Table of Contents

 

 

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

x       QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For The Quarterly Period Ended:  March 31, 2013

 

or

 

o          TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the Transition Period from             to           

 

Commission File No. 000-53003

 

WSB HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

 

DELAWARE

 

26-1219088

(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer
Identification No.)

 

4201 Mitchellville Road, Suite 200, Bowie, Maryland 20716

(Address of principal executive offices, Zip Code)

 

(301) 352-3120

(Registrant’s telephone number, including area code)

 

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 o

 

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 (§223.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x No o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer o

 

Accelerated filer o

 

 

 

Non-accelerated filer o
(Do not check if a smaller reporting company)

 

Smaller reporting company x

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  YES o NO x

 

There were 8,016,607 shares of Common Stock ($0.0001 Par Value) outstanding as of April 30, 2013.

 

 

 



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

FORM 10-Q

INDEX

 

 

Page
Number

 

 

PART I.

FINANCIAL INFORMATION

 

 

 

 

Item 1.

Financial Statements

 

 

 

 

 

Consolidated Statements of Financial Condition (Unaudited) as of March 31, 2013 and December 31, 2012

3

 

 

 

 

Consolidated Statements of Operations and Comprehensive Income — (Unaudited) For the Three months ended March 31, 2013 and 2012

4

 

 

 

 

Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) For the Three months ended March 31, 2013 and 2012

5

 

 

 

 

Consolidated Statements of Cash Flows — (Unaudited) For the Three months ended March 31, 2013 and 2012

6

 

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

7

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

29

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

41

 

 

 

 

Item 4.

Controls and Procedures

41

 

 

 

PART II.

 

 

 

 

 

 

Item 1.

Legal Proceedings

42

 

 

 

 

 

Item 1A.

Risk Factors

42

 

 

 

 

 

Item 6.

Exhibits

43

 

 

 

 

 

Signatures

44

 

2



Table of Contents

 

Item 1.  Financial Statments

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(UNAUDITED)

 

 

 

March 31,
2013

 

December 31,
2012

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

Cash

 

$

3,369,782

 

$

2,315,185

 

Federal funds sold and interest bearing deposits at FHLB - Atlanta

 

30,685,753

 

39,114,092

 

Total cash and cash equivalents

 

34,055,535

 

41,429,277

 

 

 

 

 

 

 

Loans receivable:

 

 

 

 

 

Held for sale

 

10,080,956

 

17,844,400

 

Held for investment (net of allowance for loan losses of $2,795,109 and $3,151,476 respectively)

 

171,898,301

 

176,200,814

 

 

 

 

 

 

 

Investment securities - available for sale at fair value

 

58,936,591

 

59,117,873

 

Mortgage-backed securities - available for sale at fair value

 

21,762,495

 

24,809,365

 

Investment in Federal Home Loan Bank stock, at cost

 

2,948,100

 

3,636,100

 

Accrued interest receivable on loans

 

743,792

 

829,567

 

Accrued interest receivable on investments

 

395,619

 

345,829

 

Real estate acquired in settlement of loans

 

5,062,065

 

5,182,403

 

Bank owned life insurance

 

12,936,837

 

12,824,768

 

Premises and equipment - net

 

4,741,270

 

4,752,789

 

Deferred income taxes

 

6,852,658

 

6,668,201

 

Other assets

 

1,552,123

 

2,851,087

 

 

 

 

 

 

 

TOTAL ASSETS

 

$

331,966,342

 

$

356,492,473

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Deposits:

 

 

 

 

 

Non-interest bearing

 

$

6,014,995

 

$

6,668,011

 

Interest bearing

 

212,591,920

 

224,764,003

 

Total deposits

 

218,606,915

 

231,432,014

 

 

 

 

 

 

 

Federal Home Loan Bank borrowings

 

56,000,000

 

68,000,000

 

Advances from borrowers for taxes and insurance

 

782,298

 

469,701

 

Accounts payable, accrued expenses and other liabilities

 

1,424,089

 

1,265,196

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

276,813,302

 

301,166,911

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY:

 

 

 

 

 

Preferred stock, no stated par value; 10,000,000 shares authorized; none issued and outstanding

 

 

 

Common stock authorized, 20,000,000 shares at $.0001 par value, 8,016,607 and 8,016,607 issued and outstanding as of March 31, 2013 and December 31, 2012, respectively

 

802

 

802

 

Additional paid-in capital

 

11,206,794

 

11,206,794

 

Retained earnings - substantially restricted

 

43,197,810

 

43,256,158

 

Accumulated other comprehensive income

 

747,634

 

861,808

 

 

 

 

 

 

 

TOTAL STOCKHOLDERS’ EQUITY

 

55,153,040

 

55,325,562

 

 

 

 

 

 

 

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

 

$

331,966,342

 

$

356,492,473

 

 

See notes to consolidated financial statements.

 

3



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(UNAUDITED)

 

 

 

Three Months ended
March 31,

 

 

 

2013

 

2012

 

INTEREST INCOME:

 

 

 

 

 

Interest and fees on loans

 

$

2,532,813

 

$

3,007,614 $

 

Interest on mortgage-backed securities

 

157,291

 

778,348

 

Interest and dividends on investments

 

235,362

 

403,925

 

 

 

 

 

 

 

Total interest income

 

2,925,466

 

4,189,887

 

 

 

 

 

 

 

INTEREST EXPENSE:

 

 

 

 

 

Interest on deposits

 

399,802

 

793,024

 

Interest on other borrowings

 

461,219

 

513,457

 

 

 

 

 

 

 

Total interest expense

 

861,021

 

1,306,481

 

 

 

 

 

 

 

NET INTEREST INCOME

 

2,064,445

 

2,883,406

 

Provision for loan losses

 

 

 

 

 

 

 

 

 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

 

2,064,445

 

2,883,406

 

 

 

 

 

 

 

NON-INTEREST INCOME:

 

 

 

 

 

Loan related fees

 

119,936

 

89,005

 

Gain on sale of loans

 

366,942

 

277,994

 

Gain on sale of investment securities - available for sale

 

 

158,952

 

Gain on sale of real estate acquired in settlement of loans

 

55,631

 

142,264

 

Service charges on deposits

 

35,632

 

31,897

 

Rental income

 

180,892

 

122,626

 

Other income

 

184,284

 

159,943

 

 

 

 

 

 

 

Total non-interest income

 

943,317

 

982,681

 

 

 

 

 

 

 

NON-INTEREST EXPENSE:

 

 

 

 

 

Salaries and benefits

 

1,715,002

 

1,795,100

 

Occupancy expense

 

171,950

 

165,204

 

Depreciation

 

104,366

 

114,680

 

Advertising

 

53,843

 

80,328

 

Service bureau charges

 

140,093

 

127,096

 

Service charges from banks

 

4,865

 

6,676

 

Stationary, printing and supplies

 

31,126

 

42,537

 

Professional services

 

80,476

 

129,182

 

FDIC Insurance

 

151,457

 

151,964

 

Provision for losses on real estate acquired in settlement of loans

 

 

90,502

 

Other taxes

 

66,912

 

67,563

 

Other

 

656,120

 

675,311

 

 

 

 

 

 

 

Total non-interest expense

 

3,176,210

 

3,446,143

 

 

 

 

 

 

 

(LOSS) EARNINGS BEFORE INCOME TAXES

 

(168,448

)

419,944

 

 

 

 

 

 

 

INCOME TAX (BENEFIT) EXPENSE

 

(110,100

)

141,900

 

 

 

 

 

 

 

NET (LOSS) EARNINGS

 

$

(58,348

)

$

278,044

 

OTHER COMPREHENSIVE (LOSS) INCOME:

 

 

 

 

 

Unrealized gains on securities available for sale (net of taxes of $74,357 and $137,431)

 

(114,174

)

(211,024

)

Reclassification adjustment for loss (gain) on sale of securities realized in net income (net of taxes of $0, and $62,691)

 

 

(96,261

)

Total other comprehensive loss

 

(114,174

)

(307,285

)

TOTAL COMPREHENSIVE (LOSS) INCOME

 

$

(172,522

)

$

(29,241

)

 

 

 

 

 

 

BASIC (LOSS) EARNINGS PER COMMON SHARE

 

$

(0.01

)

$

0.03

 

 

 

 

 

 

 

DILUTED (LOSS) EARNINGS PER COMMON SHARE

 

$

(0.01

)

$

0.03

 

 

 

 

 

$

 

 

CASH DIVIDENDS DECLARED PER COMMON SHARE

 

$

0.00

 

$

0.00

 

AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

8,016,607

 

7,995,232

 

AVERAGE DILUTED COMMON SHARES OUTSTANDING

 

8,016,607

 

7,995,232

 

 

See notes to consolidated financial statements.

 

4



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

THREE MONTHS ENDED MARCH 31, 2013 AND 2012 (Unaudited)

 

 

 

Common
Stock

 

Additional
Paid-In
Capital

 

Retained
Earnings

 

Accumulated
Other
Comprehensive
Income (Loss)

 

Total
Stockholders’
Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, JANUARY 1, 2012

 

$

799

 

$

11,095,646

 

$

42,230,566

 

$

945,999

 

$

54,273,010

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercise of Stock Options

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect of stock options exercised

 

 

 

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

278,044

 

 

278,044

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive gain-unrealized, loss on available for sale securities

 

 

 

 

(307,285

)

(307,285

)

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, MARCH 31, 2012

 

$

799

 

$

11,095,646

 

$

42,508,610

 

$

638,714

 

$

54,243,769

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, JANUARY 1, 2013

 

$

802

 

$

11,206,794

 

$

43,256,158

 

$

861,808

 

$

55,325,562

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Loss

 

 

 

(58,348

)

 

(58,348

)

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive loss-unrealized, loss on available for sale securities

 

 

 

 

(114,174

)

(114,174

)

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, MARCH 31, 2013

 

$

802

 

$

11,206,794

 

$

43,197,810

 

$

747,634

 

$

55,153,040

 

 

See notes to consolidated financial statements

 

5



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

 

Three months ending

 

 

 

March 31,

 

 

 

2013

 

2012

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Net (loss)/earnings

 

$

(58,348

)

$

278,044

 

Adjustments to reconcile net (loss) earnings to net cash provided by operating activities:

 

 

 

 

 

Provision for losses on real estate acquired in settlement of loans

 

 

90,502

 

Depreciation

 

104,366

 

114,680

 

Amortization of premiums and accretion of discounts, net

 

63,312

 

95,340

 

Gain on sale of investment securities- available for sale

 

 

(158,952

)

Gain on sale of other real estate owned

 

(55,631

)

(142,264

)

Gain on sale of loans

 

(366,942

)

(277,994

)

Loans originated for sale

 

(27,082,667

)

(22,625,773

)

Proceeds from sale of loans originated for sale

 

34,846,111

 

23,991,690

 

Increase in cash surrender value of bank owned life insurance

 

(112,069

)

(112,652

)

Decrease (increase) in other assets

 

1,298,962

 

(71,131

)

Decrease in accrued interest receivable

 

35,985

 

162,993

 

Change in deferred income taxes

 

(110,100

)

141,899

 

Increase in accounts payable, accrued expenses and other liabilities

 

158,894

 

133,485

 

Decrease in accrued interest payable

 

(45

)

(1,314

)

Decrease in net deferred loan fees

 

(7,088

)

(3,707

)

 

 

 

 

 

 

Net cash provided by operating activities

 

8,714,740

 

1,614,846

 

 

 

 

 

 

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Net decrease in loans receivable- held for investment

 

4,533,061

 

8,724,540

 

Purchase of mortgage-backed securities - available for sale

 

 

(10,107,813

)

Proceeds from sales, calls, and maturities of mortgage-backed securities

 

2,926,250

 

4,124,983

 

Proceeds from sales, calls and maturities of investment securities-available for sale

 

50,058

 

7,256,884

 

Redemption of Federal Home Loan Bank Stock

 

688,000

 

 

Purchase of premises and equipment

 

(92,847

)

(124,930

)

Development of real estate acquired in settlement of loans

 

(16,826

)

(92,899

)

Proceeds from sale of real estate acquired in settlement of loans

 

336,279

 

634,856

 

 

 

 

 

 

 

Net cash provided by investing activities

 

8,423,975

 

10,415,621

 

 

 

 

 

 

 

FINANCING ACTIVITIES:

 

 

 

 

 

 

 

 

 

 

 

Net (decrease) increase in demand deposits, NOW accounts and savings accounts

 

(11,204,029

)

5,911,914

 

Proceeds from issuance of certificates of deposit

 

418,375

 

16,106,680

 

Payments for maturing certificates of deposit

 

(2,039,400

)

(14,805,339

)

Net increase in advance payments by borrowers for taxes and insurance

 

312,597

 

239,120

 

Decrease in FHLB Advances

 

(12,000,000

)

(16,000,000

)

 

 

 

 

 

 

Net cash used in financing activities

 

(24,512,457

)

(8,547,625

)

 

 

 

 

 

 

NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS

 

(7,373,742

)

3,482,842

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

41,429,277

 

4,401,853

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

 

 

 

 

 

 

 

$

34,055,535

 

$

7,884,695

 

 

 

 

 

 

 

CASH PAID DURING THE PERIOD FOR:

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

$

 

$

 

 

 

 

 

 

 

Interest

 

$

822,365

 

$

1,286,989

 

 

 

 

 

 

 

Non-cash transactions:

 

 

 

 

 

Real estate acquired in settlement of loans

 

$

131,120

 

$

1,429,400

 

 

See notes to consolidated financial statements.

