UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Form 10-Q
Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the quarterly period ended March 31, 2011
Commission File No. 000-50047
Calvin B. Taylor Bankshares, Inc.
(Exact name of registrant as specified in its Charter)
Maryland
(State of incorporation or organization)
52-1948274
(I.R.S. Employer Identification No.)
24 North Main Street, Berlin, Maryland 21811
(Address of principal executive offices, including zip code)
Registrant's telephone number, including area code: (410) 641-1700
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No ____
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). N/A (not required at this time)
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 ____ Accelerated filer [X]Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ____ No [X]
On April 30, 2011, 3,000,508 shares of the registrant's common stock were issued and outstanding.
- 1 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Form 10-Q
Index
Part I - | Financial Information | Page |
Item 1 | Consolidated Financial Statements | |
Consolidated Balance Sheets as of March 31, 2011 and December 31, 2010 | 3 | |
Consolidated Statements of Income for the three months | ||
ended March 31, 2011 and 2010 | 4 | |
Consolidated Statements of Cash Flows for the three months | ||
ended March 31, 2011 and 2010 | 5-6 | |
Notes to Consolidated Financial Statements | 7-16 | |
Item 2 | Management’s Discussion and Analysis of Financial Condition | |
and Results of Operations | 17-25 | |
Item 3 | Quantitative and Qualitative Disclosures About Market Risks | 25 |
Item 4 | Controls and Procedures | 26 |
Part II - | Other Information | |
Item 1 | Legal Proceedings | 26 |
Item 1A | Risk Factors | 26 |
Item 2 | Unregistered Sales of Equity Securities and Use of Proceeds | 28 |
Item 3 | Defaults Upon Senior Securities | 28 |
Item 5 | Other Information | 28 |
Item 6 | Exhibits | 28-30 |
Signatures | 31 |
- 2 -
Part I - Financial Information, Item 1 Financial Statements | |||
Calvin B. Taylor Bankshares, Inc. and Subsidiary | |||
Consolidated Balance Sheets | |||
(unaudited) | |||
March 31, | December 31, | ||
2011 | 2010 | ||
Assets | |||
Cash and due from banks | $ 17,051,016 | $ 14,319,142 | |
Federal funds sold | 31,656,196 | 36,081,862 | |
Interest-bearing deposits | 10,658,500 | 11,650,849 | |
Investment securities available for sale | 44,813,118 | 59,801,920 | |
Investment securities held to maturity (approximate | |||
fair value of $43,836,218 and $32,491,819) | 43,668,735 | 32,303,572 | |
Loans, less allowance for loan losses | |||
of $1,120,292 and $983,178 | 244,805,499 | 237,001,219 | |
Premises and equipment | 6,345,269 | 6,319,854 | |
Other real estate owned | 779,500 | 779,500 | |
Accrued interest receivable | 1,184,823 | 1,224,920 | |
Computer software | 106,020 | 89,521 | |
Bank owned life insurance | 5,303,312 | 5,260,539 | |
Prepaid expenses | 1,002,148 | 1,285,266 | |
Other assets | 1,529 | 29,640 | |
$ 407,375,665 | $ 406,147,804 | ||
Liabilities and Stockholders' Equity | |||
Deposits | |||
Noninterest-bearing | $ 74,691,581 | $ 76,763,686 | |
Interest-bearing | 251,793,458 | 250,014,068 | |
326,485,039 | 326,777,754 | ||
Securities sold under agreements to repurchase | 4,572,801 | 4,490,512 | |
Accrued interest payable | 132,159 | 150,299 | |
Deferred income taxes | 247,100 | 383,326 | |
Other liabilities | 709,996 | 151,361 | |
332,147,095 | 331,953,252 | ||
Stockholders' equity | |||
Common stock, par value $1 per share | |||
authorized 10,000,000 shares, issued and outstanding | |||
3,000,508 shares at March 31, 2011 and December 31, 2010 | 3,000,508 | 3,000,508 | |
Additional paid-in capital | 8,733,438 | 8,733,438 | |
Retained earnings | 62,692,803 | 61,441,595 | |
74,426,749 | 73,175,541 | ||
Accumulated other comprehensive income | 801,821 | 1,019,011 | |
75,228,570 | 74,194,552 | ||
$ 407,375,665 | $ 406,147,804 | ||
See accompanying Notes to Consolidated Financial Statements |
- 3 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary | ||
Consolidated Statements of Income (unaudited) | ||
For the three months ended | ||
March 31, | ||
2011 | 2010 | |
Interest and dividend revenue | ||
Loans, including fees | $ 3,890,621 | $ 3,960,170 |
U.S. Treasury and government agency securities | 244,518 | 345,052 |
State and municipal securities | 14,777 | 12,325 |
Federal funds sold | 14,480 | 11,956 |
Interest-bearing deposits | 14,675 | 19,496 |
Equity securities | 8,014 | 18,844 |
Total interest and dividend revenue | 4,187,085 | 4,367,843 |
Interest expense | ||
Deposits | 403,474 | 499,860 |
Borrowings | 5,401 | 8,846 |
Total interest expense | 408,875 | 508,706 |
Net interest income | 3,778,210 | 3,859,137 |
Provision for loan losses | 145,400 | 421,000 |
Net interest income after provision for loan losses | 3,632,810 | 3,438,137 |
Noninterest revenue | ||
Service charges on deposit accounts | 215,495 | 224,735 |
ATM and debit card | 137,259 | 121,647 |
Increase in cash surrender value of bank owned life insurance | 42,772 | 41,888 |
Gain on sale of assets | 200 | 148,236 |
Miscellaneous revenue | 53,226 | 101,686 |
Total noninterest revenue | 448,952 | 638,192 |
Noninterest expenses | ||
Salaries | 874,987 | 866,847 |
Employee benefits | 362,595 | 250,829 |
Occupancy | 222,859 | 228,842 |
Furniture and equipment | 126,811 | 124,670 |
Data proccessing | 67,112 | 73,226 |
ATM and debit card | 46,640 | 63,647 |
Deposit insurance premiums | 75,954 | 78,455 |
Other operating | 336,096 | 406,934 |
Total noninterest expenses | 2,113,054 | 2,093,450 |
Income before income taxes | 1,968,708 | 1,982,879 |
Income taxes | 717,500 | 717,500 |
Net income | $ 1,251,208 | $ 1,265,379 |
Earnings per common share – basic and diluted | $ 0.42 | $ 0.42 |
- 4 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary | ||
Consolidated Statements of Cash Flows (unaudited) | ||
For the three months ended | ||
March 31, | ||
2011 | 2010 | |
Cash flows from operating activities | ||
Interest and dividends received | $ 4,295,782 | $ 4,354,052 |
Fees and commissions received | 434,290 | 525,329 |
Interest paid | (427,015) | (524,908) |
Cash paid to suppliers and employees | (1,803,524) | (1,999,269) |
Income taxes paid | (51,955) | (435,956) |
2,447,578 | 1,919,248 | |
Cash flows from investing activities | ||
Certificates of deposit purchased, net of maturities | 993,330 | 3,830,680 |
Proceeds from maturities of investments available | ||
for sale | 23,575,000 | 13,005,000 |
Purchase of investments available for sale | (8,985,881) | - |
Proceeds from maturities of investments held to | ||
maturity | 65,000 | 5,190,000 |
Purchase of investments held to maturity | (11,452,495) | (5,769,273) |
Loans made, net of principal reductions | (7,949,680) | (7,671,344) |
Proceeds from sale of repossessed loan collateral, net of | ||
cost of sale | - | 59,420 |
Purchases of premises, equipment, | ||
and computer software | (175,437) | (51,625) |
Proceeds from sale of premises and equipment | 200 | 72,100 |
