|
x
|
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
|
Washington
(State
or other jurisdiction of
incorporation
or organization)
|
91-1815009
(IRS
Employer Identification No.)
|
PART
I
|
FINANCIAL
INFORMATION
|
3
|
ITEM
1.
|
FINANCIAL
STATEMENTS
|
3
|
CONDENSED
CONSOLIDATED BALANCE SHEETS MARCH 31, 2010 AND DECEMBER 31,
2009
|
3
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF INCOME THREE MONTHS ENDED MARCH 31, 2010 AND
2009
|
4
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS THREE MONTHS ENDED MARCH 31, 2010
AND 2009
|
5
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY THREE MONTHS ENDED MARCH
31, 2010 AND 2009
|
6
|
|
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
|
7
|
|
ITEM
2.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
18
|
ITEM
3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
31
|
ITEM
4.
|
CONTROLS
AND PROCEDURES
|
32
|
PART
II
|
OTHER
INFORMATION
|
32
|
ITEM
1.
|
LEGAL
PROCEEDINGS
|
32
|
ITEM
1A.
|
RISK
FACTORS
|
32
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
32
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
32
|
ITEM
4.
|
[RESERVED]
|
32
|
ITEM
5.
|
OTHER
INFORMATION
|
32
|
ITEM
6.
|
EXHIBITS
|
33
|
SIGNATURES
|
34
|
March 31, 2010
|
December 31, 2009
|
|||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 11,753 | $ | 12,836 | ||||
Interest
bearing deposits in banks
|
30,904 | 35,068 | ||||||
Federal
funds sold
|
— | 5,000 | ||||||
Investment
securities available-for-sale (amortized cost of $44,271 and
$54,981)
|
42,812 | 53,677 | ||||||
Investment
securities held-to-maturity (fair value of $6,922 and
$7,594)
|
6,778 | 7,449 | ||||||
Federal
Home Loan Bank stock, at cost
|
3,182 | 3,182 | ||||||
Loans
held for sale
|
9,196 | 12,389 | ||||||
Loans
|
484,359 | 482,246 | ||||||
Allowance
for credit losses
|
11,827 | 11,092 | ||||||
Loans,
net
|
472,532 | 471,154 | ||||||
Premises
and equipment
|
15,730 | 15,914 | ||||||
Other
real estate owned
|
8,188 | 6,665 | ||||||
Accrued
interest receivable
|
2,627 | 2,537 | ||||||
Cash
surrender value of life insurance
|
16,338 | 16,207 | ||||||
Goodwill
|
11,282 | 11,282 | ||||||
Other
intangible assets
|
1,409 | 1,445 | ||||||
Other
assets
|
13,497 | 13,821 | ||||||
Total
assets
|
$ | 646,228 | $ | 668,626 | ||||
Liabilities
and Shareholders' Equity
|
||||||||
Deposits:
|
||||||||
Demand,
non-interest bearing
|
$ | 82,525 | $ | 86,046 | ||||
Savings
and interest-bearing demand
|
230,530 | 229,281 | ||||||
Time,
interest-bearing
|
231,620 | 252,368 | ||||||
Total
deposits
|
544,675 | 567,695 | ||||||
Accrued
interest payable
|
1,123 | 1,125 | ||||||
Secured
borrowings
|
965 | 977 | ||||||
Short-term
borrowings
|
4,500 | 4,500 | ||||||
Long-term
borrowings
|
21,000 | 21,000 | ||||||
Junior
subordinated debentures
|
13,403 | 13,403 | ||||||
Other
liabilities
|
2,352 | 2,277 | ||||||
Total
liabilities
|
588,018 | 610,977 | ||||||
Commitments
and Contingencies (Note 6)
|
— | — | ||||||
Shareholders'
Equity
|
||||||||
Common
Stock (par value $1); 25,000,000 shares authorized; 10,121,853 shares
issued and outstanding at March 31, 2010 and December 31,
2009
|
10,122 | 10,122 | ||||||
Additional
paid-in capital
|
41,281 | 41,270 | ||||||
Retained
earnings
|
8,233 | 7,599 | ||||||
Accumulated
other comprehensive loss
|
(1,426 | ) | (1,342 | ) | ||||
Total
shareholders' equity
|
58,210 | 57,649 | ||||||
Total
liabilities and shareholders' equity
|
$ | 646,228 | $ | 668,626 |
Three Months Ended
March 31,
|
||||||||
2010
|
2009
|
|||||||
Interest
and dividend income
|
||||||||
Loans
|
$ | 7,234 | $ | 7,523 | ||||
Investment
securities and FHLB dividends
|
659 | 755 | ||||||
Deposits
with banks and federal funds sold
|
37 | 6 | ||||||
Total
interest and dividend income
|
7,930 | 8,284 | ||||||
Interest
Expense
|
||||||||
Deposits
|
1,860 | 2,285 | ||||||
