|
Losses
|
Value
|
||||||||||||
Available-for-sale
securities:
|
||||||||||||||||
June
30, 2010:
|
||||||||||||||||
Obligations
of U.S. Treasury
|
$ | 2,999 | $ | - | $ | - | $ | 2,999 | ||||||||
Obligations
of U.S. Government agencies and corporations
|
58,760 | 1,262 | 39 | 59,983 | ||||||||||||
Mortgage-backed
securities
|
33,269 | 1,391 | 7 | 34,653 | ||||||||||||
Other
equity securities
|
556 | 20 | - | 576 | ||||||||||||
Total
|
$ | 95,584 | $ | 2,673 | $ | 46 | $ | 98,211 | ||||||||
December
31, 2009:
|
||||||||||||||||
Obligations
of U.S. Treasury
|
$ | 2,998 | $ | - | $ | - | $ | 2,998 | ||||||||
Obligations
of U.S. Government agencies and corporations
|
57,258 | 879 | 397 | 57,740 | ||||||||||||
Mortgage-backed
securities
|
35,579 | 818 | 90 | 36,307 | ||||||||||||
Other
equity securities
|
546 | 4 | - | 550 | ||||||||||||
Total
|
$ | 96,381 | $ | 1,701 | $ | 487 | $ | 97,595 | ||||||||
Held-to-maturity
securities:
|
||||||||||||||||
June
30, 2010:
|
||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 8,345 | $ | 186 | $ | 8 | $ | 8,523 | ||||||||
December
31, 2009:
|
||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 8,940 | $ | 163 | $ | 91 | $ | 9,012 |
Available-for-sale
|
Held-to-maturity
|
|||||||||||||||
Amortized
|
Estimated
|
Amortized
|
Estimated
|
|||||||||||||
(Dollars in thousands)
|
Cost
|
Fair Value
|
Cost
|
Fair Value
|
||||||||||||
Due
in one year or less
|
$ | 12,438 | $ | 11,578 | $ | 2,138 | $ | 2,147 | ||||||||
Due
after one year through five years
|
39,342 | 41,289 | 4,252 | 4,406 | ||||||||||||
Due
after five years through ten years
|
18,525 | 19,182 | 1,450 | 1,467 | ||||||||||||
Due
after ten years
|
24,723 | 25,586 | 505 | 503 | ||||||||||||
95,028 | 97,635 | 8,345 | 8,523 | |||||||||||||
Equity
securities
|
556 | 576 | - | - | ||||||||||||
Total
|
$ | 95,584 | $ | 98,211 | $ | 8,345 | $ | 8,523 |
Less than
12 Months
|
More than
12 Months
|
Total
|
||||||||||||||||||||||
(Dollars in thousands)
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
Available-for-sale
securities:
|
||||||||||||||||||||||||
U.S.
Gov’t. agencies and corporations
|
$ | 6,060 | $ | 39 | $ | - | $ | - | $ | 6,060 | $ | 39 | ||||||||||||
Mortgage-backed
securities
|
1,153 | 7 | - | - | 1,153 | 7 | ||||||||||||||||||
Total
|
$ | 7,213 | $ | 46 | $ | - | $ | - | $ | 7,213 | $ | 46 |
Less than
12 Months
|
More than
12 Months
|
Total
|
||||||||||||||||||||||
(Dollars in thousands)
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
Held-to-maturity
securities:
|
||||||||||||||||||||||||
Obligations
of states and political subdivisions
|
$ | 1,059 | $ | 4 | $ | 186 | $ | 4 | $ | 1,245 | $ | 8 |
June 30,
|
December 31,
|
June 30,
|
||||||||||
(Dollars in thousands)
|
2010
|
2009
|
2009
|
|||||||||
Impaired
loans with a valuation allowance
|
$ | 7,254 | $ | 2,028 | $ | 1,093 | ||||||
Impaired
loans with no valuation allowance
|
30,234 | 14,274 | 12,602 | |||||||||