 

6



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

1.      Financial Statements

 

The Consolidated Financial Statements for the three month period ended March 31, 2013 and 2012 have been prepared by WSB Holdings, Inc. (“WSB” or the “Company”) without audit.  In the opinion of management, all adjustments (which include only normal recurring adjustments) necessary to present fairly the financial position, results of operations, and cash flows at March 31, 2013, and for all periods presented, have been made.  All significant intercompany transactions have been eliminated.

 

Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission.   Management believes that the disclosures are adequate to make the information presented not misleading. These consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2012 (the “2012 Annual Report”), a copy of which is available at www.twsb.com and www.sec.gov.  The results of operations for the three month period ended March 31, 2013, are not necessarily indicative of the operating results for the full year, or any other period.

 

Certain prior year’s amounts have been reclassified to conform with the current year’s presentation.

 

2.      Earnings Per Common Share

 

The following is the reconciliation of the numerators and denominators of the basic and diluted Earnings Per Common Share (“EPS”) computation for all periods presented in the Consolidated Statements of Operations.

 

 

 

Three Months Ended March 31,

 

 

 

2013

 

2012

 

 

 

Net Loss

 

Shares

 

Per Share

 

Net Income

 

Shares

 

Per Share

 

 

 

(Numerator)

 

(Denominator)

 

Amount

 

(Numerator)

 

(Denominator)

 

Amount

 

Basic EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income available to Common Stockholders

 

$

(58,348

)

8,016,607

 

$

(0.01

)

$

278,044

 

7,995,232

 

$

0.03

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of Dilutive

 

 

 

 

 

 

 

 

 

 

 

 

 

Options

 

 

 

 

 

 

 

 

 

 

 

 

 

Incremental Shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted EPS

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income available to Common Stockholders

 

$

(58,348

)

8,016,607

 

$

(0.01

)

$

278,044

 

7,995,232

 

$

0.03

 

 

7



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

Options to purchase 5,000 shares of common stock were excluded in the computation of diluted EPS for the three months ended March 31, 2013 because their effect would have been antidilutive.

 

Options to purchase 33,875 shares of common stock were excluded in the computation of diluted EPS for the three months ended March 31, 2012 because their effect would have been antidilutive.

 

3.                   Stock-Based Compensation

 

We have incentive compensation plans that permit the granting of incentive and non-qualified awards in the form of stock options.  Generally, the terms of these plans stipulate that the exercise price of options may not be less than the fair market value of WSB’s common stock on the date the options are granted.  Options predominantly vest over a two year period from the date of grant, and expire not later than ten years from the date of grant.

 

There were no awards granted during 2013 or 2012.  There was no pre-tax stock-based compensation during the three months ending March 31, 2013 and 2012.

 

All outstanding options are vested and there is currently no unrealized compensation cost related to non-vested share based compensation arrangements.

 

Equity Incentive Plans — On April 27, 2011, the stockholders of WSB Holdings, Inc. approved the adoption of the WSB Holdings, Inc. 2011 Equity Incentive Plan, which reserve shares of common stock for issuance to certain key employees and non-employee directors.  The maximum number of shares of our common stock that be issued with respect to awards granted under the plan is 500,000 plus (i) any shares of common stock that are available under the Washington Savings Bank 2001 Stock Option and Incentive Plan (the “2001 Plan”) as of its termination date (which was April 27, 2011) and (ii) shares of common stock subject to options granted under the 2001 Plan that expire or terminate without having been fully exercised.  In no event, however, may the number of shares issuable pursuant to incentive stock options exceed 500,000.

 

The period during which an option granted under the Plan will be exercisable, as determined by the Administrator, will be set forth in the agreement evidencing the option award.  However, an incentive stock option may not be exercisable for more than ten years from its date of grant.

 

8



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

The following table summarizes stock option activity for the three month period ended March, 31 2013:

 

 

 

 

 

Weighted

 

Weighted

 

 

 

 

 

 

 

Average

 

Average

 

Aggregate

 

 

 

 

 

Exercise

 

Remaining

 

Intrinsic

 

 

 

Shares

 

Price

 

Life (Years)

 

Value

 

 

 

 

 

 

 

 

 

 

 

Outstanding at December 31, 2012

 

5,000

 

$

8.65

 

 

 

 

 

Exercised

 

 

 

 

 

 

 

Granted

 

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at March 31, 2013

 

5,000

 

$

8.65

 

4.1

 

$

0

 

Exercisable at March 31, 2013

 

5,000

 

$

8.65

 

4.1

 

$

0

 

 

4.                 Fair Value Measurements

 

The Company applies guidance issued by FASB regarding fair value measurements which provides a framework for measuring and disclosing fair value under generally accepted accounting principles. This guidance requires disclosures about the fair value of assets and liabilities recognized in the balance sheet in periods subsequent to initial recognition, whether the measurements are made on a recurring basis (for example, available-for-sale investment securities) or on a nonrecurring basis (for example, impaired loans). This guidance defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  This guidance also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

 

We utilize fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. Securities available for sale are recorded at fair value on a recurring basis. Additionally, from time to time, we may be required to record at fair value other assets on a nonrecurring basis, such as loans held for sale, loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.

 

Under the fair value measurement guidance, we group assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine the fair value. These hierarchy levels are:

 

Level 1 inputs — Unadjusted quoted prices in active markets for identical assets or liabilities that the entity has the ability to access at the measurement date.

 

Level 2 inputs - Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets and liabilities

 

9



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals.

 

Level 3 inputs - Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

 

For the three months ending March 31, 2013, there were no transfers between levels 1, 2 or 3.

 

An asset or liability’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement.  Management reviews and updates the fair value hierarchy classifications of our assets and liabilities on a quarterly basis.

 

The following is a description of valuation methodologies used for assets and liabilities recorded at fair value:

 

Investment Securities Available-for-Sale

 

Investment securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices, if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange such as the New York Stock Exchange, Treasury securities that are traded by dealers or brokers in active over-the-counter markets and money market funds. Level 2 securities include mortgage backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets.  With the exception of our private labeled mortgage-backed securities, all securities available for sale are classified as Level 2.

 

Loans

 

We do not record loans held-for-investment at fair value on a recurring basis, however, from time to time, a loan is considered impaired and an allowance for loan loss is established. Loans for which it is probable that payment of interest and principle will not be made in accordance with the contractual terms of the loan are considered impaired.  Once a loan is identified as individually impaired, management measures impairment in accordance with the FASB’s Accounting Standards Codification Receivables Topic.  The fair value of impaired loans is estimated using one of several methods, including the collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring a specific allowance represent loans for which the fair value of expected repayments or collateral exceed the recorded investment in such loans. At March 31, 2013, all of the totally impaired loans were evaluated based upon the fair value of the collateral and/or discounted cash flows. In accordance with guidance regarding fair value measurements, impaired loans where an allowance is established based on the fair value of collateral

 

10



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, we record the loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, we record the loan as nonrecurring Level 3.

 

Loans Held for Sale - Loans held for sale are valued based on quotations from the secondary market for similar instruments and are classified as level 2 of the fair value hierarchy.

 

Foreclosed Assets

 

Foreclosed assets are adjusted for fair value upon transfer of the loans to foreclosed assets. Subsequently, foreclosed assets are carried at the lower of carrying value and fair value. Fair value is based upon independent market prices, appraised value of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, we record the foreclosed asset as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, we record the foreclosed asset at nonrecurring Level 3.

 

Assets and Liabilities Measured at Fair Value on a Recurring Basis

 

The table below presents the recorded amount of assets and liabilities measured at fair value on a recurring basis at March 31, 2013 and December 31, 2012:

 

 

 

At March 31, 2013 (In thousands)

 

 

 

 

 

Quoted Prices in

 

Other

 

Significant

 

Total Changes

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

in Fair Values

 

 

 

Carrying Value

 

Identical Assets

 

Inputs

 

Inputs

 

Included in

 

 

 

March 31, 2013

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Period Earnings

 

Loans held-for-sale

 

$

10,081

 

$

 

 

$

10,081

 

$

 

 

$

 

 

Available-for-sale, Agencies callable

 

58,937

 

 

58,937

 

 

 

Available-for-Sale, Municipal Bonds

 

0

 

 

0

 

 

 

Available-for-Sale Residential MBS

 

21,762

 

 

21,762

 

 

 

 

 

$

90,780

 

$

 

$

90,780

 

$

 

$

 

 

11



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

 

 

At December 31, 2012 (In thousands)

 

 

 

 

 

Quoted Prices in

 

Other

 

Significant

 

Total Changes

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

in Fair Values

 

 

 

Carrying Value

 

Identical Assets

 

Inputs

 

Inputs

 

Included in

 

 

 

December 31, 2012

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Period Earnings

 

Loans held-for-sale

 

$

17,844

 

$

 

 

$

17,844

 

$

 

 

$

 

 

Available-for-sale, Agencies callable

 

59,118

 

 

59,118

 

 

 

Available-for-Sale, Municipal Bonds

 

0

 

 

0

 

 

 

Available-for-Sale, Corporate Bonds

 

0

 

 

0

 

 

 

 

 

Available-for-Sale Residential MBS

 

24,809

 

 

24,809

 

 

 

 

 

$

101,771

 

$

 

$

101,771

 

$

 

$

 

 

Loans held-for-sale, which are carried at the lower of cost or market, did not have any impairment charge at March 31, 2013 and December 31, 2012.

 

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

 

We may be required from time to time, to measure certain assets at fair value on a non-recurring basis in accordance with U.S. generally accepted accounting principles. These include assets that are measured at the lower of cost or market that were recognized at fair value below cost at the end of the period. Assets measured at fair value on a nonrecurring basis at March 31, 2013 and December 31, 2012 are included in the tables below:

 

 

 

At March 31, 2013 (In thousands)

 

 

 

 

 

Quoted Prices in

 

Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

Carrying Value

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

March 31, 2013

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Impaired Loans:

 

 

 

 

 

 

 

 

 

Residential Real estate

 

$

16,611

 

$

 

$

16,611

 

$

 

Construction

 

 

 

 

 

Land and land Acquisition

 

4,487

 

 

4,487

 

 

Commercial Real Estate and Commercial

 

12,800

 

 

12,800

 

 

Consumer

 

 

 

 

 

Total Impaired Loans

 

33,898

 

 

33,898

 

 

 

 

 

 

 

 

 

 

 

 

Real estate acquired in settlement of loans:

 

 

 

 

 

 

 

 

 

Residential Real estate

 

$

874

 

$

 

$

874

 

$

 

Construction

 

912

 

 

912

 

 

Land and land Acquisition

 

1,578

 

 

1,578

 

 

Commercial Real Estate and Commercial

 

1,698

 

 

1,698

 

 

Consumer

 

 

 

 

 

Total Real estate acquired in settlement of loans:

 

5,062

 

 

5,062

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

38,960

 

$

 

$

38,960

 

$

 

 

12



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

 

 

At December 31, 2012 (In thousands)

 

 

 

 

 

Quoted Prices in

 

Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

Carrying Value

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

December 31, 2012

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Impaired Loans:

 

 

 

 

 

 

 

 

 

Residential Real estate

 

$

15,134

 

$

 

$

15,134

 

$

 

Construction

 

 

 

 

 

Land and land Acquisition

 

4,770

 

 

4,770

 

 

Commercial Real Estate and Commercial

 

12,616

 

 

12,616

 

 

Consumer

 

5

 

 

5

 

 

Total Impaired Loans

 

32,525

 

 

32,525

 

 

 

 

 

 

 

 

 

 

 

 

Real estate acquired in settlement of loans:

 

 

 

 

 

 

 

 

 

Residential Real estate

 

$

621

 

$

 

$

621

 

$

 

Construction

 

913

 

 

913

 

 

Land and land Acquisition

 

1,447

 

 

1,447

 

 

Commercial Real Estate and Commercial

 

2,201

 

 

2,201

 

 

Consumer

 

 

 

 

 

Total Real estate acquired in settlement of loans:

 

5,182

 

 

5,182

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

37,707

 

$

 

$

37,707

 

$

 

 

Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a principal balance of $35.0 million, with a related valuation allowance of $1.1 million, at March 31, 2013 compared to a principal balance of $33.7 million, with a related valuation allowance of $1.2 million, at December 31, 2012.