Other
borrowings
|
368 | 531 | ||||||
Total
interest expense
|
2,228 | 2,816 | ||||||
Net
Interest Income
|
5,702 | 5,468 | ||||||
Provision
for credit losses
|
800 | 1,787 | ||||||
Net
interest income after provision for credit
losses
|
4,902 | 3,681 | ||||||
Non-interest
Income
|
||||||||
Service
charges on deposits
|
360 | 417 | ||||||
Gain
on sales of other real estate owned
|
25 | — | ||||||
Gain
on sales of loans
|
744 | 1,195 | ||||||
Gain
on sales of investments available-for-sale
|
229 | 303 | ||||||
Earnings
on bank owned life insurance
|
131 | 123 | ||||||
Other
operating income
|
241 | 237 | ||||||
Total
non-interest income
|
1,730 | 2,275 | ||||||
Non-interest
Expense
|
||||||||
Salaries
and employee benefits
|
3,237 | 3,460 | ||||||
Occupancy
and equipment
|
692 | 656 | ||||||
Other
real estate owned write-downs
|
148 | 783 | ||||||
Other
real estate owned operating costs
|
122 | 55 | ||||||
Professional
services
|
195 | 178 | ||||||
FDIC
and State assessments
|
368 | 179 | ||||||
Data
processing
|
314 | 247 | ||||||
Other
|
1,006 | 1,064 | ||||||
Total
non-interest expense
|
6,082 | 6,622 | ||||||
Income
(loss) before income taxes
|
550 | (666 | ) | |||||
Income
tax benefit
|
(84 | ) | (352 | ) | ||||
Net
Income (Loss)
|
$ | 634 | $ | (314 | ) | |||
Earnings
(loss) per common share:
|
||||||||
Basic
|
$ | 0.06 | $ | (0.04 | ) | |||
Diluted
|
0.06 | (0.04 | ) | |||||
Weighted
Average shares outstanding:
|
||||||||
Basic
|
10,121,853 | 7,323,271 | ||||||
Diluted
|
10,121,853 | 7,323,271 |
2010
|
2009
|
|||||||
OPERATING
ACTIVITIES
|
||||||||
Net
income (loss)
|
$ | 634 | $ | (314 | ) | |||
Adjustments
to reconcile net income to net cash provided by (used in) operating
activities:
|
||||||||
Provision
for credit losses
|
800 | 1,787 | ||||||
Depreciation
and amortization
|
391 | 388 | ||||||
Deferred
income taxes
|
— | (1 | ) | |||||
Origination
of loans held for sale
|
(41,818 | ) | (74,370 | ) | ||||
Proceeds
of loans held for sale
|
45,766 | 73,303 | ||||||
Gain
on sales of loans
|
(744 | ) | (1,195 | ) | ||||
Gain
on sales of investments available for sale
|
(229 | ) | (303 | ) | ||||
Gain
on sales of other real estate owned
|
(25 | ) | — | |||||
(Increase)
decrease in accrued interest receivable
|
(90 | ) | 1 | |||||
Decrease
in accrued interest payable
|
(2 | ) | (45 | ) | ||||
Write-down
of other real estate owned
|
148 | 783 | ||||||
Other,
net
|
209 | (872 | ) | |||||
Net
cash provided by (used in) operating activities
|
5,040 | (838 | ) | |||||
INVESTING
ACTIVITIES
|
||||||||
Net
(increase) decrease in federal funds sold
|
5,000 | (28,495 | ) | |||||
Net
(increase) decrease in interest bearing balances with
banks
|
4,164 | (4,565 | ) | |||||
Purchase
of securities held-to-maturity
|
(56 | ) | (498 | ) | ||||
Purchase
of securities available-for-sale
|
— | (1,327 | ) | |||||
Proceeds
from maturities of investments held-to-maturity
|
726 | 34 | ||||||
Proceeds
from sales of securities available-for-sale
|
9,515 | 6,679 | ||||||
Proceeds
from maturities of securities available-for-sale
|
1,425 | 1,869 | ||||||
Net
increase in loans
|
(4,203 | ) | (7,090 | ) | ||||
Additions
to premises and equipment
|
(107 | ) | (253 | ) | ||||
Proceeds
from sales of other real estate owned
|
445 | — | ||||||
Net
cash provided by (used in) investing activities
|
16,909 | (33,646 | ) | |||||
FINANCING
ACTIVITIES
|
||||||||
Net
increase (decrease) in deposits
|
(23,020 | ) | 37,650 | |||||
Net
decrease in short-term borrowings
|
— | (10,000 | ) | |||||
Net
decrease in secured borrowings
|
(12 | ) | (17 | ) | ||||
Proceeds
from issuance of long-term borrowings
|
— | 3,000 | ||||||
Issuance
of common stock, net of issuance costs
|
— | 38 | ||||||
Payment
of cash dividends
|
— | (333 | ) | |||||
Net
cash provided by (used in) financing activities