Total
impaired loans
|
$ | 37,488 | $ | 16,302 | $ | 13,695 | ||||||
Allowance
for credit losses applicable to impaired loans
|
$ | 1,362 | $ | 468 | $ | 454 | ||||||
Allowance
for credit losses applicable to other than impaired loans
|
11,927 | 10,408 | 10,330 | |||||||||
Total
allowance for credit losses
|
$ | 13,289 | $ | 10,876 | $ | 10,784 | ||||||
Average
recorded investment in impaired loans
|
$ | 28,082 | $ | 12,646 | $ | 4,817 |
(Dollars in thousands)
|
June 30, 2010
|
December 31, 2009
|
||||||
Nonmarketable investment securities
|
$ | 3,149 | $ | 3,149 | ||||
Insurance
premiums receivable
|
1,025 | 983 | ||||||
Accrued
interest receivable
|
4,605 | 4,804 | ||||||
Deferred
income taxes
|
5,836 | 3,337 | ||||||
Interest
rate caps (1)
|
2,602 | 6,168 | ||||||
Prepaid
FDIC premium expense
|
4,760 | 5,449 | ||||||
Other
assets
|
6,352 | 6,525 | ||||||
Total
|
$ | 28,329 | $ | 30,415 |
(Dollars
in thousands)
|
June
30, 2010
|
December
31, 2009
|
||||||
Accrued
interest payable
|
$ | 1,397 | $ | 1,781 | ||||
Counterparty
collateral - interest rate caps (1)
|
3,098 | 4,847 | ||||||
Other
liabilities
|
9,134 | 9,308 | ||||||
Total
|
$ | 13,629 | $ | 15,936 |
Number
|
Weighted Average Grant
|
|||||||
of Shares
|
Date Fair Value
|
|||||||
Nonvested
at beginning of period
|
27,405 | $ | 20.23 | |||||
Granted
|
24,473 | 13.41 | ||||||
Vested
|
(7,751 | ) | 18.47 | |||||
Cancelled
|
- | - | ||||||
Nonvested
at end of period
|
44,127 | $ | 16.76 |
Weighted
|
Aggregate
|
|||||||||||
Number
|
Average
|
Intrinsic
|
||||||||||
of Shares
|
Exercise Price
|
Value
|
||||||||||
Outstanding
at beginning of year
|
10,850 | $ | 13.36 | |||||||||
Granted
|
- | - | ||||||||||
Exercised
|
- | - | ||||||||||
Expired/Cancelled
|
(2,430 | ) | 14.00 | |||||||||
Outstanding
at end of period
|
8,420 | 13.17 | $ | - | ||||||||
Exercisable
at end of period
|
8,420 | $ | 13.17 | $ | - |
Significant
|
||||||||||||||||
Other
|
Significant
|
|||||||||||||||
Quoted
|
Observable
|
Unobservable
|
||||||||||||||
Prices
|
Inputs
|
Inputs
|
||||||||||||||
(Dollars in thousands)
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Securities
available for sale:
|
||||||||||||||||
U.S.
Treasury
|
$ | 2,999 | $ | 2,999 | $ | - | $ | - | ||||||||
U.S.
Government agencies
|
59,983 | - | 59,983 | - | ||||||||||||
Mortgage-backed
securities
|
34,653 | - | 34,653 | - | ||||||||||||
Other
equity securities
|
576 | - | 576 | - | ||||||||||||
Total
|
$ | 98,211 | $ | 2,999 | $ | 95,212 | $ | - | ||||||||
Interest
rate caps
|
$ | 2,602 | $ | - | $ | 2,602 | $ | - |
Significant
|
||||||||||||||||
Other
|
Significant
|
|||||||||||||||
Quoted
|
Observable
|
Unobservable
|
||||||||||||||
Prices
|
Inputs
|
Inputs
|
||||||||||||||
(Dollars
in thousands)
|
Fair Value
|
(Level 1)
|
(Level 2)
|
(Level 3)
|
||||||||||||
Impaired
loans
|
||||||||||||||||
Real
estate - construction
|