 

Real estate acquired in settlement of loans is carried at the lower of our recorded investment or fair value at the date of acquisition.  Write-downs to fair value at the date of acquisition are charged to the allowance for loan losses.  Subsequent write downs are included in non-interest expense.  Costs relating to the development and improvement of a property are capitalized, whereas those relating to holding the property are charged to expense when incurred.  The real estate is carried at the lower of acquisition or fair value net of estimated costs to sell subsequent to acquisition.  Operating expenses of real estate owned are reflected in other non-interest expenses.  The value of other real estate owned “OREO” properties held due to foreclosures at March 31, 2013 was $5.1 million compared to $5.2 million at December 31, 2012.

 

Impaired loans and real estate acquired in settlement of loans are classified as Level 2 within the valuation hierarchy.

 

The following disclosures of the estimated fair value of financial instruments are made in accordance with the requirements of FASB’s Accounting Standards Codification Topic 820, “Fair Value Measurements and Disclosures”. We have determined the fair value amounts by using available market information and appropriate valuation methodologies.  However, considerable judgment is required in interpreting market data to develop the estimates of fair value.  Accordingly, the estimates presented herein are not necessarily indicative of the amount we could realize in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.

 

13



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

 

 

March 31, 2013 (In thousands)

 

December 31, 2012 (In thousands)

 

 

 

 

 

Quoted Prices

 

Significant

 

Significant

 

 

 

Quoted Prices

 

Significant

 

Significant

 

 

 

 

 

in Active

 

Other

 

Other

 

 

 

in Active

 

Other

 

Other

 

 

 

Carrying

 

Markets for

 

Observable

 

Unobservable

 

Carrying

 

Markets for

 

Observable

 

Unobservable

 

 

 

Amount

 

Identical Assets

 

Inputs

 

Inputs

 

Amount

 

Identical Assets

 

Inputs

 

Inputs

 

 

 

(000’s)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

(000’s)

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

34,056

 

$

 

$

34,056

 

$

 

$

41,429

 

$

 

$

41,429

 

$

 

Loans receivable, net

 

181,979

 

 

183,334

 

 

194,045

 

 

196,180

 

 

Mortgage-backed securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

21,762

 

 

21,762

 

 

24,809

 

 

24,809

 

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available for sale

 

58,937

 

 

58,937

 

 

59,118

 

 

59,118

 

 

Investment in Federal Home

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Bank stock

 

2,948

 

 

2,948

 

 

3,636

 

 

3,636

 

 

Bank Owned Life Insurance

 

12,937

 

 

12,937

 

 

12,825

 

 

12,825

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest-bearing

 

6,015

 

 

6,015

 

 

6,668

 

 

6,668

 

 

Interest bearing

 

212,592

 

 

213,876

 

 

224,764

 

 

226,162

 

 

Borrowings

 

56,000

 

 

57,188

 

 

68,000

 

 

69,385

 

 

 

Cash and Cash Equivalents - For cash and cash equivalents, the carrying amount is a reasonable estimate of fair value.

 

Loans Receivable, Net - Loans not having quoted market prices are priced using the discounted cash flow method.  The discount rate used is the rate currently offered on similar products.  The estimated fair value of loans held-for-sale is based on the terms of the related sale commitments.

 

Mortgage-Backed Securities - Fair values are based on quoted market prices or dealer quotes.  If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities.

 

Investment Securities - Fair values are based on quoted market prices or dealer quotes.  If a quoted market price is not available, fair values are estimated using quoted market prices for similar securities.

 

Investment in Federal Home Loan Bank Stock - The carrying amount of Federal Home Loan Bank (FHLB) Stock is a reasonable estimate of fair value as FHLB stock does not have a readily available market and can only be sold back to the FHLB at its par value of $100 per share.

 

Bank Owned Life Insurance - The carrying amount of Bank Owned Life Insurance (“BOLI”) purchased on a group of officers is a reasonable estimate of fair value.   BOLI is an insurance product that provides an effective way to offset current employee benefit costs.

 

Deposits - The fair value of non-interest bearing accounts is the amount payable on demand at the reporting date.  The fair value of interest-bearing deposits is determined using the discounted cash flow method.  The discount rate used is the rate currently offered on similar products.

 

14



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

Borrowings — The fair value of borrowings is determined using the discounted cash flow method.  The discount rate used is the rate currently offered on similar products.

 

Commitments to Grant Loans and Standby Letters of Credit and Financial Guarantees Written - The majority of our commitments to grant loans and standby letters of credit and financial guarantees written carry current market interest rates if converted to loans.  Because commitments to extend credit and letters of credit are generally un-assignable by either the Bank or the borrower, they only have value to the Bank and the borrower and therefore it is impractical to assign any value to these commitments.

 

The fair value estimates presented herein are based on pertinent information available to management as of March 31, 2013 and December 31, 2012.  Although management is not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively reevaluated for purposes of these financial statements since reporting period ending March 31, 2013 and, therefore, current estimates of fair value may differ significantly from the amounts presented herein.

 

5.                   Loans

 

The following table summarizes loans at March 31, 2013 and December 31, 2012.

 

 

 

March 31, 2013

 

December 31, 2012

 

FIRST MORTGAGE LOANS:

 

 

 

 

 

Secured by single-family residences

 

$

67,215,875

 

$

67,113,044

 

Secured by 5 or more- residential

 

2,192,150

 

2,211,044

 

Secured by other properties

 

28,744,525

 

30,111,544

 

Construction loans

 

4,407,163

 

4,495,641

 

Land and land development loans

 

5,804,840

 

6,085,545

 

Land acquisition loans

 

285,203

 

290,249

 

 

 

 

 

 

 

 

 

108,649,756

 

110,307,067

 

 

 

 

 

 

 

SECOND MORTGAGE LOANS

 

1,660,786

 

1,678,060

 

 

 

 

 

 

 

COMMERCIAL AND OTHER LOANS:

 

 

 

 

 

Commercial -secured by real estate

 

62,562,447

 

65,498,712

 

Commercial

 

1,783,005

 

1,838,454

 

Loans secured by savings accounts

 

179,254

 

166,699

 

Consumer installment loans

 

238,263

 

250,487

 

 

 

 

 

 

 

 

 

175,073,510

 

179,739,479

 

 

 

 

 

 

 

LESS:

 

 

 

 

 

Allowance for loan losses

 

(2,795,109

)

(3,151,476

)

 

 

 

 

 

 

Deferred loan fees, net

 

(380,101

)

(387,189

)

 

 

 

 

 

 

TOTAL LOANS RECEIVABLE HELD-FOR-INVESTMENT

 

$

171,898,301

 

$

176,200,814

 

 

The risks associated with each portfolio class are as follows:

 

15



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

First mortgage loans secured by single family residences,  secured by 5 or more residential, secured by other properties and second mortgage loans — The primary risks related to this type of lending include; unemployment, deterioration in real estate values, our ability to access the creditworthiness of the customer, deterioration in the borrower’s financial condition (whether the result of personal issues or general economic downturn), the inability of the borrower to maintain occupancy for investment properties, and an appraisal on a property is not reflective of the true property value.  Portfolio risk includes condition of the economy, changing demand for these types of loans, large concentration of these types of loans and geographic concentration of these types of loans.

 

Construction loans — Since this portfolio is substantially owner occupied residential construction loans, the loan specific risks and portfolio risks are the same as described above as first mortgage loans secured by single family residences.  However these loans carry the additional risk associated with the builder and the potential for builder cost overruns and/or the builder being unable to complete the construction.

 

Land development loans and land acquisition loans — The primary loan-specific risk in land and land development are: unemployment, deterioration of the business and/or collateral values, deterioration of the financial condition of the borrowers and/or guarantors creates a risk of default, and that an appraisal on the collateral is not reflective of the true property value. These loans usually include funding for the acquisition and development of unimproved properties to be used for residential or non-residential construction.  We may provide permanent financing on the same projects for which we have provided the development and construction financing.  Portfolio risk includes condition of the economy, changing demand for these types of loans, large concentration of these types of loans, and geographic concentrations of these types of loans.

 

Commercial loans and commercial loans secured by real estate — The primary loan-specific risks in these types of loans are: unemployment, general deterioration in the economy, deterioration of the business and/or business cash flows, financial condition of the guarantors, deterioration of collateral values, and that an appraisal on any real estate collateral is not reflective of the true property value.  Portfolio risk includes condition of the economy, changing demand for these types of loans, large concentration of these types of loans, and geographic concentration of these types of loans.

 

Loans secured by savings accounts and consumer installment loans- The primary risks of these loans are unemployment and deterioration of the borrower’s financial condition, whether the result of personal issues or a general economic downturn.  The portfolio risks for these types of loans is the same as for first mortgage loans secured by single family residences as described above.

 

Allowance for loan losses and recorded investment in loans for the three month periods ended March31, 2013 and 2012 is summarized as follows:

 

16



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

 

 

Three Months Ended March 31, 2013

 

 

 

Residential
Real Estate

 

Construction

 

Land and Land
Acquisition

 

Commercial
Real Estate and
Commercial

 

Consumer

 

Total

 

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,697

 

$

89

 

$

163

 

$

1,197

 

$

5

 

$

3,151

 

Charge-offs

 

(501

)

 

(49

)

(35

)

(5

)

(590

)

Recoveries

 

2

 

 

2

 

230

 

 

234

 

Provisions

 

(41

)

(77

)

(22

)

136

 

4

 

 

Ending Balance

 

1,157

 

12

 

94

 

1,528

 

4

 

2,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: individually evaluated for impairment

 

531

 

 

57

 

476

 

 

1,064

 

Ending Balance: collectively evaluated for impairment

 

626

 

12

 

37

 

1,052

 

4

 

1,731

 

 

 

1,157

 

12

 

94

 

1,528

 

4

 

2,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

99,813

 

$

4,407

 

$

6,090

 

$

64,346

 

$

418

 

$

175,074

 

Ending Balance: individually evaluated for impairment

 

17,143

 

 

4,544

 

13,275

 

 

34,962

 

Ending Balance: collectively evaluated for impairment

 

82,670

 

4,407

 

1,546

 

51,071

 

418

 

140,112

 

 

 

 

Three Months Ended March 31, 2012

 

 

 

Residential
Real Estate

 

Construction

 

Land and Land
Acquisition

 

Commercial
Real Estate and
Commercial

 

Consumer

 

Total

 

 

 

(dollars in thousands)

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,740

 

$

67

 

$

395

 

$

2,914

 

$

8

 

$

6,124

 

Charge-offs

 

(737

)

 

(234

)

(1,375

)

 

(2,346

)

Recoveries

 

1

 

 

1

 

10

 

 

12

 

Provisions

 

318

 

(27

)

213

 

(501

)

(3

)

 

Ending Balance

 

2,322

 

40

 

375

 

1,048

 

5

 

3,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: individually evaluated for impairment

 

515

 

 

103

 

343

 

 

961

 

Ending Balance: collectively evaluated for impairment

 

1,807

 

40

 

272

 

705

 

5

 

2,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

114,076

 

$

3,807

 

$

7,699

 

$

73,617

 

$

488

 

$

199,687

 

Ending Balance: individually evaluated for impairment

 

10,143

 

 

2,831

 

10,552

 

 

23,526

 

Ending Balance: collectively evaluated for impairment

 

103,933

 

3,807

 

4,868

 

63,065

 

488

 

176,161

 

 

17



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

As part of our on-going monitoring of the credit quality of our loan portfolio, we categorize loans into risk categories based on relevant information about the ability of borrowers to repay their debt.  Current financial information, historical payment experience, credit documentation, current economic trends and other factors are used to categorize loans into risk categories.

 

Credit quality indicators as of March 31, 2013 are as follows:

 

Pass: Loans classified as pass generally meet or exceed normal credit standards.  Factors include repayment source, collateral, borrower cash flows, and performance history.

 

Special Mention:  Loans classified as special mention loans have potential weaknesses that deserve management’s attention. These loans are not adversely classified and do not expose an institution to sufficient risk to currently warrant adverse classification.

 

Substandard:  Loans classified as substandard are loans that have a well-defined weakness. They are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected.  These loans are inadequately protected by the current net worth and paying capacity of the obligor or the collateral pledged as security for the asset.

 

Doubtful:  Loans classified as doubtful consist of loans where we expect a loss, but not a total loss.  These loans have all the weaknesses inherent in a substandard asset, in addition, these weaknesses make collection highly questionable or improbable based on the existing circumstances.