(3,929,963) | 8,664,958 | |
Cash flows from financing activities | ||
Net increase (decrease) in | ||
Time deposits | (3,481,121) | 1,452,960 |
Other deposits | 3,188,406 | (5,043,398) |
Securities sold under agreements to repurchase | 82,289 | (812,911) |
Payments on note payable | - | (6,625) |
(210,426) | (4,409,974) | |
Net increase in cash and cash equivalents | (1,692,811) | 6,174,232 |
Cash and cash equivalents at beginning of period | 50,531,537 | 43,489,772 |
Cash and cash equivalents at end of period | $ 48,838,726 | $ 49,664,004 |
See accompanying Notes to Consolidated Financial Statements |
- 5 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary | ||
Consolidated Statements of Cash Flows (unaudited) | ||
For the three months ended | ||
March 31, | ||
2011 | 2010 | |
Reconciliation of net income to net cash provided | ||
by operating activities | ||
Net income | $ 1,251,208 | $ 1,265,379 |
Adjustments to reconcile net income to net cash | ||
provided by operating activities | ||
Provision for loan losses | 145,400 | 421,000 |
Gain on sale of repossessed loan collateral | - | (4,920) |
Amortization of premiums and accretion of | ||
discount, net | 68,599 | 39,392 |
Depreciation and amortization | 133,323 | 145,034 |
Gain on sale of real property | - | (55,061) |
Decrease (increase) in | ||
Accrued interest receivable | 40,097 | (53,184) |
Cash surrender value of bank owned life insurance | (42,773) | (41,888) |
Other assets | 311,229 | 406,851 |
Increase (decrease) in | ||
Accrued interest payable | (18,140) | (16,202) |
Accrued income taxes | 665,545 | 34,374 |
Other liabilities | (106,910) | (221,527) |
$ 2,447,578 | $ 1,919,248 | |
Composition of cash and cash equivalents | ||
Cash and due from banks | $ 17,051,016 | $ 17,549,372 |
Federal funds sold | 31,656,196 | 31,988,106 |
Interest-bearing deposits, except for time deposits | 131,514 | 126,528 |
$ 48,838,726 | $ 49,664,006 | |
See accompanying Notes to Consolidated Financial Statements |
- 6 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited)
1. Basis of Presentation
Cash Flows
For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks, federal funds sold, and interest-bearing deposits except for time deposits. Federal funds are purchased and sold for one-day periods.Per share data
Earnings per common share are determined by dividing net income by the weighted average number of common shares outstanding for the period, as follows:
2011 | 2010 | ||
Three months ended March 31 | 3,000,508 | 3,000,508 |
2. Comprehensive Income
Comprehensive income consists of:
For the three months ended | |||
March 31, | |||
2011 | 2010 | ||
Net income | $ 1,251,208 | $ 1,265,379 | |
Unrealized gain (loss) on investment securities | |||
available for sale, net of income taxes | (217,190) | 22,282 | |
Comprehensive income | $ 1,034,018 | $ 1,287,661 |
- 7 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
3. Investment Securities
Investment securities are summarized as follows:
Amortized | Unrealized | Unrealized | Fair | |
cost | gains | losses | value | |
March 31, 2011 | ||||
Available for sale | ||||
U.S. Treasury | $ 41,590,108 | $ 898,583 | $ 7,361 | $ 42,481,330 |
State and municipal | 290,484 | 3,458 | 3,480 | 290,462 |
Equity | 1,691,841 | 711,922 | 362,437 | 2,041,326 |
$ 43,572,433 | $ 1,613,963 | $ 373,278 | $ 44,813,118 | |
Held to maturity | ||||
U.S. Treasury | $ 27,477,357 | $ 165,818 | $ 17,905 | $ 27,625,270 |
U.S. Government agency | 10,001,782 | 10,208 | 10,190 | 10,001,800 |
State and municipal | 6,189,596 | 19,837 | 285 | 6,209,148 |
$ 43,668,735 | $ 195,863 | $ 28,380 | $ 43,836,218 | |
December 31, 2010 | ||||
Available for sale | ||||
U.S. Treasury | $ 56,150,205 | $ 966,157 | $ 16,871 | $ 57,099,491 |
State and municipal | 365,772 | 4,031 | 3,709 | 366,094 |
Equity | 1,691,841 | 1,008,745 | 364,251 | 2,336,335 |
$ 58,207,818 | $ 1,978,933 | $ 384,831 | $ 59,801,920 | |
Held to maturity | ||||
U.S. Treasury | $ 19,487,287 | $ 178,407 | $ 5,147 | $ 19,660,547 |
U.S. Government agency | 7,002,448 | 13,646 | 6,850 | 7,009,244 |
State and municipal | 5,813,837 | 11,979 | 3,788 | 5,822,028 |
$ 32,303,572 | $ 204,032 | $ 15,785 | $ 32,491,819 |
- 8 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
3. Investment Securities (Continued)
The table below shows the gross unrealized losses and fair value of securities that are in an unrealized loss position as of March 31, 2011, aggregated by length of time that individual securities have been in a continuous unrealized loss position.
Less than 12 months | 12 months or more | Total | ||||
Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |
value | losses | value | losses | value | losses | |
U. S. Treasury | $ 12,006,780 | $ 25,266 | $ - | $ - | $ 12,006,780 | $ 25,266 |
U. S. Government Agency | 4,989,810 | 10,190 | - | - | 4,989,810 | 10,190 |
State and municipal | 993,430 | 3,765 | - | - | 993,430 | 3,765 |
Equity securities | 14,695 | 100,325 | 323,889 | 262,112 | 338,584 | 362,437 |
$ 18,004,715 | $ 139,546 | $ 323,889 | $ 262,112 | $ 18,328,604 | $ 401,658 |
The debt securities for which an unrealized loss is recorded are issues
of the U. S. Treasury, the Federal Home Loan Bank (a U. S. government
agency), and general and highly rated revenue obligations of states and
municipalities. The Company has the ability and the intent to hold these
securities until they are called or mature at face value. Equity securities
for which an unrealized loss is recorded are issued by local community banks
and bank holding companies. Management believes that these fluctuations in
fair value reflect market conditions, and are not indicative of
other-than-temporary impairment of the investments. Management continues to
monitor the financial condition of the issuers.
The amortized cost and estimated fair value of debt securities, by
contractual maturity, and the amount of pledged securities follow. Actual
maturities may differ from contractual maturities because issuers may have
the right to call or prepay obligations with or without call or prepayment
penalties.
March 31, 2011 | December 31, 2010 | |||
Amortized | Fair | Amortized | Fair | |
cost | value | cost | value | |
Available for sale | ||||
Within one year | $ 22,667,422 | $ 22,750,679 | $ 35,163,533 | $ 35,292,775 |
After one year | ||||
through five years | 17,216,457 | 17,346,113 | 19,355,802 | 19,481,248 |
After ten years | 1,996,713 | 2,675,000 | 1,996,642 | 2,691,562 |
$ 41,880,592 | $ 42,771,792 | $ 56,515,977 | $ 57,465,585 | |
Held to maturity | ||||
Within one year | $ 15,002,755 | $ 15,052,645 | $ 8,758,541 | $ 8,789,063 |
After one year | ||||
through five years | 28,665,980 | 28,783,573 | 23,545,031 | 23,702,756 |
$ 43,668,735 | $ 43,836,218 | $ 32,303,572 | $ 32,491,819 | |
Pledged securities | $ 25,599,210 | $ 26,494,854 | $ 26,567,879 | $ 27,558,868 |
Investments are pledged to secure deposits of federal and local governments. Pledged securities also serve as collateral for securities sold under agreements to repurchase.