$ | 19,287 | $ | - | $ | - | $ | 19,287 | ||||||||
Real
estate - residential
|
8,583 | - | - | 8,583 | ||||||||||||
Real
estate - commercial
|
4,224 | - | - | 4,224 | ||||||||||||
Commercial
|
3,968 | - | - | 3,968 | ||||||||||||
Consumer
|
64 | - | - | 64 | ||||||||||||
Total
|
$ | 36,126 | $ | - | $ | - | $ | 36,126 | ||||||||
Other
real estate and other assets owned
|
$ | 1,428 | $ | - | $ | - | $ | 1,428 |
June 30, 2010
|
December 31, 2009
|
|||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
(Dollars in thousands)
|
Amount
|
Value
|
Amount
|
Value
|
||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 64,669 | $ | 64,669 | $ | 75,646 | $ | 75,646 | ||||||||
Investment
securities
|
106,556 | 106,734 | 106,535 | 106,607 | ||||||||||||
Loans
|
905,477 | 919,109 | 916,557 | 934,362 | ||||||||||||
Less: allowance
for loan losses
|
(13,289 | ) |
_
-
|
(10,876 | ) | - | ||||||||||
Total
|
$ | 1,063,413 | $ | 1,090,512 | $ | 1,087,862 | $ | 1,116,615 | ||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
$ | 971,608 | $ | 976,291 | $ | 990,937 | $ | 999,016 | ||||||||
Short-term
borrowings
|
17,864 | 17,864 | 20,404 | 20,404 | ||||||||||||
Long-term
debt
|
1,429 | 1,502 | 1,429 | 1,530 | ||||||||||||
Total
|
$ | 990,901 | $ | 995,657 | $ | 1,012,770 | $ | 1,020,950 |
Community
|
Insurance Products
|
Parent
|
Consolidated
|
|||||||||||||
(Dollars in thousands)
|
Banking
|
and Services
|
Company
|
Total
|
||||||||||||
2010
|
||||||||||||||||
Interest
income
|
$ | 27,708 | $ | 87 | $ | - | $ | 27,795 | ||||||||
Interest
expense
|
(6,665 | ) | - | (44 | ) | (6,709 | ) | |||||||||
Provision
for credit losses
|
(12,534 | ) | - | - | (12,534 | ) | ||||||||||
Noninterest
income
|
3,625 | 5,825 | - | 9,450 | ||||||||||||
Noninterest
expense
|
(11,820 | ) | (4,983 | ) | (3,206 | ) | (20,009 | ) | ||||||||
Net
intersegment income (expense)
|
(2,828 | ) | (243 | ) | 3,071 | - | ||||||||||
Income
(loss) before taxes
|
(2,514 | ) | 686 | (179 | ) | (2,007 | ) | |||||||||
Income
tax (expense) benefit
|
1,115 | (304 | ) | 79 | 890 | |||||||||||
Net
income (loss)
|
$ | (1,399 | ) | $ | 382 | $ | (100 | ) | $ | (1,117 | ) | |||||
Total
assets
|
$ | 1,105,944 | $ | 20,153 | $ | 3,099 | $ | 1,129,196 | ||||||||
2009
|
||||||||||||||||
Interest
income
|
$ | 29,063 | $ | 33 | $ | - | $ | 29,096 | ||||||||
Interest
expense
|
(8,912 | ) | - | (40 | ) | (8,952 | ) | |||||||||
Provision
for credit losses
|
(3,616 | ) | - | - | (3,616 | ) | ||||||||||
Noninterest
income
|
4,134 | 6,563 | - | 10,697 | ||||||||||||
Noninterest
expense
|
(11,837 | ) | (5,666 | ) | (3,073 | ) | (20,576 | ) | ||||||||
Net
intersegment income (expense)
|
(2,799 | ) | (238 | ) | 3,037 | - | ||||||||||
Income
(loss) before taxes
|
6,033 | 692 | (76 | ) | 6,649 | |||||||||||
Income
tax (expense) benefit
|
(2,308 | ) | (264 | ) | 29 | (2,543 | ) | |||||||||
Net
income
|
$ | 3,725 | $ | 428 | $ | (47 | ) | $ | 4,106 | |||||||
Total