 

Loss:  Loans classified as loss are considered uncollectible.  A loan classified as a loss does not mean that an asset has no recovery value, but that it is practical to defer writing off or reserving all or a portion of the asset, even though partial recovery may be collected in the future.  Loans that are classified as loss are fully reserved for on our financial statements.

 

Credit risk profile by internally assigned grade, as described above at March 31, 2013 and December 31, 2012 is as follows:

 

At March 31, 2013

 

Residential
Real Estate

 

Construction

 

Land and
Land
Acquisition

 

Commercial
Real Estate
and
Commercial

 

Consumer

 

Total

 

 

 

(dollars in thousands)

 

Pass

 

$

90,446

 

$

4,407

 

$

2,028

 

$

51,358

 

$

418

 

$

148,657

 

Special Mention

 

1,200

 

 

 

463

 

 

1,663

 

Substandard

 

8,113

 

 

4,021

 

12,525

 

 

24,659

 

Doubtful/Loss

 

54

 

 

41

 

 

 

95

 

Total

 

$

99,813

 

$

4,407

 

$

6,090

 

$

64,346

 

$

418

 

$

175,074

 

 

18



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

For the year ended
December 31, 2012

 

Residential
Real Estate

 

Construction

 

Land and Land
Acquisition

 

Commercial Real
Estate and
Commercial

 

Consumer

 

Total

 

 

 

(dollars in thousands)

 

Pass

 

$

90,846

 

$

4,496

 

$

1,916

 

$

53,279

 

$

412

 

$

150,949

 

Special Mention

 

1,111

 

 

25

 

477

 

 

1,613

 

Substandard

 

9,082

 

 

4,390

 

13,581

 

5

 

27,058

 

Doubtful/Loss

 

74

 

 

45

 

 

 

119

 

Total

 

$

101,113

 

$

4,496

 

$

6,376

 

$

67,337

 

$

417

 

$

179,739

 

 

Information on impaired loans at March 31, 2013 and December 31, 2012 is as follows:

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

Principal

 

Related

 

At March 31, 2013

 

Investment

 

Balance

 

Allowance

 

 

 

(dollars in thousands)

 

With no related allowance recorded:

 

 

 

 

 

 

 

Residential Real Estate

 

$

7,627

 

$

7,627

 

$

 

Construction

 

 

 

 

Land and Land Acquisition

 

2,260

 

2,260

 

 

Commercial Real Estate and Commercial

 

2,183

 

2,183

 

 

Consumer

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential Real Estate

 

$

8,984

 

$

9,515

 

$

531

 

Construction

 

 

 

 

Land and Land Acquisition

 

2,227

 

2,284

 

57

 

Commercial Real Estate and Commercial

 

10,617

 

11,093

 

476

 

Consumer

 

 

 

 

Total

 

 

 

 

 

 

 

Residential Real Estate

 

$

16,611

 

$

17,142

 

$

531

 

Construction

 

 

 

 

Land and Land Acquisition

 

4,487

 

4,544

 

57

 

Commercial Real Estate and Commercial

 

12,800

 

13,276

 

476

 

 

19



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

Principal

 

Related

 

As of December 31, 2012

 

Investment

 

Balance

 

Allowance

 

 

 

(dollars in thousands)

 

With no related allowance recorded:

 

 

 

 

 

 

 

Residential Real Estate

 

$

5,166

 

$

5,166

 

$

 

Construction

 

 

 

 

Land and Land Acquisition

 

2,157

 

2,157

 

 

Commercial Real Estate and Commercial

 

2,159

 

2,159

 

 

Consumer

 

5

 

5

 

 

With an allowance recorded:

 

 

 

 

 

 

 

Residential Real Estate

 

$

9,968

 

$

10,534

 

$

573

 

Construction

 

 

 

 

Land and Land Acquisition

 

2,613

 

2,687

 

74

 

Commercial Real Estate and Commercial

 

10,457

 

11,030

 

566

 

Consumer

 

 

 

 

Total

 

 

 

 

 

 

 

Residential Real Estate

 

$

15,134

 

$

15,700

 

$

573

 

Construction

 

 

 

 

Land and Land Acquisition

 

4,770

 

4,844

 

74

 

Commercial Real Estate and Commercial

 

12,616

 

13,189

 

566

 

Consumer

 

5

 

5

 

 

 

Information on the average recorded investment and interest income recognized on impaired loans for three month periods ending March 31, 2013 and 2012 are as follows:

 

20



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

 

 

Three Months ended

 

 

 

March 31, 2013

 

March 31, 2012

 

 

 

Average

 

Interest

 

Average

 

Interest

 

 

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Recognized

 

Investment

 

Recognized

 

 

 

(dollars in thousands)

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

$

8,818

 

$

98

 

$

7,357

 

$

48

 

Construction

 

 

 

 

 

Land and Land Acquisition

 

3,674

 

30

 

1,887

 

13

 

Commercial Real Estate and Commercial

 

2,433

 

3

 

3,759

 

17

 

Consumer

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

$

9,545

 

$

100

 

$

10,169

 

$

134

 

Construction

 

 

 

 

 

Land and Land Acquisition

 

2,284

 

5

 

2,834

 

21

 

Commercial Real Estate and Commercial

 

11,114

 

122

 

10,587

 

128

 

Consumer

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

$

18,363

 

$

198

 

$

17,526

 

$

182

 

Construction

 

 

 

 

 

Land and Land Acquisition

 

5,958

 

35

 

4,721

 

34

 

Commercial Real Estate and Commercial

 

13,547

 

125

 

14,346

 

145

 

Consumer

 

 

 

 

 

 

An age analysis of past due loans as of March 31, 2013 and December 31, 2012 is as follows:

 

 

 

Two payments

 

Three payments

 

Non-Accrual

 

Total

 

 

 

 

 

As of March 31, 2013

 

Past Due

 

Past Due

 

Loans

 

Past Due

 

Current

 

Total

 

 

 

(dollars in thousands)

 

Residential Real Estate

 

$

1,356

 

$

567

 

$

6,855

 

$

8,778

 

$

91,035

 

$

99,813

 

Construction

 

 

 

 

 

4,407

 

4,407

 

Land and Land Acquisition

 

 

 

3,783

 

3,783

 

2,307

 

6,090

 

Commercial Real Estate and Commercial

 

671

 

 

10,804

 

11,475

 

52,871

 

64,346

 

Consumer

 

 

 

 

 

418

 

418

 

Total

 

$

2,027

 

$

567

 

$

21,442

 

$

24,036

 

$

151,038

 

$

175,074

 

 

21



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

 

 

2 payments

 

3 payments

 

Non-Accrual

 

Total

 

 

 

 

 

As of December 31, 2012

 

Past Due

 

Past Due

 

Loans

 

Past Due

 

Current

 

Total

 

 

 

(dollars in thousands)

 

Residential Real Estate

 

$

1,842

 

$

1,329

 

$

5,088

 

$

8,259

 

$

92,855

 

$

101,114

 

Construction

 

 

 

 

 

4,496

 

4,496

 

Land and Land Acquisition

 

 

25

 

6,349

 

6,374

 

1

 

6,375

 

Commercial Real Estate and Commercial

 

3,043

 

988

 

8,290

 

12,321

 

55,016

 

67,337

 

Consumer

 

 

 

5

 

5

 

412

 

417

 

Total

 

$

4,885

 

$

2,342

 

$

19,732

 

$

26,959

 

$

152,780

 

$

179,739

 

 

Loans on which the recognition of interest has been discontinued amounted to approximately $21.4 million and $19.7 million at March 31, 2013 and December 31, 2012, respectively.  If interest income had been recognized on those loans at their stated rates during the period ending March 31, 2013 and year ended December 31, 2012, interest income would have been increased by approximately $2.3 million and $2.0 million, respectively. The total allowance for loan losses on our impaired loans was approximately $1.2 million at March 31, 2013 and $512,000 million at December 31, 2012.

 

The impaired loans included in the table above were comprised of collateral dependent 1-4 residential real estate, lot loans and commercial real estate loans. The average recorded investment in impaired loans was $37.9 million and $36.6 million for the three month periods ending March 31, 2013 and March 31, 2012, respectively.

 

A troubled debt restructure (“TDR”) is when we grant a concession to borrowers that the Bank would not otherwise have considered due to a borrower’s financial difficulties.  All TDRs are considered “impaired”.  The substantial majority of our residential real estate TDRs involved reducing the interest rate for a specified period.  We also have restructured loans involving the restructure of loan terms such as a reduction in the payment requiring interest only payments and/or extending the maturity date of these loans.

 

We had approximately $22.4 million in TDRs at March 31, 2013, with approximately $419,000 added during the three month period ending March 31, 2013, the majority of which were on accrual status.

 

The following presents by class, information related to loans in a TDR at March 31, 2013 and December 31, 2012.

 

22



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

 

 

TDRs on Non-

 

TDRs on

 

Total

 

March 31, 2013 (in thousands)

 

Accrual Status

 

Accrual Status

 

TDRs

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

$

1,190

 

$

9,907

 

$

11,097

 

Land and Lot Loans

 

1,061

 

761

 

1,822

 

Commercial Real Estate

 

6,597

 

2,851

 

9,448

 

 

 

 

 

 

 

 

 

Total TDRs

 

$

8,848

 

$

13,519

 

$

22,367

 

 

 

 

TDRs on Non-

 

TDRs on

 

Total

 

December 31, 2012 (in thousands)

 

Accrual Status

 

Accrual Status

 

TDRs

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

$

775

 

$

9,907

 

$

10,682

 

Construction Loans

 

 

 

 

Land and Lot Loans

 

943

 

762

 

1,705

 

Commercial Real Estate

 

6,977

 

3,337

 

10,314

 

 

 

 

 

 

 

 

 

Total TDRs

 

$

8,695

 

$

14,006

 

$

22,701

 

 

We consider an impaired loan to be performing to its modified terms if the loan is not past due 30 days or more as of the report date.

 

The following presents, by class, information related to loans modified in a TDR during the three months ending March 31, 2013 and 2012.

 

 

 

Loans Modified as a TDR for the Three Months Ended

 

 

 

March 31, 2013

 

March 31, 2012

 

Troubled Debt Restructurings:

 

Number of

 

Recorded Investment

 

Number of

 

Recorded Investment

 

(dollars in thousands)

 

Contracts

 

(as of period end)

 

Contracts

 

(as of period end)

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

1

 

$

179

 

6

 

$

1,478

 

Land and Lot Loans

 

 

 

 

 

Commerical Real Estate

 

1

 

210

 

 

 

 

 

 

 

 

 

 

 

 

 

Total TDRs

 

2

 

$

389

 

6

 

$

1,478

 

 

23



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

The following reflects a summary of TDR loan modifications outstanding and respective performance under the modified terms as of March 31, 2013 and December 31, 2012:

 

 

 

TDRs

 

TDRs Not

 

 

 

 

 

Performing to

 

Performing to

 

Total

 

March 31, 2013 (in thousands)

 

Modified Terms

 

Modified Terms

 

TDRs

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

Rate reduction

 

$

8,251

 

$

324

 

$

8,575

 

Extension or other modification

 

757

 

287

 

1,044

 

Total residential TDRs

 

$

9,008

 

$

611

 

$

9,619

 

 

 

 

 

 

 

 

 

Land and Lot Loans:

 

 

 

 

 

 

 

Rate reduction

 

$

761

 

$

1,030

 

$

1,791

 

Extension or other modification

 

 

31

 

31

 

Total Land and Lot Loans

 

$

761

 

$

1,061

 

$

1,822

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

Rate reduction

 

$

1,999

 

$

7,175

 

$

9,174

 

Extension or other modification

 

1,752

 

 

1,752

 

Total commerical TDRs

 

$

3,751

 

$

7,175

 

$

10,926

 

Total TDRs

 

$

13,520

 

$

8,847

 

$

22,367

 

 

 

 

TDRs

 

TDRs Not

 

 

 

 

 

Performing to

 

Performing to

 

Total

 

December 31, 2012 (in thousands)

 

Modified Terms

 

Modified Terms

 

TDRs

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

 

Rate reduction

 

$

9,021

 

$

924

 

$

9,945

 

Extension or other modification

 

581

 

156

 

737

 

Total residential TDRs

 

$

9,602

 

$

1,080

 

$

10,682

 

 

 

 

 

 

 

 

 

Land and Lot Loans:

 

 

 

 

 

 

 

Rate reduction

 

$

762

 

$

912

 

$

1,674

 

Extension or other modification

 

 

31

 

31

 

Total Land and Lot Loans

 

$

762

 

$

943

 

$

1,705

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

Rate reduction

 

$

875

 

$

7,536

 

$

8,411

 

Extension or other modification

 

 

1,903

 

1,903

 

Total commerical TDRs

 

$

875

 

$

9,439

 

$

10,314

 

Total TDRs

 

$

11,239

 

$

11,462

 

$

22,701

 

 

The following presents loans modified in a TDR that defaulted during the three months ended March 31, 2013 and 2012, and within twelve months of their modification date.  A TDR is considered to be in default once it becomes 30 days or more past due following a modification.