|
(23,032 | ) | 30,338 | |||||
Net
decrease in cash and due from banks
|
(1,083 | ) | (4,146 | ) | ||||
Cash
and due from Banks
|
||||||||
Beginning
of period
|
12,836 | 16,182 | ||||||
End
of period
|
$ | 11,753 | $ | 12,036 | ||||
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION
|
||||||||
Cash
payments for:
|
||||||||
Interest
|
$ | 2,230 | $ | 2,861 | ||||
Income
taxes
|
— | — | ||||||
SUPPLEMENTAL
SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES
|
||||||||
Change
in fair value of securities available-for-sale, net of tax
|
$ | 103 | $ | 351 | ||||
Other
real estate owned acquired in settlement of loans
|
(2,359 | ) | (1,222 | ) | ||||
Financed
sale of other real estate owned
|
268 | — |
Shares
of
Common
Stock
|
Common
Stock
|
Additional
Paid-in
Capital
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Loss
|
Total
|
|||||||||||||||||||
Balance
January 1, 2009
|
7,317,430 | $ | 7,318 | $ | 31,626 | $ | 13,937 | $ | (2,807 | ) | $ | 50,074 | ||||||||||||
Other
comprehensive income (loss):
|
||||||||||||||||||||||||
Net
loss
|
(314 | ) | (314 | ) | ||||||||||||||||||||
Unrealized
holding loss on securities of $151 (net of tax of $78) less
reclassification adjustment for net gains included in net income of $200
(net of tax of $103)
|
(351 | ) | (351 | ) | ||||||||||||||||||||
Amortization
of unrecognized prior service costs and net (gains)/losses
|
(54 | ) | (54 | ) | ||||||||||||||||||||
Comprehensive
loss
|
(719 | ) | ||||||||||||||||||||||
Issuance
of common stock
|
5,841 | 5 | 33 | 38 | ||||||||||||||||||||
Stock
compensation expense
|
13 | 13 | ||||||||||||||||||||||
Balance
March 31, 2009
|
7,323,271 | $ | 7,323 | $ | 31,672 | $ | 13,623 | $ | (3,212 | ) | $ | 49,406 | ||||||||||||
Balance
January 1, 2010
|
10,121,853 | $ | 10,122 | $ | 41,270 | $ | 7,599 | $ | (1,342 | ) | $ | 57,649 | ||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||||||
Net
income
|
634 | 634 | ||||||||||||||||||||||
Unrealized
holding loss on securities of $48 (net of tax of $16) less
reclassification adjustment for net gains included in net income of $151
(net of tax of $78)
|
(103 | ) | (103 | ) | ||||||||||||||||||||
Amortization
of unrecognized prior service costs and net (gains)/losses
|
19 | 19 | ||||||||||||||||||||||
Comprehensive
income
|
550 | |||||||||||||||||||||||
Stock
compensation expense
|
11 | 11 | ||||||||||||||||||||||
Balance
March 31, 2010
|
10,121,853 | $ | 10,122 | $ | 41,281 | $ | 8,233 | $ | (1,426 | ) | $ | 58,210 |
Three
Months Ended
March
31,
|
||||||||
2010
|
2009
|
|||||||
Basic:
|
||||||||
Net
income (loss)
|
$ | 634 | $ | (314 | ) | |||
Weighted
average shares outstanding
|
10,121,853 | 7,323,271 | ||||||
Basic
earnings (loss) per share
|
$ | 0.06 | $ | (0.04 | ) | |||
Diluted:
|
||||||||
Net
income (loss)
|
$ | 634 | $ | (314 | ) | |||
Weighted
average shares outstanding
|
10,121,853 | 7,323,271 | ||||||
Effect
of dilutive stock options
|
— | — | ||||||
Weighted
average shares outstanding assuming dilution
|
10,121,853 | 7,323,271 | ||||||
Diluted
earnings (loss) per share
|
$ | 0.06 | $ | (0.04 | ) |
Securities Held-to-Maturity
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
March
31, 2010
|
||||||||||||||||
State
and municipal securities
|
$ | 6,312 | $ | 116 | $ | — | $ | 6,428 | ||||||||
Agency
mortgage-backed securities
|
466 | 28 | — | 494 | ||||||||||||
Total
|
$ | 6,778 | $ | 144 | $ | — | $ | 6,922 | ||||||||
December
31, 2009
|
||||||||||||||||
State
and municipal securities
|
$ | 6,958 | $ | 124 | $ | — | $ | 7,082 | ||||||||
Agency
mortgage-backed securities
|
491 | 21 | — | 512 | ||||||||||||
Total
|
$ | 7,449 | $ | 145 | $ | — | $ | 7,594 |
Securities Available-for-Sale
|
Amortized
Cost
|
Unrealized
Gains
|
Unrealized
Losses
|
Fair
Value
|
||||||||||||
March
31, 2010
|
||||||||||||||||
U.S.