assets
|
$ | 1,134,421 | $ | 20,012 | $ | 3,779 | $ | 1,158,212 |
For the Three Months Ended
|
For the Three Months Ended
|
|||||||||||||||||||||||
June 30, 2010
|
June 30, 2009
|
|||||||||||||||||||||||
Average
|
Income(1)/
|
Yield/
|
Average
|
Income(1)/
|
Yield/
|
|||||||||||||||||||
(Dollars in thousands)
|
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
||||||||||||||||||
Earning
assets
|
||||||||||||||||||||||||
Loans
(2), (3)
|
$ | 909,295 | $ | 13,083 | 5.77 | % | $ | 913,671 | $ | 13,795 | 6.06 | % | ||||||||||||
Investment
securities
|
||||||||||||||||||||||||
Taxable
|
103,284 | 846 | 3.29 | 75,277 | 768 | 4.09 | ||||||||||||||||||
Tax-exempt
|
6,460 | 85 | 5.30 | 8,110 | 122 | 6.02 | ||||||||||||||||||
Federal
funds sold
|
38,001 | 14 | 0.15 | 55,699 | 23 | 0.16 | ||||||||||||||||||
Interest-bearing
deposits
|
14,075 | 4 | 0.12 | 8,129 | 6 | 0.33 | ||||||||||||||||||
Total
earning assets
|
1,071,115 | 14,032 | 5.26 | % | 1,060,886 | 14,714 | 5.56 | % | ||||||||||||||||
Cash
and due from banks
|
9,997 | 18,705 | ||||||||||||||||||||||
Other
assets
|
67,860 | 51,595 | ||||||||||||||||||||||
Allowance
for credit losses
|
(14,310 | ) | (10,848 | ) | ||||||||||||||||||||
Total
assets
|
$ | 1,134,662 | $ | 1,120,338 | ||||||||||||||||||||
Interest-bearing
liabilities
|
||||||||||||||||||||||||
Demand
deposits
|
$ | 132,563 | 83 | 0.25 | % | $ | 125,076 | 76 | 0.24 | % | ||||||||||||||
Money
market and savings deposits
|
259,273 | 468 | 0.72 | 222,825 | 351 | 0.63 | ||||||||||||||||||
Certificates
of deposit $100,000 or more
|
251,340 | 1,310 | 2.09 | 245,210 | 1,954 | 3.20 | ||||||||||||||||||
Other
time deposits
|
215,987 | 1,381 | 2.56 | 239,668 | 2,060 | 3.45 | ||||||||||||||||||
Interest-bearing
deposits
|
859,163 | 3,242 | 1.51 | 832,779 | 4,441 | 2.14 | ||||||||||||||||||
Short-term
borrowings
|
15,771 | 19 | 0.48 | 25,435 | 28 | 0.45 | ||||||||||||||||||
Long-term
debt
|
1,429 | 15 | 4.40 | 7,947 | 75 | 3.78 | ||||||||||||||||||
Total
interest-bearing liabilities
|
876,363 | 3,276 | 1.50 | % | 866,161 | 4,544 | 2.10 | % | ||||||||||||||||
Noninterest-bearing
deposits
|
117,586 | 109,652 | ||||||||||||||||||||||
Other
liabilities
|
15,043 | 11,918 | ||||||||||||||||||||||
Stockholders’
equity
|
125,670 | 132,607 | ||||||||||||||||||||||
Total
liabilities and stockholders’ equity
|
$ | 1,134,662 | $ | 1,120,338 | ||||||||||||||||||||
Net
interest spread
|
$ | 10,756 | 3.76 | % | $ | 10,170 | 3.46 | % | ||||||||||||||||
Net
interest margin
|
4.03 | % | 3.85 | % | ||||||||||||||||||||
Tax-equivalent
adjustment
|
||||||||||||||||||||||||
Loans
|
$ | 36 | $ | 41 | ||||||||||||||||||||
Investment
securities
|
29 | 43 | ||||||||||||||||||||||
Total
|
$ | 65 | $ | 84 |
For the Six Months Ended
|
For the Six Months Ended
|
|||||||||||||||||||||||
June 30, 2010
|
June 30, 2009
|
|||||||||||||||||||||||
Average
|
Income(1)/
|
Yield/
|
Average
|
Income(1)/
|