 

24



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

 

 

Three Months ended

 

TDRs that Defaulted During the Period,

 

March 31, 2013

 

March 31, 2012

 

Within Twelve Months of Modification Date

 

Number of

 

Recorded Investment

 

Number of

 

Recorded Investment

 

(dollars in thousands)

 

Contracts

 

(as of period end)

 

Contracts

 

(as of period end)

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate

 

4

 

$

281

 

5

 

$

417

 

Lot Loans

 

 

 

1

 

146

 

Commercial Real Estate

 

 

 

1

 

613

 

 

 

 

 

 

 

 

 

 

 

Total TDRs

 

4

 

$

281

 

7

 

$

1,176

 

 

6.                     Investments and Mortgage-Backed Securities

 

Investment securities consist of the following:

 

 

 

March 31, 2013

 

 

 

 

 

Gross

 

Gross

 

Estimated

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

 

 

 

 

 

 

 

 

 

 

AVAILABLE FOR SALE:

 

 

 

 

 

 

 

 

 

FHLB Agencies

 

$

12,351,874

 

$

41,695

 

$

32,030

 

$

12,361,539

 

Farmer Mac

 

6,997,649

 

3,400

 

2,769

 

6,998,280

 

FNMA Agencies

 

33,597,985

 

9,672

 

75,784

 

33,531,873

 

FHLMC Agencies

 

6,051,856

 

4,187

 

11,144

 

6,044,899

 

 

 

$

58,999,364

 

$

58,954

 

$

121,727

 

$

58,936,591

 

 

 

 

December 31, 2012

 

 

 

 

 

Gross

 

Gross

 

Estimated

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

 

 

 

 

 

 

 

 

 

 

AVAILABLE FOR SALE:

 

 

 

 

 

 

 

 

 

FHLB Agencies

 

$

12,401,830

 

$

68,247

 

$

22,474

 

$

12,447,603

 

Farmer Mac

 

6,997,553

 

2,550

 

3,793

 

6,996,310

 

FNMA Agencies

 

33,613,844

 

45,714

 

47,618

 

33,611,940

 

FHLMC Agencies

 

6,065,936

 

6,584

 

10,500

 

 

 

 

 

$

59,079,163

 

$

123,095

 

$

84,385

 

$

59,117,873

 

 

There were no proceeds from the sales and calls of investment securities for the three months ending March 31, 2013.

 

25



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

Proceeds from the sales and calls of investment securities were as follows for the three months ending March 31, 2012:

 

 

 

March 31, 2012

 

 

 

 

 

 

 

Gross Realized

 

 

 

Carrying

 

 

 

Gain

 

 

 

Value

 

Proceeds

 

on sales

 

 

 

 

 

 

 

 

 

FHLB - Agency Callable - Called

 

$

5,000,000

 

$

5,000,000

 

$

 

FHLB - Agency Callable - Sold

 

1,808,311

 

1,967,263

 

158,952

 

 

 

$

6,808,311

 

$

6,967,263

 

$

158,952

 

 

Mortgage-backed securities consisted of the following:

 

 

 

March 31, 2013

 

 

 

 

 

Gross

 

Gross

 

Estimated

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

 

 

 

 

 

 

 

 

 

 

AVAILABLE FOR SALE:

 

 

 

 

 

 

 

 

 

FHLMC pass-through certificates

 

$

2,839,353

 

$

133,222

 

$

 

$

2,972,575

 

FNMA pass-through certificates

 

7,980,085

 

426,897

 

 

8,406,982

 

Other pass-through certificates

 

9,645,717

 

737,221

 

 

10,382,938

 

 

 

$

20,465,155

 

$

1,297,340

 

$

 

$

21,762,495

 

 

 

 

 

 

 

 

 

 

 

Weighted average interest rate

 

3.26

%

 

 

 

 

 

 

 

 

 

December 31, 2012

 

 

 

 

 

Gross

 

Gross

 

Estimated

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

 

 

 

Cost

 

Gains

 

Losses

 

Value

 

 

 

 

 

 

 

 

 

 

 

AVAILABLE FOR SALE:

 

 

 

 

 

 

 

 

 

FHLMC pass-through certificates

 

$

3,220,880

 

$

141,916

 

$

 

$

3,362,796

 

FNMA pass-through certificates

 

8,667,364

 

467,908

 

 

9,135,272

 

Other pass-through certificates

 

11,536,733

 

774,564

 

 

12,311,297

 

 

 

$

23,424,977

 

$

1,384,388

 

$

 

$

24,809,365

 

 

 

 

 

 

 

 

 

 

 

Weighted average interest rate

 

3.58

%

 

 

 

 

 

 

 

The portfolio classified as “Available for Sale” is consistent with management’s assessment and intention as to the portfolio.  While we have the ability to hold the securities until maturity, from time to time or with changing conditions, it may be advantageous to sell certain securities either to take advantage of favorable interest rate changes or to increase liquidity.

 

26



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

Securities classified as “Held to Maturity” are not subject to fair value adjustment due to temporary changes in value due to interest rate variations, while securities classified as “Available for Sale” are subject to adjustment in carrying value through the accumulated comprehensive income line item in Stockholder’s Equity section of the Consolidated Statement of Financial Condition.

 

Gross unrealized losses and fair value by length of time that the individual available-for-sale investment and mortgage-backed securities have been in a continuous unrealized loss position is as follows:

 

 

 

March 31, 2013

 

December 31, 2012

 

 

 

 

 

Continuous

 

 

 

Continuous

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

 

 

Value

 

Losses

 

Value

 

Losses

 

 

 

 

 

 

 

 

 

 

 

Less than 12 months

 

 

 

 

 

 

 

 

 

Callable Agencies

 

$

37,507,653

 

$

121,727

 

$

24,043,600

 

$

84,384

 

More than 12 months

 

 

 

 

 

 

 

 

 

Private label collaterized mortgage obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

37,507,653

 

$

121,727

 

$

24,043,600

 

$

84,384

 

 

In evaluating whether a security was other than temporarily impaired, we considered the severity and length of time impaired for each security in a loss position. Other qualitative data was also considered including recent developments specific to the organization issuing the security, market liquidity, extension risk, credit rating downgrades as well as analysis of performance of the underlying collateral.

 

We believe that the unrealized losses, included in the table above, are temporary.  The unrealized losses are driven by market illiquidity causing price deterioration.  Because our intention is not to sell the MBS and it is not more likely than not that we will be required to sell the MBS before recovery of their amortized cost bases, which may be maturity, as such, management does not consider these MBS to be other-than-temporarily impaired at March 31, 2013.

 

There were no sales of mortgage-backed securities for the three months ending March 31, 2013.

 

27



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

7.       Accumulated Other Comprehensive Income

 

The following table presents the change in each component of accumulated other comprehensive income, net of tax, for the three months ended March 31, 2013:

 

 

 

Net Unrealized Gains

 

 

 

and Losses on

 

(dollars in thousands)

 

Investment Securities

 

 

 

 

 

January 1, 2013

 

(862

)

Other Comprehensive Loss Before Reclassifications

 

748

 

Amounts Reclassified from Accululated Other Comprehensive Income

 

 

 

Net Current-Period Other Comprehensive Loss

 

748

 

March 31, 2013

 

(114

)

 

8.       New Accounting Pronouncements

 

In December 2011, the FASB issued an accounting standards update to increase the disclosure requirements surrounding derivative instruments that are offset within the balance sheet pursuant to the provisions of current GAAP. The objective of the update is to provide greater comparability between issuers reporting under U.S. GAAP versus IFRS and provide users the ability to evaluate the effect of netting arrangements on a company’s financial statements. The provisions of the update are effective for annual and interim periods beginning on or after January 1, 2013 and did not add to the Company’s current level of disclosures.

 

In February 2013 FASB issued ASU 2013-02, “Comprehensive Income (Topic 220) — Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income”.  The objective of the new guidance is to improve the transparency of reporting reclassifications out of accumulated other comprehensive income (“OCI”) by requiring entities to present in one place information about significant amounts reclassified and, in some cases, to provide cross references to related footnote disclosures.  The amendments do not change the current requirements for reporting net income or OCI, nor do they require new information to be disclosed.  The amendments has been applied prospectively and are effective for public entities in both interim and annual reporting periods beginning after December 15, 2012.

 

9.      Pending Merger

 

On September 10, 2012, WSB and Old Line Bancshares, Inc., the parent company of Old Line Bank, entered into an Agreement and Plan of Merger (the “Merger Agreement”), pursuant to which Old Line Bancshares will acquire WSB for consideration of approximately $48.7 million in stock and cash, or $6.12 per share, subject to possible adjustment.  The Merger Agreement, which has been approved by the Boards of Directors and stockholders of both companies, provides that WSB will be merged with and into Old Line Bancshares.  The Bank will be merged with and into Old Line Bank immediately following consummation of the merger.

 

28



Table of Contents

 

WSB HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012

(unaudited)

 

Consummation of the merger is subject to certain conditions, including, among others, the approval of the Merger Agreement by the stockholders of Old Line Bancshares and WSB and the receipt of required regulatory approvals, all of which approvals have been received.

 

The Merger Agreement includes customary representations, warranties and covenants of the parties. The Merger Agreement contains termination rights of WSB and Old Line Bancshares and further provides that we will be required to pay Old Line Bancshares a termination fee of $1.75 million if the Merger Agreement is terminated under specified circumstances set forth therein.

 

We expect the merger to close on or about May 10, 2013.

 

Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Some of the matters discussed below include forward-looking statements within the meaning of the federal securities laws. Forward-looking statements often use words such as “may,” “will,” “believe,” “expect,” “estimate,” “anticipate,” “continue” or other words of similar meaning.  You can also identify them by the fact that they do not relate strictly to historical or current facts. Our actual results and the actual outcome of our expectations and strategies could be materially different from those anticipated or estimated for the reasons discussed below and the reasons under the heading “Information Regarding Forward Looking Statements.”

 

Overview

 

The consolidated financial statements include WSB Holdings, Inc. (“WSB”) and its wholly owned subsidiaries, The Washington Savings Bank FSB (the “Bank”), WSB, Inc. and WSB Realty, Inc. (collectively referred to herein, as the “Company”).

 

We operate a general commercial banking business, attracting deposit customers from the general public and using such funds, together with other borrowed funds, to make loans, with an emphasis currently on residential mortgage lending.  Our results of operations are primarily determined by the difference between the interest income and fees earned on loans, investments and other interest-earning assets and the interest expense paid on deposits and other interest-bearing liabilities. The difference between the average yield earned on interest-earning assets and the average cost of interest-bearing liabilities is known as net interest-rate spread.  Our principal expense generally is the interest we pay on deposits and other borrowings.  The difference between interest income on interest-earning assets and interest expense on interest-bearing liabilities is referred to as net interest income.  Net interest income is significantly affected by general economic conditions and by policies of state and federal regulatory authorities and the monetary policies of the Board of Governors of the Federal Reserve (the “Federal Reserve”). Our net income is also affected by the level of our non-interest income, including loan-related fees, deposit-based fees, rental income, operations of our service corporation subsidiary, gain on sale of real estate acquired in settlement of loans, gain on the sale of investment securities and gain on sale of loans, as well as our non-interest and tax expenses.

 

Pursuant to the Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (the “Dodd-Frank Act”) banks have been permitted to pay interest on demand deposit accounts, including those from businesses, since July 21, 2011.  While we have not yet experienced any material impact from this

 

29



Table of Contents

 

provision on our operations, if our competitors were to start paying interest on these accounts it is possible that our interest expense associated with deposits could increase, or that there could be additional impacts on the Bank’s allocation of deposits, deposit pricing, loan pricing, net interest margin, ability to compete, ability to establish and maintain customer relationships, and profitability.

 

During this continuing period of economic slowdown, the effects of which, including declining real estate values resulting in asset impairment and tightening liquidity, has particularly impacted the banking industry in general, management continues to stress credit quality within both our loan and investment portfolios.  The Bank originates residential loans for its portfolio and for sale in the secondary market.  We had previously focused on diversifying our loan portfolio by broadening our lending emphasis to include commercial real estate and commercial and industrial loans.  Recently, however, as demand for these and other areas of lending have slowed, we again are focusing on increasing our mortgage activity in order to reduce balance sheet risk as well as to realize gains on the sale of loans in the secondary market.  As a result, our portfolios of commercial business, commercial real estate, and residential land development loans to commercial borrowers have decreased.  We also use available funds to retain certain higher-yielding fixed rate residential mortgage loans in our portfolio in order to improve interest income. Although we intend to again focus on diversifying our loan portfolio when demand for these other areas of loans picks up, we believe that our continued efforts to expand our residential mortgage lending department are important to ensure future profitability based on the current slow demand for commercial lending.  Management believes that interest rates and general economic conditions nationally and in our market area are most likely to have a significant impact on our results of operations. We carefully evaluate all loan applications in an attempt to minimize our credit risk exposure by obtaining a thorough application with enhanced approval procedures; however, there is no assurance that this process can reduce lending risks.