- 9 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
4. Loans and Allowance for Loan Losses
Major classifications of loans are as follows:
March 31, 2011 | December 31, 2010 | |
Real estate mortgages | ||
Construction, land development, and land | $ 19,455,536 | $ 21,792,060 |
Residential 1 to 4 family | 92,258,901 | 94,296,749 |
Commercial properties | 117,194,515 | 102,578,171 |
Commercial | 15,457,291 | 17,596,451 |
Consumer | 1,559,548 | 1,720,966 |
245,925,791 | 237,984,397 | |
Allowance for loan losses | 1,120,292 | 983,178 |
Loans, net | $ 244,805,499 | $ 237,001,219 |
Nonperforming loans are loans past due 90 or more days and still accruing plus nonaccrual loans. Nonperforming assets are comprised of nonperforming loans combined with real estate acquired in foreclosure and held for sale. The following table details the composition of nonperforming assets:
March 31, | December 31, | |
2011 | 2010 | |
Loans 90 days or more past due and still accruing | ||
Real estate mortgages | ||
Construction, land development, and land | $ - | $ - |
Residential 1 to 4 family | 302,215 | - |
Commercial properties | 684,422 | 684,422 |
Commercial | - | - |
Consumer | - | - |
986,637 | 684,422 | |
Nonaccruing loans | ||
Real estate mortgages | ||
Construction, land development, and land | 1,150,536 | 1,171,127 |
Residential 1 to 4 family | 823,350 | 318,076 |
Commercial properties | 1,885,085 | 2,610,204 |
Commercial | - | 7,114 |
Consumer | - | - |
3,858,971 | 4,106,521 | |
Total nonperforming loans | 4,845,608 | 4,790,943 |
Other real estate owned | 779,500 | 779,500 |
Total nonperforming assets | $ 5,625,108 | $ 5,570,443 |
Interest not accrued on nonaccruing loans | $ 149,881 | $ 156,805 |
Interest included in net income on nonaccruing loans, | ||
year-to-date | $ 8,700 | $ 93,033 |
- 10 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
4. Loans and Allowance for Loan Losses (continued)
The following is a schedule of transactions in the allowance for loan losses by type of loan. The Company did not acquire any loans with deteriorated credit quality during the periods presented.
Real estate mortgages | |||||||
Construction | |||||||
March 31, 2011 | and Land | Residential | Commercial | Commercial | Consumer | Unallocated | Total |
Beginning balance | $ 235,437 | $ 50,602 | $ 356,993 | $ 194,946 | $ 119,228 | $ 25,972 | $ 983,178 |
Loans charged off | - | - | - | (2,945) | (7,193) | - | (10,138) |
Recoveries | - | 150 | - | 284 | 1,418 | - | 1,852 |
Provision charged to operations | 35,000 | - | 117,500 | 44,899 | (41,353) | (10,646) | 145,400 |
Ending balance | $ 270,437 | $ 50,752 | $ 474,493 | $ 237,184 | $ 72,100 | $ 15,326 | $ 1,120,292 |
Individually evaluated for impairment: | |||||||
Balance in allowance | $ 110,509 | $ - | $ 350,000 | $ - | $ - | $ 460,509 | |
Related loan balance | $ 1,525,626 | $ 823,350 | $ 2,569,507 | $ - | $ - | $ 4,918,483 | |
Collectively evaluated for impairment: | |||||||
Balance in allowance | $ 159,928 | $ 50,752 | $ 124,493 | $ 237,184 | $ 72,100 | $ 15,326 | $ 659,783 |
Related loan balance | $ 17,929,910 | $ 91,435,551 | $ 114,625,008 | $ 15,457,291 | $ 1,559,548 | $ 241,007,308 | |
December 31, 2010 | |||||||
Beginning balance | $ 145,262 | $ 48,034 | $ 2,192 | $ 380,161 | $ 53,638 | $ 8,474 | $ 637,761 |
Loans charged off | (100,000) | (190,093) | - | (354,854) | (52,935) | - | (697,882) |
Recoveries | - | 1,100 | - | 1,073 | 29,126 | - | 31,299 |
Provision charged to operations | 190,175 | 191,561 | 354,801 | 168,566 | 89,399 | 17,498 | 1,012,000 |
Ending balance | $ 235,437 | $ 50,602 | $ 356,993 | $ 194,946 | $ 119,228 | $ 25,972 | $ 983,178 |
Individually evaluated for impairment: | |||||||
Balance in allowance | $ - | $ - | $ 330,759 | $ - | $ - | $ 330,759 | |
Related loan balance | $ 1,171,127 | $ 361,743 | $ 2,566,537 | $ 7,114 | $ - | $ 4,106,521 | |
Collectively evaluated for impairment: | |||||||
Balance in allowance | $ 235,437 | $ 50,602 | $ 26,234 | $ 194,946 | $ 119,228 | $ 25,972 | $ 652,419 |
Related loan balance | $ 20,620,933 | $ 93,935,006 | $ 100,011,634 | $ 17,589,337 | $ 1,720,966 | $ 233,877,876 | |
March 31, 2010 | |||||||
Beginning balance | $ 145,262 | $ 48,034 | $ 2,192 | $ 380,161 | $ 53,638 | $ 8,474 | $ 637,761 |
Loans charged off | - | - | - | (347,872) | (27,981) | - | (375,853) |
Recoveries | - | - | - | 78 | 5,364 | - | 5,442 |
Provision charged to operations | 115,000 | 19,555 | 143,029 | 76,077 | 25,295 | 42,044 | 421,000 |
Ending balance | $ 260,262 | $ 67,589 | $ 145,221 | $ 108,444 | $ 56,316 | $ 50,518 | $ 688,350 |
Individually evaluated for impairment: | |||||||
Balance in allowance | $ - | $ - | $ 127,561 | $ - | $ - | $ 127,561 | |
Related loan balance | $ - | $ 163,519 | $ 2,710,608 | $ - | $ - | $ 2,874,127 | |
Collectively evaluated for impairment: | |||||||
Balance in allowance | $ 260,262 | $ 67,589 | $ 17,660 | $ 108,444 | $ 56,316 | $ 50,518 | $ 560,789 |
Related loan balance | $ 23,506,980 | $ 98,102,641 | $ 102,454,131 | $ 19,009,547 | $ 2,053,137 | $ 245,126,436 |
- 11 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
4. Loans and Allowance for Loan Losses (continued)
The table below shows the relationship of net charged-off loans and the balance in the allowance to gross loans and average loans.
Allowance for Loan Losses | |||||
For three months ended | For the year ended | ||||
March 31 | December 31 | ||||
2011 | 2010 | 2010 | |||
Net loans charged off | $ 8,286 | $ 370,411 | $ 666,583 | ||
Balance at end of period | $ 1,120,292 | $ 688,350 | $ 983,178 | ||
Gross loans outstanding at the end of the period | $ 245,925,791 | $ 248,000,563 | $ 237,984,397 | ||
Allowance for loan loses to gross loans | |||||
outstanding at the end of the period | 0.46% | 0.28% | 0.41% | ||
Average loans outstanding during the period | $ 240,422,747 | $ 243,850,884 | $ 244,189,000 | ||
Annualized net charge-offs as a percentage of | |||||
average loans outstanding during the period | 0.01% | 0.62% | 0.27% |
Loans are considered past due when either principal or interest is not paid by the date on which payment is due. The following table is an analysis of past due loans by days past due and type of loan.
