ITEM 7.
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Basis of Presentation
The following discussion should be read in conjunction with the preceding “Selected Financial Data” and the Company’s consolidated financial statements and the notes thereto and the other financial data included elsewhere herein.
The financial information provided below has been rounded in order to simplify its presentation.
However, the ratios and percentages provided below are calculated using the detailed financial information contained in the consolidated financial statements, the notes thereto and the other financial data included elsewhere herein.
Except where otherwise indicated, the “Company”, “we”, “us” and “our” refer to First Reliance Bancshares, Inc. and its wholly-owned subsidiary, First Reliance Bank.
General
First Reliance Bank (the “Bank”) is a state-chartered bank headquartered in Florence, South Carolina.
The Bank opened for business on August 16, 1999.
The principal business activity of the Bank is to provide banking services to domestic markets, principally in Florence County, Lexington County, and Charleston County, South Carolina. The deposits of the Bank are insured by the Federal Deposit Insurance Corporation (the “FDIC”).
On June 7, 2001, the shareholders of the Bank approved a plan of corporate reorganization (the “Reorganization”) under which the Bank would become a wholly owned subsidiary of First Reliance Bancshares, Inc. (the “Company”), a South Carolina corporation.
The Reorganization was accomplished through a statutory share exchange between the Bank and the Company, whereby each outstanding share of common stock of the Bank was exchanged for one share of common stock of the Company.
The Reorganization was completed on April 1, 2002, and the Bank became a wholly-owned subsidiary of the Company.
On June 30, 2005, First Reliance Capital Trust I (a non-consolidated affiliate) issued $10,000,000 in trust preferred securities with a maturity of November 23, 2035 and may be redeemed by the Company after five years, and sooner in certain specific events.
The rate was fixed at 5.93% until August 23, 2010, at which point the rate adjusts quarterly to the three-month LIBOR plus 1.83%, and can be called without penalty beginning on June 15, 2013. The trust has not been consolidated in these financial statements. The Company received from the trust the $10,000,000 proceeds from the issuance of the securities and the $310,000 initial proceeds from the capital investment in the trust, and accordingly has shown the funds due to the trust as $10,310,000 junior subordinated debentures.
Current regulations allow the entire amount of junior subordinated debentures to be included in the calculation of regulatory capital.
On December 28, 2008, the Company injected $3,000,000 into the Bank as permanent capital.
Results of Operations
For the years ended December 31, 2013 and 2012, we incurred a net loss available to common shareholders of $8,876,633 and $899,677, respectively, or a basic and diluted loss per common share of $2.07 and $0.22, respectively.
Comparing 2013 with 2012, we experienced a reduction of $7,976,956 in our operating results.
This reduction is primarily attributable to the $4,763,788 increase in our OREO expenses and the increase of $1,390,249 in our income tax provision. Additionally, our 2013 operating results were negatively impacted by the declines in both our net interest income and noninterest income of $2,073,431 and $2,130,439, respectively.
However, our operating results for 2013 were favorably impacted by the $737,378 reduction in our provision for loan losses.
See the following for a detailed discussion of each of these items.
Net Interest Income
The largest component of our net income is net interest income, which is the difference between the income earned on assets and interest paid on deposits and on the borrowings used to support such assets.
Net interest income is determined by the yields earned on our interest-earning assets and the rates paid on interest-bearing liabilities, the relative amounts of interest-earning assets and interest-bearing liabilities, and the degree of mismatch and the maturity and repricing characteristics of interest-earning assets and interest-bearing liabilities.
The total interest-earning assets yield rate less the total interest-bearing liabilities rate represents our net interest rate spread.
Net interest income for 2013 was $12,257,788 compared to $14,331,219 for 2012, a decrease of $2,073,431, or 14.47%.
The decrease is due primarily to the significant reduction in the average volume of our loans, which are our highest yielding earning assets.
Comparing 2013 with 2012, the average volume of our loans declined $42,583,189, or 14.76%.
For 2013, average-earning assets totaled $327,654,497 with an annualized average yield of 4.49% compared to $404,631,999 and 4.65%, respectively, for 2012.
Average interest-bearing liabilities totaled $278,878,944 with an annualized average cost of 0.88% for 2013 compared to $358,990,977 and 1.25% respectively, for 2012.
Our net interest margin and net interest spread were 3.74% and 3.61%, respectively, for 2013 compared to 3.54% and 3.40%, respectively, for 2012.
Because loans often provide a higher yield than other types of earning assets, one of our goals is to maintain our loan portfolio as the largest component of total earning assets.
Loans comprised 75.08% and 71.32% of average earning assets for the years ended December 31, 2013 and 2012, respectively.
Loan interest income for 2013 and 2012 was $13,330,556 and $16,419,908, respectively.
The annualized average yield on loans was 5.42% and 5.69% for 2013 and 2012, respectively.
Comparing 2013 with 2012, the average balances of our loans decreased $42,583,189, or 14.76%, primarily reflecting relatively weak loan demand in our core markets, as well as consistent reductions in the level of our non-performing assets.
Our loan interest income for 2013 was negatively affected by the significant decrease in the average volume of our loans and a slow recovery in our local real estate markets.
Additional information may be found in the “Rate/Volume Analysis” presented below.
Available-for-sale and held-to-maturity-investment securities averaged $53,407,855, or 16.30% of average earning assets, for 2013, compared to $78,572,434, or 19.41% of average earning assets, for 2012.
Comparing 2013 to 2012, the average balances were lower by $25,164,579.
During the third quarter of 2012, we significantly reduced our portfolio of municipal securities because of our concerns about the deterioration in their market bond ratings and to lower the credit risk associated with our securities portfolio.
For 2013 and 2012, municipal securities averaged $1,260,818 and $12,995,104, respectively.
It is our intention to invest primarily in U. S. Government-sponsored agency securities and mortgage-backed securities in the near future in order to avoid additional credit risk on relatively low yielding assets.
Interest earned on available-for-sale and held-to-maturity investment securities was $1,286,317 for 2013, compared to $2,280,148 for 2012.
The annualized average yield on these securities was 2.41% and 2.90% for 2013 and 2012, respectively.
The decrease in yield was caused, in part, by a historically flat yield curve for investment securities that has diminished returns available for assets of this type.
Our average interest-bearing deposits were $252,374,874 and $332,611,848 for 2013 and 2012, respectively. This represented a decrease of $80,236,974, or 24.12%.
Total interest paid on deposits for 2013 and 2012 was $2,023,326 and $3,975,699, respectively.
The annualized average cost of deposits was 0.80% and 1.20% for the years ended December 31, 2013 and 2012, respectively.
As our loan demand declined, we concurrently lowered our rates paid for deposits, especially for time deposits, which is the primary reason why the amounts of our average time deposits were 36.34% lower during 2013 than during 2012.
The average balance of other interest-bearing liabilities was $26,504,070 and $26,379,179 for 2013 and 2012, respectively.
This represented a slight increase of $124,941, or 0.47%.
With the diminished loan demand we experienced during the past year, we utilized fewer borrowings from the Federal Home Loan Bank and replaced them with securities sold under agreements to repurchase, which have a lower cost, to meet our funding needs. For 2013, the annualized average cost of borrowings from the Federal Home Loan Bank was 1.80% , whereas the annualized average cost of securities sold under agreements to repurchase was 0.10%.
Average Balances, Income and Expenses, and Rates -
The following table sets forth, for the years indicated, certain information related to our average balance sheet and its average yields on assets and average costs of liabilities.
Such yields are derived by dividing income or expense by the average balance of the corresponding assets or liabilities.
Average balances have been derived from the daily balances throughout the periods indicated.
|
|
Average Balances, Income and Expenses, and Rates
|
|
Year ended December 31,
|
|
2013
|
|
|
2012
|
|
|
2011
|
|
|
|
Average
|
|
Income/
|
|
Yield/
|
|
|
Average
|
|
Income/
|
|
|
Yield/
|
|
|
Average
|
|
Income/
|
|
Yield/
|
|
(Dollars in thousands)
|
|
Balance
|
|
Expense
|
|
Rate
|
|
|
Balance
|
|
Expense
|
|
|
Rate
|
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
(1)
|
|
$
|
246,000
|
|
$
|
13,331
|
|
|
5.42
|
%
|
|
$
|
288,584
|
|
$
|
16,420
|
|
|
|
5.69
|
%
|
|
$
|
332,893
|
|
$
|
19,895
|
|
|
5.98
|
%
|
Securities, taxable
|
|
|
52,147
|
|
|
1,241
|
|
|
2.38
|
|
|
|
65,577
|
|
|
1,774
|
|
|
|
2.71
|
|
|
|
52,602
|
|
|
1,697
|
|
|
3.23
|
|
Securities, nontaxable
|
|
|
1,261
|
|
|
45
|
|
|
3.57
|
|
|
|
12,995
|
|
|
506
|
|
|
|
3.89
|
|
|
|
34,724
|
|
|
1,491
|
|
|
4.29
|
|
Other earning assets
|
|
|
28,246
|
|
|
89
|
|
|
0.32
|
|
|
|
37,476
|
|
|
112
|
|
|
|
0.30
|
|
|
|
33,957
|
|
|
102
|
|
|
0.30
|
|
Total earning assets
|
|
|
327,654
|
|
|
14,706
|
|
|
4.49
|
|
|
|
404,632
|
|
|
18,812
|
|
|
|
4.65
|
|
|
|
454,176
|
|
|
23,185
|
|
|
5.10
|
|
Non-earning assets
|
|
|
55,761
|
|
|
|
|
|
|
|
|
|
57,031
|
|
|
|
|
|
|
|
|
|
|
62,232
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
383,415
|
|
|
|
|
|
|
|
|
$
|
461,663
|
|
|
|
|
|
|
|
|
|
$
|
516,408
|
|
|
|
|
|
|
|
|
|
Average Balances, Income and Expenses, and Rates
|
|
Year ended December 31,
|
|
2013
|
|
2012
|
|
2011
|
|
|
|
Average
|
|
Income/
|
|
Yield/
|
|
Average
|
|
Income/
|
|
Yield/
|
|
Average
|
|
Income/
|
|
Yield/
|
|
(Dollars in thousands)
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Balance
|
|
Expense
|
|
Rate
|
|
Liabilities and
Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction accounts
|
|
$
|
44,727
|
|
$
|
47
|
|
|
0.11
|
%
|
$
|
42,148
|
|
$
|
80
|
|
|
0.19
|
%
|
$
|
39,010
|
|
$
|
175
|
|
|
0.45
|
%
|
Savings and money
market accounts
|
|
|
95,043
|
|
|
161
|
|
|
0.17
|
|
|
113,568
|
|
|
351
|
|
|
0.31
|
|
|
120,897
|
|
|
849
|
|
|
0.70
|
|
Time deposits
|
|
|
112,605
|
|
|
1,815
|
|
|
1.61
|
|
|
176,896
|
|
|
3,545
|
|
|
2.00
|
|
|
228,093
|
|
|
5,176
|
|
|
2.27
|
|
Total interest-bearing deposits
|
|
|
252,375
|
|
|
2,023
|
|
|
0.80
|
|
|
332,612
|
|
|
3,976
|
|
|
1.20
|
|
|
388,000
|
|
|
6,200
|
|
|
1.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Home Loan
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank borrowing
|
|
|
11,230
|
|
|
202
|
|
|
1.80
|
|
|
12,503
|
|
|
263
|
|
|
2.10
|
|
|
18,296
|
|
|
275
|
|
|
1.50
|
|
Junior subordinated debentures
|
|
|
10,310
|
|
|
218
|
|
|
2.12
|
|
|
10,310
|
|
|
239
|
|
|
2.32
|
|
|
10,310
|
|
|
38
|
|
|
0.37
|
|
Other Borrowings
|
|
|
4,964
|
|
|
5
|
|
|
0.10
|
|
|
3,566
|
|
|
3
|
|
|
0.08
|
|
|
-
|
|
|
-
|
|
|
|
|
Total other interest-bearing
liabilities
|
|
|
26,504
|
|
|
425
|
|
|
1.60
|
|
|
26,379
|
|
|
505
|
|
|
1.91
|
|
|
28,606
|
|
|
313
|
|
|
1.09
|
|
Total interest-bearing liabilities
|
|
|
278,879
|
|
|
2,448
|
|
|
0.88
|
|
|
358,991
|
|
|
4,481
|
|
|
1.25
|
|
|
416,606
|
|
|
6,513
|
|
|
1.56
|
|
Noninterest-bearing deposits
|
|
|
62,174
|
|
|
|
|
|
|
|
|
57,675
|
|
|
|
|
|
|
|
|
50,086
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
2,823
|
|
|
|
|
|
|
|
|
3,065
|
|
|
|
|
|
|
|
|
2,750
|
|
|
|
|
|
|
|
Shareholders’ equity
|
|
|
39,539
|
|
|
|
|
|
|
|
|
41,932
|
|
|
|
|
|
|
|
|
46,966
|
|
|
|
|
|
|
|
Total liabilities and equity
|
|
$
|
383,415
|
|
|
|
|
|
|
|
$
|
461,663
|
|
|
|
|
|
|
|
$
|
516,408
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/interest spread
|
|
|
|
|
$
|
12,258
|
|
|
3.61
|
%
|
|
|
|
$
|
14,331
|
|
|
3.40
|
%
|
|
|
|
$
|
16,672
|
|
|
3.54
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net yield on earning assets
|
|
|
|
|
|
|
|
|
3.74
|
%
|
|
|
|
|
|
|
|
3.54
|
%
|
|
|
|
|
|
|
|
3.67
|
%
|
(1)
Includes mortgage loans held for sale and nonaccruing loans
Rate/Volume Analysis of Interest Income
Analysis of Changes in Net Interest Income -
Net interest income can be analyzed in terms of the impact of changing interest rates and changing volume.
The following tables set forth the effect which the varying levels of interest-earning assets and interest-bearing liabilities and the applicable rates have had on changes in net interest income for the periods presented.
|
|
2013 Compared to 2012
|
|
2012Compared to 2011
|
|
|
|
Due to increase (decrease) in
|
|
Due to increase (decrease) in
|
|
(Dollars in thousands)
|
|
Volume
|
|
Rate
|
|
Total
|
|
Volume
|
|
Rate
|
|
Total
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
(2,338)
|
|
$
|
(751)
|
|
$
|
(3,089)
|
|
$
|
(2,547)
|
|
$
|
(928)
|
|
$
|
(3,475)
|
|
Securities, taxable
|
|
|
(338)
|
|
|
(195)
|
|
|
(533)
|
|
|
378
|
|
|
(301)
|
|
|
77
|
|
Securities, tax exempt
|
|
|
(426)
|
|
|
(35)
|
|
|
(461)
|
|
|
(857)
|
|
|
(128)
|
|
|
(985)
|
|
Other earning assets
|
|
|
(30)
|
|
|
7
|
|
|
(23)
|
|
|
10
|
|
|
-
|
|
|
10
|
|
Total interest income
|
|
|
(3,132)
|
|
|
(974)
|
|
|
(4,106)
|
|
|
(3,016)
|
|
|
(1,357)
|
|
|
(4,373)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing transaction accounts
|
|
|
4
|
|
|
(37)
|
|
|
(33)
|
|
|
13
|
|
|
(108)
|
|
|
(95)
|
|
Savings and money market accounts
|
|
|
(50)
|
|
|
(140)
|
|
|
(190)
|
|
|
(49)
|
|
|
(449)
|
|
|
(498)
|
|
Time deposits
|
|
|
(1,126)
|
|
|
(604)
|
|
|
(1,730)
|
|
|
(1,066)
|
|
|
(565)
|
|
|
(1,631)
|
|
Total interest-bearing deposits
|
|
|
(1,172)
|
|
|
(781)
|
|
|
(1,953)
|
|
|
(1,102)
|
|
|
(1,122)
|
|
|
(2,224)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank borrowings
|
|
|
(25)
|
|
|
(36)
|
|
|
(61)
|
|
|
(102)
|
|
|
90
|
|
|
(12)
|
|
Junior subordinated debentures
|
|
|
-
|
|
|
(21)
|
|
|
(21)
|
|
|
-
|
|
|
201
|
|
|
201
|
|
Other
|
|
|
2
|
|
|
-
|
|
|
2
|
|
|
3
|
|
|
-
|
|
|
3
|
|
Total other interest-bearing liabilities
|
|
|
(23)
|
|
|
(57)
|
|
|
(80)
|
|
|
(99)
|
|
|
291
|
|
|
192
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense
|
|
|
(1,195)
|
|
|
(838)
|
|
|
(2,033)
|
|
|
(1,201)
|
|
|
(831)
|
|
|
(2,032)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
$
|
(1,937)
|
|
$
|
(136)
|
|
$
|
(2,073)
|
|
$
|
(1,815)
|
|
$
|
(526)
|
|
$
|
(2,341)
|
|
Interest Sensitivity -
We monitor and manage the pricing and maturity of our assets and liabilities in order to diminish the potential adverse impact that changes in interest rates could have on our net interest income.
The principal monitoring technique we employed is the measurement of our interest sensitivity “gap,” which is the positive or negative dollar difference between assets and liabilities that are subject to interest rate repricing within a given period of time.
Interest rate sensitivity can be managed by repricing assets or liabilities, selling securities available-for-sale, replacing an asset or liability at maturity, or adjusting the interest rate during the life of an asset or liability. Managing the amount of assets and liabilities repricing in this same time interval helps to hedge interest sensitivity and minimize the impact on net interest income of rising or falling interest rates.