 

Both basic and diluted EPS amounts are shown on the Consolidated Statements of Operations.  However, “basic” earnings per share is utilized in this report’s narrative when per share amounts are listed, unless otherwise stated.

 

Recent Developments

 

Entry into a Material Definitive Agreement

 

On September 10, 2012, WSB and Old Line Bancshares, Inc., the parent company of Old Line Bank, entered into an Agreement and Plan of Merger (the “Merger Agreement”), pursuant to which Old Line Bancshares will acquire WSB for consideration of approximately $48.7 million in stock and cash, or $6.12 per share, subject to possible adjustment.  The Merger Agreement, which has been approved by the Boards of Directors and the stockholders of both companies, provides that WSB will be merged with and into Old Line Bancshares.  The Bank will be merged with and into Old Line Bank immediately following consummation of the merger.

 

Consummation of the merger is subject to certain conditions, including, among others, the approval of the Merger Agreement by the stockholders of Old Line Bancshares and WSB and the receipt of required regulatory approvals, all of which approvals have been received.

 

In addition, a lawsuit has been filed against WSB and its directors and against Old Line Bancshares that seeks to enjoin the merger.  Please see Part II - “Item 1. Legal Proceedings” of this report.  Please refer to our Current Report on Form 8-K filed October 26, 2012 for further information relating to the lawsuit.

 

The Merger Agreement includes customary representations, warranties and covenants of the parties. The Merger Agreement contains termination rights of WSB and Old Line Bancshares and further

 

30



Table of Contents

 

provides that we will be required to pay Old Line Bancshares a termination fee of $1.75 million if the Merger Agreement is terminated under specified circumstances set forth therein.

 

We expect the merger to close on or about May 10, 2013.  For additional information regarding our pending merger with Old Line Bancshares, please see as our definitive proxy statement filed with the Securities and Exchange Commission on March 5, 2013.

 

You should keep in mind that discussions in this report that refer to WSB’s business, operations and risks in the future refer to WSB as a stand-alone entity up to the closing of the pending merger or if the merger does not close, and that these considerations will be different with respect to the combined company after the closing of the merger.

 

Regulatory Developments

 

On June 3, 2011, WSB and the Bank each entered into separate Supervisory Agreements (the “Agreements”) with the Office of Thrift Supervision (the “OTS”), their primary banking regulator on such date.  Pursuant to regulatory changes instituted by the Dodd-Frank Act, WSB is now regulated by the Federal Reserve and the Bank is now regulated by the Office of the Comptroller of the Currency (the “OCC”).

 

The Agreements, which are formal enforcement actions initiated by the OTS, require WSB and the Bank to take certain measures to improve their safety and soundness and maintain ongoing compliance with applicable laws.  During the course of a routine review at the Bank by the OTS, examiners identified certain supervisory issues, primarily related to our classified assets.  The Agreements formalized the current understandings of both the Company and the OTS and the Federal Reserve of the actions that WSB, the Bank and their Boards of Directors must undertake to address the issues identified therein.  Each Agreement will remain in effect until terminated, modified or suspended by the Federal Reserve or OCC, as applicable.

 

We have adopted many of the requirements required by the Supervisory Agreements and have submitted the information to the appropriate regulators for their approval.

 

For additional information regarding the Agreements, please see WSB’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 6, 2011.  The Agreements are filed as Exhibits 10.12 and 10.13 to our quarterly report for the period ending June 30, 2011.

 

Critical Accounting Policies

 

Our financial statements are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). The preparation of consolidated financial statements requires management to make judgments in the application of certain of its accounting policies that involve significant estimates and assumptions about the effect of matters that are inherently uncertain.  These estimates and assumptions are based on information available as of the date of the financial statements, and may materially impact the reported amounts of certain assets, liabilities, revenues and expenses as the information changes over time. Accordingly, different amounts could be reported as a result of the use of revised estimates and assumptions in the application of these accounting policies.

 

Accounting policies considered relatively more critical due to either the subjectivity involved in the estimate and/or the potential impact that changes in the estimates can have on the reported financial results include the accounting for the allowance for loan losses.  Information concerning this policy is included in the “Critical Accounting Policies” section of Management’s Discussion and Analysis in our

 

31



Table of Contents

 

Form 10-K for the year ended December 31, 2012 (“2012 Form 10-K”).  There were no significant changes in this accounting policy during the three months ending March 31, 2013.

 

Consolidated Results of Operations

 

Net loss for the three months ended March 31, 2013 was $58,000, or $0.01 per basic and diluted share, compared to net income of $278,000 or $0.03 per basic share and diluted share for the same three month period last year.  Net income for the three period ended March 31, 2013, represent a decrease of $336,000, or 121%, over the same period last year.

 

The decrease in net earnings for the three month period is primarily the result of an $819,000 decrease in net interest income and a $39,000 decrease in non-interest income, partially offset by the decrease of $270,000 in non-interest expenses, all as compared to the same three month period last year.  The decrease in net interest income is primarily the result of the reductions in our mortgage-backed securities (“MBS”) and our loan portfolio classified as held for investment due to loan payoffs.  The primary reason for the decrease in non-interest income during the three month period is a decrease in the gain on sale of investment securities available for sale.  The decrease in non-interest expense for the three month period is primarily the result of decreases of $91,000 in the provision for losses on real estate acquired in settlement of loans and $80,000 in salaries and benefits.  As we continue to experience low loan demand there has been a decrease in our total loans held-for-investments portfolio which contributed to our interest income decreasing by 30%, for the three months ended March 31, 2013. Also, during the three month period ending March 31, 2013, interest income decreased as a result of a decrease in both the balance of and yield in our loan portfolio classified as held for sale, primarily as a result of the continued efforts to reduce our higher cost liabilities, offsetting the decrease in interest expense.

 

Interest Income/Expense

 

Total interest income decreased $1.3 million, or 30.2%, for the three month period ending March 31, 2013, compared to the corresponding period last year, due primarily to a decrease in both the average volume and average yield on interest-earning assets.

 

The three month average balance of interest-earning assets decreased to $304.1 million for the three months ending March 31, 2013 from $344.6 million for the three months ending March 31, 2012, due primarily to a decrease in loans held for investment MBS, offsetting an increase in investment securities and federal funds sold.  The decrease in loans held-for-investment is primarily the result of principal paydowns. The decrease in MBS securities is the result of repositioning our investment portfolio by selling our MBS and purchasing callable agencies during 2012.  In accordance with the Merger Agreement, WSB repositioned a portion of its investment portfolio by selling existing securities that may have resulted in an adjustment to the total consideration to be paid in the merger with Old Line Bancshares, based on adjustments relating to the value of our investment portfolio as set forth in the Merger Agreement, if such securities remained in our portfolio, as well as purchasing new securities with Old Line Bancshares’ consent.

 

The average yield on our interest-earning assets decreased to 3.85% during the three months ended March 31, 2013 from 4.86% during the same period in 2012.  The decrease is primarily the result of lower interest rates on interest earnings assets including our loans held for investment, MBS and investment securities compared to the same period last year due to a lower interest rate environment.

 

Total interest expense decreased $445,000, or 34.1%, for the three month period ended March 31, 2013, compared to the same period in the prior year.  The decrease was attributable to a decrease in both the average balance, resulting primarily from the maturities of approximately $5.0 million in our brokered certificate of deposits since March 31, 2012, and the average interest rate on our interest-bearing

 

32



Table of Contents

 

liabilities.  For the three month period ended March 31, 2013, our average interest-bearing liabilities were $271.9 million with an average rate of 1.29%, compared to $309.9 million with an average rate of 1.69% for the corresponding period last year.

 

Net interest income decreased $819,000, or 28.4%, for the three month period ended March 31, 2013, compared to the same period in the prior year.  Due to a lower average yield on our interest earning assets and a lower average yield on our cost of interest-bearing liabilities, our net interest rate spread decreased to 2.56% for the three month period ended March 31, 2013 from 3.17% for the same period in the prior year. The ratio of our interest-earning assets to interest-bearing liabilities increased to 111.87% at March 31, 2013 from 111.20% at March 31, 2012.

 

We continue to experience pressure on the compression of our interest rate margins due to slowing demand for loans and lower yields on loan originations and investment security offerings, however, the effects of this have been minimized by our ability to decrease interest rate expense through lower deposit costs. This lower interest rate environment for loans and investment securities compresses the interest rate spread by reducing interest income.  Interest rate margins may be further enhanced when and if economic conditions begin to become more favorable to lending and funds currently held in investment securities can be redirected back into the loan portfolio.

 

Allowance for Loan Losses

 

Our loan portfolio is subject to varying degrees of credit risk.  Credit risk is mitigated through portfolio diversification and limiting exposure to any single customer or industry.  We maintain an allowance for loan losses (the “allowance”) to absorb losses inherent in the loan portfolio.  The allowance is based on careful, continuous review and evaluation of the loan portfolio, along with ongoing, quarterly assessments of the probable losses inherent in that portfolio.  The methodology for assessing the appropriateness of the allowance includes:  (1) a formula allowance reflecting historical losses by credit category; (2) the specific allowance for risk rated credits on an individual or portfolio basis; and (3) a nonspecific allowance which accounts for risks not reflected by the other two components of the methodology.  The amount of the allowance is reviewed monthly by our Loan Committee, and reviewed and approved monthly by the Board of Directors.

 

The allowance is increased by provisions for loan losses, which are an expense.  Charge-offs of loan amounts determined by management to be uncollectible or impaired decrease the allowance, while recoveries of loans previously charged-off are added back to the allowance.  We make provisions for loan losses in amounts necessary to maintain the allowance at an appropriate level, as established by use of the allowance methodology.

 

Under the methodology, we consider trends in credit risk against broad categories of homogenous loans, as well as a loan by loan review of loans criticized or classified by management. Classified loans exceeding $300,000 are individually evaluated quarterly as part of the calculation of the adequacy of the allowance.

 

The allowance for loans losses is very subjective in nature, relying significantly on historical loss experience, collateral valuations available to management on specific loans, and economic conditions.  The challenges caused by the recent recession and continuing high unemployment levels and uncertain real estate valuations have resulted in the Bank currently applying a loss history look back period for the allowance for loan losses of 12 months, which is shorter than the period the Bank had used historically.  We continue to be mindful of the continued problems within the economy and its impact on our loan portfolio as well as the inherent risk within the portfolio, and management will make adjustments to the allowance and loan loss provision as necessary.  Based on our review, no provision was necessary for the three month period ending March 31, 2013.

 

33



Table of Contents

 

During the three months ended March 31, 2013, the allowance decreased by $356,000 or 10.7%, to $2.8 million at March 31, 2013 from $3.2 million at December 31, 2012, as a result of net charge-offs of approximately $356,000 during the three months ending March 31, 2013. At March 31, 2013, the allowance was 1.60% of total loans held-for-investment, compared to 1.76% of total loans held-for-investment at December 31, 2012.

 

Based on our review, the change in the allowance is appropriate primarily due to the fact that the risk profile of our loan portfolio has improved and our loan portfolio balance classified as held-for-investment, particularly our residential real estate loans, have been reduced during the three months ended March 31, 2013.

 

Our determination of the adequacy of the allowance requires significant judgment, and estimates of probable losses inherent in the loans held-for-investment portfolio can vary significantly from the amounts actually observed. See Critical Accounting Policies in the 2012 Form 10-K. While we use available information to recognize probable losses, future additions to the allowance may be necessary based on changes in the credits comprising the portfolios, changes in the financial condition of borrowers, such as may result from changes in economic conditions, or other considerations determined by management to be appropriate.

 

In addition, various regulatory agencies, as an integral part of their examination process, periodically review the loan portfolio and the allowance.  Such review may result in additional provisions based upon their judgments of information available at the time of each examination.

 

We experienced a decrease in charge-offs in our loan portfolio during the three month period ending March 31, 2013 compared to the same period last year.  During the three months ending March 31, 2013 we recorded loan charge-offs of $590,000 and recoveries of previous charged-off loans of approximately $234,000 compared to net charge-offs of $2.3 million for the corresponding three month period last year.

 

Assets subject to our Loan Committee review include loans which meet our criteria for classification as sub-standard due to collateral deficiencies that may reflect inherent losses.  Based on the review of the individual loans involved, management estimates inherent losses. We continue to assess the allowance as new and relevant data is obtained.