Yield/
|
|||||||||||||||||||
(Dollars in thousands)
|
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
||||||||||||||||||
Earning
assets
|
||||||||||||||||||||||||
Loans
(2), (3)
|
$ | 909,831 | $ | 25,993 | 5.76 | % | $ | 906,066 | $ | 27,455 | 6.11 | % | ||||||||||||
Investment
securities
|
||||||||||||||||||||||||
Taxable
|
103,385 | 1,728 | 3.37 | 75,067 | 1,524 | 4.09 | ||||||||||||||||||
Tax-exempt
|
6,611 | 175 | 5.35 | 8,605 | 253 | 5.92 | ||||||||||||||||||
Federal
funds sold
|
42,253 | 26 | 0.13 | 38,873 | 30 | 0.15 | ||||||||||||||||||
Interest-bearing
deposits
|
11,177 | 5 | 0.10 | 5,298 | 7 | 0.28 | ||||||||||||||||||
Total
earning assets
|
1,073,257 | 27,927 | 5.25 | % | 1,033,909 | 29,269 | 5.71 | % | ||||||||||||||||
Cash
and due from banks
|
12,197 | 15,395 | ||||||||||||||||||||||
Other
assets
|
67,889 | 50,487 | ||||||||||||||||||||||
Allowance
for credit losses
|
(13,238 | ) | (10,259 | ) | ||||||||||||||||||||
Total
assets
|
$ | 1,140,105 | $ | 1,089,532 | ||||||||||||||||||||
Interest-bearing
liabilities
|
||||||||||||||||||||||||
Demand
deposits
|
$ | 130,287 | 163 | 0.25 | % | $ | 123,104 | 148 | 0.24 | % | ||||||||||||||
Money
market and savings deposits
|
258,180 | 895 | 0.70 | 188,165 | 525 | 0.56 | ||||||||||||||||||
Certificates
of deposit $100,000 or more
|
255,416 | 2,744 | 2.17 | 241,997 | 3,966 | 3.30 | ||||||||||||||||||
Other
time deposits
|
217,849 | 2,825 | 2.62 | 236,077 | 4,087 | 3.50 | ||||||||||||||||||
Interest-bearing
deposits
|
861,732 | 6,627 | 1.55 | 789,343 | 8,726 | 2.23 | ||||||||||||||||||
Short-term
borrowings
|
16,896 | 51 | 0.60 | 32,469 | 77 | 0.48 | ||||||||||||||||||
Long-term
debt
|
1,429 | 31 | 4.43 | 7,947 | 149 | 3.78 | ||||||||||||||||||
Total
interest-bearing liabilities
|
880,057 | 6,709 | 1.54 | % | 829,759 | 8,952 | 2.18 | % | ||||||||||||||||
Noninterest-bearing
deposits
|
117,759 | 106,968 | ||||||||||||||||||||||
Other
liabilities
|
15,420 | 11,304 | ||||||||||||||||||||||
Stockholders’
equity
|
126,869 | 141,501 | ||||||||||||||||||||||
Total
liabilities and stockholders’ equity
|
$ | 1,140,105 | $ | 1,089,532 | ||||||||||||||||||||
Net
interest spread
|
$ | 21,218 | 3.71 | % | $ | 20,317 | 3.53 | % | ||||||||||||||||
Net
interest margin
|
3.99 | % | 3.96 | % | ||||||||||||||||||||
Tax-equivalent
adjustment
|
||||||||||||||||||||||||
Loans
|
$ | 72 | $ | 84 | ||||||||||||||||||||
Investment
securities
|
60 | 89 | ||||||||||||||||||||||
Total
|
$ | 132 | $ | 173 |
(1)
|
All
amounts are reported on a tax equivalent basis computed using the
statutory federal income tax rate of 34.5% for 2010 and 35.0% for 2009
exclusive of the alternative minimum tax rate and nondeductible interest
expense.
|
(2)
|
Average
loan balances include nonaccrual
loans.
|
(3)
|
Interest
income on loans includes amortized loan fees, net of costs, for each loan
category and yield calculations are stated to include
all.