The following table sets forth our interest rate sensitivity at December 31, 2013.
|
|
|
|
|
|
|
|
|
|
After
|
|
|
|
|
|
|
Greater
|
|
|
|
|
|
|
|
|
|
|
|
After One
|
|
|
Three
|
|
|
|
|
|
|
Than One
|
|
|
|
|
|
|
|
Within
|
|
|
Through
|
|
|
Through
|
|
|
Within
|
|
|
Year or
|
|
|
|
|
|
(Dollars in Thousands)
|
|
One
|
|
|
Three
|
|
|
Twelve
|
|
|
One
|
|
|
Non-
|
|
|
|
|
|
|
|
Month
|
|
|
Months
|
|
|
Months
|
|
|
Year
|
|
|
Sensitive
|
|
|
Total
|
|
Interest-Earning Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in other banks
|
|
$
|
14,699
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
14,699
|
|
|
$
|
-
|
|
|
$
|
14,699
|
|
Time deposits in other banks
|
|
|
-
|
|
|
|
-
|
|
|
|
101
|
|
|
|
101
|
|
|
|
-
|
|
|
|
101
|
|
Loans (1)
|
|
|
14,455
|
|
|
|
16,502
|
|
|
|
38,003
|
|
|
|
68,960
|
|
|
|
171,790
|
|
|
|
240,750
|
|
Securities, taxable
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
45,947
|
|
|
|
45,947
|
|
Securities nontaxable
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
3,150
|
|
|
|
3,150
|
|
Nonmarketable securities
|
|
|
1,595
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,595
|
|
|
|
-
|
|
|
|
1,595
|
|
Total earning assets
|
|
|
30,749
|
|
|
|
16,502
|
|
|
|
38,104
|
|
|
|
85,355
|
|
|
|
220,887
|
|
|
|
306,242
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-Bearing Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits
|
|
$
|
46,046
|
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
46,046
|
|
|
$
|
-
|
|
|
$
|
46,046
|
|
Savings deposits
|
|
|
86,247
|
|
|
|
-
|
|
|
|
-
|
|
|
|
86,247
|
|
|
|
-
|
|
|
|
86,247
|
|
Time deposits
|
|
|
9,136
|
|
|
|
16,910
|
|
|
|
36,708
|
|
|
|
62,754
|
|
|
|
21,791
|
|
|
|
84,545
|
|
Total interest-bearing deposits
|
|
|
141,429
|
|
|
|
16,910
|
|
|
|
36,708
|
|
|
|
195,047
|
|
|
|
21,791
|
|
|
|
216,838
|
|
Federal Home Loan Bank Advances
|
|
|
6,000
|
|
|
|
-
|
|
|
|
17,000
|
|
|
|
23,000
|
|
|
|
-
|
|
|
|
23,000
|
|
Junior subordinated debentures
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
10,310
|
|
|
|
10,310
|
|
Repurchase agreements
|
|
|
4,876
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,876
|
|
|
|
-
|
|
|
|
4,876
|
|
Total interest-bearing liabilities
|
|
|
152,305
|
|
|
|
16,910
|
|
|
|
53,708
|
|
|
|
222,923
|
|
|
|
32,101
|
|
|
|
255,024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period gap
|
|
$
|
(121,556)
|
|
|
$
|
(408)
|
|
|
$
|
(15,604)
|
|
|
$
|
(137,568)
|
|
|
$
|
188,786
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative gap
|
|
$
|
(121,556)
|
|
|
$
|
(121,964)
|
|
|
$
|
(137,568)
|
|
|
$
|
(137,568)
|
|
|
$
|
52,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of cumulative gap to total earning
assets
|
|
|
(39.69)
|
%
|
|
|
(39.83)
|
%
|
|
|
(44.92)
|
%
|
|
|
(44.92)
|
%
|
|
|
16.72
|
%
|
|
|
|
|
(1)
Including mortgage loans held for sale.
The above table reflects the balances of earning assets and interest-bearing liabilities at the earlier of their repricing or maturity dates.
Interest-bearing deposits in other banks are reflected at the earliest pricing interval due to the immediate availability of the deposits.
Securities are reflected at each instrument’s ultimate maturity date.
Scheduled payment amounts of fixed rate amortizing loans are reflected at each scheduled payment date.
Scheduled payment amounts of variable rate amortizing loans are reflected at each scheduled payment date until the loan may be repriced contractually; the unamortized balance is reflected at that point.
Interest-bearing liabilities with no contractual maturity, such as demand deposits and savings deposits, are reflected in the earliest repricing period due to contractual arrangements, which give us the opportunity to vary the rates paid on those deposits within one month or shorter period.
However, we are not obligated to vary the rates paid on these deposits within any given period.
Fixed rate time deposits, primarily certificates of deposit, are reflected at their contractual maturity dates.
Securities sold under agreements to repurchase agreements mature on a daily basis and are reflected in the earliest pricing period.
Advances from the Federal Home Loan Bank and junior subordinated debentures are reflected at their contractual maturity date.
We are in a liability sensitive position (or a negative gap) of $137.6 million over the 12-month time frame.
The gap is negative when interest-bearing liabilities exceed interest sensitive earning assets, as was the case at the end of 2013, with respect to the one-year time horizon. When interest-sensitive earning assets exceed interest-bearing liabilities for a specific repricing “horizon,” a positive interest sensitivity gap is the result.
A positive gap generally has a favorable effect on net interest income during periods of rising rates.
A positive one-year gap position occurs when the dollar amount of earning assets maturing or repricing within one year exceeds the dollar amount of interest-bearing liabilities maturing or repricing during that same period.
As a result, during periods of rising interest rates, the interest received on earning assets will increase faster than interest paid on interest-bearing liabilities, thus increasing interest income.
The reverse is true in periods of declining interest rates resulting generally in a decrease in net interest income.
Asset/liability management is the process by which we monitor and control the mix and maturities of our assets and liabilities. The essential purposes of asset/liability management are to ensure adequate liquidity and to maintain an appropriate balance between interest sensitive assets and liabilities in order to minimize potentially adverse impacts on earnings from changes in market interest rates. We have an internal finance committee consisting of senior management that meets at various times during each quarter and a management finance committee that meets weekly as needed. The finance committees are responsible for maintaining the level of interest rate sensitivity of our interest sensitive assets and liabilities within a board-approved limit.
Our gap analysis is not a precise indicator of our interest rate sensitivity position.
The analysis presents only a static view of the timing of maturities and repricing opportunities, without considering that changes in interest rates do not affect all assets and liabilities equally.
For example, rates paid on a substantial portion of core deposits may change contractually within a relatively short time frame, but those rates are viewed by management as significantly less interest-sensitive than market-based rates such as those paid on non-core deposits.
Net interest income may be impacted by other significant factors in a given interest rate environment, including changes in the volume and mix of earning assets and interest-bearing liabilities.
We believe there would be minimal impact on interest income in a rising or falling rate environment.
Provision and Allowance for Loan Losses
We have policies and procedures for evaluating the overall quality of our credit portfolio and the timely identification of potential problem credits.
On a quarterly basis, our Board of Directors reviews and approves the appropriate level for the allowance for loan losses based upon management’s recommendations, the results of our internal monitoring and reporting system, and an analysis of economic conditions in our market.
The objective of management has been to fund the allowance for loan losses at a level greater than or equal to our internal risk measurement system for loan risk.
Additions to the allowance for loan losses, which are expensed as the provision for loan losses on our statement of operations, are made periodically to maintain the allowance at an appropriate level based on management’s analysis of the potential risk in the loan portfolio.
Loan losses and recoveries are charged or credited directly to the allowance.
The amount of the provision is a function of the level of loans outstanding, the level of nonperforming loans, historical loan loss experience, the amount of loan losses actually charged against the reserve during a given period, and current and anticipated economic conditions.
The allowance represents an amount which management believes will be adequate to absorb inherent losses on existing loans that may become uncollectible.
Our judgment as to the adequacy of the allowance for loan losses is based on a number of assumptions about future events, which we believe to be reasonable, but which may or may not prove to be accurate. Our determination of the allowance for loan losses is based on regular evaluations of the collectability of loans, including consideration of factors such as the balance of impaired loans, the quality, mix, and size of our overall loan portfolio, economic conditions that may affect the borrower’s ability to repay, the amount and quality of collateral securing the loans, our historical loan loss experience, and a review of specific problem loans. We also consider subjective issues such as changes in our lending policies and procedures, changes in the local and national economy, changes in volume or type of credits, changes in the volume or severity of problem loans, quality of loan review and board of director oversight, concentrations of credit, and peer group comparisons.
More specifically, in determining our allowance for loan losses, we regularly review loans for specific and impaired reserves based on the appropriate impairment assessment methodology. Pooled reserves are determined using historical loss trends measured over a four-quarter average applied to risk rated loans grouped by Federal Financial Institutions Examination Council (“FFIEC”) call code and segmented by impairment status. The pooled reserves are calculated by applying the appropriate historical loss ratio to the loan categories. Impaired loans greater than a minimum threshold established by management are excluded from this analysis. The sum of all such amounts determines our pooled reserves.
During 2012, we shortened the period over which we review historical losses from eight quarters to four in response to industry trends and conditions; the shorter loss history window is more in line with our peer group and tracks more closely the unusual market volatility of the past several years, making the provision estimate more responsive to current economic conditions.
The historical loss factors utilized in our model have been updated as of the end of the fourth quarter 2013 to reflect losses realized through the end of third quarter 2013.
As noted above, we track our portfolio and analyze loans grouped by FFIEC call code categories. The first step in this process is to risk grade each loan in the portfolio based on one common set of parameters. These parameters include items like debt-to-worth ratio, liquidity of the borrower, net worth, experience in a particular field and other factors such as underwriting exceptions. Weight is also given to the relative strength of any guarantors on the loan.
After risk grading each loan, we then segment the portfolio by FFIEC call code groupings, separating out substandard and impaired loans. The remaining loans are grouped into “performing loan pools.” The loss history for each performing loan pool is measured over a specific period of time to create a loss factor.
The relevant look back period is determined by management, regulatory guidance, and current market events. The loss factor is then applied to the pool balance and the reserve per pool calculated. Loans deemed to be substandard but not impaired are segregated and a loss factor is applied to this pool as well. Loans are segmented based upon sizes as smaller impaired loans are pooled and a loss factor applied, while larger impaired loans are assessed individually using the appropriate impairment measuring methodology. Finally, five qualitative factors are utilized to assess economic and other trends not currently reflected in the loss history. These factors include concentration of credit across the portfolio, the experience level of management and staff, effects of changes in risk selection and underwriting practice, industry conditions and the current economic and business environment. A quantitative value is assigned to each of the five factors, which is then applied to the performing loan pools. Negative trends in the loan portfolio increase the quantitative values assigned to each of the qualitative factors and, therefore, increase the reserve. For example, as general economic and business conditions decline, this qualitative factor’s quantitative value will increase, which will increase the reserve requirement for this factor. Similarly, positive trends in the loan portfolio, such as improvement in general economic and business conditions, will decrease the quantitative value assigned to this qualitative factor, thereby decreasing the reserve requirement for this factor. These factors are reviewed and updated by our management committee on a regular basis to arrive at a consensus for our qualitative adjustments.
Periodically, we adjust the amount of the allowance based on changing circumstances. We recognize loan losses to the allowance and add subsequent recoveries back to the allowance for loan losses. In addition, on a quarterly basis, we informally compare our allowance for loan losses to various peer institutions; however, we recognize that allowances will vary, as financial institutions are unique in the make-up of their loan portfolios and customers, which necessarily creates different risk profiles and risk weighting of qualitative factors for the institutions. We would only consider further adjustments to our allowance for loan losses based on this peer review if our allowance was significantly different from our peer group. To date, we have not made any such adjustment. There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for loan losses as estimated at any point in time or that provisions for loan losses will not be significant to a particular accounting period, especially considering the overall economic weakness in many of our market areas due to a slow recovery from the recent downturn.
Various regulatory agencies review our allowance for loan losses through their periodic examinations, and they may require additions to the allowance for loan losses based on their judgment and assumptions about the economic condition of our market and the loan portfolio at the time of their examinations. Our losses will undoubtedly vary from our estimates, and it is possible that charge-offs in future periods will exceed the allowance for loan losses as estimated at any point in time.
As of December 31, 2013 and 2012, the allowance for loan losses was $2,894,153 and $4,167,482, respectively, a decrease of $1,273,329, or 30.55%, from the 2012 allowance, which reflects the significant reduction in all categories of our problem loans. As a percentage of total loans, the allowance for loan losses was 1.21% and 1.60% at December 31, 2013 and 2012,
respectively.
See the discussion regarding the provision expense and “Activity in the Allowance for Loan Losses” below for additional information regarding our asset quality and loan portfolio.
The provision for loan losses was $609,808 and $1,945,861 for 2013 and 2012, respectively. This represents a decrease of $1,336,053, or 68.66%. Our analysis of the allowance for loan losses as of December 31, 2013 showed that our overall loss rates have been stabilizing over the past several allowance calculations and that our credit exposure in the Myrtle Beach market and the Charleston market, which were particularly hard-hit by the downturn in the real estate markets, is phasing out.
The decline in our provision expense for 2013 is reflective of our efforts to aggressively reduce our exposure to these markets, and a reduction in our amount of construction loans on our books.
We believe the allowance for loan losses at December 31, 2013, is adequate to meet loan losses inherent in the loan portfolio and, as described earlier, we maintain the flexibility to adjust the allowance to respond to short-term and long-term trends in our local economy that are reflected in our loan portfolio.
The following table sets forth certain information with respect to the Company’s allowance for loan losses and the composition of charge-offs and recoveries for the five years ended December 31, 2013.
Allowance for Loan Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
2013
|
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
2009
|
|
Total loans outstanding at end of year
|
|
$
|
238,502
|
|
|
$
|
260,257
|
|
|
$
|
303,398
|
|
|
$
|
354,328
|
|
|
$
|
406,628
|
|
Average loans outstanding
|
|
$
|
246,000
|
|
|
$
|
288,584
|
|
|
$
|
332,893
|
|
|
$
|
380,019
|
|
|
$
|
462,400
|
|
Balance of allowance for loan losses
at beginning of year
|
|
$
|
4,167
|
|
|
$
|
7,743
|
|
|
$
|
6,271
|
|
|
$
|
9,801
|
|
|
$
|
8,224
|
|
Loans charged off:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
296
|
|
|
|
2,296
|
|
|
|
1,825
|
|
|
|
4,430
|
|
|
|
7,114
|
|
Real estate residential
|
|
|
988
|
|
|
|
1,085
|
|
|
|
1,641
|
|
|
|
2,501
|
|
|
|
2,768
|
|
Real estate nonresidential
|
|
|
918
|
|
|
|
1,825
|
|
|
|
538
|
|
|
|
1,879
|
|
|
|
1,429
|
|
Commercial and industrial
|
|
|
92
|
|
|
|
1,391
|
|
|
|
527
|
|
|
|
1,469
|
|
|
|
2,530
|
|
Consumer and other
|
|
|
44
|
|
|
|
29
|
|
|
|
39
|
|
|
|
116
|
|
|
|
446
|
|
Total loan charge-offs
|
|
|
2,338
|
|
|
|
6,626
|
|
|
|
4,570
|
|
|
|
10,395
|
|
|
|
14,287
|
|
Recoveries of previous loan charge-offs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
138
|
|
|
|
298
|
|
|
|
356
|
|
|
|
1,311
|
|
|
|
985
|
|
Real estate residential
|
|
|
177
|
|
|
|
129
|
|
|
|
88
|
|
|
|
286
|
|
|
|
200
|
|
Real estate nonresidential
|
|
|
35
|
|
|
|
54
|
|
|
|
70
|
|
|
|
1,123
|
|
|
|
190
|
|
Commercial
|
|
|
89
|
|
|
|
613
|
|
|
|
113
|
|
|
|
438
|
|
|
|
68
|
|
Consumer and other
|
|
|
16
|
|
|
|
10
|
|
|
|
12
|
|
|
|
165
|
|
|
|
20
|
|
Total recoveries
|
|
|
455
|
|
|
|
1,104
|
|
|
|
639
|
|
|
|
3,323
|
|
|
|
1,463
|
|
Net charge-offs
|
|
|
1,883
|
|
|
|
5,522
|
|
|
|
3,931
|
|
|
|
7,072
|
|
|
|
12,824
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
610
|
|
|
|
1,946
|
|
|
|
5,403
|
|
|
|
3,542
|
|
|
|
14,401
|
|
Balance of allowance for loan losses
at end of year
|
|
$
|
2,894
|
|
|
$
|
4,167
|
|
|
$
|
7,743
|
|
|
$
|
6,271
|
|
|
$
|
9,801
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net charge-offs to average loans outstanding
|
|
|
0.77
|
%
|
|
|
1.91
|
%
|
|
|
1.18
|
%
|
|
|
1.86
|
%
|
|
|
2.77
|
%
|
Net charge-offs to loans at end of year
|
|
|
0.79
|
%
|
|
|
2.12
|
%
|
|
|
1.30
|
%
|
|
|
2.00
|
%
|
|
|
3.15
|
%
|
Allowance for loan losses to average loans
|
|
|
1.18
|
%
|
|
|
1.44
|
%
|
|
|
2.33
|
%
|
|
|
1.65
|
%
|
|
|
2.12
|
%
|
Allowance for loan losses to loans at end of year
|
|
|
1.21
|
%
|
|
|
1.60
|
%
|
|
|
2.55
|
%
|
|
|
1.77
|
%
|
|
|
2.41
|
%
|
Net charge-offs to allowance for loan losses
|
|
|
65.07
|
%
|
|
|
132.52
|
%
|
|
|
50.77
|
%
|
|
|
112.76
|
%
|
|
|
130.84
|
%
|
Net charge-offs to provision for loan losses
|
|
|
308.69
|
%
|
|
|
283.76
|
%
|
|
|
72.76
|
%
|
|
|
199.69
|
%
|
|
|
89.05
|
%
|
Risk Elements in the Loan Portfolio and Nonperforming Assets
Nonperforming Assets
-
The following table shows the nonperforming assets for the five years ended December 31, 2013.