 

We believe that the allowance reflects our best estimate of the probable inherent losses existing in our $174.7 million (net of deferred loan fees) loans-held for investment portfolio as of March 31, 2013.  The $10.1 million loan held-for-sale portfolio has been committed to be purchased by investors at March 31, 2013 and will be settled subsequent to that date.

 

We have developed a comprehensive review process to monitor the adequacy of the allowance.  The review process and guidelines were developed utilizing guidance from federal banking regulatory agencies and relies on relevant observable data.  The observable data considered in the determination of the allowance is modified as more relevant data becomes available.  The results of this review process support management’s view that the allowance reflects probable losses within the loan portfolio as of March 31, 2013.

 

Changes in the estimation valuations may take place based on the status of the economy and the estimate of the value of the property securing loans, and as a result, the allowance may increase or decrease.  Future adjustments could substantially affect the amount of the allowance.

 

We believe our evaluation as to the adequacy of the allowance as of March 31, 2013 is appropriate, and caution the reader that the provisioning for the three month period is not necessarily indicative of future provisioning.  Subjective judgment is significant in the determination of the provision and

 

34



Table of Contents

 

allowance, manifested in the valuation of collateral, a borrower’s prospects of repayment, and in establishing allowance factors and components for the formula allowance for homogeneous loans. The establishment of allowance factors is a continuing exercise, based on management’s assessment of the factors and their impact on the portfolio, and that allowance factors may change from period to period, resulting in an increase or decrease in the amount of the provision or allowance, based upon the same volume and classification of loans. A time lag between the recognition of loss exposure in the evaluation of the adequacy of the allowance and a loan’s ultimate resolution and/or charge-off is normal and to be expected.

 

We review on a monthly basis the adequacy of the allowance, and make provisions accordingly to meet the deemed losses within the portfolio.  Based on this review, as noted above, no provision was deemed necessary for the three month period ending March 31, 2013.  For a better understanding and a more complete description of the allowance and the evaluation process, refer to the 2012 Form 10-K.

 

The following table shows charge-offs and recoveries in the allowance during the three month periods ending March 31, 2013 and 2012. In addition, we believe there are additional, unidentified, probable losses within the portfolio, which may be reflected as charge-offs against the allowance in future quarters as these losses manifest themselves and loan collection efforts continue.

 

 

 

2013

 

2012

 

 

 

1st Qtr

 

1st Qtr

 

Provision for loan losses

 

0

 

$

0

 

 

 

 

 

 

 

Loan charge-offs

 

 

 

 

 

single family

 

$

137,786

 

$

831,478

 

construction

 

 

404,829

 

commercial, land and other

 

453,029

 

1,110,329

 

 

 

590,815

 

2,346,636

 

Loan recoveries

 

 

 

 

 

single family

 

2,452

 

1,195

 

construction

 

 

1,200

 

commercial, land and other

 

231,995

 

9,742

 

Net Charge-offs

 

$

356,368

 

$

2,334,499

 

 

 

 

 

 

 

Allowance for loan losses at period end

 

$

2,795,109

 

$

3,789,517

 

Total loans held for investment at at period end (1)

 

$

174,693,410

 

$

199,270,866

 

Allowance to total loans held for investment at period end

 

1.60

%

1.90

%

 


(1) net of deferred loan fees

 

The fair value of impaired loans may be estimated using one of several methods, including the collateral value, market value of similar debt, enterprise value, liquidation value and discounted cash flows. Those impaired loans not requiring a specific allowance represent loans for which the fair value of expected repayments or collateral exceed the recorded investment in such loans. At March 31, 2013, all of the impaired loans were evaluated based upon the fair value of the collateral and/or discounted cash flows. Management’s analysis of our impaired loans represents a level of reserves of approximately $1.2 million for the period ending March 31, 2013 consistent with approximately $1.2 million at December 31, 2012.

 

Our policy is to charge off all or that portion of our investment in an impaired loan upon a determination that it is probable the full amount will not be collected.  At March 31, 2013, total impaired loans were $35.0 million, or 20.01% of total loans held for investment, compared to $33.7 million, or

 

35



Table of Contents

 

18.82% of total loans held-for-investment, at December 31, 2012.  Non-performing loans consisted of $21.4 million that were non-accrual loans at March 31, 2013 and approximately $22.4 million of troubled debt restructured loans, which included $8.8 million in non-accrual status.  Significant variation in this ratio may occur from period to period because the amount of non-performing loans depends largely on the condition of a small number of individual credits and borrowers relative to the total loan and lease portfolio.

 

The following table sets forth information as to non-accrual loans. We generally discontinue the accrual of interest on loans after a delinquency of more than four monthly payments, or when, in the opinion of management, the complete recovery of principal and interest is unlikely, at which time all previously accrued but uncollected interest is reversed from income.

 

 

 

At March 31,

 

At December 31,

 

 

 

2013

 

2012

 

 

 

(dollars in thousands)

 

Loans accounted for on a non-accrual basis:

 

 

 

 

 

Mortgage loans:

 

 

 

 

 

Single family

 

$

6,855

 

$

5,088

 

Land

 

3,783

 

6,349

 

Construction

 

 

 

 

 

 

 

 

 

Non-mortgage loans:

 

 

 

 

 

Consumer

 

 

 

Commercial

 

10,804

 

8,290

 

Non-residential

 

 

5

 

Total non-accrual loans

 

21,442

 

19,732

 

 

 

 

 

 

 

Foreclosed real estate

 

5,062

 

5,182

 

 

 

 

 

 

 

Total non-performing assets

 

$

26,504

 

$

24,914

 

 

 

 

 

 

 

Restructured loans on accrual status and not past due 90 days or more

 

$

13,520

 

$

14,006

 

 

 

 

 

 

 

Total non-performing assets including restructured loans on accrual status

 

$

40,024

 

$

38,920

 

 

 

 

 

 

 

Total non-performing loans to total loans held-for-investment

 

12.27

%

11.00

%

 

 

 

 

 

 

Allowance for loan losses to total non-performing loans

 

13.04

%

15.97

%

 

 

 

 

 

 

Total non-performing loans to total assets

 

6.46

%

5.54

%

 

 

 

 

 

 

Total non-performing assets to total assets

 

7.98

%

6.99

%

 

 

 

 

 

 

Ratio of non-peforming assets and restructured loans on accrual status to total loans held-for-investment

 

22.91

%

21.70

%

 

A troubled debt restructuring (“TDR”) means that, due to a borrower’s current financial difficulties, we have granted a concession to the borrower that we would not otherwise have considered.  We do this when we believe the borrower may default on the loan without such concession and we believe the concession will increase the borrower’s ability to remain current on the loan, in order to maximize recovery of our investment. The majority of our TDRs involve a restructuring of loan terms such as a temporary reduction in the payment amount to require only interest and escrow (if required), lowering of the interest rate and/or extending the maturity date of the loan.  All TDRs are reported as “impaired” but not reported as non-performing loans unless the restructured loans are more than 90 days delinquent or on non-accrual status.  As of March 31, 2013, we had $22.4 million in TDRs, of which $8.8 million were on non-accrual status, compared to $22.7 million in TDRs, of which $8.7 million were on non-accrual status,

 

36



Table of Contents

 

as of December 31, 2012.

 

As previously reported, there has been an increase in court caseloads resulting in delays in ratification of foreclosure sale actions by the courts affecting mortgage lenders, including us.  This has resulted in both a lengthening of the curing time for delinquent loans and the possibility of an increase in non-performing asset levels.  We are also experiencing increased short sales and re-sales of bank owned properties in the marketplace, which is having a negative impact on real estate values and collateral on loans, in general. We are continuing our practice of working with borrowers to resolve delinquencies, with foreclosure action being the remedy of last resort when reasonable means to cure deficiencies in the best interest of both the Bank and the borrower, consistent with sound banking considerations, are exhausted.

 

Non-Interest Income

 

Total non-interest income decreased $39,000, or 4.0%, for the three month period ended March 31, 2013, compared to the same period in the prior year.  The decrease for the three month period is primarily attributable to decreases of $159,000 in the gain on the sale of investment securities available for sale and $86,000 on the gain on sale of real estate acquired in settlement of loans, partially offset by increases of $58,000 in rental income, $89,000 on the gain on sale of loans sold in the secondary market and $31,000 in loan related fees.

 

The gain on the sale of real estate acquired in settlement of loans for the three month period ending March 31, 2013 is the result of the sale of two properties for a net gain of $56,000 compared to a net gain of $142,000 on the sale of three properties during the same period last year.  In the current economic environment, property values have a material effect on our ability to sell these properties.  In the future, management may determine it is in our best interests to sell the properties at a lower price than the value we had assigned to them as real estate owned in settlement of loans in order to avoid the ongoing expense associated with maintaining these properties in our portfolio, including maintenance, costs and property taxes, and with selling the properties at a later date.

 

Rental income for the three period ending March 31, 2013 increased as a result of rental agreements with new tenants to lease available space at WSB’s corporate headquarters located in Bowie, MD.

 

Gain on the sale of loans increased $89,000, for the three month period ending March 31, 2013, compared to the same period last year.  The increase is the result of an increase in the dollar amount of premiums associated with the loans sold in the secondary market.  The number of loans originated in the secondary market was generally flat, with 86 loans sold during the three months ending March 31, 2013 as compared to 77 during the same three months last year.  Premiums recognized as gains depends largely on market rates and will fluctuate based on the market.  Our ability to realize gains in future periods will depend largely on interest rates and the demand for mortgage loans.

 

The Bank continues to offer traditional mortgage financing through its mortgage banking operations.  Because loans we sell in the secondary market are with recourse, and we could be required to repurchase such loans if the purchasers turn out to be not creditworthy, we continue to monitor the anticipated negative impact and/or exposure of many of the larger secondary market investors, and as such have further reduced or eliminated the selling of loans to investors where liquidity or financial capacity is in question.

 

We had no gain on the sale of investment securities for the three month period ending March 31, 2013, compared to $159,000 pretax, $96,000 net of tax during the same three month period last year.  Gain on the sale of these investment securities for the period ending March 31, 2012 was the result of the Bank selling approximately $2.0 million of callable agency paper.  We believed there was a good

 

37



Table of Contents

 

opportunity to receive a premium on the investment securities sold during the three month period and therefore decided to sell the investments that generated these gains.  We did not have similar opportunity during the period ended March 31, 2013 and so did not sell any investment securities during that period.

 

Non-Interest Expenses

 

Non-interest expenses decreased $270,000 or 7.8% for the three month period ending March 31, 2013, as compared to the corresponding prior year period.

 

The decrease in non-interest expenses was primarily due to decreases of $91,000 in the provision for losses on real estate acquired in settlement of loans and $80,000 in salaries and benefits.

 

We recognized no expense for the three month period ending March 31, 2013 for the provision for losses on real estate acquired in settlement of loans as compared to $91,000 for the corresponding period last year.  We continue to obtain updated appraisals and/or evaluations on the properties that have been classified as real estate owned, which may result in additional write downs of certain properties as a result of continuing declines in real estate prices.  No such write down, however, were necessary during the period ended March 31, 2013.

 

The decrease in salaries and benefits during the three month period is the result of decreased employee benefits expenses as compared with the same period last year.  Benefit costs decreased due to lower medical expenses as compared to the same three month period last year.

 

Income Taxes

 

Although we generally provide for income taxes at substantially equivalent statutory rates, the tax effects of certain operations have caused variances in our overall effective tax rates from period to period.  A tax benefit of $110,000 was recorded for the three months ended March 31, 2013, compared to a tax expense of $142,000 for the three months ended March 31, 2012.  The tax benefit for the period ending March 31, 2013 includes an exclusion of income for the bank owned life insurance.  The tax expenses for the period ending March 31, 2012 includes an exclusion of income for the bank owned life insurance and state income tax benefit attributable to our investment portfolio which consists of U. S. Agencies.  The effective tax rates were (65.4)% and 33.8% for the respective three month period ended March 31, 2013 and 2012.

 

Liquidity and Capital Resources

 

Total assets were $332.0 million and $356.5 million at March 31, 2013 and December 31, 2012, respectively. The decrease in assets at March 31, 2013, compared to December 31, 2012, was primarily attributable to decreases our net loan receivables, both loans held for held for sale and loans held for investment. Loans classified as held for investment decreased as we experienced principal pay-downs associated with these loans.  Loans classified as held for sale is the result a lower amount due from our investors of loans that we sold in the secondary market.

 

Deposits were $218.6 million at March 31, 2013, compared to $231.4 million at December 31, 2012.  The decrease in deposits at March 31, 2013, compared to December 31, 2012, was primarily due to a decrease in our savings accounts, primarily money market accounts.  During this three month period ending March 31, 2013, our rates on money fund accounts were reduced lower than that of our competitors, resulting in a decrease in our core deposits.