Government securities
|
$ | 418 | $ | 15 | $ | — | $ | 433 | ||||||||
State
and municipal securities
|
21,254 | 808 | 23 | 22,039 | ||||||||||||
Agency
mortgage-backed securities
|
7,972 | 110 | 1 | 8,081 | ||||||||||||
Non-agency
mortgage-backed securities
|
14,627 | 28 | 2,396 | 12,259 | ||||||||||||
Total
|
$ | 44,271 | $ | 961 | $ | 2,420 | $ | 42,812 | ||||||||
December
31, 2009
|
||||||||||||||||
U.S.
Government securities
|
$ | 933 | $ | 40 | $ | — | $ | 973 | ||||||||
State
and municipal securities
|
21,294 | 821 | 35 | 22,080 | ||||||||||||
Agency
mortgage-backed securities
|
11,023 | 156 | 15 | 11,164 | ||||||||||||
Non-agency
mortgage-backed securities
|
16,731 | 121 | 2,392 | 14,460 | ||||||||||||
Mutual
Funds
|
5,000 | — | — | 5,000 | ||||||||||||
Total
|
$ | 54,981 | $ | 1,138 | $ | 2,442 | $ | 53,677 |
Less than 12 Months
|
12 months or More
|
Total
|
||||||||||||||||||||||
Available-for-Sale
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
March
31, 2010
|
||||||||||||||||||||||||
State
and municipal securities
|
$ | — | $ | — | $ | 2,647 | $ | 23 | $ | 2,647 | $ | 23 | ||||||||||||
Agency
MBS
|
1,417 | 1 | — | — | 1,417 | 1 | ||||||||||||||||||
Non-agency
MBS
|
1,474 | 54 | 7,000 | 2,342 | 8,474 | 2,396 | ||||||||||||||||||
Total
|
$ | 2,891 | $ | 55 | $ | 9,647 | $ | 2,365 | $ | 12,538 | $ | 2,420 | ||||||||||||
December
31, 2009
|
||||||||||||||||||||||||
State
and municipal securities
|
$ | 1,835 | $ | 2 | $ | 2,638 | $ | 33 | $ | 4,473 | $ | 35 | ||||||||||||
Agency
MBS
|
1,408 | 15 | — | — | 1,408 | 15 | ||||||||||||||||||
Non-agency
MBS
|
4,530 | 347 | 7,778 | 2,045 | 12,308 | 2,392 | ||||||||||||||||||
Total
|
$ | 7,773 | $ | 364 | $ | 10,416 | $ | 2,078 | $ | 18,189 | $ | 2,442 |
Three Months
Ended
March 31,
|
Twelve Months
Ended
Ended December 31,
|
|||||||||||
2010
|
2009
|
2009
|
||||||||||
Balance
at beginning of period
|
$ | 11,092 | $ | 7,623 | $ | 7,623 | ||||||
Provision
for credit losses
|
800 | 1,787 | 9,944 | |||||||||
Charge-offs
|
(80 | ) | (1,378 | ) | (6,524 | ) | ||||||
Recoveries
|
15 | 8 | 49 | |||||||||
Net
charge-offs
|
(65 | ) | (1,370 | ) | (6,475 | ) | ||||||
Balance
at end of period
|
$ | 11,827 | $ | 8,040 | $ | 11,092 |
March 31, 2010
|
Shares
|
Weighted
Average
Exercise Price
|
Weighted
Average
Remaining
Contractual
Term ( Years)
|
Aggregate
Intrinsic
Value
|
||||||||||||
Outstanding
beginning of period
|
820,837 | $ | 11.08 | |||||||||||||
Granted
|
— | — | ||||||||||||||
Exercised
|
— | — | ||||||||||||||
Forfeited
|
(1,100 | ) | 11.27 | |||||||||||||
Outstanding
end of period
|
819,737 | $ | 11.08 | 5.1 | $ | — | ||||||||||
Exercisable
end of period
|
531,902 | $ | 12.36 | 3.1 | $ | — | ||||||||||
March
31, 2009
|
||||||||||||||||
Outstanding
beginning of period
|
684,527 | $ | 12.58 | |||||||||||||
Granted
|
— | — | ||||||||||||||
Exercised
|
— | — | ||||||||||||||
Forfeited
|
(23,375 | ) | 14.14 | |||||||||||||
Outstanding
end of period
|
661,152 | $ | 12.52 | 4.4 | $ | — | ||||||||||
Exercisable
end of period
|
554,287 | $ | 12.31 | 3.7 | $ | — |
2010
|
2009
|
|||||||||||||||
Shares
|
Weighted
Average Fair
Value
|
Shares
|
Weighted
Average Fair
Value
|
|||||||||||||
Non-vested