Age Analysis of Past Due Loans | |||||||
Greater than | > 90 Days | ||||||
30-59 Days | 60-89 Days | 90 Days | Total | Total | Past Due and | ||
March 31, 2011 | Past Due | Past Due | Past Due | Past Due | Current | Loans | Accruing |
Real Estate | |||||||
Construction, land development, | |||||||
and land | $ - | $ 666,742 | $ 408,802 | $ 1,075,544 | $ 18,379,992 | $ 19,455,536 | $ - |
Residential 1 to 4 family | 2,678,830 | 950,970 | 835,400 | 4,465,200 | 87,793,701 | 92,258,901 | 302,215 |
Commercial properties | 600,000 | 601,439 | 2,481,825 | 3,683,264 | 113,511,251 | 117,194,515 | 684,422 |
Commercial | 112,000 | - | - | 112,000 | 15,345,291 | 15,457,291 | - |
Consumer | 35,808 | 5,460 | - | 41,268 | 1,518,280 | 1,559,548 | - |
Total | $ 3,426,638 | $ 2,224,611 | $ 3,726,027 | $ 9,377,276 | $ 236,548,515 | $ 245,925,791 | $ 986,637 |
December 31, 2010 | |||||||
Real Estate | |||||||
Construction, land development, | |||||||
and land | $ 474,843 | $ 234,719 | $ 1,089,719 | $ 1,799,281 | $ 19,992,779 | $ 21,792,060 | $ - |
Residential 1 to 4 family | 1,390,288 | 336,134 | - | 1,726,422 | 92,570,327 | 94,296,749 | - |
Commercial properties | - | 37,957 | 2,508,675 | 2,546,632 | 100,031,539 | 102,578,171 | 684,422 |
Commercial | 103,759 | 7,114 | - | 110,873 | 17,485,578 | 17,596,451 | - |
Consumer | - | 19,415 | - | 19,415 | 1,701,551 | 1,720,966 | - |
Total | $ 1,968,890 | $ 635,339 | $ 3,598,394 | $ 6,202,623 | $ 231,781,774 | $ 237,984,397 | $ 684,422 |
- 12 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
4. Loans and Allowance for Loan Losses (continued)
Loans are considered impaired when management considers it unlikely that collection of principal and interest payments will be made according to contractual terms, including principal and interest payments. A performing loan may be categorized as impaired based on knowledge of circumstances that are deemed relevant to loan collection. Not all impaired loans are past due nor are losses expected for every impaired loan. If a loss is expected, an impaired loan may have specific reserves allocated to it in the allowance for loan losses. A schedule of impaired loans at period ends and their average balances for the year follows:
Unpaid | Average | |||
Principal | Recorded | Related | Recorded | |
March 31, 2011 | Balance | Investment | Allowance | Investment |
With no related allowance recorded | ||||
Construction, land development, and land | $ 684,802 | $ 684,802 | $ - | $ 694,387 |
Residential 1 to 4 family | 823,350 | 823,350 | 826,208 | |
Commercial properties | 684,422 | 684,422 | 684,422 | |
With an allowance recorded | ||||
Construction, land development, and land | 840,824 | 840,824 | 110,509 | 840,824 |
Commercial properties | 1,885,085 | 1,885,085 | 350,000 | 1,885,085 |
Total: | ||||
Construction, land development, and land | 1,525,626 | 1,525,626 | 110,509 | 1,535,211 |
Residential 1 to 4 family | 823,350 | 823,350 | - | 826,208 |
Commercial properties | 2,569,507 | 2,569,507 | 350,000 | 2,569,507 |
Total, all categories | $ 4,918,483 | $ 4,918,483 | $ 460,509 | $ 4,930,926 |
December 31, 2010 | ||||
With no related allowance recorded | ||||
Construction, land development, and land | $ 1,171,127 | $ 1,171,127 | $ - | $ 1,194,397 |
Residential 1 to 4 family | 361,743 | 361,743 | - | 379,546 |
Commercial properties | 88,488 | 88,488 | - | 93,244 |
Commercial | 7,114 | 7,114 | - | 8,122 |
With an allowance recorded | ||||
Commercial properties | 2,478,049 | 2,478,049 | 330,759 | 2,484,804 |
Total: | ||||
Construction, land development, and land | 1,171,127 | 1,171,127 | - | 1,194,397 |
Residential 1 to 4 family | 361,743 | 361,743 | - | 379,546 |
Commercial properties | 2,566,537 | 2,566,537 | 330,759 | 2,578,048 |
Commercial | 7,114 | 7,114 | - | 8,122 |
- 13 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
4. Loans and Allowance for Loan Losses (continued)
Credit risk is measured based on an internally designed grading scale. The grades correspond to regulatory rating categories of pass, special mention, substandard, and doubtful. Evaluation of grades assigned to individual loans is completed no less than quarterly. Credit quality, as measured by internally assigned grades, is an important component in the calculation of an adequate allowance for loan losses. The following table summarizes loans by credit quality indicator.
March 31, 2011 | December 31, 2010 | |
Real Estate Credit Risk Profile by Internally Assigned Grade | ||
Construction, land development, and land | ||
Pass | $ 13,747,684 | $ 16,063,618 |
Substandard | 4,182,226 | 4,557,315 |
Doubtful | ||
Less than 90 days past due | 375,090 | 761,189 |
Nonperforming: 90 days or more | ||
past due and/or non-accruing | 1,150,536 | 409,938 |
Total | $ 19,455,536 | $ 21,792,060 |
Residential 1 to 4 family | ||
Pass | $ 86,771,560 | $ 90,393,936 |
Special Mention | 249,164 | - |
Substandard | 4,112,612 | 3,584,737 |
Doubtful | ||
Less than 90 days past due | - | 292,091 |
Nonperforming: 90 days or more | ||
past due and/or non-accruing | 1,125,565 | 25,985 |
Total | $ 92,258,901 | $ 94,296,749 |
Commercial properties | ||
Pass | $ 109,822,337 | $ 95,620,813 |
Special Mention | - | - |
Substandard | 4,802,671 | 4,347,154 |
Doubtful | ||
Less than 90 days past due | - | 132,155 |
Nonperforming: 90 days or more | ||
past due and/or non-accruing | 2,569,507 | 2,478,049 |
Total | $ 117,194,515 | $ 102,578,171 |
Commercial Credit Risk Profile by Internally Assigned Grade | ||
Pass | $ 15,457,291 | $ 17,589,337 |
Doubtful | ||
Less than 90 days past due | - | 7,114 |
Total | $ 15,457,291 | $ 17,596,451 |
Consumer Credit Risk Profile by Internally Assigned Grade | ||
Pass | $ 1,559,548 | $ 1,720,966 |
Total | $ 1,559,548 | $ 1,720,966 |
- 14 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
5. Loan commitments
Loan commitments are agreements to lend to customers as long as there is no violation of any conditions of the contracts. Outstanding loan commitments and letters of credit consist of:
March 31, 2011 | December 31, 2010 | |
Loan commitments and lines of credit | ||
Construction and land development | $ 8,015,111 | $ 8,569,169 |
Other | 16,725,502 | 21,164,229 |
$ 24,740,613 | $ 29,733,398 | |
Standby letters of credit | $ 1,314,691 | $ 1,590,367 |
6. Assets Measured at Fair Value on a Recurring Basis
The Company values investment securities classified as available for sale on a recurring basis and other real estate acquired through foreclosure at fair value on a non-recurring basis. The fair value hierarchy established in the Financial Accounting Standards Board Codification Topic 820 titled Fair Value Measurements defines three input levels for fair value measurement. Level 1 is based on quoted market prices in active markets for identical assets. Level 2 is based on significant observable inputs other than those in Level 1. Level 3 is based on significant unobservable inputs. The Company values US Treasury securities, government agency securities, and an equity investment in an actively traded public utility under Level 1. Municipal debt securities, equity investments in community banks, and other real estate acquired through foreclosure are valued under Level 2. The Company has no assets measured at fair value on a recurring or non-recurring basis that are valued under Level 3 criteria. No assets were transferred between levels of the fair value hierarchy during this period.
At March 31, 2011, values for available for sale investment securities and other real estate owned were established as follows:
Total | Level 1 Inputs | Level 2 Inputs | |
Investment securities available for sale (recurring) | |||
U.S. Treasury | $ 42,481,330 | $ 42,481,330 | $ - |
State and municipal | 290,462 | - | 290,462 |
Equity | 2,041,326 | 345,840 | 1,695,486 |
Other real estate owned (non-recurring) | 779,500 | - | 779,500 |
$ 45,592,618 | $ 42,827,170 | $ 2,765,448 |
The fair value of financial assets and financial liabilities, including those financial assets and financial liabilities that are not measured and reported at fair value on a recurring basis or non-recurring basis, and the valuation methods used in estimating the fair value of financial instruments is disclosed in the Company’s Annual Report on Form 10-K. It is not practicable to report quarterly the fair value of financial assets and liabilities measured on a non-recurring basis.
- 15 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Notes to Consolidated Financial Statements (unaudited) (continued)
7. New accounting standards
- 16 -
Calvin B. Taylor Bankshares, Inc. and Subsidiary
Part 1. Financial Information
Item 2. Management’s Discussion and Analysis of Financial Condition and
Results of Operations
This Report contains statements which constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and the Securities Exchange Act of 1934. These statements appear in a number of places in this Report and include all statements regarding the intent, belief or current expectations of the Company, its directors, or its officers with respect to, among other things: (i) the Company's financing plans; (ii) trends affecting the Company's financial condition or results of operations; (iii) the Company's growth strategy and operating strategy; and (iv) the declaration and payment of dividends. Investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve risks and uncertainties, and that actual results may differ materially from those projected in the forward-looking statements as a result of various factors discussed herein and those factors discussed in detail in the Company's filings with the Securities and Exchange Commission.