 

Borrowings at March 31, 2013 and December 31, 2012 are as follows:

 

38



Table of Contents

 

 

 

Balance as of

 

 

 

March 31,

 

Weighted

 

December 31,

 

Weighted

 

 

 

2013

 

Avg Rate

 

2012

 

Avg Rate

 

 

 

 

 

 

 

 

 

 

 

FHLB-advances -fixed

 

$

56,000,000

 

3.02

%

$

68,000,000

 

2.81

%

 

 

$

56,000,000

 

 

 

$

68,000,000

 

 

 

 

Total borrowings are $56.0 million at March 31, 2013 compared to $68.0 million at December 31, 2012.  The reduction during the period ended March 31, 2013 was due to the fact that one FHLB advance for $12.0 matured on February 5, 2013.  We maintain funding activities with correspondent banks and the Federal Home Loan Bank of Atlanta, which are cancelable by the lender and subject to lender discretion.  To the extent we do not or cannot use FHLB borrowings, we would expect to rely on alternative funding sources, including our deposit base and correspondent bank lines of credit.  Our remaining credit availability for additional FHLB advances at March 31, 2013 is $51.0 million. We currently have unused lines of credit with our correspondent banks in the amount of $7.0 million.

 

As a member of the FHLB system, and in order to maintain insurance with the FDIC, we must maintain sufficient liquidity to ensure a safe and sound operation.  Liquid assets are defined as cash, Federal Reserve deposits, time and savings deposits in certain institutions, obligations of states and political subdivisions thereof, highly rated corporate debt, mortgage loans and MBS, and accrued interest receivable and principal on certain qualified unpledged assets payable within five years.  Internal sources of liquidity used by the Bank are various short-term investments, MBS, and short-term borrowings.

 

Funding requirements are impacted by loan originations and maturities of CDs and borrowings.  We comply with regulatory guidelines regarding required liquidity levels and monitor our liquidity position.  In an effort to reduce exposure to liquidity risk, the Board’s Asset and Liability Committee monitors our sources of funds and our assets and liabilities, which may result in a change of our asset, liability, and off-balance sheet positions.   Long-term liquidity is generated through growth in our deposits and long-term debt, while short-term liquidity is generated though federal funds and securities sold under agreement to repurchase. We maintain sufficient liquidity to fund routine loan demand and routine deposit withdrawal activity. Liquidity is managed by maintaining sufficient liquid assets in the form of investment securities. Funding and cash flows can also be realized by the sale of securities available for sale, principal pay-downs on loans and MBS and proceeds realized from loans held for sale.

 

Current regulations require subsidiaries of a financial institution to be separately capitalized and require investments in and extensions of credit to any subsidiary engaged in activities not permissible for a bank to be deducted in the computation of the institution’s regulatory capital.  The Bank’s regulatory capital and regulatory assets below also reflect decreases of $748,000 and $1.2 million, respectively, which represents unrealized gains (after-tax for capital deductions and pre-tax for asset deductions, respectively) on MBS and investment securities classified as available for sale.  In addition, the Bank’s risk-based capital reflects an increase of $2.5 million in the general loan loss reserve during the three months ended March 31, 2013.  The loan loss reserve factor represents 1.25% of the Bank’s risk-weighted assets.  The following table shows regulatory thrift capital ratios required, the Bank’s actual ratios, and the amount by which the Bank’s ratios exceed required capital ratios, as of March 31, 2013.

 

39



Table of Contents

 

Capital
Category

 

Regulatory
Ratios Required

 

Bank’s Amount
and Ratio

 

Bank’s Excess
of Requirements

 

Calculations

 

Based Upon

 

Leverage

 

$

12,965,016

 

$

45,405,359

 

$

32,440,343

 

$

45,405,359

 

Regulatory Capital

 

 

 

4.00

%

14.01

%

10.01

%

$

324,125,402

 

Regulatory Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Tangible

 

$

4,861,881

 

$

45,405,359

 

$

40,543,478

 

$

45,405,359

 

Regulatory Capital

 

 

 

1.50

%

14.01

%

12.51

%

$

324,125,402

 

Regulatory Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk-Based

 

$

15,648,811

 

$

46,996,551

 

$

31,347,740

 

$

46,996,551

 

Regulatory Capital

 

 

 

8.00

%

24.03

%

16.03

%

$

195,610,141

 

Risk-Weighted Assets

 

 

Our management believes that, under current regulations, and eliminating the assets of WSB, the Bank remains well capitalized and will continue to meet its minimum capital requirements in the foreseeable future.  However, events beyond our control, such as a shift in interest rates or a continued downturn or slower recovery in the economy in areas where we extend credit, could adversely affect future earnings and, consequently, our ability to meet minimum capital requirements in the future.

 

The Qualified Thrift Lender Test currently requires that “qualified thrift investments” be at least 65% of portfolio assets as defined by the OCC.  At March 31, 2013, our ratio was approximately 71% of defined portfolio assets.

 

Off-Balance Sheet Transactions

 

We are a party to financial instruments with off-balance sheet risk including commitments to extend credit under existing lines of credit and commitments to sell loans.  These instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated Statement of Financial Condition.

 

Off-balance sheet financial instruments whose contract amounts represent credit and interest rate risk are summarized as follows:

 

Commitments to originate new loans

 

$

1,740,924

 

Unfunded commitments to extend credit under existing construction, equity line and commercial lines of credit

 

9,978,592

 

Standby letters of credit

 

530,534

 

Commitments to sell loans held-for-sale

 

10,080,956

 

 

We do not have any unconsolidated special purpose entities or other similar forms of off-balance sheet financing arrangements.

 

Commitments to originate new loans or to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.  Loan commitments generally expire within 90 days.  Most equity line commitments for the unfunded portion of equity lines are for a term of 12 months, and commercial lines of credit are generally renewable on an annual basis.  Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.  Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.  We evaluate each customer’s creditworthiness on a case-by-case basis.  The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on management’s credit evaluation of the borrower.

 

40



Table of Contents

 

Commitments to sell loans held-for-sale are agreements to sell loans to third parties at an agreed upon price.

 

Information Regarding Forward-Looking Statements

 

This report contains forward-looking statements within the meaning of and pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995.  A forward-looking statement encompasses any estimate, prediction, opinion or statement of belief contained in this report and the underlying management assumptions, including those identified by terminology such as “may,” “will,” “believe,” “expect,” “estimate,” “anticipate,” “continue,” or similar expressions. The statements presented herein with respect to, among other things, our anticipated merger with Old Line Bancshares and the anticipated timing of the merger, our expectations regarding diversifying our loan portfolio when our nonresidential loan demand picks up, the impact of future potential economic conditions, on us, the allowance for loan losses and the adequacy thereof, the impact of pending legal proceedings, the Bank’s continuing to meet its capital requirements and future sources of liquidity are forward-looking.

 

Forward-looking statements are based on our current expectations and assessments of potential developments affecting market conditions, interest rates and other economic conditions and assumptions and results may ultimately vary from the statements made in this report.  Our future results and prospects may be dependent upon a number of factors that could cause our performance to differ from the performance anticipated or projected in these forward-looking statements or to compare unfavorably to prior periods.  Among these factors are: (a) the risk that the pending lawsuit regarding the Merger will delay or preclude the Merger; (b) changes we make as a result of our ongoing review of our business and operations; (c) implementation of changes in lending practices and lending operations; (d) changes made as a result of the Board of Directors’ ongoing review of our capital management plan; (e) changes in accounting principles; (f) government legislation and regulation, including regulations adopted pursuant to the Dodd-Frank  Act; (g) changes in interests rates; (h) further deterioration of economic conditions or a slowing recovery; (i) credit or other risks of lending activity, such as changes in real estate values and changes in the quality or composition of our loan portfolio; (j) the impact of any legal or regulatory proceedings; and (k) other expectations, assessments and risks that are specifically mentioned in this report and in such other reports filed with the Securities and Exchange Commission. You should also note that, except with respect to forward-looking statements that specifically relate to the Merger, such forward-looking statements describe our current intensions and strategy without regard to the anticipated consummation of the Merger.

 

We wish to caution readers not to place undue reliance on any forward-looking statements, which speak only as of the date made, and to advise readers that various factors, including those described above, could affect our financial performance and could cause our actual results or circumstances for future periods to differ materially from those anticipated or projected.  Unless required by law, we do not undertake, and specifically disclaim any obligation, to publicly update or revise any forward- looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.

 

Item 3.          Quantitative and Qualitative Disclosures about Market Risk

 

Not applicable

 

Item 4.            Controls and Procedures

 

Our management, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) of the Securities Exchange Act of

 

41



Table of Contents

 

1934, as of the end of the period covered by this report.  Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures are effective as of March 31, 2013.

 

During the period covered by this report, there were no changes (including corrective actions with regard to significant or material weaknesses) in our internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

PART II.

 

Item 1.            Legal Proceedings

 

On September 27, 2012, a complaint was filed by Rosalie Jones, both individually and on behalf of a putative class of WSB’s stockholders, in the Circuit Court for Prince George’s County, Maryland, against WSB and its Directors and Old Line Bancshares.  The complaint seeks to enjoin the Merger and alleges, among other things, that the members of WSB’s Board of Directors breached their fiduciary duties by agreeing to sell WSB for inadequate and unfair consideration and pursuant to an unfair process.

 

On February 5, 2013, the defendants entered into a memorandum of understanding with the plaintiff regarding settlement of all claims asserted on behalf of the alleged class of WSB stockholders.  In connection with the settlement contemplated by that memorandum of understanding, the litigation and all claims asserted in such litigation will be dismissed, subject to court approval.  The proposed settlement terms require Old Line Bancshares and WSB to make certain additional disclosures related to the merger, which disclosures were included in the joint proxy statement/prospectus of WSB and Old Line Bancshares filed with the Securities and Exchange Commission on March 5, 3013.  The parties also agreed that plaintiffs may seek attorneys’ fees and costs in an as-yet undetermined amount, with the defendants to pay such fees and costs if and to the extent they are approved by the court.  The memorandum of understanding further contemplates that the parties will enter into a stipulation of settlement, which will be subject to customary conditions, including confirmatory discovery and court approval following notice to WSB’s stockholders.  If the parties enter into a stipulation of settlement, a hearing will be scheduled at which the court will consider the fairness, reasonableness and adequacy of the settlement.  There can be no assurance that the parties will ultimately enter into a stipulation of settlement, that the court will approve any proposed settlement, or that any eventual settlement will be under the same terms as those contemplated by the memorandum of understanding.

 

Subsequent to March 31, 2013, WSB’s request to the insurance provider has subsequently been denied and an accrual of $600,000 has been recorded during the second quarter to cover the costs of this lawsuit.

 

In addition, from time to time we may be involved in ordinary routine litigation incidental to our business.  At March 31, 2013, we were not involved in any legal proceedings, other than that discussed above, the outcome of which, in management’s opinion, would be material to our financial condition or results of operations.

 

Item 1A.                   Risk Factors

 

There have been no other material changes in the risk factors from those disclosed in Item 1A “Risk Factors” in our 2012 Form 10-K.

 

42



Table of Contents

 

Item 6.          Exhibits

 

2.1                                Agreement and Plan of Merger, dated as of September 10, 2012, by and between Old Line Bancshares, Inc. and WSB Holdings, Inc. (Incorporated by reference from WSB’s Current Report on Form 8-K filed with the Securities and Exchange Commission on September 11, 2012).

 

31.1                         Rule 13a-14(a) Certification of Principal Executive Officer (Filed herewith).

 

31.2                         Rule 13a-14(a) Certification of Principal Financial Officer (Filed herewith).

 

32.1                         Section 1350 Certification of Principal Executive Officer and Principal Financial Officer (Furnished herewith).

 

101                            The following materials from WSB Holdings, Inc.’s Quarterly Report on Form 10-Q for the period ended March 31, 2013, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Cash Flows and (iv) the Notes to the Consolidated Financial Statements, tagged as blocks of text - (Furnished herewith).*

 


*Pursuant to Rule 406T of Regulation S-T, the interactive data files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

 

43



Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

WSB HOLDINGS, INC.

 

 

 

 

 

By:

/s/ Phillip C. Bowman

 

Phillip C. Bowman

 

Chief Executive Officer

 

 

 

 

 

By:

/s/ Carol A. Ramey

 

Carol A. Ramey

 

Senior Vice President and Chief Financial Officer

 

 

Date:    May 10, 2013

 

44


Wsb Holdings, Inc. (MM) (NASDAQ:WSB)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Wsb Holdings, Inc. (MM) Charts.
Wsb Holdings, Inc. (MM) (NASDAQ:WSB)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Wsb Holdings, Inc. (MM) Charts.