(Dollars in thousands)
|
|
2013
|
|
|
2012
|
|
|
2011
|
|
|
2010
|
|
|
2009
|
|
Loans over 90 days past due and still accruing
|
|
$
|
135
|
|
|
$
|
6
|
|
|
$
|
328
|
|
|
$
|
1,910
|
|
|
$
|
40
|
|
Loans on nonaccrual:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate construction
|
|
|
481
|
|
|
|
2,874
|
|
|
|
8,194
|
|
|
|
14,796
|
|
|
|
16,380
|
|
Real estate mortgage - residential
|
|
|
1,672
|
|
|
|
3,779
|
|
|
|
3,852
|
|
|
|
3,310
|
|
|
|
2,518
|
|
Real estate mortgage nonresidential
|
|
|
5,006
|
|
|
|
12,354
|
|
|
|
9,437
|
|
|
|
1,001
|
|
|
|
6,322
|
|
Commercial
|
|
|
1,393
|
|
|
|
1,879
|
|
|
|
1,300
|
|
|
|
753
|
|
|
|
154
|
|
Consumer
|
|
|
74
|
|
|
|
88
|
|
|
|
2
|
|
|
|
6
|
|
|
|
32
|
|
Total nonaccrual loans
|
|
|
8,626
|
|
|
|
20,974
|
|
|
|
22,785
|
|
|
|
19,866
|
|
|
|
25,406
|
|
Total of nonperforming loans
|
|
|
8,761
|
|
|
|
20,980
|
|
|
|
23,113
|
|
|
|
21,776
|
|
|
|
25,446
|
|
Other nonperforming assets
|
|
|
8,933
|
|
|
|
15,290
|
|
|
|
22,136
|
|
|
|
14,669
|
|
|
|
8,954
|
|
Total nonperforming assets
|
|
$
|
17,694
|
|
|
$
|
36,270
|
|
|
$
|
45,249
|
|
|
$
|
36,445
|
|
|
$
|
34,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of nonperforming assets to total assets
|
|
|
4.23
|
%
|
|
|
8.67
|
%
|
|
|
9.14
|
%
|
|
|
6.88
|
%
|
|
|
5.33
|
%
|
Percentage of nonperforming loans to total loans
|
|
|
3.67
|
%
|
|
|
8.06
|
%
|
|
|
7.62
|
%
|
|
|
6.15
|
%
|
|
|
6.26
|
%
|
Allowance for loan losses as a percentage
of non-performing loans
|
|
|
33.03
|
%
|
|
|
19.86
|
%
|
|
|
33.50
|
%
|
|
|
28.80
|
%
|
|
|
38.52
|
%
|
Loans over 90 days and still accruing
As of December 31, 2013 and 2012 we had loans totaling $135,408 and $5,729, respectively, that were past due 90 days and still accruing interest.
All loans are secured and included in our impaired loan classification at December 31, 2013 and 2012.
Nonaccruing loans -
At December 31, 2013 and 2012, loans totaling $8,626,439 and $20,973,813, respectively, were in nonaccrual status. Generally, loans are placed on nonaccrual status if principal or interest payments become 90 days past due and/or we deem the collectability of the principal and/or interest to be doubtful. Generally, once a loan is placed in nonaccrual status, all previously accrued and uncollected interest is reversed against interest income, unless collection of interest accrued to date is expected. Interest income on nonaccrual loans is recognized on a cash basis when the ultimate collectability is no longer considered doubtful. Loans are returned to accrual status when the principal and interest amounts contractually due are brought current and future payments are reasonably assured.
During 2013 and 2012 interest income recognized on nonaccrual loans was $600,924 and $677,458, respectively.
If the nonaccrual loans had been accruing interest at their original contracted rates, interest income related to these nonaccrual loans would have been $796,304 and $1,234,852 for 2013 and 2012, respectively.
All nonaccruing loans at December 31, 2013 and 2012 were included in our classification of impaired loans at those dates.
Restructured loans -
In situations where, for economic or legal reasons related to a borrower’s financial difficulties, a concession to the borrower is granted that we would not otherwise consider, the related loan is classified as a troubled debt restructuring (“TDR”).
The restructuring of a loan may include the transfer of real estate collateral, either through the pledge of additional properties by the borrower or through a transfer to the Bank in lieu of foreclosures. Restructured loans may also include the borrower transferring to the Bank receivables from third parties, other assets, or an equity interest in the borrower in full or partial satisfaction of the loan, a modification of the loan terms, or a combination of the above.
At December 31, 2013, there were 30 loans classified as TDRs totaling $7,157,230.
Of the 30 loans, 16 loans totaling $3,481,589 were performing while 14 loans totaling $3,675,641 were not performing.
As of December 31, 2012, there were 52 loans classified as TDRs totaling $15,155,121.
Of the 52 loans, seven loans totaling $3,128,542 were performing while 45 loans totaling $12,026,579 were not performing.
All restructured loans resulted in either extended maturity or lowered rates and were included in the impaired loan balance. From December 31, 2012 to December 31, 2013, TDR loans decreased by $7,997,891 due to charge-offs, foreclosures and repayments.
All restructured loans resulted in either extended maturity or lowered rates and were included in the impaired loan balance.
All TDR loans at December 31, 2013 and 2012 were included in our classification of impaired loans at those dates.
Impaired loans
-
At December 31, 2013, we had impaired loans totaling $18,160,915 as compared to $28,030,927 at December 31, 2012. Included in the impaired loans at December 31, 2013 were nine borrowers that accounted for 76.59% of the total amount of the impaired loans at that date. These loans were primarily commercial real estate loans located in coastal South Carolina. Impaired loans, as a percentage of total loans, were 7.61% at December 31, 2013 as compared to 10.77% at December 31, 2012.
During 2013, the average investment in impaired loans was approximately $20,523,000 as compared to approximately $27,532,000 for 2012. Impaired loans with a specific allocation of the allowance for loan losses totaled $9,212,269 and $8,704,008 at December 31, 2013 and 2012, respectively. The amount of the specific allocation at December 31, 2013 and 2012 was $405,091 and $524,109, respectively.
The downturn in the real estate market that began in 2008 and continued into 2013 has resulted in an increase in loan delinquencies, defaults and foreclosures; however, we believe these trends are stabilizing as the liquidation prices for our OREO has stabilized for vertical construction, indicating some stabilization of demand for that product. In some cases, the current economic downturn has resulted in a significant impairment to the value of our collateral and limits our ability to sell the collateral upon foreclosure at its appraised value. There is also risk that downward trends could continue at a higher pace. If real estate values further decline, it is also more likely that we would be required to increase our allowance for loan losses.
On a quarterly basis, we analyze each loan that is classified as impaired during the period to determine the potential for possible loan losses.
This analysis is focused upon determining the then current estimated value of the collateral, local market condition, and estimated costs to foreclose, repair and resell the property.
The net realizable value of the property is then computed and compared to the loan balance to determine the appropriate amount of specific reserve for each loan.
Other nonperforming assets
Other nonperforming assets consist of OREO that was acquired through foreclosure. OREO is carried at fair market value minus estimated costs to sell.
Current appraisals are obtained at time of foreclosure and write-downs, if any, charged to the allowance for loan losses as of the date of foreclosure. On a regular basis
,
we reevaluate our OREO properties for impairment. Along with gains and losses on disposal, expenses to maintain such assets and subsequent changes in the valuation allowance are included in other noninterest expense.
As of December 31, 2013, we had OREO properties totaling $8,932,634, geographically located in the following South Carolina areas: 57% in the Coastal area, 12% in the Columbia area and 31% in the Florence area. The combined nature of these properties is 82% commercial and 18% residential and other. We are diligently trying to dispose of our OREO properties; however, the relatively low demand in many of these market segments affects our ability to do so in a timely manner without experiencing additional losses. This is especially true for properties consisting of raw land.
From December 31, 2012 to December 31, 2013, OREO decreased $6,357,357, or 43.56%. During this period, sales and write downs were $6,279,377 and $4,905,476, respectively, while properties acquired through foreclosures totaled $4,827,496.
During the fourth quarter of 2013, we did an extensive marketing analysis of our OREO properties, taking into consideration our experience as to the time required to sell OREO properties, the volume of OREO properties held by other banks in our market area, and the deeply discounted prices being offered for the purchase of OREO properties.
As a result of this analysis, we increased reserves on various properties $3,500,000, which are included in our 2013 write downs, for estimated future losses on the sale on our OREO properties held at December 31, 2013.
A number of our OREO properties with improvements are income producing, either through sale or interim leasing. This cash flow helps offset direct costs such as taxes and insurance and offsetting opportunity cost during marketing.
During 2013 and 2012, income earned on OREO was $51,841 and $116,702, respectively, while OREO expenses, net of income earned, was $6,710,229 and $1,946,441, respectively.
The OREO expenses for 2013 include the increased reserves of $3,500,000, mentioned above, for estimated future losses on the sale on our OREO properties held at December 31, 2013.
Noninterest Income and Expense
Noninterest Income -
The following table sets forth the primary components of noninterest income for the years ended December 31, 2013 and 2012.
|
|
2013
|
|
2012
|
|
Service charges on deposit accounts
|
|
$
|
1,665,059
|
|
$
|
1,841,685
|
|
Gain on sale of mortgage loans
|
|
|
1,029,641
|
|
|
1,197,853
|
|
Income from bank owned life insurance
|
|
|
345,906
|
|
|
370,957
|
|
Other service charges, commissions and fees
|
|
|
1,000,118
|
|
|
975,143
|
|
Gain on sale of securities available-for-sale
|
|
|
33,917
|
|
|
1,806,414
|
|
Other income
|
|
|
331,109
|
|
|
344,137
|
|
Total noninterest income
|
|
$
|
4,405,750
|
|
$
|
6,536,189
|
|
For 2013 compared to 2012, noninterest income decreased $2,130,439, or 32.59%.
The decrease in our noninterest income is due primarily to the following:
|
1.
|
During 2013 we sold significantly fewer available-for-sale securities than we did during 2012.
The realized gain on the sale of available-for-sale securities for 2013 was $1,772,497 lower than it was for 2012.
|
|
|
|
|
2.
|
In 2012 the U.S. economy experienced historically low mortgage rates, which resulted in a high volume of homeowners choosing to refinance their existing mortgages.
However, during 2013 mortgage interest rates began to rise, resulting in a decrease in the number of refinanced mortgages.
This led to the $168,212 decline in the gain on the sale of mortgage loans for 2013.
|
|
|
|
|
3.
|
Service charges on deposit accounts decreased $176,626, primarily due to the 19.41% decline in our average deposits for 2013.
|
Noninterest Expense -
The following table sets forth the primary components of noninterest expense for the years ended December 31, 2013 and 2012.
|
|
|
2013
|
|
|
2012
|
|
Salaries and employee benefits
|
|
$
|
7,731,822
|
|
|
$
|
7,804,091
|
|
Net occupancy
|
|
|
1,506,908
|
|
|
|
1,463,448
|
|
Furniture and equipment
|
|
|
1,360,631
|
|
|
|
1,495,911
|
|
Advertising
|
|
|
148,266
|
|
|
|
151,298
|
|
Office supplies and printing
|
|
|
90,255
|
|
|
|
145,092
|
|
Computer supplies and software amortization
|
|
|
141,949
|
|
|
|
145,292
|
|
Telephone
|
|
|
268,293
|
|
|
|
302,039
|
|
Professional fees and services
|
|
|
1,145,998
|
|
|
|
975,780
|
|
Supervisory fees and assessments
|
|
|
548,427
|
|
|
|
737,204
|
|
Debit and credit card expenses
|
|
|
767,488
|
|
|
|
683,691
|
|
Other real estate owned expenses
|
|
|
6,710,229
|
|
|
|
1,946,441
|
|
Mortgage loan expenses
|
|
|
262,602
|
|
|
|
1,028,240
|
|
Insurance expenses
|
|
|
356,904
|
|
|
|
423,218
|
|
Other
|
|
|
1,353,488
|
|
|
|
1,337,211
|
|
Total
|
|
$
|
22,393,260
|
|
|
$
|
18,638,956
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio
|
|
|
113.61
|
%
|
|
|
97.79
|
%
|
For the years ended December 31, 2013 and 2012, total noninterest expense totaled $22,393,260 and $18,638,956, respectively, equating to an increase of $3,754,304, or 20.14%.
The expense for salaries and benefits was $7,731,822 and $7,804,091 for 2013 and 2012, respectively, a decrease of $72,269, or 1.92%.
During the first quarter of 2012, we recognized a $337,153 reduction in this expense category as the result of canceling all stock appreciation rights outstanding at December 31, 2011.
This reduction was offset by customary salaries and benefits increases.
Occupancy, furniture and equipment expense for 2013 and 2012 was $2,867,539 and $2,959,359, respectively, a decrease of $91,820.
This decrease is due to mainly to the outsourcing of our data processing and servers to a vendor during the latter part of 2012.
Other operating expenses for 2013 were $3,919,393, or 49.75% higher than they were for 2012.
For 2013 and 2012, other operating expenses were $11,793,899 and $7,875,506, respectively.
The following explains significant changes in this expense category.
|
1.
|
OREO expenses for 2013 were $4,763,788 higher than they were for 2012.
Expenses related to OREO include maintenance costs, marketing costs, property taxes, and other professional services.
Additionally, OREO expenses include gains and losses on the sale of OREO properties.
During the fourth quarter of 2013, we did an extensive marketing analysis of our OREO properties, taking into consideration our experience as to the time required to sell OREO properties, the volume of OREO properties held by other banks in our market area, and the deeply discounted prices being offered for the purchase of OREO properties.
As a result of this analysis, we
increased reserves on various properties
$3,500,000 for estimated future losses on the sale on our OREO properties held at December 31, 2013.
The increase in our 2013 OREO expenses is mainly attributable to the increase of $3,714,389 in write downs, including the $3,500,000 reserves.
|
|
|
|
|
2.
|
The cost of our FDIC insurance assessments for 2013 declined $188,777, largely because of the 19.41% reduction in our average deposits.
|
|
|
|
|
3.
|
For 2013, the cost of our professional fees and services was $170,218 higher than for 2012, largely because of the increase use of legal services relating to problem loans.
|
|
|
|
|
4.
|
Mortgage loan expenses for 2013 were $765,638 lower than for 2012.
The decrease is primarily attributable to the significant reduction in our expenses relating to the repurchasing of previously sold mortgage loans.
|
Income Tax Provision
For the years ended December 31, 2013 and 2012, our income tax expense was $1,397,000 and $6,751, respectively.
The 2013 income tax expense consists solely of the increase in our valuation allowance for deferred taxes.
For 2012, our income tax expense related to our pre-tax income was offset by a reversal of an equal amount of our valuation allowance for deferred tax assets, except for $6,751 in state income taxes.
Deferred tax assets are reduced by a valuation allowance if, based on the weight of evidence available, it is more likely than not that some or all of a deferred tax asset will not be realized. As of December 31, 2013, we determined that $707,677 our deferred tax assets relating to continuing operations will
be realized in future periods.
Earning Assets
Loans -
Loans, including loans held for sale, are the largest category of earning assets and typically provide higher yields than the other types of earning assets.
Associated with the higher loan yields are the inherent credit and liquidity risks which management attempts to control and counterbalance.
Loans averaged $246,000,338 in 2013 compared to $288,583,527 in 2012, a decrease of $42,583,189, or 14.76%.
At December 31, 2013, total loans were $240,750,383 compared to $265,879,194 at December 31, 2012, a decrease of 25,128,811, or 9.45%.
Excluding loans held for sale, loans were $238,502,131 at December 31, 2013 compared to $260,257,334 at December 31, 2012, which equated to a decrease of $21,755,203, or 8.36%.
During 2013 we charged off loans totaling $2,338,025 and foreclosed on loans totaling $4,827,496, whereby the loan balances were transferred to other real estate owned.
The remainder of this decrease is the result of the economic downturn on our volume of new loan customers and the average loan balances carried by current customers.
The following table sets forth the composition of the loan portfolio, excluding loans held for sale, by category at the dates indicated and highlights the Company’s general emphasis on all types of lending.