The following discussion of the financial condition and results of operations of the Company should be read in conjunction with the Company's financial statements and related notes and other statistical information included elsewhere herein.
General
Calvin B. Taylor Bankshares, Inc. (Company) was incorporated as a Maryland
corporation on October 31, 1995. The Company owns all of the stock of Calvin B.
Taylor Banking Company (Bank), a commercial bank that was established in 1890
and incorporated under the laws of the State of Maryland on December 17, 1907.
The Bank operates nine banking offices in Worcester County, Maryland and one
banking office in Ocean View, Delaware. The Bank's administrative office is
located in Berlin, Maryland. The Bank is engaged in a general commercial and
retail banking business serving individuals, businesses, and governmental units
in Worcester County, Maryland, Ocean View, Delaware, and neighboring counties.
The Company currently engages in no business other than owning and managing
the Bank. The Bank employed 88 full time equivalent employees as of March 31,
2011. The Bank hires seasonal employees during the summer. The Company has no
employees other than those hired by the Bank.
Use of estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United State of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. These estimates and assumptions may affect the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.
Critical Accounting Policies
The Company’s financial condition and results of operations are sensitive to
accounting measurements and estimates of inherently uncertain matters. When
applying accounting policies in areas that are subjective in nature, management
uses its best judgment to arrive at the carrying value of certain assets. One of
the most critical accounting policies applied is related to the valuation of the
loan portfolio.
The allowance for loan losses (ALLL) represents management’s best estimate of
inherent probable losses in the loan portfolio as of the balance sheet date. It
is one of the most difficult and subjective judgments. The adequacy of the
allowance for loan losses is evaluated no less than quarterly. The determination
of the balance of the allowance for loan losses is based on management’s
judgments about the credit quality of the loan portfolio as of the review date.
It should be sufficient to absorb losses in the loan portfolio as determined by
management’s consideration of factors including an analysis of historical
losses, specific reserves for non-performing or past due loans, delinquency
trends, portfolio composition (including segment growth or shifting of balances
between segments, products and processes, and concentrations of credit, both
regional and by relationship), lending staff experience and changes, critical
documentation and policy exceptions, risk rating analysis, interest rates and
the competitive environment, economic conditions in the Bank’s service area, and
results of independent reviews, including audits and regulatory examinations.
- 17 -
Financial Condition
Total assets of the Company increased $1.2 million (.30%) from December 31, 2010 to March 31, 2011. Combined deposits and customer repurchase agreements decreased $210,426 (.06%) during the same period. Average total assets and average total deposits each increased $18.0 million from first quarter 2010 to first quarter 2011. Throughout 2010, deposits and total assets grew as a result of market instability that was part of a continuing general economic recession. At such times, many consumers seek the safety of conservatively run community banks. The first quarter of 2011 conforms to the historical pattern in which the Bank sees a decrease in deposits during the first quarter of the year as business customers in the resort area purchase inventory for the upcoming summer season. For further discussion of seasonal activity that affects deposit levels, see the section titled Liquidity.
Loan Portfolio
From December 31, 2010 to March 31, 2011 the gross loan portfolio has grown
$7.9 million (3.34%). Growth in the loan portfolio has been funded by reductions
in federal funds sold and the investment portfolio. Because loans earn at higher
average rates than federal funds sold or investments, this shift has a positive
effect on earnings. There is no adverse impact on the Company’s ability to meet
liquidity demands resulting from recent increases in the loan portfolio.
The Company makes loans to customers located primarily in the Delmarva
region. Although the loan portfolio is diversified, its performance will be
influenced by the economy of the region.
Loan Quality and the Allowance for Loan Losses
The allowance for loan losses (ALLL) represents an amount which management
believes to be adequate to absorb identified and inherent losses in the loan
portfolio as of the balance sheet date. Valuation of the allowance is completed
no less than quarterly. The determination of the allowance is inherently
subjective as it relies on estimates of potential loss related to specific
loans, the effects of portfolio trends, and other internal and external factors.
The ALLL consists of (i) formula-based reserves comprised of potential losses
in the balance of the loan portfolio segmented into homogeneous pools, (ii)
specific reserves comprised of potential losses on loans that management has
identified as impaired and (iii) unallocated reserves. Unallocated reserves are
not associated with a specific portfolio segment or a specific loan, but may be
appropriate if properly supported and in accordance with GAAP.
The Company evaluates loan portfolio risk for the purpose of establishing an
adequate allowance for loan losses. In determining an adequate level for the
formula-based portion of the ALLL, management considers historical loss
experience for major types of loans. Homogenous categories of loans are
evaluated based on loss experience in the most recent five years. Based on this
evaluation, management applies a formula to the current portfolio which gives
weight to portfolio size and loss experience for categories of real estate
construction loans, other real estate secured loans, other loans to commercial
borrowers, and other consumer loans. However, historical data may not be an
accurate predictor of loss potential in the current loan portfolio.
Management also evaluates trends in delinquencies, the composition of the
portfolio, concentrations of credit, and changes in lending products, processes,
or staffing. Management further considers external factors such as the interest
rate environment, competition, current local and national economic trends, and
the results of recent independent reviews by auditors and banking regulators.
The protracted slow-down in the real-estate market has affected both the price
and time to market residential and commercial properties. Management closely
monitors such trends and the potential effect on the Company. Since the
beginning of the current adverse economic conditions in 2008, the Company has
experienced historically high loan losses and provisions for loan losses.
Management expects more loan losses in 2011.
- 18 -
Management employs a risk rating system which gives weight to collateral
status (secured vs. unsecured), and to the absence or improper execution of
critical contract or collateral documents. Unsecured loans and those loans with
critical documentation exceptions, as defined by management, are considered to
have greater loss exposure. Management incorporates these factors in the
formula-based portion of the ALLL. Additionally, consideration is given to those
segments of the loan portfolio which management deems to pose the greatest
likelihood of loss. A schedule of loans by credit quality indicator (risk
rating) can be found in Note 4.
Management believes that in a general economic downturn, such as the region
has experienced since mid-2008, the Bank’s greatest likelihood of loss is in
unsecured loans - commercial and consumer, and in secured consumer loans.
Reserves for these segments of the portfolio are included in the formula-based
portion of the ALLL. As of March 31, 2011, management reserved 125 bp against
unsecured loans, and consumer loans secured by other than real estate. Both of
these reserves were increased during the first quarter of this year in
recognition of the prolonged economic challenges to regional, national, and
global economies. Additionally, management reserved 10% against overdrawn
checking accounts which are a distinct high risk category of unsecured loan.
Borrowers whose cash flow is impaired as a result of prevailing economic
conditions have also experienced depressed real estate values. Management
recognizes that the combination of these circumstances – reduced revenue and
depressed collateral values, may increase the likelihood of loss in the Bank’s
real estate secured loan portfolio. Management closely monitors conditions that
might indicate deterioration of collateral value on significant loans and, when
possible, obtains additional collateral as required to limit the Bank’s loss
exposure. The Bank expects commercial and consumer mortgage foreclosures to
continue in 2011. Foreclosures may result in loan losses, costs to hold real
estate acquired in foreclosure, and losses on the sale of real estate acquired
in foreclosure. While management is unable to predict the financial consequences
of future foreclosure activity, provision for loss on likely loan foreclosures
is included in specific reserves in the ALLL.
Historically, the absence or improper execution of a document has not
resulted in a loss to the Bank, however, management recognizes that the Bank’s
loss exposure is increased until a critical contract or collateral documentation
exception is cured. At March 31, 2011, management reserved 10 bp against the
outstanding balances of loans identified as having critical documentation
exceptions.