|
For the Three Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30,
|
June 30,
|
|||||||||||||||
(Dollars in thousands)
|
2010
|
2009
|
2010
|
2009
|
||||||||||||
Allowance
balance – beginning of period
|
$ | 12,791 | $ | 10,709 | $ | 10,876 | $ | 9,320 | ||||||||
Charge-offs:
|
||||||||||||||||
Real
estate – construction
|
(681 | ) | (128 | ) | (4,190 | ) | (215 | ) | ||||||||
Real
estate – residential
|
(2,525 | ) | (611 | ) | (3,516 | ) | (951 | ) | ||||||||
Real
estate – commercial
|
(46 | ) | (173 | ) | (46 | ) | (173 | ) | ||||||||
Commercial
|
(1,164 | ) | (629 | ) | (2,388 | ) | (727 | ) | ||||||||
Consumer
|
(145 | ) | (88 | ) | (311 | ) | (199 | ) | ||||||||
Totals
|
(4,561 | ) | (1,629 | ) | (10,451 | ) | (2,265 | ) | ||||||||
Recoveries:
|
||||||||||||||||
Real
estate – construction
|
13 | 2 | 13 | 2 | ||||||||||||
Real
estate – residential
|
36 | 1 | 74 | 53 | ||||||||||||
Real
estate – commercial
|
1 | - | 102 | - | ||||||||||||
Commercial
|
53 | - | 56 | 4 | ||||||||||||
Consumer
|
39 | 20 | 85 | 54 | ||||||||||||
Totals
|
142 | 23 | 330 | 113 | ||||||||||||
Net
charge-offs
|
(4,419 | ) | (1,606 | ) | (10,121 | ) | (2,152 | ) | ||||||||
Provision
for credit losses
|
4,917 | 1,681 | 12,534 | 3,616 | ||||||||||||
Allowance
balance – end of period
|
$ | 13,289 | $ | 10,784 | $ | 13,289 | $ | 10,784 | ||||||||
Average
loans outstanding during the period
|
$ | 909,295 | $ | 913,671 | $ | 909,831 | $ | 906,066 | ||||||||
Net
charge-offs (annualized) as a percentage of average loans outstanding
during the period
|
1.95 | % | 0.71 | % | 2.24 | % | 0.95 | % | ||||||||
Allowance
for credit losses at period end as a percentage of average
loans
|
1.46 | % | 1.18 | % | 1.46 | % | 1.19 | % |
June 30,
|
December 31,
|
|||||||
(Dollars in thousands)
|
2010
|
2009
|
||||||
Nonperforming assets
|
||||||||
Nonaccrual
loans
|
||||||||
Real
estate – construction
|
$ | 20,449 | $ | 7,163 | ||||
Real
estate – residential
|
8,783 | 4,246 | ||||||
Real
estate – commercial
|
4,224 | 2,828 | ||||||
Commercial
|
3,968 | 2,028 | ||||||
Consumer
|
64 | 37 | ||||||
Total
nonaccrual loans
|
37,488 | 16,302 | ||||||
Other
real estate and other assets owned
|
1,428 | 2,572 | ||||||
Total
nonperforming assets
|
38,916 | 18,874 | ||||||
Loans
90 days past due and still accruing
|
||||||||
Real
estate – construction
|
48 | 5,096 | ||||||
Real
estate – residential
|
4,365 | 2,274 | ||||||
Real
estate – commercial
|
107 | - | ||||||
Commercial
|
49 | - | ||||||
Consumer
|
150 | 55 | ||||||
Total
loans 90 days past due
|
4,719 | 7,425 | ||||||
Total
nonperforming assets and past due loans
|
$ | 43,635 | $ | 26,299 | ||||
Nonperforming
assets to total loans and other real estate and other assets
owned
|
4.29 | % | 2.05 | % | ||||
Nonperforming
assets to total assets
|
3.45 | % | 1.63 | % | ||||
Nonperforming
assets and past due loans, to total loans and other real estate and other
assets owned
|
4.81 | % | 2.86 | % | ||||
Nonperforming
assets and past due loans to total assets
|
3.86 | % | 2.27 | % |
Minimum
|
||||||||||||
June 30,
|
December 31,
|
Regulatory
|
||||||||||
2010
|
2009
|
Requirements
|
||||||||||
Tier
1 risk-based capital ratio
|
11.63 | % | 11.45 | % | 4.00 | % | ||||||
Total
risk-based capital ratio
|
12.86 | % | 12.59 | % | 8.00 | % | ||||||
Leverage
ratio
|
9.40 | % | 9.27 | % | 4.00 | % |
SHORE
BANCSHARES, INC.
|
||
Date:
August 6, 2010
|
By:
|
/s/ W. Moorhead Vermilye
|
W.
Moorhead Vermilye
|
||
President/Chief
Executive
Officer
|
Date:
August 6, 2010
|
By:
|
/s/ Susan E. Leaverton
|
Susan
E. Leaverton, CPA
|
||
Treasurer/Principal
Accounting
Officer
|
Exhibit
|
||
Number
|
Description
|
|
31.1
|
Certifications
of the CEO pursuant to Section 302 of the Sarbanes-Oxley Act (filed
herewith).
|
|
31.2
|
Certifications
of the PAO pursuant to Section 302 of the Sarbanes-Oxley Act (filed
herewith).
|
|
32
|
Certification
pursuant to Section 906 of the Sarbanes-Oxley Act (furnished
herewith).
|