Composition of Loan Portfolio
Expressed in dollars (
in thousands
)
December 31,
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
$
|
24,175
|
|
$
|
31,985
|
|
$
|
43,320
|
|
$
|
62,635
|
|
$
|
77,567
|
|
Residential 1 4 family
|
|
|
35,873
|
|
|
35,092
|
|
|
42,838
|
|
|
50,085
|
|
|
57,539
|
|
Multifamily
|
|
|
4,312
|
|
|
5,563
|
|
|
8,630
|
|
|
9,337
|
|
|
9,963
|
|
Second mortgages
|
|
|
4,246
|
|
|
4,078
|
|
|
4,504
|
|
|
4,783
|
|
|
4,747
|
|
Equity lines of credit
|
|
|
21,270
|
|
|
22,502
|
|
|
24,998
|
|
|
27,990
|
|
|
31,596
|
|
Total residential
|
|
|
65,701
|
|
|
67,235
|
|
|
80,970
|
|
|
92,195
|
|
|
103,845
|
|
Nonresidential
|
|
|
104,379
|
|
|
122,310
|
|
|
133,603
|
|
|
152,178
|
|
|
169,934
|
|
Total real estate loans
|
|
|
194,255
|
|
|
221,530
|
|
|
257,893
|
|
|
307,008
|
|
|
351,346
|
|
Commercial and industrial
|
|
|
32,487
|
|
|
29,256
|
|
|
36,465
|
|
|
40,857
|
|
|
45,887
|
|
Consumer
|
|
|
11,725
|
|
|
9,305
|
|
|
8,650
|
|
|
6,057
|
|
|
7,943
|
|
Other
|
|
|
35
|
|
|
166
|
|
|
390
|
|
|
406
|
|
|
1,452
|
|
Total loans
|
|
|
238,502
|
|
|
260,257
|
|
|
303,398
|
|
|
354,328
|
|
|
406,628
|
|
Allowance for loan losses
|
|
|
(2,894)
|
|
|
(4,167)
|
|
|
(7,743)
|
|
|
(6,271)
|
|
|
(9,801)
|
|
Net loans
|
|
$
|
235,608
|
|
$
|
256,090
|
|
$
|
295,655
|
|
$
|
348,057
|
|
$
|
396,827
|
|
Expressed in percentages
December 31,
|
|
2013
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
10.14
|
%
|
12.29
|
%
|
14.28
|
%
|
17.68
|
%
|
19.08
|
%
|
Residential:
|
|
|
|
|
|
|
|
|
|
|
|
Residential 1 4 family
|
|
15.04
|
|
13.48
|
|
14.12
|
|
14.14
|
|
14.15
|
|
Mutifamily
|
|
1.81
|
|
2.14
|
|
2.84
|
|
2.64
|
|
2.45
|
|
Second mortgages
|
|
1.78
|
|
1.56
|
|
1.49
|
|
1.34
|
|
1.17
|
|
Equity lines of credit
|
|
8.92
|
|
8.65
|
|
8.24
|
|
7.90
|
|
7.77
|
|
Total residential
|
|
27.55
|
|
25.83
|
|
26.69
|
|
26.02
|
|
25.54
|
|
Nonresidential
|
|
43.76
|
|
47.00
|
|
44.03
|
|
42.95
|
|
41.79
|
|
Total real estate loans
|
|
81.45
|
|
85.12
|
|
85.00
|
|
86.65
|
|
86.41
|
|
Commercial and industrial
|
|
13.62
|
|
11.24
|
|
12.02
|
|
11.53
|
|
11.28
|
|
Consumer
|
|
4.92
|
|
3.58
|
|
2.85
|
|
1.71
|
|
1.95
|
|
Other
|
|
0.01
|
|
0.06
|
|
0.13
|
|
0.11
|
|
0.36
|
|
Total loans
|
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses
|
|
1.21
|
%
|
1.60
|
%
|
2.55
|
%
|
1.77
|
%
|
2.41
|
%
|
In the context of this discussion, a “real estate mortgage loan” is defined as any loan, other than a loan for construction purposes, secured by real estate, regardless of the purpose of the loan. It is common practice for financial institutions in our market area to obtain a mortgage on the borrower’s real estate when possible, in addition to any other available collateral. This real estate collateral is taken as security to reinforce the likelihood of the ultimate repayment of the loan and tends to increase management’s willingness to make real estate loans and, to that extent, also tends to increase the magnitude of the real estate loan portfolio component.
The largest component of our loan portfolio is real estate mortgage loans.
At December 31, 2013, real estate mortgage loans totaled $194,254,829 and represented 81.45% of the total loan portfolio, compared to $221,530,369, or 85.00%, at December 31, 2012. This represents a decrease of $27,275,540, or 12.31%, from the December 31, 2012 balance.
Residential mortgage loans totaled $65,700,997 at December 31, 2013, and represented 27.55% of the total loan portfolio, compared to $67,234,920 and 25.83% respectively, at December 31, 2012. Residential real estate loans consist of first and second mortgages on single or multi-family residential dwellings.
Nonresidential mortgage loans, which include commercial loans and other loans secured by multi-family properties and farmland, totaled $104,378,485 at December 31, 2013, compared to $122,309,917 at December 31, 2012. This represents a decrease of $17,931,432, or 14.66%, from the December 31, 2012 balance.
These loans represented 43.76% and 47.00% of the total loans at December 31, 2013 and 2012, respectively.
Real estate construction loans were $24,175,348 and $31,985,532 at December 31, 2013 and 2012, respectively, and represented 10.14% and 12.29% of the total loan portfolio, respectively. From December 31, 2012 to December 31, 2013, these loans declined $7,810,184, or 24.42%.
Currently, the demand for all types of real estate loans in our market area is weak, largely because of a slow recovery from the recent recession that affected many businesses and individuals in our market area.
Commercial and industrial loans increased $3,231,284, or 11.05%, to $32,486,848 at December 31, 2013, from $29,255,564 at December 31, 2012.
The increase is attributable to our renewed emphasis in marketing our commercial loan products to small business owners. At December 31, 2013 and 2012, commercial and industrial loans represented 13.62% and 11.24%, respectively, of the total loan portfolio.
Our loan portfolio is also comprised of consumer and other loans that totaled $11,760,454 and $9,471,401 at December 31, 2013 and 2012, respectively, and represented 4.93% and 3.64%, respectively, of the total loan portfolio.
From December 31, 2012 to December 31, 2013, our consumer and other loans have increased by $2,289,503, resulting primarily from the implementation of several marketing programs designed to increase consumer borrowings.
Our loan portfolio reflects the diversity of our markets. The economies of our markets contain elements of medium and light manufacturing, higher education, regional health care, and distribution facilities.
We expect our local economy to remain stable; however, due to the slow economic recovery in some of our markets, we do not expect any material growth in our loan portfolio in the near future. We do not engage in foreign lending.
The repayment of loans in the loan portfolio as they mature is also a source of liquidity for the Company.
The following table sets forth the Company’s loans maturing within specified intervals at December 31, 2013.
Loan Maturity Schedule and Sensitivity to Changes in Interest Rates
|
|
|
|
|
Over
|
|
|
|
|
|
|
|
|
|
|
|
|
One Year
|
|
|
|
|
|
|
|
|
|
One Year or
|
|
Through
|
|
Over Five
|
|
|
|
|
(Dollars in thousands)
|
|
Less
|
|
Five Years
|
|
Years
|
|
Total
|
|
Real estate
|
|
$
|
49,636
|
|
$
|
120,561
|
|
$
|
24,058
|
|
$
|
194,255
|
|
Commercial and industrial
|
|
|
14,959
|
|
|
17,227
|
|
|
301
|
|
|
32,487
|
|
Consumer and other
|
|
|
2,117
|
|
|
7,601
|
|
|
2,042
|
|
|
11,760
|
|
|
|
$
|
66,712
|
|
$
|
145,389
|
|
$
|
26,401
|
|
$
|
238,502
|
|
Loans maturing after one year with:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed interest rates
|
|
|
|
|
|
|
|
|
|
|
$
|
125,838
|
|
Floating interest rates
|
|
|
|
|
|
|
|
|
|
|
|
45,952
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
171,790
|
|
The information presented in the table above is based on the contractual maturities of the individual loans, including loans which may be subject to renewal at their contractual maturity.
Renewal of such loans is subject to review and credit approval as well as modification of terms upon maturity.
Consequently, we believe this treatment presents fairly the maturity and repricing structure of the loan portfolio.
Investment Securities -
The investment securities portfolio is also a component of our total earning assets.
Our investment securities portfolio consists of securities available-for-sale, securities held-to-maturity, and nonmarketable equity securities.
Available-for-Sale Securities
At December 31, 2013 and 2012, our investment in available-for-sale securities was $12,144,843 and $60,071,012, respectively, a decrease of $47,926,169.
On December 31, 2013, based on a comprehensive evaluation of our available-for-sale securities portfolio and future liquidity needs, we reclassified available-for-sale securities totaling $36,951,934, including net unrealized gains of $237,797, as securities held-to-maturity.
This portfolio is primarily utilized to provide liquidity sources, flexibility, and balanced yielding assets to our balance sheet.
The amortized costs and the fair value of our securities available-for-sale at December 31, 2013 and 2012 are shown in the following table.
|
|
December 31, 2013
|
|
December 31, 2012
|
|
|
|
Amortized
|
|
Estimated
|
|
Amortized
|
|
Estimated
|
|
|
|
Cost
|
|
Fair Value
|
|
Cost
|
|
Fair Value
|
|
Government sponsored enterprises
|
|
$
|
-
|
|
$
|
-
|
|
$
|
7,591,892
|
|
$
|
8,109,028
|
|
Mortgage-backed securities
|
|
|
9,277,577
|
|
|
9,318,633
|
|
|
50,197,908
|
|
|
51,956,484
|
|
Corporate bonds
|
|
|
2,765,950
|
|
|
2,796,210
|
|
|
-
|
|
|
-
|
|
Equity security
|
|
|
30,000
|
|
|
30,000
|
|
|
100,000
|
|
|
5,500
|
|
Total
|
|
$
|
12,073,527
|
|
$
|
12,144,843
|
|
$
|
57,889,800
|
|
$
|
60,071,012
|
|
At December 31, 2013, there were no available-for-sale securities that had been in a loss position for twelve months or more.
However, during 2013, we determined that our equity investment of $100,000 in a local community bank was other-than-temporarily impaired.
Based on industry analyst reports and market trading prices, it was determined that the estimated fair market value of this investment was $30,000.
Consequently, an impairment loss of $70,000 was recognized.
While we do not intend to sell this security in the near future, and it is more likely than not that we will not be required to sell it, there is no assurance that the carrying value of this security will be realized in the future.
Available-for-Sale Securities Maturity Distribution and Yields
(1)
|
|
Corporate Bonds
|
|
(Dollars in thousands)
|
|
Amount
|
|
Yield
|
|
Due after ten years
|
|
$
|
2,796
|
|
0.54
|
%
|
|
(1)
|
Excludes mortgage-backed securities totaling $9,318,633 with a yield of 2.34% and an equity security in the amount $30,000.
|
Held-to-Maturity Securities
At December 31, 2013, held-to-maturity securities consisted of $36,951,934, including net unrealized gains of $237,797 in available-for-sale-securities that were reclassified as held-to-maturity on December 31, 2013. The net unrealized gains will be amortized to other comprehensive income over the life of the underlying securities. We intend to hold these securities to maturity and have the ability to do so.
The amortized costs and the fair value of our securities held-to-maturity at December 31, 2013, are shown in the following table.
|
|
December 31, 2013
|
|
|
|
Amortized
|
|
Estimated
|
|
|
|
Cost
|
|
Fair Value
|
|
Government sponsored enterprises
|
|
$
|
7,146,409
|
|
$
|
7,070,985
|
|
Mortgage-backed securities
|
|
|
26,404,573
|
|
|
26,731,341
|
|
Municipals
|
|
|
3,163,155
|
|
|
3,149,608
|
|
Total
|
|
|
36,714,137
|
|
$
|
36,951,934
|
|
Capitalization of net unrealized gains on securities transferred from available-for-sale
|
|
|
237,797
|
|
|
|
|
Total
|
|
$
|
36,951,934
|
|
|
|
|
Held-to-Maturity
Securities Maturity Distribution and Yields
(1)
-
|
|
Government
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sponsored
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprises
|
|
|
Municipals
|
|
|
Total
|
|
(Dollars in thousands)
|
|
Amount
|
|
Yield
|
|
|
Amount
|
|
Yield
|
|
|
Amount
|
|
Yield
|
|
Due after one year but within five years
|
|
$
|
-
|
|
|
0.00
|
%
|
|
$
|
518
|
|
|
4.00
|
%
|
|
$
|
518
|
|
|
4.00
|
%
|
Due after one year but within five years
|
|
|
7,071
|
|
|
3.23
|
|
|
|
2,632
|
|
|
4.24
|
|
|
|
9,703
|
|
|
3.49
|
|
Total securities (1)
|
|
$
|
7,071
|
|
|
3.23
|
%
|
|
$
|
3,150
|
|
|
4.20
|
%
|
|
$
|
10,221
|
|
|
3.51
|
%
|
|
(1)
|
Excludes mortgage-backed securities totaling $26,731,341with a yield of 3.19%.
|
Other attributes of the securities portfolio, including yields and maturities, are discussed above in “Net Interest Income-Interest Sensitivity Analysis.”
Nonmarketable Equity Securities
Nonmarketable equity securities are recorded at their original cost since no ready market exists for these securities.
At December 31, 2013 and 2012, nonmarketable equity securities consisted of Federal Home Loan Bank and Community Bankers Bank stock, which are recorded at their original cost of $1,536,800 and $58,100, respectively and $1,239,300 and $58,100, respectively.
These securities are held primarily as a pre-requisite for accessing liquidity sources provided by the issuers of these securities.
Interest-Bearing Deposits with Other Banks
At December 31, 2013 and 2012, interest-bearing deposits with other banks totaled $14,698,851 and $35,169,883, respectively.
For the years 2013 and 2012, the average balance of these deposits was $26,998,725 and $35,566,257, respectively.
Deposits and Other Interest-Bearing Liabilities
Average interest-bearing liabilities decreased $80,112,033, or 22.32%, to $278,878,944 in 2013, from $358,990,977 in 2012.
Deposits -
Average total deposits decreased $75,738,154, or 19.41%, to $314,549,001 in 2013, from $390,287,155 in 2012.
At December 31, 2013, total deposits were $282,415,023 compared to $349,314,134 a year earlier, a decrease of $66,899,111, or 19.15%.
Average interest-bearing deposits decreased $80,236,974, or 24.12%, to $252,374,874 in 2013 from $332,611,848 in 2012.
The average balance of non-interest bearing deposits increased $4,498,820, or 7.80%, to $62,174,127 in 2013, from $57,675,307 in 2012.
The following table sets forth the average balance amounts and the average rates paid by us for the years ended December 31, 2013 and 2012.
|
|
2013
|
|
|
2012
|
|
|
|
Average
|
|
Average
|
|
|
Average
|
|
Average
|
|
|
|
Amount
|
|
Rate
|
|
|
Amount
|
|
Rate
|
|
Noninterest bearing demand deposits
|
|
$
|
62,174,127
|
|
|
0.00
|
%
|
|
$
|
57,675,307
|
|
|
0.00
|
%
|
Interest bearing demand deposits
|
|
|
44,726,845
|
|
|
0.11
|
|
|
|
42,147,971
|
|
|
0.19
|
|
Savings accounts
|
|
|
95,043,244
|
|
|
0.17
|
|
|
|
113,567,690
|
|
|
0.31
|
|
Time deposits
|
|
|
112,604,785
|
|
|
1.61
|
|
|
|
176,896,187
|
|
|
2.00
|
|
Total
|
|
$
|
314,549,001
|
|
|
0.64
|
%
|
|
$
|
390,287,155
|
|
|
1.02
|
%
|
Core deposits, which exclude time deposits of $100,000 or more, provide a relatively stable funding source for our loan portfolio and other earning assets.
Our core deposits were $242,480,277 and $265,610,288 at December 31, 2013 and 2012, respectively. As of December 31, 2013 and 2012, our core deposits were 85.86% and 76.04% of total deposits, respectively.
Overall, we have placed a high priority on securing low-cost local deposits over other, more costly, funding sources in the current low-rate environment.
Included in time deposits $100,000 and over, at December 31, 2013 and 2012 are brokered time deposits of $23,005,000 and $57,885,000, respectively, equating to a decrease of $34,880,000.
In accordance with our asset/liability management strategy, we do not intend to renew or replace the brokered deposits outstanding at December 31, 2013, when they mature.
Deposits, and particularly core deposits, have been our primary source of funding and have enabled us to meet successfully both our short-term and long-term liquidity needs.
We anticipate that such deposits will continue to be our primary source of funding in the future.
Our loan-to-deposit ratio was 83.39% and 74.51% on December 31, 2013 and 2012, respectively.
The maturity distribution of our time deposits of $100,000 or more at December 31, 2013, is set forth in the following table:
|
|
December 31,
|
|
|
|
2013
|
|
Three months or less
|
|
$
|
12,418,457
|
|
Over three through twelve months
|
|
|
14,319,542
|
|
Over one year through three years
|
|
|
12,655,459
|
|
Over three years
|
|
|
541,287
|
|
Total
|
|
$
|
39,934,745
|
|
Approximately 66.95% of our time deposits of $100,000 or more had scheduled maturities within one year.
Large certificate of deposit customers tend to be extremely sensitive to interest rate levels, making these deposits less reliable sources of funding for liquidity planning purposes than core deposits.
We expect most certificates of deposits with maturities less than one year to be renewed upon maturity. However, there is the possibility that some certificates may not be renewed.
We believe that, should these certificates of deposit not be renewed, the impact would be minimal on our operations and liquidity due to the availability of other funding sources.
Other Borrowings -
Other borrowings at December 31, 2013 and 2012, consist of the following:
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Securities sold under agreements to repurchase
|
|
$
|
4,876,118
|
|
$
|
4,377,978
|
|
Advances from Federal Home Loan Bank
|
|
|
23,000,000
|
|
|
11,000,000
|
|
Junior subordinated debentures
|
|
|
10,310,000
|
|
|
10,310,000
|
|
Securities sold under agreements to repurchase mature on a one to seven day basis.
These agreements are secured by U.S. government agency securities.
Advances from the Federal Home Loan Bank mature at different periods, as discussed in the footnotes to the financial statements, and are secured by our one to four family residential mortgage loans and our investment in the Federal Home Loan Bank stock.
The junior subordinated debentures mature on November 23, 2035 and have an interest rate of LIBOR plus 1.83%.
Capital
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies.
Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a material effect on the Company’s consolidated financial statements.
Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices.
The Company’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other
factors.
Currently, the Bank MOU requires that the Bank maintain a Tier 1 leverage ratio of 8%, and our other regulatory capital ratios at such levels so as to be considered well capitalized for regulatory purposes.
We continue to be in full compliance with this requirement of the Bank MOU.
See “Supervision and RegulationMemoranda of Understanding” for additional information relating to the Company MOU.
Quantitative measures established by regulation to ensure capital adequacy require the Company to maintain minimum ratios of Tier 1 and total capital as a percentage of assets and off-balance-sheet exposures, adjusted for risk weights ranging from 0% to 100%.
Tier 1 capital of the Company consists of common shareholders’ equity, excluding the unrealized gain or loss on securities available-for-sale, minus certain intangible assets.
The Company’s Tier 2 capital consists of the allowance for loan losses subject to certain limitations.