The provision for loan losses is a charge to earnings in the current period
to maintain the allowance at a level management has determined to be
appropriate. The allowance is increased by current period provisions and by
recoveries of amounts previously charged-off. The allowance is decreased when
loans are charged-off as losses, which occurs when they are deemed to be
uncollectible. Adjustments made to bring the balance in the allowance to the
level established by management may result in an increase or decrease to
expense. A provision of $145,400 was made in the first quarter of 2011. A
provision of $421,000 was made in the comparable period in 2010. The
year-to-year increase in the level of the ALLL reflects the consequences of the
current economy. As the recession continues and borrowers’ suffer personal and
professional financial hardship, the likelihood of loss on previously performing
loans has increased. As Management identifies loans with heightened loss
potential, a provision for those losses is recorded.
Management considers the March 31, 2011 allowance appropriate and adequate to
absorb identified and inherent losses in the loan portfolio. As of March 31,
2011, management has not identified any loans which are anticipated to be wholly
charged-off within the next 12 months. However, there can be no assurance that
charge-offs in future periods will not exceed the allowance for loan losses or
that additional increases in the loan loss allowance will not be required.
- 19 -
The Bank experienced net charge-offs of $370,411 in the first quarter of 2010
and $8,286 in the current year to date. In 2010, a loss of $347,214 was
attributable to a single unsecured commercial line of credit. Management expects
loan losses to continue throughout 2011, as reflected in the elevated level of
the ALLL. See Note 4 for a schedule of transactions in the allowance for loan
losses.
The accrual of interest on a loan is discontinued when principal or interest
is ninety days past due or when the loan is determined to be impaired, unless
collateral is sufficient to discharge the debt in full and the loan is in
process of collection. When a loan is placed in nonaccruing status, any interest
previously accrued but unpaid, is reversed from interest income. Interest
payments received on nonaccrual loans may be recorded as cash basis income, or
as a reduction of principal, depending on management’s judgment on a loan by
loan basis. Accrual of interest may be restored when all principal and interest
are current and management believes that future payments will be received in
accordance with the loan agreement.
Nonperforming loans are loans past due 90 or more days and still accruing
plus nonaccrual loans. Nonperforming assets are comprised of nonperforming loans
combined with real estate acquired in foreclosure and held for sale.
Nonperforming assets increased $54,665 (.98%) from December 31, 2010 to March
31, 2011. See Note 4 for additional information about nonperforming assets.
Loans are considered impaired when management considers it unlikely that
collection of principal and interest payments will be made according to
contractual terms. A performing loan may be categorized as impaired based on
knowledge of circumstances that are deemed relevant to loan collection,
including deterioration of the borrower’s financial condition or devaluation of
collateral. Not all impaired loans are past due nor are losses expected for
every impaired loan.
Impaired loans may have specific reserves, or valuation allowances, allocated
to them in the ALLL. Estimates of loss reserves on impaired loans may be
determined based on any of the three following measurement methods which conform
to authoritative accounting guidance: (1) the present value of future cash
flows, (2) the fair value of collateral, if repayment of the loan is expected to
be provided by underlying collateral, or (3) the loan’s observable fair value.
The Bank selects and applies, on a loan-by-loan basis, the appropriate valuation
method. Loans determined to be impaired, but for which no specific valuation
allowance is made because management believes the loan is secured with adequate
collateral or the Bank will not take a loss on such loan, are grouped with other
homogeneous loans for evaluation under formula-based criteria described
previously. Impaired loans including nonaccruing loans totaled $4,918,483 and
$4,106,521 at March 31, 2011, and December 31, 2010, respectively. See Note 4
for additional information about impaired loans.
- 20 -
Liquidity
Liquidity represents the ability to provide steady sources of funds for loan
commitments and investment activities, as well as to provide sufficient funds to
cover deposit withdrawals and payment of debt and operating obligations. These
funds can be obtained by converting assets to cash or by attracting new
deposits. The Company’s major sources of liquidity are loan repayments,
maturities of short-term investments including federal funds sold, and increases
in core deposits. Funds from seasonal deposits are generally invested in
short-term U.S. Treasury Bills and overnight federal funds.
Due to its location in a seasonal resort area, the Bank typically experiences
a decline in deposits, federal funds sold and investment securities throughout
the first quarter of the year when business customers are using their deposits
to meet cash flow needs. Beginning late in the second quarter and throughout the
third quarter, additional sources of liquidity become more readily available as
business borrowers start repaying loans, and the Bank receives deposits from
seasonal business customers, summer residents and tourists.
Average liquid assets (cash and amounts due from banks, interest-bearing
deposits in other banks, federal funds sold, and investment securities) compared
to average deposits and retail repurchase agreements were 45.26% for the first
quarter of 2011 compared to 40.21% for the same quarter of 2010.
The Company has available lines of credit, including overnight federal funds
and reverse repurchase agreements, totaling $28,000,000 as of March 31, 2011.
Average net loans to average deposits were 73.89% versus 79.47% as of March
31, 2011 and 2010, respectively. Average net loans decreased by 1.58% while
average deposits grew by 5.85%. Deposit increases were generally reinvested in
overnight federal funds sold and investment securities. Average deposit balance
increases occurred in all categories of deposits except time deposits. When
market interest rates are very low, as they have been since late 2008, investors
may prefer to remain more liquid by moving funds into NOW or money market
accounts. This allows them to be able to act on an opportunity for higher
earnings without waiting for a time deposit to mature. Resulting changes in
deposit portfolio composition do not have a negative impact on the Company’s
ability to meet liquidity demands.
Interest Rate Sensitivity
The primary objective of asset/liability management is to ensure the steady
growth of the Company's primary source of earnings, net interest income. Net
interest income can fluctuate with significant interest rate movements. To
lessen the impact of these margin swings, the balance sheet should be structured
so that repricing opportunities exist for both assets and liabilities in roughly
equivalent amounts at approximately the same time intervals. Imbalances in these
repricing opportunities at any point in time constitute interest rate
sensitivity.
Interest rate sensitivity refers to the responsiveness of interest-bearing
assets and liabilities to changes in market interest rates. The rate-sensitive
position, or gap, is the difference in the volume of rate-sensitive assets and
liabilities at a given time interval. The general objective of gap management is
to actively manage rate-sensitive assets and liabilities to reduce the impact of
interest rate fluctuations on the net interest margin. Management generally
attempts to maintain a balance between rate-sensitive assets and liabilities as
the exposure period is lengthened to minimize the overall interest rate risk to
the Company.
Interest rate sensitivity may be controlled on either side of the balance
sheet. On the asset side, management exercises some control over maturities.
Also, loans are written to provide repricing opportunities on fixed rate notes.
The Company's investment portfolio, including federal funds sold, provides the
most flexible and fastest control over rate sensitivity since it can generally
be restructured more quickly than the loan portfolio.
On the liability side, deposit products are structured to offer incentives to
attain the maturity distribution desired. Competitive factors sometimes make
control over deposits more difficult and, therefore, less effective as an
interest rate sensitivity management tool.
The asset mix of the balance sheet is continually evaluated in terms of
several variables: yield, credit quality, appropriate funding sources, and
liquidity. Management of the liability mix of the balance sheet focuses on
expanding the various funding sources.
As of March 31, 2011, the Company was cumulatively asset-sensitive for all
time horizons. For asset-sensitive institutions, if interest rates should
decrease, the net interest margins should decline. Since all interest rates and
yields do not adjust at the same velocity, the gap is only a general indicator
of rate sensitivity.
- 21 -
Results of Operations
Net income for the three months ended March 31, 2011, was
$1,251,208 or $.42 per share, compared to $1,265,379 or $.42 per share for the
first quarter of 2010. This represents a decrease of $14,171 or 1.12% from the
prior year. The key components of net income are discussed in the following
paragraphs.
For the first quarter of 2011 compared to 2010, net interest income decreased
$80,927 (2.10%). While balances of interest-bearing assets and liabilities
increased, lower yields caused overall reductions in both interest revenues and
expense. Although average total interest-earning assets increased $19.2 million
(5.42%), decreased rates offset any revenue increases attributable to volume.
Average interest-bearing liabilities increased $9.8 million (4.02%) while
experiencing reduced related expense, again due to rate reductions.