beginning of period
|
290,915 | $ | 0.60 | 126,940 | $ | 1.62 | ||||||||||
Granted
|
— | — | — | — | ||||||||||||
Vested
|
(2,200 | ) | 4.11 | (2,200 | ) | 4.11 | ||||||||||
Forfeited
|
(880 | ) | 0.83 | (17,875 | ) | 1.52 | ||||||||||
Non-vested
end of period
|
287,835 | $ | 0.57 | 106,865 | $ | 1.58 |
Readily Available
Market Prices
Level 1
|
Observable
Market Prices
Level 2
|
Significant
Unobservable
Inputs
Level 3
|
Total
|
|||||||||||||
March
31, 2010
|
||||||||||||||||
Securities
available-for-sale
|
||||||||||||||||
U.S.
Government securities
|
$ | — | $ | 433 | $ | — | $ | 433 | ||||||||
State
and municipal securities
|
— | 20,462 | 1,577 | 22,039 | ||||||||||||
Agency
MBS
|
— | 8,081 | — | 8,081 | ||||||||||||
Non-agency
MBS
|
— | 12,259 | — | 12,259 | ||||||||||||
Total
|
$ | — | $ | 41,235 | $ | 1,577 | $ | 42,812 | ||||||||
December
31, 2009
|
||||||||||||||||
Securities
available-for-sale
|
||||||||||||||||
U.S.
Government securities
|
$ | — | $ | 973 | $ | — | $ | 973 | ||||||||
State
and municipal securities
|
— | 20,487 | 1,593 | 22,080 | ||||||||||||
Agency
MBS
|
— | 11,164 | — | 11,164 | ||||||||||||
Non-agency
MBS
|
— | 14,460 | — | 14,460 | ||||||||||||
Mutual
funds
|
5,000 | — | — | 5,000 | ||||||||||||
Total
|
$ | 5,000 | $ | 47,084 | $ | 1,593 | $ | 53,677 |
Beginning
balance
|
$ | 1,593 | ||
Included
in other comprehensive income
|
(16 | ) | ||
Balance
at March 31, 2010
|
$ | 1,577 |
Readily
Available
Market Prices
Level 1
|
Observable
Market Prices
Level 2
|
Significant
Unobservable
Inputs
Level 3
|
Total
|
|||||||||||||
March
31, 2010
|
||||||||||||||||
Impaired
loans
|
$ | — | $ | — | $ | 35 | $ | 35 | ||||||||
OREO
|
$ | — | $ | — | $ | 1,235 | $ | 1,235 | ||||||||
December
31, 2009
|
||||||||||||||||
Loans
held for sale
|
$ | — | $ | 12,389 | $ | — | $ | 12,389 | ||||||||
Impaired
loans
|
$ | — | $ | — | $ | 7,987 | $ | 7,987 | ||||||||
OREO
|
$ | — | $ | — | $ | 7,285 | $ | 7,285 |
2010
|
2009
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Amount
|
Value
|
Amount
|
Value
|
|||||||||||||
Financial
Assets
|
||||||||||||||||
Cash
and due from banks, interest-bearing deposits in banks, and federal funds
sold
|
$ | 42,657 | $ | 42,657 | $ | 52,904 | $ | 52,904 | ||||||||
Securities
available for sale
|
42,812 | 42,812 | 53,677 | 53,677 | ||||||||||||
Securities
held to maturity
|
6,778 | 6,922 | 7,449 | 7,594 | ||||||||||||
Loans
held for sale
|
9,196 | 9,267 | 12,389 | 12,389 | ||||||||||||
Loans,
net
|
472,532 | 402,046 | 471,154 | 397,151 | ||||||||||||
Financial
Liabilities
|
||||||||||||||||
Deposits
|
$ | 544,675 | $ | 545,967 | $ | 567,695 | $ | 569,391 | ||||||||
Short-term
borrowings
|
4,500 | 4,584 | 4,500 | 4,601 | ||||||||||||
Long-term
borrowings
|
21,000 | 21,604 | 21,000 | 21,554 | ||||||||||||
Secured
borrowings
|
965 | 965 | 977 | 977 | ||||||||||||
Junior
subordinated debentures
|
13,403 | 6,554 | 13,403 | 6,412 |
|
·
|
The
Company returned to profitability with net income for the three months
ended March 31, 2010 of $634,000, an increase of $948,000 compared to a
net loss of $314,000 in the first quarter of 2009. The increase
was primarily related to a decrease in provision for credit
losses.