Total capital for purposes of computing the capital ratios consists of the sum of Tier 1 and Tier 2 capital. The regulatory minimum requirements are 4% for Tier 1 capital and 8% for total risk-based capital; under the provisions of the Bank MOU the Bank will be required to maintain a Tier 1 leverage ratio of 8% and a total risk-based capital ratio of 10%.
However, as the Company has less than $500 million in assets, its activities and regulatory capital structure are de-emphasized pursuant to the Federal Reserve’s Small Bank Holding Company Policy Statement, with all significant business activities attributed to the Bank by the Company’s regulators.
The Company and the Bank are also required to maintain capital at a minimum level based on quarterly average assets, which is known as the leverage ratio.
Only the strongest banks are allowed to maintain capital at the minimum requirement of 3%.
All others are subject to maintaining ratios 1% to 2% above the minimum.
The Company and the Bank were each considered to be “well capitalized” for regulatory purposes at December 31, 2013.
The following table shows the regulatory capital ratios for the Company and the Bank at December 31, 2013.
Analysis of Capital and Capital Ratios
|
|
Holding
|
|
|
|
|
(Dollars in thousands)
|
|
Company
|
|
|
Bank
|
|
Tier 1 capital
|
|
$
|
42,190
|
|
|
$
|
38,079
|
|
Tier 2 capital
|
|
|
2,903
|
|
|
|
2,714
|
|
Total qualifying capital
|
|
$
|
45,093
|
|
|
$
|
40,793
|
|
Risk-adjusted total assets (including off-balance sheet exposures)
|
|
$
|
286,395
|
|
|
$
|
285,490
|
|
Risk-based capital ratios:
|
|
|
|
|
|
|
|
|
Total risk-based capital ratio
|
|
|
15.75
|
%
|
|
|
14.35
|
%
|
Tier 1 risk-based capital ratio
|
|
|
14.73
|
|
|
|
13.34
|
|
Tier 1 leverage ratio
|
|
|
11.78
|
|
|
|
10.67
|
|
Impact of Off-Balance Sheet Instruments
We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers.
These financial instruments consist of commitments to extend credit and standby letters of credit.
Commitments to extend credit are legally binding agreements to lend to a customer at predetermined interest rates as long as there is no violation of any condition established in the contract.
Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee.
A commitment involves, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets.
The exposure to credit loss in the event of nonperformance by the other party to the instrument is represented by the contractual notional amount of the instrument.
Since certain commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
Letters of credit are conditional commitments issued to guarantee a customer’s performance to a third party and have essentially the same credit risk as other lending facilities.
Standby letters of credit often expire without being used.
We use the same credit underwriting procedures for commitments to extend credit and standby letters of credit as we do for on-balance sheet instruments. The creditworthiness of each borrower is evaluated and the amount of collateral, if deemed necessary, is based on the credit evaluation.
Collateral held for commitments to extend credit and standby letters of credit varies but may include accounts receivable, inventory, property, plant, equipment, and income-producing commercial properties.
We have not entered into off-balance sheet contractual relationships, other than those disclosed in this report, that could result in liquidity needs or other commitments or that could significantly impact earnings.
At December 31, 2013 we had issued commitments to extend credit of $34,397,688 and standby letters of credit of $8,000 through various types of commercial lending arrangements.
These commitments included $31,231,365 of credits with variable interest rates.
The following table sets forth the length of time until maturity for unused commitments to extend credit and standby letters of credit at December 31, 2013.
|
|
|
|
|
|
After
|
|
|
|
|
|
|
|
|
|
|
|
|
After One
|
|
Three
|
|
|
|
|
|
|
|
|
|
Within
|
|
Through
|
|
Through
|
|
Within
|
|
Greater
|
|
|
|
|
|
One
|
|
Three
|
|
Twelve
|
|
One
|
|
Than
|
|
|
|
(Dollars in Thousands)
|
|
Month
|
|
Months
|
|
Months
|
|
Year
|
|
One Year
|
|
Total
|
|
Unused commitments to extend credit
|
|
$
|
1,466
|
|
$
|
889
|
|
$
|
8,347
|
|
$
|
10,702
|
|
$
|
23,695
|
|
$
|
34,397
|
|
Standby letters of credit
|
|
|
8
|
|
|
-
|
|
|
-
|
|
|
8
|
|
|
-
|
|
|
8
|
|
Totals
|
|
$
|
1,474
|
|
$
|
889
|
|
$
|
8,347
|
|
$
|
10,710
|
|
$
|
23,695
|
|
$
|
34,405
|
|
We evaluate each customer’s credit worthiness on a case-by-case basis.
The amount of collateral obtained, if deemed necessary by us upon the extension of credit, is based on its credit evaluation of the borrower.
Collateral varies but may include accounts receivable, inventory, premises, furniture and equipment, and commercial and residential real estate.
Liquidity Management and Capital Resources
Liquidity represents the ability of a company to convert assets into cash or cash equivalents without significant loss and the ability to raise additional funds by increasing liabilities. Liquidity management involves monitoring our sources and use of funds in order to meet our day-to-day cash flow requirements while maximizing profits. Liquidity management is made more complicated because different balance sheet components are subject to varying degrees of management control. For example, the timing of maturities of securities in our investment portfolio is fairly predictable and is subject to a high degree of control at the time investment decisions are made. However, net deposit inflows and outflows are far less predictable and are not subject to the same degree of control.
At December 31, 2013, our liquid assets, consisting of cash and cash equivalents amounted to $18.2 million, or 5.13% of total assets. Our investment securities, excluding nonmarketable securities, at December 31, 2013, amounted to $49.1 million, or 13.81% of total assets. Investment securities traditionally provide a secondary source of liquidity since they can be converted into cash in a timely manner. However, $17.2 million of these securities were pledged as collateral to secure public deposits and borrowings as of December 31, 2013. At December 31, 2012, our liquid assets, consisting of cash and cash equivalents, amounted to $38.1 million, or 9.10% of total assets. Our investment securities, excluding nonmarketable securities, at December 31, 2012 amounted to $60.1 million, or 14.36% of total assets. Investment securities traditionally provide a secondary source of liquidity since they can be converted into cash in a timely manner. However, $14.9 million of these securities were pledged as collateral to secure public deposits and borrowings as of December 31, 2012.
Our ability to maintain and expand our deposit base and borrowing capabilities serves as our primary source of liquidity. For the near future, it is our intention to reduce the use of wholesale funding to fund loan demand, instead relying on lower-cost funding sources, particularly core deposits. We plan to meet our future cash needs through the liquidation of temporary investments, the generation of deposits, and from additional borrowings. In addition, we will receive cash upon the maturity and sale of loans and the maturity of investment securities. At December 31, 2013, we had a $5.6 million unused line of credit with the Federal Reserve Bank and had sufficient unpledged securities that would have allowed us to borrow an additional $31.8 million from the Federal Reserve Bank. Also, as member of the Federal Home Loan Bank of Atlanta, (the “FHLB”) we can make applications for borrowings that can be made for leverage purposes. The FHLB requires that securities, qualifying mortgage loans, and stock of the FHLB owned by the Bank be pledged to secure any advances from them. We have an available line to borrow funds from the FHLB up to 30% of the Bank’s total assets, which provide additional available funds of $108.4 million at December 31, 2013. At that date the Bank had drawn $23.0 million on this line. Finally, we had available at the end of 2013 an unsecured line of credit, which was unused, to purchase up to $10.0 million of federal funds from an unrelated correspondent institution.
We believe that the sources described above will be sufficient to meet our future liquidity needs.
The Company is largely dependent upon dividends from the Bank as a source of cash. The Bank MOU restricts the ability of the Bank to declare and pay dividends to the Company. The Company MOU requires the Company to obtain approval of the Federal Reserve Bank prior to declaring dividends.
The Federal Reserve did not approve the Company’s request to pay dividends and interest payments relating to its outstanding classes of preferred stock and trust preferred securities due and payable in the fourth quarter of 2011, and such consent has not been granted thereafter, largely out of deference to the Federal Reserve’s policy statement on dividends.
See “Supervision and RegulationMemoranda of Understanding” for additional information relating to the Company MOU.
Asset/liability management is the process by which we monitor and control the mix and maturities of our assets and liabilities. The essential purposes of asset/liability management are to ensure adequate liquidity and to maintain an appropriate balance between interest sensitive assets and liabilities in order to minimize potentially adverse impacts on earnings from changes in market interest rates
.
We have both an internal finance committee consisting of senior management that meets at various times during each quarter and a management finance committee that meets weekly as needed. The finance committees are responsible for maintaining the level of interest rate sensitivity of our interest-sensitive assets and liabilities within board-approved limits.
Contractual Obligations
The following table provides payments due by period for various contractual obligations as of December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
After
|
|
|
|
|
|
|
|
|
|
|
|
After One
|
|
After Two
|
|
Three
|
|
|
|
|
|
|
|
|
Within
|
|
Within
|
|
Within
|
|
Within
|
|
After
|
|
|
|
|
|
|
One
|
|
Two
|
|
Three
|
|
Five
|
|
Five
|
|
|
|
|
(Dollars in Thousands)
|
|
Year
|
|
Years
|
|
Years
|
|
Years
|
|
Years
|
|
Total
|
|
Certificate accounts
(1)
|
|
$
|
62,754
|
|
$
|
18,911
|
|
$
|
1,162
|
|
$
|
1,718
|
|
$
|
-
|
|
$
|
84,545
|
|
Securities sold under agreements
to repurchase
(2)
|
|
|
4,876
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
4,876
|
|
Long-term debt
(3)
|
|
|
23,000
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
10,310
|
|
|
33,310
|
|
Purchases
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Operating lease obligations
(4)
|
|
|
435
|
|
|
320
|
|
|
345
|
|
|
706
|
|
|
4,312
|
|
|
6,118
|
|
Totals
|
|
$
|
91,065
|
|
$
|
19,231
|
|
$
|
1,507
|
|
$
|
2,424
|
|
$
|
14,622
|
|
$
|
128,849
|
|
____________________
|
(1)
|
Certificates of deposit give customers rights to early withdrawal.
Early withdrawals may be subject to penalties. The penalty amount depends on the remaining time to maturity at the time of early withdrawal.
|
|
(2)
|
We expect securities repurchase agreements to be re-issued and, as such, do not necessarily represent an immediate need for cash.
|
|
(3)
|
Long term debt consists of Federal Home Loan Bank borrowings and junior subordinated debentures.
|
|
(4)
|
Operating lease obligations include lease obligations for existing and future property and non-cancelable lease commitments for equipment.
|
During 2013, our primary sources of cash generated were $15.0 million from the net decrease in loans, $15.0 million from the maturity of available-for-sale securities, $6.1 million from the sale of other real estate owned, and $12.0 million in advances from the Home Land Bank. Additionally, we generated $5.7 million from our operating activities.
The primary uses of our cash resources were to reduce time deposits and transactional deposits by $60.1 million and $12.3 million, respectively, and to purchase $7.0 million of available-for-sale securities.
We believe that our overall liquidity sources are adequate to meet our operating needs in the ordinary course of our business.
Impact of Inflation
Unlike most industrial companies, the assets and liabilities of financial institutions such as our bank subsidiary are primarily monetary in nature.
Therefore, interest rates have a more significant effect on our performance than do the general rate of inflation and of goods and services.
In addition, interest rates do not necessarily move in the same direction or in the same magnitude as the prices of goods and services.
As discussed previously in “Management Discussion and Analysis - Rate/Volume Analysis,” we seek to manage the relationships between interest sensitive-assets and liabilities in order to protect against wide interest rate fluctuations, including those resulting from inflation.
Accounting and Financial Reporting Issues
We have adopted various accounting policies, which govern the application of accounting principles generally accepted in the United States in the preparation of its consolidated financial statements.
The significant accounting policies are described in the footnotes to the financial statements at December 31, 2013 as filed in the Annual Report on Form 10-K. Certain accounting policies involve significant judgments and assumptions by management which have a material impact on the carrying value of certain assets and liabilities.
We consider these accounting policies to be critical accounting policies.
The judgments and assumptions used are based on historical experience and other factors, which management believes to be reasonable under the circumstances.
Because of the nature of the judgments and assumptions made, actual results could differ from these judgments and estimates which could have a material impact on the carrying values of assets and liabilities and the results of operations.
Of these significant accounting policies, the Company considers its policies regarding the allowance for loan losses to be its most critical accounting policy due to the significant degree of management judgment involved in determining the amount of allowance.
The Company has developed policies and procedures for assessing the adequacy of the allowance, recognizing that this process requires a number of assumptions and estimates with respect to its loan portfolio.
The Company’s assessments may be impacted in future periods by changes in economic conditions, the impact of regulatory examinations, and the discovery of information with respect to borrowers that is not known to management at the time of the issuance of the consolidated financial statements.
Refer to the discussion under “Management’s Discussion and Analysis - Provision and Allowance for Loan Losses” for a detailed description of the Company’s estimation process and methodology related to the allowance for loan losses.
Effect of Governmental Policies
We are affected by the policies of regulatory authorities, including Federal Reserve Board and the FDIC. An important function of the Federal Reserve Board is to regulate the national money supply.
Among the instruments of monetary policy used by the Federal Reserve Board are: purchase and sale of U.S. Government securities in the market place; changes in the discount rate, which is the rate any depository institution must pay to from the Federal Reserve; and changes in the reserve requirements of depository institutions. These instruments are effective in influencing the economic and monetary growth, interest rate levels and inflation.
The monetary policies of the Federal Reserve Board and other governmental policies have had a significant effect on the operating results of commercial banks in the past and are expected to continue to do so in the future. Because of changing conditions in the national and international economy and in the money markets, as well as the result of actions by monetary and fiscal authorities, it is not possible to predict with certainty future changes in interest rates, deposit levels or loan demand or whether the changing economic conditions will have a positive or negative effect on operations and earnings.
Legislation from time to time is introduced into the United States Congress and the South Carolina Legislature and other state legislatures, and regulations are proposed by the regulatory agencies that could affect our business. It cannot be predicted whether or in what form any of these proposals will be adopted or the extent to which our business may be affected thereby.
ITEM 8.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
Consolidated Balance Sheets
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Assets
|
|
|
|
|
|
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
3,548,974
|
|
$
|
2,893,020
|
|
Interest-bearing deposits with other banks
|
|
|
14,698,851
|
|
|
35,169,883
|
|
Total cash and cash equivalents
|
|
|
18,247,825
|
|
|
38,062,903
|
|
|
|
|
|
|
|
|
|
Time deposits in other banks
|
|
|
101,207
|
|
|
100,953
|
|
|
|
|
|
|
|
|
|
Securities available-for-sale
|
|
|
12,144,843
|
|
|
60,071,012
|
|
Securities held-to-maturity (Estimated fair value of $36,951,934 at December 31, 2013)
|
|
|
36,951,934
|
|
|
-
|
|
Nonmarketable equity securities
|
|
|
1,594,900
|
|
|
1,297,400
|
|
Total investment securities
|
|
|
50,691,677
|
|
|
61,368,412
|
|
|
|
|
|
|
|
|
|
Mortgage loans held for sale
|
|
|
2,248,252
|
|
|
5,621,860
|
|
|
|
|
|
|
|
|
|
Loans receivable
|
|
|
238,502,131
|
|
|
260,257,334
|
|
Less allowance for loan losses
|
|
|
(2,894,153)
|
|
|
(4,167,482)
|
|
Loans, net
|
|
|
235,607,978
|
|
|
256,089,852
|
|
|
|
|
|
|
|
|
|
Premises, furniture and equipment, net
|
|
|
24,333,616
|
|
|
24,626,975
|
|
Accrued interest receivable
|
|
|
1,129,881
|
|
|
1,276,898
|
|
Other real estate owned
|
|
|
8,932,634
|
|
|
15,289,991
|
|
Cash surrender value life insurance
|
|
|
12,945,693
|
|
|
12,599,787
|
|
Other assets
|
|
|
1,169,368
|
|
|
3,239,579
|
|
Total assets
|
|
$
|
355,408,131
|
|
$
|
418,277,210
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Deposits
|
|
|
|
|
|
|
|
Noninterest-bearing transaction accounts
|
|
$
|
65,576,524
|
|
$
|
58,023,250
|
|
Interest-bearing transaction accounts
|
|
|
46,046,043
|
|
|
42,568,838
|
|
Savings
|
|
|
86,247,410
|
|
|
104,031,114
|
|
Time deposits $100,000 and over
|
|
|
39,934,745
|
|
|
83,703,846
|
|
Other time deposits
|
|
|
44,610,301
|
|
|
60,987,086
|
|
Total deposits
|
|
|
282,415,023
|
|
|
349,314,134
|
|
Securities sold under agreement to repurchase
|
|
|
4,876,118
|
|
|
4,377,978
|
|
Advances from Federal Home Loan Bank
|
|
|
23,000,000
|
|
|
11,000,000
|
|
Junior subordinated debentures
|
|
|
10,310,000
|
|
|
10,310,000
|
|
Accrued interest payable
|
|
|
587,649
|
|
|
465,409
|
|
Other liabilities
|
|
|
2,126,597
|
|
|
1,611,762
|
|
Total liabilities
|
|
|
323,315,387
|
|
|
377,079,283
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies - Notes 4 and 15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders’ Equity
|
|
|
|
|
|
|
|
Preferred stock
|
|
|
|
|
|
|
|
Series A cumulative perpetual preferred stock - 15,349 shares issued and outstanding
|
|
|
15,145,597
|
|
|
15,120,344
|
|
Series B cumulative perpetual preferred stock - 767 shares issued and outstanding
|
|
|
769,894
|
|
|
786,399
|
|
Series C cumulative mandatory convertible preferred stock - 0 and 2,293 shares issued
and outstanding at December 31, 2013 and 2012, respectively
|
|
|
-
|
|
|
2,293,000
|
|
Common stock, $0.01 par value; 20,000,000 shares authorized, 4,568,695 and 4,094,861
shares issued and outstanding at December 31, 2013 and 2012, respectively
|
|
|
45,687
|
|
|
40,949
|
|
Capital surplus
|
|
|
30,609,281
|
|
|
27,991,132
|
|
Treasury stock, at cost, 29,846 and 19,289 shares at December 31, 2013 and 2012,
respectively
|
|
|
(201,686)
|
|
|
(182,234)
|
|
Nonvested restricted stock
|
|
|
(32,138)
|
|
|
(123,466)
|
|
Retained deficit
|
|
|
(14,447,907)
|
|
|
(6,207,116)
|
|
Accumulated other comprehensive income
|
|
|
204,016
|
|
|
1,478,919
|
|
Total shareholders’ equity
|
|
|
32,092,744
|
|
|
41,197,927
|
|
Total liabilities and shareholders’ equity
|
|
$
|
355,408,131
|
|
$
|
418,277,210
|
|
The accompanying notes are an integral part of the consolidated financial statements.
FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
Consolidated Statements of Operations
|
|
For the years ended
|
|
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Interest income:
|
|
|
|
|
|
|
|
Loans, including fees
|
|
$
|
13,330,556
|
|
$
|
16,419,908
|
|
Investment securities:
|
|
|
|
|
|
|
|
Taxable
|
|
|
1,240,743
|
|
|
1,773,843
|
|
Tax exempt
|
|
|
45,574
|
|
|
506,305
|
|
Other interest income
|
|
|
89,187
|
|
|
112,479
|
|
Total
|
|
|
14,706,060
|
|
|
18,812,535
|
|
|
|
|
|
|
|
|
|
Interest expense:
|
|
|
|
|
|
|
|
Time deposits
|
|
|
1,814,922
|
|
|
3,545,095
|
|
Other deposits
|
|
|
208,404
|
|
|
430,604
|
|
Other interest expense
|
|
|
424,946
|
|
|
505,617
|
|
Total
|
|
|
2,448,272
|
|
|
4,481,316
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
12,257,788
|
|
|
14,331,219
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
609,808
|
|
|
1,945,861
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses
|
|
|
11,647,980
|
|
|
12,385,358
|
|
|
|
|
|
|
|
|
|
Noninterest income:
|
|
|
|
|
|
|
|
Service charges on deposit accounts
|
|
|
1,665,059
|
|
|
1,841,685
|
|
Gain on sale of mortgage loans
|
|
|
1,029,641
|
|
|
1,197,853
|
|
Income from bank owned life insurance
|
|
|
345,906
|
|
|
370,957
|
|
Other service charges, commissions, and fees
|
|
|
1,000,118
|
|
|
975,143
|
|
Gain on sale of available-for-sale securities
|
|
|
33,917
|
|
|
1,806,414
|
|
Other
|
|
|
331,109
|
|
|
344,137
|
|
Total
|
|
|
4,405,750
|
|
|
6,536,189
|
|
|
|
|
|
|
|
|
|
Noninterest expenses:
|
|
|
|
|
|
|
|
Salaries and benefits
|
|
|
7,731,822
|
|
|
7,804,091
|
|
Occupancy
|
|
|
1,506,908
|
|
|
1,463,448
|
|
Furniture and equipment related expenses
|
|
|
1,360,631
|
|
|
1,495,911
|
|
Other
|
|
|
11,793,899
|
|
|
7,875,506
|
|
Total
|
|
|
22,393,260
|
|
|
18,638,956
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
(6,339,530)
|
|
|
282,591
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
1,397,000
|
|
|
6,751
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
(7,736,530)
|
|
|
275,840
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends accrued
|
|
|
962,064
|
|
|
996,990
|
|
|
|
|
|
|
|
|
|
Deemed dividends on preferred stock resulting from net accretion of discount and
amortization of premium
|
|
|
178,039
|
|
|
178,527
|
|
|
|
|
|
|
|
|
|
Net loss available to common shareholders
|
|
$
|
(8,876,633)
|
|
$
|
(899,677)
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding, basic
|
|
|
4,294,105
|
|
|
4,093,892
|
|
Average common shares outstanding, diluted
|
|
|
4,294,105
|
|
|
4,093,892
|
|
|
|
|
|
|
|
|
|
Loss per common share:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(2.07)
|
|
$
|
(0.22)
|
|
Diluted
|
|
|
(2.07)
|
|
|
(0.22)
|
|
The accompanying notes are an integral part of the consolidated financial statements.
FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
Consolidated Statements of Comprehensive Income (Loss)
|
|
For the years ended
|
|
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Net income (loss) from operations
|
|
$
|
(7,736,530)
|
|
$
|
275,840
|
|
|
|
|
|
|
|
|
|
Other Comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
Unrealized holding gains (losses) on available-for-sale securities arising during the year
|
|
|
(1,908,180)
|
|
|
1,226,412
|
|
Income tax expense (benefit)
|
|
|
(609,462)
|
|
|
416,980
|
|
Net of income taxes
|
|
|
(1,298,718)
|
|
|
809,432
|
|
Reclassification adjustment for gains (loss) realized in net income from operations
|
|
|
33,917
|
|
|
1,806,414
|
|
Income tax expense
|
|
|
11,532
|
|
|
614,181
|
|
Net of income taxes
|
|
|
22,385
|
|
|
1,192,233
|
|
|
|
|
|
|
|
|
|
Other-than-temporary impairment on available-for-sale securities
|
|
|
(70,000)
|
|
|
-
|
|
Income tax benefit
|
|
|
(23,800)
|
|
|
-
|
|
Net of income taxes
|
|
|
(46,200)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss
|
|
|
(1,274,903)
|
|
|
(382,801)
|
|
|
|
|
|
|
|
|
|
Comprehensive loss
|
|
$
|
(9,011,433)
|
|
$
|
(106,961)
|
|
The accompanying notes are an integral part of the consolidated financial statements.
FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
Consolidated Statements of Shareholders’ Equity
For the years ended December 31, 2013 and 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonvested
|
|
Retained
|
|
Comprehensive
|
|
|
|
|
|
|
Preferred
|
|
Common
|
|
Capital
|
|
Treasury
|
|
Restricted
|
|
Earnings
|
|
Income
|
|
|
|
|
|
|
Stock
|
|
Stock
|
|
Surplus
|
|
Stock
|
|
Stock
|
|
(Deficit)
|
|
(Loss)
|
|
Total
|
|
Balance, December 31, 2011
|
|
$
|
18,021,216
|
|
$
|
40,844
|
|
$
|
27,992,485
|
|
$
|
(173,650)
|
|
$
|
(320,196)
|
|
$
|
(6,304,429)
|
|
$
|
1,861,720
|
|
$
|
41,117,990
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
275,840
|
|
|
|
|
|
275,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in unrealized gains and losses
on securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(382,801)
|
|
|
(382,801)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of Series A Preferred stock
discount
|
|
|
|
|
|
195,078
|
|
|
|
|
|
-
|
|
|
|
|
|
(195,078)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Series B Preferred stock
premium
|
|
|
|
|
|
(16,551)
|
|
|
|
|
|
-
|
|
|
|
|
|
16,551
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance Common Stock
|
|
|
|
|
|
30
|
|
|
4,975
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Change in Restricted Stock
|
|
|
|
|
|
75
|
|
|
(6,328)
|
|
|
|
|
|
196,730
|
|
|
|
|
|
|
|
|
190,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
(8,584)
|
|
|
|
|
|
|
|
|
|
|
|
(8,584)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2012
|
|
|
18,199,743
|
|
|
40,949
|
|
|
27,991,132
|
|
|
(182,234)
|
|
|
(123,466)
|
|
|
(6,207,116)
|
|
|
1,478,919
|
|
|
41,197,927
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,736,530)
|
|
|
|
|
|
(7,736,530)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in unrealized gains and losses
on securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,274,903)
|
|
|
(1,274,903)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expense of auctioning Series A and
Series B Preferred stock
|
|
|
(169,291)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(169,291)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of Series A Preferred stock
discount
|
|
|
194,544
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
(194,544)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of Series B Preferred stock
premium
|
|
|
(16,505)
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
16,505
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion of Series C Preferred stock
to Common stock
|
|
|
(2,293,000)
|
|
|
4,709
|
|
|
2,614,513
|
|
|
|
|
|
|
|
|
(326,222)
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance Common Stock
|
|
|
|
|
|
25
|
|
|
4,371
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Change in Restricted Stock
|
|
|
|
|
|
4
|
|
|
(735)
|
|
|
|
|
|
91,328
|
|
|
|
|
|
|
|
|
90,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
(19,452)
|
|
|
|
|
|
|
|
|
|
|
|
(19,452)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2013
|
|
$
|
15,915,491
|
|
$
|
45,687
|
|
$
|
30,609,281
|
|
$
|
(201,686)
|
|
$
|
(32,138)
|
|
$
|
(14,447,907)
|
|
$
|
204,016
|
|
$
|
32,092,744
|
|
The accompanying notes are an integral part of the consolidated financial statements.
FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows
|
|
For the years ended
|
|
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(7,736,530)
|
|
$
|
275,840
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
609,808
|
|
|
1,945,861
|
|
Depreciation and amortization expense
|
|
|
935,393
|
|
|
947,484
|
|
Gain on sales of securities available-for-sale
|
|
|
(33,917)
|
|
|
(1,806,414)
|
|
Impairment loss on available-for-sale securities
|
|
|
70,000
|
|
|
-
|
|
Discount accretion and premium amortization
|
|
|
284,996
|
|
|
233,425
|
|
Loss on sale of other real estate owned
|
|
|
191,006
|
|
|
162,001
|
|
Write down of other real estate owned
|
|
|
4,905,476
|
|
|
1,191,087
|
|
Loss on sale of premises, furniture and equipment
|
|
|
-
|
|
|
4,323
|
|
Disbursements for mortgages held for sale
|
|
|
(30,691,361)
|
|
|
(44,272,023)
|
|
Proceeds from sales of mortgages held for sale
|
|
|
34,064,969
|
|
|
41,513,460
|
|
Deferred income tax expense
|
|
|
1,397,000
|
|
|
172,548
|
|
Decrease in interest receivable
|
|
|
147,017
|
|
|
661,909
|
|
Increase in interest payable
|
|
|
122,240
|
|
|
147,731
|
|
Increase for cash surrender value of life insurance
|
|
|
(345,906)
|
|
|
(370,958)
|
|
Amortization of deferred compensation on restricted stock
|
|
|
90,597
|
|
|
190,477
|
|
Decrease in other assets
|
|
|
1,243,280
|
|
|
509,956
|
|
Increase (decrease) in other liabilities
|
|
|
409,736
|
|
|
(792,495)
|
|
Net cash provided by operating activities
|
|
|
5,663,804
|
|
|
714,212
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
Purchases of securities available-for-sale
|
|
|
(6,954,183)
|
|
|
(13,220,603)
|
|
Maturities of securities available-for-sale
|
|
|
15,022,994
|
|
|
12,999,113
|
|
Proceeds from sale of securities available-for-sale
|
|
|
712,248
|
|
|
25,677,783
|
|
Increase (decrease) nonmarketable equity securities
|
|
|
(297,500)
|
|
|
1,134,400
|
|
Net increase in time deposits in other banks
|
|
|
(254)
|
|
|
(580)
|
|
Net decrease in loans receivable
|
|
|
15,044,570
|
|
|
31,022,460
|
|
Proceeds from sale of premises, furniture and equipment
|
|
|
-
|
|
|
64,500
|
|
Purchases of premises, furniture and equipment
|
|
|
(509,810)
|
|
|
(310,850)
|
|
Proceeds from sale of other real estate owned
|
|
|
6,088,371
|
|
|
12,089,602
|
|
Net cash provided by investing activities
|
|
|
29,106,436
|
|
|
69,455,825
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
Net decrease in demand deposits, interest-bearing transaction accounts and savings
accounts
|
|
|
(6,753,225)
|
|
|
(12,296,578)
|
|
Net decrease in certificates of deposit and other time deposits
|
|
|
(60,145,886)
|
|
|
(66,205,785)
|
|
Net increase (decrease) in advances from Federal Home Loan Bank
|
|
|
12,000,000
|
|
|
(2,000,000)
|
|
Net increase in securities sold under agreements to repurchase
|
|
|
498,140
|
|
|
4,377,978
|
|
Expense of auctioning Series A and Series B Preferred stock
|
|
|
(169,291)
|
|
|
-
|
|
Net proceeds from issuance of common stock
|
|
|
4,396
|
|
|
5,005
|
|
Purchase of treasury stock
|
|
|
(19,452)
|
|
|
(8,584)
|
|
Net cash used by financing activities
|
|
|
(54,585,318)
|
|
|
(76,127,964)
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents
|
|
|
(19,815,078)
|
|
|
(5,957,927)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
38,062,903
|
|
|
44,020,830
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of year
|
|
$
|
18,247,825
|
|
$
|
38,062,903
|
|
|
|
|
|
|
|
|
|
Cash paid during the year for:
|
|
|
|
|
|
|
|
Income taxes
|
|
$
|
-
|
|
$
|
-
|
|
Interest
|
|
$
|
2,326,032
|
|
$
|
4,333,585
|
|
|
|
|
|
|
|
|
|
Supplemental noncash investing and financing activities:
|
|
|
|
|
|
|
|
Foreclosures on loans
|
|
$
|
4,827,496
|
|
$
|
6,596,760
|
|
Net change in unrealized gains (losses) on available-for-sale securities
|
|
$
|
(1,274,903)
|
|
$
|
(382,801)
|
|
The accompanying notes are an integral part of the consolidated financial statements.
FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization
- First Reliance Bancshares, Inc. (the “Company”) was incorporated to serve as a bank holding company for its subsidiary, First Reliance Bank (the “Bank”).
First Reliance Bank was incorporated on August 9, 1999 and commenced business on August 16, 1999.
The principal business activity of the Bank is to provide banking services to domestic markets, principally in Florence, Lexington, and Charleston Counties in South Carolina.
The Bank is a state-chartered commercial bank, and its deposits are insured by the Federal Deposit Insurance Corporation (“FDIC”).
The consolidated financial statements include the accounts of the parent company and its wholly-owned subsidiary after elimination of all significant intercompany balances and transactions.
In 2005, the Company formed First Reliance Capital Trust I (the "Trust") for the purpose of issuing trust preferred securities.
In accordance with current accounting guidance, the Trust is not consolidated in these financial statements.
Management’s Estimates
- The preparation of consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for losses on loans, including valuation allowances for impaired loans, and the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans.
In connection with the determination of the allowances for losses on loans and valuation of foreclosed real estate, management obtains independent appraisals in accordance with regulatory policy.
Management must also make estimates in determining the estimated useful lives and methods for depreciating premises and equipment.
While management uses available information to recognize losses on loans and foreclosed real estate, future additions to the allowances may be necessary, based on changes in local economic conditions.
In addition, regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowances for losses on loans and foreclosed real estate.
Such agencies may require the Company to recognize additions to the allowances based on their judgments about information available to them at the time of their examinations.
Because of these factors, it is reasonably possible that the allowances for losses on loans and foreclosed real estate may change materially in the near term.
Concentrations of Credit Risk
- Financial instruments, which potentially subject the Company to concentrations of credit risk, consist principally of loans receivable, investment securities, federal funds sold and amounts due from banks.
The Company makes loans to individuals and small businesses for various personal and commercial purposes primarily in Florence, Lexington, Charleston and Mount Pleasant, South Carolina.
At December 31, 2013, the majority of the total loan portfolio was to borrowers from within these areas.
The Company’s loan portfolio is not concentrated in loans to any single borrower or a relatively small number of borrowers.
Additionally, management is not aware of any concentrations of loans to groups of borrowers or industries that would also be affected by sector-specific economic conditions.
In addition to monitoring potential concentrations of loans to particular borrowers or groups of borrowers, industries and geographic regions, management monitors exposure to credit risk from concentrations of lending products and practices such as loans that subject borrowers to substantial payment increases (e.g., principal deferral periods, loans with initial interest-only periods, etc.), and loans with high loan-to-value ratios.
Management has determined that there is minimal concentration of credit risk associated with its lending policies or practices.
There are industry practices that could subject the Company to increased credit risk should economic conditions change over the course of a loan’s life.
For example, the Company makes variable rate loans and fixed rate principal-amortizing loans with maturities prior to the loan being fully paid (i.e., balloon payment loans).
These loans are underwritten and monitored to manage the associated risks and management believes that these particular practices do not subject the Company to unusual credit risk. The Company’s investment portfolio consists principally of obligations of the United States and its agencies or its corporations and obligations of state and local governments.
In the opinion of management, there is no concentration of credit risk in its investment portfolio.
The Company places its deposits and correspondent accounts with and sells its federal funds to high quality institutions. Management believes credit risk associated with correspondent accounts is not significant.
Securities Available-for-Sale
- Investment securities available-for-sale are carried at amortized cost and adjusted to estimated market value by recognizing the aggregate unrealized gains or losses in a valuation account.
Aggregate market valuation adjustments are recorded as part of accumulated other comprehensive income in shareholders’ equity net of deferred income taxes. Reductions in market value considered by management to be other than temporary are reported as a realized loss and a reduction in the cost basis of the security. The adjusted cost basis of investments available-for-sale is determined by specific identification and is used in computing the gain or loss upon sale.
Securities Held-to-Maturity
- Investment securities held-to-maturity are stated at cost, adjusted for amortization of premium and accretion of discount computed by the straight-line method.
The Company has the ability and management has the intent to hold designated investment securities to maturity.
Reductions in market value considered by management to be other than temporary are reported as a realized loss and a reduction in the cost basis of the security.