The tax-equivalent quarterly yield on interest-earning assets decreased by 47
basis points from 5.09% for first quarter 2010 to 4.62% in 2011. The quarterly
yield on interest-bearing liabilities decreased by 19 basis points from .84% in
2010 to .65% in 2011. In combination, these shifts contribute to a decrease in
net margin on interest-earning assets of 32 basis points.
The Company’s net interest income is one of the most important factors in
evaluating its financial performance. Management uses interest rate sensitivity
analysis to determine the effect of rate changes. Net interest income is
projected over a one-year period to determine the effect of an increase or
decrease in the prime rate of 100 basis points. If prime were to decrease one
hundred basis points, and all assets and liabilities maturing within that period
were fully adjusted for the rate change, the Company would experience a decrease
of approximately 4.9% in net interest income. Conversely, if prime were to
increase one hundred basis points, and all assets and liabilities maturing
within that period were fully adjusted for the rate change, the Company would
experience an increase in net interest income of the same percentage. The
sensitivity analysis does not consider the likelihood of these rate changes nor
whether management’s reaction to this rate change would be to reprice its loans
or deposits or both.
- 22 -
The following table presents information including average balances of interest-earning assets and interest-bearing liabilities, the amount of related interest income and interest expense, and the resulting yields by category of interest-earning asset and interest-bearing liability. In this table, dividends and interest on tax-exempt securities and loans are reported on a fully taxable equivalent basis, which is a non-GAAP measure as defined in SEC Regulation G and Item 10 of SEC Regulation S-K. Management believes that these measures provide better yield comparability as a tool for managing net interest income.
Average Balances, Interest, and Yields | ||||||
For the quarter ended | For the quarter ended | |||||
March 31, 2011 | March 31, 2010 | |||||
Average | Average | |||||
balance | Interest | Yield | balance | Interest | Yield | |
Assets | ||||||
Federal funds sold | $ 33,530,469 | $ 14,480 | 0.18% | $ 29,389,496 | $ 11,956 | 0.16% |
Interest-bearing deposits | 10,941,834 | 14,675 | 0.54% | 9,956,179 | 19,496 | 0.79% |
Investment securities | 88,884,897 | 289,164 | 1.32% | 71,006,973 | 411,297 | 2.35% |
Loans, net of allowance | 239,372,627 | 3,930,946 | 6.66% | 243,207,854 | 3,992,843 | 6.66% |
Total interest-earning assets | 372,729,827 | 4,249,265 | 4.62% | 353,560,502 | 4,435,592 | 5.09% |
Noninterest-bearing cash | 15,298,687 | 15,383,108 | ||||
Other assets | 14,810,421 | 15,924,931 | ||||
Total assets | $ 402,838,935 | $ 384,868,541 | ||||
Liabilities and Stockholders' Equity | ||||||
Interest-bearing deposits | ||||||
NOW | $ 59,716,925 | 51,333 | 0.35% | $ 54,539,056 | 49,383 | 0.37% |
Money market | 44,655,962 | 54,071 | 0.49% | 36,294,849 | 44,647 | 0.50% |
Savings | 47,721,463 | 40,663 | 0.35% | 47,316,166 | 57,861 | 0.50% |
Other time | 97,753,213 | 257,407 | 1.07% | 99,652,437 | 347,969 | 1.42% |
Total interest-bearing deposits | 249,847,563 | 403,474 | 0.65% | 237,802,508 | 499,860 | 0.85% |
Securities sold under agreements to repurchase & federal funds purchased | 4,472,621 | 5,401 | 0.49% | 6,652,091 | 8,152 | 0.50% |
Borrowed funds | - | - | 44,159 | 695 | 6.38% | |
Total interest-bearing liabilities | 254,320,184 | 408,875 | 0.65% | 244,498,758 | 508,707 | 0.84% |
Noninterest-bearing deposits | 74,127,013 | 68,253,940 | ||||
328,447,197 | 408,875 | 0.50% | 312,752,698 | 508,707 | 0.66% | |
Other liabilities | 346,740 | 504,585 | ||||
Stockholders' equity | 74,044,998 | 71,611,258 | ||||
Total liabilities and | ||||||
stockholders' equity | $ 402,838,935 | $ 384,868,541 | ||||
Net interest spread | 3.97% | 4.25% | ||||
Net interest income | $ 3,840,390 | $ 3,926,885 | ||||
Net margin on interest-earning assets | 4.18% | 4.50% | ||||
Tax equivalent adjustment in: | ||||||
Investment income | $ 21,855 | $ 35,075 | ||||
Loan income | $ 40,325 | $ 32,673 |
- 23 -
Provisions for loan losses of $145,400 and $421,000 were recorded during the
three months ended March 31, 2011 and 2010, respectively. Net loans charged-off
were $8,286 and $370,411 during the first quarters of 2011 and 2010,
respectively. Management expects additional losses to occur during 2011, and
those losses may be significant. Provisions for anticipated losses are included
in the ALLL. The decrease in loan losses from first quarter 2010 to 2011 results
from the timing of events which trigger the recognition of loss. See Loan
Quality and the Allowance for Loan Losses for a discussion of the provision for
loan losses.
Noninterest revenue for the first quarter of 2011 is $189,240 (29.65%) lower
than the comparable period last year. Non-recurring gains on sale of assets in
2010 account for most of this variance. In 2010 the Bank liquidated an inventory
of old coin much of which has high precious metal content. Also, in the first
quarter of 2010, the Delaware Department of Transportation purchased a portion
of the Company’s property in Ocean View for expansion of the adjacent highway.
Gains on these two transactions comprised $143,315 of 2010 non-interest revenue.
Included in miscellaneous revenue in 2010 were proceeds totaling $45,000 from
the granting of easements related to the Ocean View roadway expansion.
Noninterest expense for the first quarter of 2011 is $19,604 (.94%), more
than last year. While most noninterest expense categories are slightly lower or
flat, employee benefits increased by $111,766 (44.56%). The most significant
increase is in the cost of group insurance which increased $109,106 (78.60%).
Income taxes for the quarter ended March 31, 2011 are the same amount as last
year, on a pre-tax income decrease of $14,171. This is consistent with the
Company’s effective tax rate of approximately 36.3%.
Plans of Operation
The Bank offers a full range of deposit services including checking, NOW,
Money Market, and savings accounts, and time deposits including certificates of
deposit. The transaction, savings, and certificate of deposit accounts are
tailored to the Bank’s principal market areas at rates competitive to those
offered in the area. The Bank also offers Individual Retirement Accounts (IRA),
Health Savings Accounts, and Education Savings Accounts. All deposits are
insured by the Federal Deposit Insurance Corporation (FDIC) up to the maximum
amount allowed by law. The Bank solicits these accounts from individuals,
businesses, associations and organizations, and governmental authorities. The
Bank offers individual customers up to $50 million in FDIC insured deposits
through the Certificate of Deposit Account Registry Services®
network.
The Bank also offers a full range of short- to medium-term commercial and
personal loans. Commercial loans include both secured and unsecured loans for
working capital (including inventory and receivables), business expansion
(including acquisition of real estate and improvements), and purchase of
equipment and machinery. Consumer loans include secured and unsecured loans for
financing automobiles, home improvements, education, and personal investments.
The Bank originates commercial and residential mortgage loans and real estate
construction and acquisition loans. These lending activities are subject to a
variety of lending limits imposed by state and federal law. The Bank lends to
directors and officers of the Company and the Bank under terms comparable to
those offered to other borrowers entering into similar loan transactions. The
Board of Directors approves all loans to officers and directors and reviews
these loans every six months.
Other bank services include cash management services, 24-hour ATMs, debit
cards, safe deposit boxes, travelers’ checks, direct deposit of payroll and
social security funds, and automatic drafts for various accounts. The Bank
offers bank-by-phone and Internet banking services, including electronic
bill-payment, to both commercial and retail customers. The Bank offers a remote
capture service that enables commercial customers to electronically capture
check images and make on-line deposits. The Bank also offers non-deposit
investment products including retail repurchase agreements.
- 24 -
Capital Resources and Adequacy
Total stockholders’ equity increased $1,034,018 from December 31, 2010 to
March 31, 2011. This increase is attributable to comprehensive income recorded
during the period, as detailed in Note 2 of the Notes to Financial Statements.