|
|
·
|
Return
on average assets and return on average equity were 0.39% and 4.40%,
respectively, for the three months ended March 31, 2010, compared to
(0.20%) and (2.49%), respectively, for the same period in
2009.
|
|
·
|
Net
interest income increased $234,000 for the three months ended March 31,
2010 to $5,702,000 compared to the same period of the prior
year. The increase is primarily the result of decreased funding
costs. Net interest margin improved to 3.85% for the three
months ended March 31, 2010 compared to 3.80% one year
ago.
|
|
·
|
The
Bank remains well capitalized with a total risk-based capital ratio of
13.82% at March 31, 2010, compared to 13.07% at December 31,
2009.
|
|
·
|
Total
assets were $646,228,000 at March 31, 2010, a decrease of $22,398,000, or
3.35%, over year-end 2009. Reduction in interest bearing
deposits in banks to fund brokered deposit run-off was the primary
contributor to the overall asset
decline.
|
|
·
|
Non-performing
assets were flat during the quarter and totaled $22,944,000 at March 31,
2010, which represents 3.55% of total assets. Non-performing
assets continue to be concentrated in the construction and land
development loans and related OREO, which represented $13,929,000, or
60.7%, of non-performing assets.
|
|
·
|
Net
loan charge-offs were minimal during the quarter ended March 31, 2010 at
$65,000 compared to net charge-offs of $1,370,000 for the same period in
2009. As a result, provision for credit losses also decreased
to $800,000 for the three months ended March 31, 2010 compared to
$1,787,000 one year ago. The allowance for credit losses
increased to 2.40% of total loans (including loans held for sale) compared
to 2.24% at year-end 2009.
|
|
·
|
The
Company continues to be successful in reducing overall exposure to
construction, land acquisition and other land loans. This
segment of the portfolio, totaling $62.6 million at March 31, 2010,
accounts for approximately 12.7% of the total loan portfolio (including
loans held for sale), as opposed to $101.2 million, and 20.2% one year
ago.
|
|
·
|
Total
deposits decreased $23,020,000, or 4.05%, for the three months ended March
31, 2010, compared to December 31, 2009, as a result of the maturity of
$10.0 million in brokered deposits and $13.0 million in retail
deposits. Due to excess liquidity, management’s strategy has
been to reduce higher cost time deposits, including brokered and rate
sensitive deposits, in order to improve the cost of funds and net interest
margin. Even with the reduction in interest bearing cash
balances, the Company’s liquidity ratio of approximately 37% at March 31,
2010 translates into over $238 million in available funding to meet loan
and deposit needs.