Nonmarketable Equity Securities
- At December 31, 2013 and 2012, non-marketable equity securities consist of the following:
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Federal Home Loan Bank stock
|
|
$
|
1,536,800
|
|
$
|
1,239,300
|
|
Community Bankers Bank stock
|
|
|
58,100
|
|
|
58,100
|
|
Total
|
|
$
|
1,594,900
|
|
$
|
1,297,400
|
|
Nonmarketable equity securities are carried at cost since no quoted market value and no ready market exists.
Investment in the Federal Home Loan Bank is a condition of borrowing from the Federal Home Loan Bank, and the stock is pledged to collateralize such borrowings.
Dividends received on nonmarketable equity securities are included as a separate component of interest income.
Mortgage Loans Held For Sale
- The Company’s mortgage activities are comprised of accepting residential mortgage loan applications, qualifying borrowers to standards established by investors, funding residential mortgages and selling mortgages to investors under pre-existing commitments on a best efforts basis.
Funded residential mortgages held temporarily for sale to investors are recorded at the lower of cost or market value.
Gains or losses are recognized when control over these assets has been surrendered and are included in gain on sale of mortgage loans in the consolidated statements of operations.
Loans Receivable
- Loans receivable are stated at their unpaid principal balance.
Interest income is computed using the simple interest method and is recorded in the period earned.
When serious doubt exists as to the collectibility of a loan or when a loan becomes contractually ninety days past due as to principal or interest, interest income is generally discontinued unless the estimated net realizable value of collateral exceeds the principal balance and accrued interest.
When interest accruals are discontinued, income earned but not collected is reversed.
Loan origination and commitment fees and certain direct loan origination costs (principally, salaries and employee benefits) are deferred and amortized to income over the contractual life of the related loans or commitments, adjusted for prepayments, using the straight-line method.
Allowance for Loan Losses
- The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings.
Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed.
Subsequent recoveries, if any, are credited to the allowance.
The allowance for loan losses is evaluated on a regular basis by management and is based upon management's periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower's ability to repay, estimated value of any underlying collateral and prevailing economic conditions.
This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.
The allowance consists of specific, general and unallocated components.
The specific component relates to loans that are classified as doubtful, substandard or special mention.
For such loans that are also classified as impaired, an allowance is established when the discounted cash flows or collateral value or observable market price of the impaired loan is lower than the carrying value of that loan.
The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors.
An unallocated component is maintained to cover uncertainties that could affect management's estimate of probable losses.
The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement.
Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due.
Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower's prior payment record, and the amount of the shortfall in relation to the principal and interest owed.
Impairment is measured on a loan by loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral dependent.
Large groups of smaller balance homogeneous loans are collectively evaluated for impairment.
Accordingly, the Company does not separately identify individual consumer and residential loans for impairment disclosures, unless such loans are the subject of a restructuring agreement.
In situations where, for economic or legal reasons related to a borrower’s financial difficulties, a concession to the borrower is granted that the Company would not otherwise consider, the related loan is classified as a troubled debt restructuring.
The restructuring of a loan may include the transfer from the borrower to the Company of real estate, receivables from third parties, other assets, or an equity interest in the borrower in full or partial satisfaction of the loan, modification of the loan terms, or a combination of the above.
Premises, Furniture and Equipment
- Premises, furniture and equipment are stated at cost, less accumulated depreciation.
The provision for depreciation is computed by the straight-line method, based on the estimated useful lives for buildings of 40 years and for furniture and equipment of 5 to 10 years.
Leasehold improvements are amortized over the term of the lease.
The cost of assets sold or otherwise disposed of and the related allowance for depreciation is eliminated from the accounts and the resulting gains or losses are reflected in the income statement when incurred.
Maintenance and repairs are charged to current expense.
The costs of major renewals and improvements are capitalized based upon the Company's policy.
Other Real Estate Owned
- Other real estate owned includes real estate acquired through foreclosure.
Other real estate owned is carried at the lower of cost or the fair market value minus estimated costs to sell.
Any write-downs at the date of foreclosure are charged to the allowance for loan losses.
Expenses to maintain such assets and subsequent changes in the valuation allowance are included in other noninterest expense along with gains and losses on disposal.
Cash Surrender Value of Life Insurance
- Cash surrender value of life insurance represents the cash value of policies on certain current and former officers of the Company.
Residential Mortgage Origination Fees
-
Residential mortgage origination fees include fees from residential mortgage loans originated by the Company and subsequently sold in the secondary market.
These fees are recognized as income at the time of the sale to the investor.
Income Taxes
- Provisions for income taxes are based on taxes payable or refundable for the current year and deferred taxes on temporary differences between the amount of taxable income and pretax financial income and between the tax bases of assets and liabilities and their reported amounts in the financial statements. Deferred tax assets and liabilities are included in the financial statements at currently enacted income tax rates applicable to the period in which the deferred tax assets and liabilities are expected to be realized or settled. As changes in tax laws or rates are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes. In addition, deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.
Interest and penalties related to income tax matters are recognized in income tax expense.
The Company recorded a partial valuation allowance of $1,397,000 and $172,548 in 2013 and 2012, respectively.
Advertising Expense
- Advertising and public relations costs are generally expensed as incurred.
External costs incurred in producing media advertising are expensed the first time the advertising takes place.
External costs relating to direct mailing costs are expensed in the period in which the direct mailings are sent.
Advertising and public relations costs of $148,266 and $151,298 were included in the Company's results of operations for 2013 and 2012, respectively.
Retirement Benefits
- A trusteed retirement savings plan is sponsored by the Company and provides retirement benefits to substantially all officers and employees who meet certain age and service requirements.
The plan includes a “salary reduction” feature pursuant to Section 401(k) of the Internal Revenue Code.
In 2004, the Company converted the 401(k) plan to a 404(c) plan.
The 404(c) plan changes investment alternatives to include the Company's stock.
Under the plan and present policies, participants are permitted to make contributions up to 15% of their annual compensation.
At its discretion, the Company can make matching contributions up to 6% of the participants’ compensation.
The Company charged $119,594 and $114,697 to earnings for the retirement savings plan in 2013 and 2012, respectively.
During 2006, the Board of Directors approved a supplemental retirement plan for the directors and certain officers. These benefits are not qualified under the Internal Revenue Code and they are not funded.
For 2013 and 2012 the supplemental retirement expense was $162,583 and $203,152, respectively.
The current accrued but unfunded amount is $1,297,661 and $1,135,078 at December 31, 2013 and 2012, respectively.
However, certain funding is provided informally and indirectly by bank owned life insurance policies.
The cash surrender value of the life insurance policies is recorded as a separate line item in the accompanying consolidated balances sheets at $12,945,693 and $12,599,787 at December 31, 2013 and 2012, respectively.
The Company has split-dollar life insurance arrangements with certain of its officers.
At December 31, 2013 and 2012, the split-dollar liability relating to these arrangements totaled $253,416 and $238,510, respectively.
For 2013 and 2012, the Company recognized net expenses of $14,907 and net income of $6,710, respectively, related to these arrangements.
Equity Incentive Plan
- On January 19, 2006, the Company approved the 2006 Equity Incentive Plan.
This plan provides for the granting of dividend equivalent rights, options, performance unit awards, phantom shares, stock appreciation rights and stock awards, each of which shall be subject to such conditions based upon continued employment, passage of time or satisfaction of performance criteria or other criteria as permitted by the plan.
The plan allows granting up to 950,000 shares of stock to officers, employees, and directors, consultants and service providers of the Company or its affiliates.
Awards may be granted for a term of up to ten years from the effective date of grant. Under this Plan, our Board of Directors has sole discretion as to the exercise date of any awards granted.
The per-share exercise price of incentive stock options may not be less than the market value of a share of common stock on the date the option is granted.
The related compensation cost for all stock-based awards is recognized over the service period for awards expected to vest. Any options that expire unexercised or are canceled become available for re-issuance. The Company's equity incentive plan is further described in Note 16.
Common Stock Owned by the Employee Stock Ownership Plan (ESOP)
- All shares held by the ESOP are treated as outstanding for purposes of computing earnings per share.
Purchases and redemptions of the Company’s common stock by the ESOP are at estimated fair value as determined by independent valuations.
Dividends on shares held by the ESOP are charged to retained earnings.
At December 31, 2013, the ESOP owned 319,184 shares of the Company’s common stock with an estimated value of $489,245.
At December 31, 2012, the ESOP owned 281,641 shares of the Company’s common stock with an estimated value of $468,096.
All of these shares were allocated to participants.
Loss Per Common Share
- Basic earnings (loss) per common share represents income (loss) available to common shareholders divided by the weighted-average number of common shares outstanding during the period.
Diluted earnings (loss) per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued.
Potential common shares that may be issued by the Company relate to outstanding stock options and similar share-based compensation instruments and are determined using the treasury stock method (see Note 17).
Due to operating losses, common stock equivalents are antidilutive and therefore basic and diluted loss per share are equal.
Derivative Instruments
- The Company has no material embedded derivative instruments requiring separate accounting treatment.
The Company has freestanding derivative instruments consisting of fixed rate conforming loan commitments and commitments to sell fixed rate conforming loans.
The Company does not currently engage in hedging activities.
Statements of Cash Flows
- For purposes of reporting cash flows in the consolidated financial statements, the Company considers certain highly liquid debt instruments purchased with an original maturity of three months or less to be cash equivalents. Cash equivalents include amounts due from banks and federal funds sold.
Generally, federal funds are sold for one-day periods. Changes in the valuation account of securities available-for-sale, including the deferred tax effects, are considered noncash transactions for purposes of the statement of cash flows and are presented in detail in the notes to the consolidated financial statements.
Off-Balance Sheet Financial Instruments
-
In the ordinary course of business, the Company enters into off-balance sheet financial instruments consisting of commitments to extend credit and letters of credit.
These financial instruments are recorded in the consolidated financial statements when they become payable by the customer.
Recently Issued Accounting Pronouncements
-
The following is a summary of recent authoritative pronouncements:
The Comprehensive Income topic of the ASC was amended in June 2011. The amendment eliminated the option to present other comprehensive income as a part of the statement of changes in stockholders’ equity and required consecutive presentation of the statement of net income and other comprehensive income. The amendments were applicable to the Company on January 1, 2012 and have been applied retrospectively. In December 2011, the topic was further amended to defer the effective date of presenting reclassification adjustments from other comprehensive income to net income on the face of the financial statements while the FASB redeliberated the presentation requirements for the reclassification adjustments. In February 2013, the FASB further amended the Comprehensive Income topic clarifying the conclusions from such redeliberations. Specifically, the amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. However, the amendments do require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, in certain circumstances an entity is required to present, either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income. The amendments were effective for the Company on a prospective basis for reporting periods beginning after December 15, 2012.
These amendments did not have a material effect on the Company’s financial statements.
In April 2013, the FASB issued guidance addressing application of the liquidation basis of accounting. The guidance is intended to clarify when an entity should apply the liquidation basis of accounting. In addition, the guidance provides principles for the recognition and measurement of assets and liabilities and requirements for financial statements prepared using the liquidation basis of accounting. The amendments will be effective for entities that determine liquidation is imminent during annual reporting periods beginning after December 15, 2013, and interim reporting periods therein and those requirements should be applied prospectively from the day that liquidation becomes imminent. Early adoption is permitted. The Company does not expect these amendments to have any effect on its financial statements.
In December 2013, the FASB amended the Master Glossary of the FASB Codification to define “Public Business Entity” to minimize the inconsistency and complexity of having multiple definitions of, or a diversity in practice as to what constitutes, a nonpublic entity and public entity within U.S. GAAP. The amendment does not affect existing requirements, however will be used by the FASB, the Private Company Council (“PCC”), and the Emerging Issues Task Force (“EITF”) in specifying the scope of future financial accounting and reporting guidance. The Company does not expect this amendment to have any effect on its financial statements.
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.
Risks and Uncertainties
-
In the normal course of its business, the Company encounters two significant types of risks: economic and regulatory.
There are three main components of economic risk:
interest rate risk, credit risk and market risk.
The Company is subject to interest rate risk to the degree that its interest-bearing liabilities mature or reprice at different speeds, or on different basis, than its interest-earning assets.
Credit risk is the risk of default on the Company's loan portfolio that results from borrower's inability or unwillingness to make contractually required payments.
Market risk reflects changes in the value of collateral underlying loans receivable and the valuation of real estate held by the Company.
The Company is subject to the regulations of various governmental agencies (regulatory risk).
These regulations can and do change significantly from period to period.
The Company also undergoes periodic examinations by the regulatory agencies, which may subject it to further changes with respect to asset valuations, amounts of required loss allowances and operating restrictions from the regulators' judgments based on information available to them at the time of their examination.
Reclassifications
- Certain captions and amounts in the 2012 consolidated financial statements were reclassified to conform with the 2013 presentation.
The reclassifications did not have an impact on net loss or shareholders’ equity.
NOTE 2 - CASH AND DUE FROM BANKS
The Company is required to maintain balances with the Federal Reserve computed as a percentage of deposits.
At December 31, 2013 and 2012, this requirement was $
1,603,000
and $
1,611,000
, respectively, net of vault cash and balances on deposit with the Federal Reserve.
NOTE 3 - INVESTMENT SECURITIES
The amortized cost and estimated fair values of securities available-for-sale were:
|
|
Amortized
|
|
Gross Unrealized
|
|
Estimated
|
|
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
$
|
9,277,577
|
|
$
|
87,635
|
|
$
|
46,579
|
|
$
|
9,318,633
|
|
Corporate bonds
|
|
|
2,765,950
|
|
|
30,260
|
|
|
-
|
|
|
2,796,210
|
|
Equity security
|
|
|
30,000
|
|
|
-
|
|
|
-
|
|
|
30,000
|
|
Total
|
|
$
|
12,073,527
|
|
$
|
117,895
|
|
$
|
46,579
|
|
$
|
12,144,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized
|
|
Gross Unrealized
|
|
Estimated
|
|
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government sponsored agencies
|
|
$
|
7,591,892
|
|
$
|
517,136
|
|
$
|
-
|
|
$
|
8,109,028
|
|
Mortgage-backed securities
|
|
|
50,197,908
|
|
|
1,758,576
|
|
|
-
|
|
|
51,956,484
|
|
Equity security
|
|
|
100,000
|
|
|
-
|
|
|
94,500
|
|
|
5,500
|
|
Total
|
|
$
|
57,889,800
|
|
$
|
2,275,712
|
|
$
|
94,500
|
|
$
|
60,071,012
|
|
The amortized cost and estimated fair values of securities held to maturity were:
|
|
Amortized
|
|
Gross Unrealized
|
|
Estimated
|
|
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government sponsored agencies
|
|
$
|
7,146,409
|
|
$
|
80,707
|
|
$
|
156,131
|
|
$
|
7,070,985
|
|
Mortgage-backed securities
|
|
|
26,404,573
|
|
|
537,133
|
|
|
210,365
|
|
|
26,731,341
|
|
Municipals
|
|
|
3,163,155
|
|
|
17,569
|
|
|
31,116
|
|
|
3,149,608
|
|
|
|
|
36,714,137
|
|
$
|
635,409
|
|
$
|
397,612
|
|
$
|
36,951,934
|
|
Capitalization of net unrealized gains on securities transferred from
available-for-sale
|
|
|
237,797
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
36,951,934
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2013, the Company transferred certain securities to the held-to-maturity category from available-for-sale, since the Company has the ability and management intends to hold these securities to maturity. At the time of the reclassification, the securities were carried at their estimated fair value of $36,951,934, including net unrealized gains of $237,797.
The net unrealized gains will be amortized to other comprehensive income over the life of the underlying securities.
The following is a summary of maturities of securities available-for-sale and held-to-maturity as of December 31, 2013.
The amortized cost and estimated fair values are based on the contractual maturity dates.
Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without penalty.
Mortgage-backed securities are presented as a separate line, maturities of which are based on expected maturities since paydowns are expected to occur before contractual maturity dates.
|
|
Securities
|
|
Securities
|
|
|
|
Available-for-Sale
|
|
Held-to-Maturity
|
|
|
|
Amortized
|
|
Estimated
|
|
Amortized
|
|
Estimated
|
|
|
|
Cost
|
|
Fair Value
|
|
Cost
|
|
Fair Value
|
|
Due after one year through five years
|
|
$
|
-
|
|
$
|
-
|
|
$
|
508,365
|
|
$
|
518,210
|
|
Due after five years through ten years
|
|
|
-
|
|
|
-
|
|
|
9,801,199
|
|
|
9,702,383
|
|
Due after ten years
|
|
|
2,765,950
|
|
|
2,796,210
|
|
|
-
|
|
|
-
|
|
|
|
|
2,765,950
|
|
|
2,796,210
|
|
|
10,309,564
|
|
|
10,220,593
|
|
Mortgage-backed securities
|
|
|
9,277,577
|
|
|
9,318,633
|
|
|
26,404,573
|
|
|
26,731,341
|
|
Equity security
|
|
|
30,000
|
|
|
30,000
|
|
|
-
|
|
|
-
|
|
Total
|
|
$
|
12,073,527
|
|
$
|
12,144,843
|
|
$
|
36,714,137
|
|
$
|
36,951,934
|
|
The following table shows gross unrealized losses and fair value of securities available-for-sale, aggregated by investment category, and length of time that individual securities have been in a continuous realized loss position at December 31, 2013 and 2012.
|
|
December 31, 2013
|
|
December 31, 2012
|
|
|
|
Fair
|
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
|
|
Value
|
|
Losses
|
|
Value
|
|
Losses
|
|
Less Than 12 Months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
$
|
1,999,360
|
|
$
|
46,579
|
|
$
|
-
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 Months or More
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity security
|
|
|
-
|
|
|
-
|
|
|
5,500
|
|
|
94,500
|
|
Total securities available-for-sale
|
|
$
|
1,999,360
|
|
$
|
46,579
|
|
$
|
5,500
|
|
$
|
94,500
|
|
The following table shows gross unrealized losses and fair value of securities held-to-maturity, aggregated by investment category, and length of time that individual securities have been in a continuous unrealized loss position at December 31, 2013.
|
|
December 31, 2013
|
|
|
|
Fair
|
|
Unrealized
|
|
|
|
Value
|
|
Losses
|
|
Less Than 12 Months
|
|
|
|
|
|
|
|
U.S. Government sponsored agencies
|
|
$
|
4,549,325
|
|
$
|
156,131
|
|
Mortgage-backed securities
|
|
|
5,011,313
|
|
|
210,365
|
|
Municipals
|
|
|
2,037,029
|
|
|
31,116
|
|
Total securities held-to-maturity
|
|
$
|
11,597,667
|
|
$
|
397,612
|
|
There were no securities classified as held-to-maturity at December 31, 2012.