Under the capital guidelines of the Federal Reserve Board and the FDIC, the
Company and Bank are currently required to maintain a minimum risk-based total
capital ratio of 8%, with at least 4% being Tier 1 capital. Tier 1 capital
consists of common stockholders' equity less accumulated other comprehensive
income. In addition, the Company and the Bank must maintain a minimum Tier 1
leverage ratio (Tier 1 capital to total assets) of at least 4%, but this minimum
ratio is increased by 100 to 200 basis points for other than the highest-rated
institutions.
Tier one risk-based capital ratios of the Company as of March 31, 2011 and
December 31, 2010 were 32.3% and 33.0%, respectively. Both are substantially in
excess of regulatory minimum requirements.
Website Access to SEC Reports
The Bank maintains an Internet website at
www.taylorbank.com. The Company’s periodic SEC reports, including annual reports on Form 10-K, quarterly reports on Form 10-Q, and current reports on Form 8-K, are accessible through this website. Access to these filings is free of charge. The reports are available as soon as practicable after they are filed electronically with the SEC.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
The Company’s principal market risk exposure relates to interest rates on
interest-earning assets and interest-bearing liabilities. Unlike most industrial
companies, the assets and liabilities of financial institutions such as the
Company and the Bank are primarily monetary in nature. Therefore, interest rates
have a more significant effect on the Company's performance than do the effects
of changes in the general rate of inflation and change in prices. In addition,
interest rates do not necessarily move in the same direction or in the same
magnitude as the prices of goods and services. As discussed previously,
management monitors and seeks to manage the relationships between interest
sensitive assets and liabilities in order to protect against wide interest rate
fluctuations, including those resulting from inflation.
At March 31, 2011, the Company’s interest rate sensitivity, as measured by
gap analysis, showed the Company was asset-sensitive with a one-year cumulative
gap of 21.83%, as a percentage of interest-earning assets. Generally
asset-sensitivity indicates that assets reprice more quickly than liabilities
and in a rising rate environment net interest income typically increases.
Conversely, if interest rates decrease, net interest income would decline. The
Bank has classified its demand mortgage and commercial loans as immediately
repriceable. Unlike loans tied to prime, these rates do not necessarily change
as prime changes since the decision to call the loans or change the rates rests
with management.
- 25 -
Item 4. Controls and procedures
Disclosure controls and procedures are designed and maintained by the Company
to ensure that information required to be disclosed in the Company’s publicly
filed reports is recorded, processed, summarized and reported in a timely
manner. Such information must be available to management, including the Chief
Executive Officer (CEO) and Treasurer, to allow them to make timely decisions
about required disclosures. Even a well-designed and maintained control system
can provide only reasonable, not absolute, assurance that its objectives are
achieved. Inherent limitations in any system of controls include flawed
judgment, errors, omissions, or intentional circumvention of controls.
The Company’s management, including the CEO and Treasurer, performed an
evaluation of the effectiveness of the design and operation of the Company’s
disclosure controls and procedures as of March 31, 2011. Based on that
evaluation, the Company’s management, including the CEO and Treasurer, has
concluded that the Company’s disclosure controls and procedures are effective.
The projection of an evaluation of controls to future periods is subject to the
risk that procedures may become inadequate due to changes in conditions
including the degree of compliance with procedures.
Changes in Internal Controls
During the quarter ended on the date of this report, there were no significant changes in the Company’s internal control over financial reporting that have had or are reasonably likely to have a material effect on the Company’s internal control over financial reporting. As of March 31, 2011, the Company’s management, including the CEO and Treasurer, has concluded that the Company’s internal controls over financial reporting are effective.
Part II. Other Information
Item 1. Legal Proceedings
Not applicable
Item 1A. Risk Factors
The Company and the Bank are subject to various types of risk during the
normal conduct of business. There has been no material change in risk factors or
levels of risk as previously disclosed in Item 1A of the Company’s Annual Report
on Form 10-K for the year ended December 31, 2010.
- 26 -
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Company publicly announced on August 14, 2003, that it would
repurchase up to 10% of its outstanding equity stock at that time. As of January
1, 2005, and again on May 18, 2007, this plan was renewed by public
announcement, making up to 10% of the Company’s outstanding equity stock
available for repurchase at the time of each renewal. On January 13, 2010, as
part of its capital planning, the Board of Directors voted to temporarily
suspend the stock buy-back program. On February 9, 2011, the Board of Directors
voted to suspend this program indefinitely.
There is no set expiration date for this program. No other stock repurchase
plan or program existed or exists simultaneously, nor has any other plan or
program expired during the period covered by this table. Common shares
repurchased under this plan are retired. From its inception through December 31,
2009, 239,492 shares were retired under this program. No shares were retired
during 2010 or year-to-date 2011.
The following table presents high and low bid information obtained from the Over the Counter Bulletin Board and from other trades known to management of the Company. Because transactions in the Company’s common stock are infrequent and are often negotiated privately between the persons involved in those transactions, actual prices may be higher or lower than those included in this table. Additionally, the number of shares traded at high or low prices may vary significantly. There is no established public trading market in the stock, and there is no likelihood that a trading market will develop in the near future.
2011 | 2010 | |||||
Sales price per share | High | Low | High | Low | ||
First quarter | $ 34.00 | $ 26.50 | $ 36.00 | $ 32.00 | ||
Second quarter | $ 42.00 | $ 29.00 | ||||
Third quarter | $ 42.00 | $ 29.00 | ||||
Fourth quarter | $ 40.00 | $ 26.00 |
Item 3. Defaults Upon Senior Securities
Not applicable
Item 4. (Removed and Reserved)
Item 5. Other information
There is no information required to be disclosed in a report on Form
8-K during the period covered by this report, which has not been
reported.
Item 6. Exhibits and Reports on Form 8-K
a) Exhibits
31. Certifications of Principal Executive Officer and
Principal Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
32. Certification of Principal Executive Officer and
Principal Financial Officer pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002.
- 27 -
Exhibit 31.1
Rule 13a-14(a) Certification of the Chief Executive Officer
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
I, Raymond M. Thompson, certify that:
I have reviewed this quarterly report on Form 10-Q of Calvin B. Taylor Bankshares, Inc.;
1. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
2. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
3. The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the most recent fiscal quarter that has or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and
4. The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Calvin B. Taylor Bankshares, Inc.
Date: May 9, 2011
By: /s/ Raymond M. Thompson
Raymond M. Thompson
Chief Executive Officer
- 28 -
Exhibit 31.2
Rule 13a-14(a) Certification of the Chief Financial Officer
Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
I, Jennifer G. Hawkins, certify that:
I have reviewed this quarterly report on Form 10-Q of Calvin B. Taylor Bankshares, Inc.;
1. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
2. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
3. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and we have:
a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiary, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the most recent fiscal quarter that has or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and
4. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent function):
a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
Calvin B. Taylor Bankshares, Inc.
Date: May 9, 2011
By: /s/ Jennifer G. Hawkins
Jennifer G. Hawkins
Treasurer (Principal Financial & Accounting Officer)
- 29 -
Exhibit 31.2Exhibit 32
Certification - Pursuant to 18 U.S.C. 1350
(Section 906 of the Sarbanes-Oxley Act of 2002)
We, the undersigned, certify that to the best of our knowledge, based upon a review of the Quarterly Report on Form 10-Q for the period ended March 31, 2011, of Calvin B. Taylor Bankshares, Inc:
(1) The referenced report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
(2) The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.
Calvin B. Taylor Bankshares, Inc.
Date: May 9, 2011
By: /s/ Raymond M. Thompson
Raymond M. Thompson
Chief Executive Officer
By: /s/ Jennifer G. Hawkins
Jennifer G. Hawkins
Treasurer (Principal Financial & Accounting Officer)
- 30 -
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.
Calvin B. Taylor Bankshares, Inc.
Date: May 9, 2011
By: /s/ Raymond M. Thompson
Raymond M. Thompson
Chief Executive Officer
By: /s/ Jennifer G. Hawkins
Jennifer G. Hawkins
Treasurer (Principal Financial & Accounting Officer)
- 31 -