|
2010
|
2009
|
|||||||||||||||||||||||
Interest
|
Interest
|
|||||||||||||||||||||||
(dollars
in thousands)
|
Average
|
Income
|
Avg
|
Average
|
Income
|
Avg
|
||||||||||||||||||
Balance
|
(Expense)
|
Rate
|
Balance
|
(Expense)
|
Rate
|
|||||||||||||||||||
Interest
Earning Assets
|
||||||||||||||||||||||||
Loans
(1)
|
$ | 490,858 | $ | 7,305 | * | 5.95 | % | $ | 506,624 | $ | 7,568 | * | 5.98 | % | ||||||||||
Taxable
securities
|
30,507 | 404 | 5.30 | 34,890 | 504 | 5.78 | ||||||||||||||||||
Tax-exempt
securities
|
25,279 | 386 | * | 6.11 | 23,946 | 379 | * | 6.33 | ||||||||||||||||
Federal
Home Loan Bank Stock
|
3,183 | — | — | 2,990 | — | — | ||||||||||||||||||
Interest
earning balances with banks
|
42,298 | 37 | 0.35 | 7,696 | 6 | 0.31 | ||||||||||||||||||
Total
interest earning assets
|
$ | 592,125 | $ | 8,132 | 5.49 | % | $ | 576,146 | $ | 8,457 | 5.87 | % | ||||||||||||
Cash
and due from banks
|
10,139 | 10,177 | ||||||||||||||||||||||
Bank
premises and equipment (net)
|
15,863 | 16,657 | ||||||||||||||||||||||
Other
real estate owned
|
7,161 | 7,735 | ||||||||||||||||||||||
Other
assets
|
43,409 | 31,597 | ||||||||||||||||||||||
Allowance
for credit losses
|
(11,530 | ) | (7,999 | ) | ||||||||||||||||||||
Total
assets
|
$ | 657,167 | $ | 634,313 | ||||||||||||||||||||
Interest
Bearing Liabilities
|
||||||||||||||||||||||||
Savings
and interest bearing demand
|
$ | 228,365 | $ | (434 | ) | 0.76 | % | $ | 201,167 | $ | (476 | ) | 0.95 | % | ||||||||||
Time
deposits
|
246,276 | (1,426 | ) | 2.32 | 243,754 | (1,809 | ) | 2.97 | ||||||||||||||||
Total
deposits
|
474,641 | (1,860 | ) | 1.57 | 444,921 | (2,285 | ) | 2.05 | ||||||||||||||||
Short-term
borrowings
|
— | — | — | 12,802 | (26 | ) | 0.81 | |||||||||||||||||
Long-term
borrowings
|
25,500 | (231 | ) | 3.62 | 37,800 | (345 | ) | 3.65 | ||||||||||||||||
Secured
borrowings
|
971 | (16 | ) | 6.59 | 1,346 | (22 | ) | 6.54 | ||||||||||||||||
Junior
subordinated debentures
|
13,403 | (121 | ) | 3.61 | 13,403 | (138 | ) | 4.12 | ||||||||||||||||
Total
borrowings
|
39,874 | (368 | ) | 3.69 | 65,351 | (531 | ) | 3.25 | ||||||||||||||||
Total
interest-bearing liabilities
|
$ | 514,515 | $ | (2,228 | ) | 1.73 | % | $ | 510,272 | $ | (2,816 | ) | 2.21 | % | ||||||||||
Demand
deposits
|
81,116 | 71,164 | ||||||||||||||||||||||
Other
liabilities
|
3,879 | 2,363 | ||||||||||||||||||||||
Shareholders’
equity
|
57,657 | 50,514 | ||||||||||||||||||||||
Total
liabilities and shareholders’ equity
|
$ | 657,167 | $ | 634,313 | ||||||||||||||||||||
Net
interest income
|
$ | 5,904 | * | $ | 5,641 | * | ||||||||||||||||||
Net
interest spread
|
3.99 | % | 3.92 | % | ||||||||||||||||||||
Net
interest margin
|
3.85 | % | 3.80 | % | ||||||||||||||||||||
Tax
equivalent adjustment
|
$ | 202 | * | $ | 173 | * |
March
|
December
|
September
|
June
|
March
|
||||||||||||||||
(dollars in thousands)
|
31, 2010
|
31, 2009
|
30, 2009
|
30, 2009
|
31, 2009
|
|||||||||||||||
Loans
past due 30 days or more
|
$ | 12,105 | $ | 16,126 | $ | 18,038 | $ | 21,002 | $ | 20,634 | ||||||||||
%
of total loans
|
2.5 | % | 3.3 | % | 3.7 | % | 4.3 | % | 4.2 | % | ||||||||||
Impaired
loans
|
24,729 | 25,738 | 29,398 | 30,775 | 28,989 | |||||||||||||||
%
of total loans
|
5.0 | % | 5.2 | % | 6.1 | % | 6.3 | % | 5.8 | % | ||||||||||
Adversely
risk rated loans
|
87,867 | 90,622 | 100,302 | 82,946 | 82,696 | |||||||||||||||
%
of total loans
|
17.8 | % | 18.3 | % | 20.3 | % | 16.7 | % | 16.4 | % |
SUMMARY OF NON-PERFORMING ASSETS
(in thousands)
|
March 31,
2010
|
December 31,
2009
|
March 31,
2009
|
|||||||||
Accruing
loans past due 90 days or more
|
$ | — | $ | 547 | $ | 1,978 | ||||||
Non-accrual
loans:
|
||||||||||||
Construction,
land development and other land loans
|
8,710 | 9,886 | 15,525 | |||||||||
Residential
real estate 1-4 family
|
1,551 | 1,323 | 1,059 | |||||||||
Multi-family
real estate
|
151 | 353 | — | |||||||||
Commercial
real estate
|
3,275 | 2,949 | 1,513 | |||||||||
Farmland
|
— | 87 | — | |||||||||
Commercial
and industrial
|
670 | 1,049 | 243 | |||||||||
Total
non-accrual loans
|
14,357 | 15,647 | 18,340 | |||||||||
Total
non-performing loans
|
14,357 | 16,194 | 20,318 | |||||||||
OREO
|
8,188 | 6,665 | 7,249 | |||||||||
Repossessed
assets
|
399 | — | — | |||||||||
Total
Non-Performing Assets
|
$ | 22,944 | $ | 22,859 | $ | 27,567 | ||||||
Allowance
for credit losses to non-performing loans
|
82.38 | % | 68.49 | % | 39.57 | % | ||||||
Allowance
for credit losses to non-performing assets
|
51.55 | % | 48.52 | % | 29.17 | % | ||||||
Non-performing
loans to total loans (1)
|
2.91 | % | 3.27 | % | 4.03 | % | ||||||
Non-performing
assets to total assets
|
3.55 | % | 3.42 | % | 4.21 | % |
March 31,
2010
|
December 31,
2009
|
|||||||
Commercial
and industrial
|
$ | 94,144 | $ | 93,125 | ||||
Real
estate:
|
||||||||
Construction,
land development and other land loans
|
62,582 | 64,812 | ||||||
Residential
1-4 family
|
90,100 | 91,821 | ||||||
Multi-family
|
8,455 | 8,605 | ||||||
Commercial
real estate – owner occupied
|
110,262 | 105,663 | ||||||
Commercial
real estate – non owner occupied
|
98,017 | 99,521 | ||||||
Farmland
|
21,879 | 22,824 | ||||||
Installment
|
8,932 | 9,145 | ||||||
Less
unearned income
|
(816 | ) | (881 | ) | ||||
Total
Loans
|
493,555 | 494,635 | ||||||
Allowance
for credit losses
|
11,827 | 11,092 | ||||||
Net
Loans
|
$ | 481,728 | $ | 483,543 |
March 31,
2010
|
December 31,
2009
|
|||||||
Non-interest
bearing demand
|
$ | 82,525 | $ | 86,046 | ||||
Interest
bearing demand
|
93,880 | 91,968 | ||||||
Money
market deposits
|
84,865 | 86,260 | ||||||
Savings
deposits
|
51,785 | 51,053 | ||||||
Time
deposits
|
231,620 | 252,368 | ||||||
Total
deposits
|
$ | 544,675 | $ | 567,695 |
Company
|
Bank
|
Requirements
|
||||||||||||||||||||||
3/31/10
|
12/31/09
|
3/31/10
|
12/31/09
|
Adequately
Capitalized
|
Well
Capitalized
|
|||||||||||||||||||
Tier
1 leverage ratio
|
9.32 | % | 9.06 | % | 9.31 | % | 9.03 | % | 4.00 | % | 5.00 | % | ||||||||||||
Tier
1 risk-based capital ratio
|
12.56 | % | 11.84 | % | 12.56 | % | 11.81 | % | 4.00 | % | 6.00 | % | ||||||||||||
Total
risk-based capital ratio
|
13.82 | % | 13.10 | % | 13.82 | % | 13.07 | % | 8.00 | % | 10.00 | % |
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
|
PACIFIC
FINANCIAL CORPORATION
|
||||
DATED: May
14, 2010
|
By:
|
/s/ Dennis A. Long
|
||
Dennis
A. Long
|
||||
Chief
Executive Officer
|
||||
By:
|
/s/ Denise Portmann
|
|||
Denise
Portmann
|
||||
Chief
Financial Officer
|
EXHIBIT NO.
|
EXHIBIT
|
|
31.1
|
Certification
of CEO under Rule 13a – 14(a) of the Exchange Act.
|
|
31.2
|
Certification
of CFO under Rule 13a – 14(a) of the Exchange Act.
|
|
32
|
Certification
of CEO and CFO under 18 U.S.C. Section
1350.
|