At December 31, 2013, there were no investment securities that had been in a loss position for twelve months or more.
However, during the first quarter of 2013 management determined that the Company’s equity investment of $
100,000
in a local community bank was other-than-temporarily impaired.
Based on industry analyst reports and market trading prices, it was determined that the estimated fair market value of this investment was $
30,000
.
Consequently, an impairment loss of $
70,000
was recognized.
While the Company does not intend to sell this security in the near future, and it is more likely than not that the Company will not be required to sell it, there is no assurance that the carrying value of this security will be realized in the future.
During 2013 and 2012, gross proceeds from the sale of available-for-sale securities were $
712,248
and $
25,677,783
, respectively. Gross gains on sales of available-for-sale securities totaled $
33,917
and $
1,806,414
for 2013 and 2012, respectively.
At December 31, 2013 and 2012, investment securities with a par value of $
17,114,179
and $
14,110,930
and a fair market value of $
17,230,946
and $
14,929,175
, respectively, were pledged as collateral to secure public deposits and borrowings.
NOTE 4 LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES
Major classifications of loans receivable are summarized as follows:
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Real estate loans:
|
|
|
|
|
|
|
|
Construction
|
|
$
|
24,175,347
|
|
$
|
31,985,532
|
|
Residential:
|
|
|
|
|
|
|
|
Residential 1-4 family
|
|
|
35,873,036
|
|
|
35,091,846
|
|
Multifamily
|
|
|
4,312,057
|
|
|
5,563,043
|
|
Second mortgages
|
|
|
4,245,778
|
|
|
4,077,692
|
|
Equity lines of credit
|
|
|
21,270,126
|
|
|
22,502,339
|
|
Total residential
|
|
|
65,700,997
|
|
|
67,234,920
|
|
Nonresidential
|
|
|
104,378,485
|
|
|
122,309,917
|
|
Total real estate loans
|
|
|
194,254,829
|
|
|
221,530,369
|
|
Commercial and industrial
|
|
|
32,486,848
|
|
|
29,255,564
|
|
Consumer
|
|
|
11,725,319
|
|
|
9,304,913
|
|
Other
|
|
|
35,135
|
|
|
166,488
|
|
Total loans
|
|
$
|
238,502,131
|
|
$
|
260,257,334
|
|
The Company has pledged certain loans as collateral to secure its borrowings from the Federal Home Loan Bank.
The total of loans pledged was $
76,972,548
and $
54,941,097
at December 31, 2013 and 2012, respectively.
Loans sold with limited recourse are 1-4 family residential mortgages originated by the Company and sold to various other financial institutions.
These loans are sold with the agreement that a loan may be returned to the Company within 90 days of purchase, at any time in the event the Company fails to provide necessary documents related to the mortgages to the buyers, or if the Company makes false representations or warranties to the buyers.
Loans sold under these agreements in 2013 and 2012 totaled $
29,014,529
and $
41,513,460
, respectively.
The Company uses the same credit policies in making loans held for sale as it does for on-balance-sheet instruments.
The following is an analysis of the allowance for loan losses by class of loans for the years ended December 31, 2013 and 2012.
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Loans
|
|
Real
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
Estate
|
|
|
|
|
Consumer
|
|
|
|
Total
|
|
Construction
|
|
Residential
|
|
Residential
|
|
Loans
|
|
Commercial
|
|
and Other
|
|
Beginning balance
|
|
$
|
4,167
|
|
$
|
1,441
|
|
$
|
951
|
|
$
|
1,129
|
|
$
|
3,521
|
|
$
|
616
|
|
$
|
30
|
|
Provisions
|
|
|
610
|
|
|
(980)
|
|
|
903
|
|
|
1,136
|
|
|
1,059
|
|
|
(548)
|
|
|
99
|
|
Recoveries
|
|
|
455
|
|
|
138
|
|
|
177
|
|
|
35
|
|
|
350
|
|
|
89
|
|
|
16
|
|
Charge-offs
|
|
|
(2,338)
|
|
|
(296)
|
|
|
(988)
|
|
|
(918)
|
|
|
(2,202)
|
|
|
(92)
|
|
|
(44)
|
|
Ending balance
|
|
$
|
2,894
|
|
$
|
303
|
|
$
|
1,043
|
|
$
|
1,382
|
|
$
|
2,728
|
|
$
|
65
|
|
$
|
101
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Loans
|
|
Real
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
Estate
|
|
|
|
|
Consumer
|
|
|
|
Total
|
|
Construction
|
|
Residential
|
|
Residential
|
|
Loans
|
|
Commercial
|
|
and Other
|
|
Beginning balance
|
|
$
|
7,743
|
|
$
|
3,291
|
|
$
|
2,757
|
|
$
|
1,081
|
|
$
|
7,129
|
|
$
|
575
|
|
$
|
39
|
|
Provisions
|
|
|
1,946
|
|
|
148
|
|
|
(850)
|
|
|
1,819
|
|
|
1,117
|
|
|
819
|
|
|
10
|
|
Recoveries
|
|
|
1,104
|
|
|
298
|
|
|
129
|
|
|
54
|
|
|
481
|
|
|
613
|
|
|
10
|
|
Charge-offs
|
|
|
(6,626)
|
|
|
(2,296)
|
|
|
(1,085)
|
|
|
(1,825)
|
|
|
(5,206)
|
|
|
(1,391)
|
|
|
(29)
|
|
Ending balance
|
|
$
|
4,167
|
|
$
|
1,441
|
|
$
|
951
|
|
$
|
1,129
|
|
$
|
3,521
|
|
$
|
616
|
|
$
|
30
|
|
The following is a summary of loans evaluated for impairment individually and collectively, by class, for the years ended December 31, 2013 and 2012.
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Loans
|
|
Real
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
Estate
|
|
|
|
|
Consumer
|
|
|
|
Total
|
|
Construction
|
|
Residential
|
|
Residential
|
|
Loans
|
|
Commercial
|
|
and Other
|
|
Allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Evaluated for impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually
|
|
$
|
405
|
|
$
|
2
|
|
$
|
185
|
|
$
|
163
|
|
$
|
350
|
|
$
|
53
|
|
$
|
2
|
|
Collectively
|
|
|
2,489
|
|
|
101
|
|
|
858
|
|
|
1,419
|
|
|
2,378
|
|
|
12
|
|
|
99
|
|
Allowance for loan
losses
|
|
$
|
2,894
|
|
$
|
103
|
|
$
|
1,043
|
|
$
|
1,582
|
|
$
|
2,728
|
|
$
|
65
|
|
$
|
101
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Evaluated for impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually
|
|
$
|
18,160
|
|
$
|
2,495
|
|
$
|
3,091
|
|
$
|
10,998
|
|
$
|
16,584
|
|
$
|
1,480
|
|
$
|
96
|
|
Collectively
|
|
|
220,342
|
|
|
21,680
|
|
|
62,610
|
|
|
93,381
|
|
|
177,671
|
|
|
31,007
|
|
|
11,664
|
|
Loans receivable
|
|
$
|
238,502
|
|
$
|
24,175
|
|
$
|
65,701
|
|
$
|
104,379
|
|
$
|
194,255
|
|
$
|
32,487
|
|
$
|
11,760
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Loans
|
|
Real
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
Estate
|
|
|
|
|
Consumer
|
|
|
|
Total
|
|
Construction
|
|
Residential
|
|
Residential
|
|
Loans
|
|
Commercial
|
|
and Other
|
|
Allowance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Evaluated for impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually
|
|
$
|
524
|
|
$
|
23
|
|
$
|
106
|
|
$
|
362
|
|
$
|
491
|
|
$
|
20
|
|
$
|
13
|
|
Collectively
|
|
|
3,643
|
|
|
1,418
|
|
|
845
|
|
|
767
|
|
|
3,030
|
|
|
596
|
|
|
17
|
|
Allowance for loan
losses
|
|
$
|
4,167
|
|
$
|
1,441
|
|
$
|
951
|
|
$
|
1,129
|
|
$
|
3,521
|
|
$
|
616
|
|
$
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Evaluated for
impairment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually
|
|
$
|
28,030
|
|
$
|
6,151
|
|
$
|
5,323
|
|
$
|
14,464
|
|
$
|
25,938
|
|
$
|
1,973
|
|
$
|
119
|
|
Collectively
|
|
|
232,227
|
|
|
25,834
|
|
|
61,912
|
|
|
107,846
|
|
|
195,592
|
|
|
27,283
|
|
|
9,352
|
|
Loans receivable
|
|
$
|
260,257
|
|
$
|
31,985
|
|
$
|
67,235
|
|
$
|
122,310
|
|
$
|
221,530
|
|
$
|
29,256
|
|
$
|
9,471
|
|
The Company identifies impaired loans through its normal internal loan review process.
Loans on the Company’s problem loan watch list are considered potentially impaired loans.
These loans are evaluated in determining whether all outstanding principal and interest are expected to be collected.
Loans are not considered impaired if a minimal delay occurs and all amounts due including accrued interest at the contractual interest rate for the period of delay are expected to be collected.
The following summarizes the Company’s impaired loans as of December 31, 2013.
|
|
|
|
|
Unpaid
|
|
|
|
|
Average
|
|
(Dollars in Thousands)
|
|
Recorded
|
|
Principal
|
|
Related
|
|
Recorded
|
|
|
|
Investment
|
|
Balance
|
|
Allowance
|
|
Investment
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
$
|
680
|
|
$
|
849
|
|
$
|
-
|
|
$
|
1,599
|
|
Residential
|
|
|
2,127
|
|
|
2,272
|
|
|
-
|
|
|
3,038
|
|
Nonresidential
|
|
|
6,047
|
|
|
6,365
|
|
|
-
|
|
|
8,187
|
|
Total real estate loans
|
|
|
8,854
|
|
|
9,486
|
|
|
-
|
|
|
12,824
|
|
Commercial
|
|
|
12
|
|
|
18
|
|
|
-
|
|
|
1,131
|
|
Consumer and other
|
|
|
83
|
|
|
91
|
|
|
-
|
|
|
75
|
|
|
|
|
8,949
|
|
|
9,595
|
|
|
-
|
|
|
14,030
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
|
1,815
|
|
|
1,815
|
|
|
2
|
|
|
1,777
|
|
Residential
|
|
|
964
|
|
|
999
|
|
|
185
|
|
|
1,299
|
|
Nonresidential
|
|
|
4,951
|
|
|
5,087
|
|
|
163
|
|
|
2,803
|
|
Total real estate loans
|
|
|
7,730
|
|
|
7,901
|
|
|
350
|
|
|
5,879
|
|
Commercial
|
|
|
1,468
|
|
|
1,538
|
|
|
53
|
|
|
606
|
|
Consumer and other
|
|
|
13
|
|
|
14
|
|
|
2
|
|
|
28
|
|
|
|
|
9,211
|
|
|
9,453
|
|
|
405
|
|
|
6,513
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
|
2,495
|
|
|
2,664
|
|
|
2
|
|
|
3,375
|
|
Residential
|
|
|
3,091
|
|
|
3,271
|
|
|
185
|
|
|
4,337
|
|
Nonresidential
|
|
|
10,998
|
|
|
11,452
|
|
|
163
|
|
|
10,990
|
|
Total real estate loans
|
|
|
16,584
|
|
|
17,387
|
|
|
350
|
|
|
18,702
|
|
Commercial
|
|
|
1,480
|
|
|
1,556
|
|
|
53
|
|
|
1,737
|
|
Consumer and other
|
|
|
96
|
|
|
105
|
|
|
2
|
|
|
104
|
|
Total
|
|
$
|
18,160
|
|
$
|
19,048
|
|
$
|
405
|
|
$
|
20,543
|
|
The following summarizes the Company’s impaired loans as of December 31, 2012.
|
|
|
|
Unpaid
|
|
|
|
|
Average
|
|
(Dollars in Thousands)
|
|
Recorded
|
|
Principal
|
|
Related
|
|
Recorded
|
|
|
|
Investment
|
|
Balance
|
|
Allowance
|
|
Investment
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
$
|
3,157
|
|
$
|
3,827
|
|
$
|
-
|
|
$
|
3,755
|
|
Residential
|
|
|
3,825
|
|
|
4,209
|
|
|
-
|
|
|
4,138
|
|
Nonresidential
|
|
|
10,311
|
|
|
11,439
|
|
|
-
|
|
|
9,941
|
|
Total real estate loans
|
|
|
17,293
|
|
|
19,475
|
|
|
-
|
|
|
17,834
|
|
Commercial
|
|
|
1,953
|
|
|
1,990
|
|
|
-
|
|
|
1,334
|
|
Consumer and other
|
|
|
80
|
|
|
81
|
|
|
-
|
|
|
42
|
|
|
|
|
19,326
|
|
|
21,546
|
|
|
-
|
|
|
19,210
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
|
2,994
|
|
|
3,102
|
|
|
23
|
|
|
3,099
|
|
Residential
|
|
|
1,498
|
|
|
1,500
|
|
|
106
|
|
|
1,410
|
|
Nonresidential
|
|
|
4,153
|
|
|
4,744
|
|
|
362
|
|
|
3,183
|
|
Total real estate loans
|
|
|
8,645
|
|
|
9,346
|
|
|
491
|
|
|
7,692
|
|
Commercial
|
|
|
20
|
|
|
20
|
|
|
20
|
|
|
603
|
|
Consumer and other
|
|
|
39
|
|
|
39
|
|
|
13
|
|
|
27
|
|
|
|
|
8,704
|
|
|
9,405
|
|
|
524
|
|
|
8,322
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
|
6,151
|
|
|
6,929
|
|
|
23
|
|
|
6,854
|
|
Residential
|
|
|
5,323
|
|
|
5,709
|
|
|
106
|
|
|
5,548
|
|
Nonresidential
|
|
|
14,464
|
|
|
16,183
|
|
|
362
|
|
|
13,124
|
|
Total real estate loans
|
|
|
25,938
|
|
|
28,821
|
|
|
491
|
|
|
25,526
|
|
Commercial
|
|
|
1,973
|
|
|
2,010
|
|
|
20
|
|
|
1,937
|
|
Consumer and other
|
|
|
119
|
|
|
120
|
|
|
13
|
|
|
69
|
|
Total
|
|
$
|
28,030
|
|
$
|
30,951
|
|
$
|
524
|
|
$
|
27,532
|
|
Interest income on impaired loans, other than nonaccrual loans, is recognized on an accrual basis.
Interest income on nonaccrual loans is recognized only as collected.
During 2013 and 2012 interest income recognized on nonaccrual loans was $
600,924
and $
677,458
, respectively.
If the nonaccrual loans had been accruing interest at their original contracted rates, interest income related to these nonaccrual loans would have been $
796,304
and $
1,234,852
for 2013 and 2012, respectively.
A summary of current, past due and nonaccrual loans as of December 31, 2013 was as follows:
|
|
Past Due
|
|
Past Due Over 90 Days
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
30-89
|
|
and
|
|
Non-
|
|
Total
|
|
|
|
|
Total
|
|
|
|
Days
|
|
Accruing
|
|
Accruing
|
|
Past Due
|
|
Current
|
|
Loans
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
$
|
11
|
|
$
|
-
|
|
$
|
481
|
|
$
|
492
|
|
$
|
23,683
|
|
$
|
24,175
|
|
Residential
|
|
|
344
|
|
|
-
|
|
|
1,672
|
|
|
2,016
|
|
|
63,685
|
|
|
65,701
|
|
Nonresidential
|
|
|
24
|
|
|
127
|
|
|
5,006
|
|
|
5,157
|
|
|
99,222
|
|
|
104,379
|
|
Total real estate loans
|
|
|
379
|
|
|
127
|
|
|
7,159
|
|
|
7,665
|
|
|
186,590
|
|
|
194,255
|
|
Commercial
|
|
|
3
|
|
|
-
|
|
|
1,393
|
|
|
1,396
|
|
|
31,091
|
|
|
32,487
|
|
Consumer and other
|
|
|
19
|
|
|
8
|
|
|
74
|
|
|
101
|
|
|
11,659
|
|
|
11,760
|
|
Totals
|
|
$
|
401
|
|
$
|
135
|
|
$
|
8,626
|
|
$
|
9,162
|
|
$
|
229,340
|
|
$
|
238,502
|
|
A summary of current, past due and nonaccrual loans as of December 31, 2012 was as follows:
|
|
Past Due
|
|
Past Due Over 90 Days
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
30-89
|
|
|
|
Non-
|
|
Total
|
|
|
|
|
Total
|
|
|
|
Days
|
|
Accruing
|
|
Accruing
|
|
Past Due
|
|
Current
|
|
Loans
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
$
|
62
|
|
$
|
-
|
|
$
|
2,874
|
|
$
|
2,936
|
|
$
|
29,049
|
|
$
|
31,985
|
|
Residential
|
|
|
1,340
|
|
|
-
|
|
|
3,779
|
|
|
5,119
|
|
|
62,116
|
|
|
67,235
|
|
Nonresidential
|
|
|
566
|
|
|
-
|
|
|
12,354
|
|
|
12,920
|
|
|
109,390
|
|
|
122,310
|
|
Total real estate loans
|
|
|
1,968
|
|
|
-
|
|
|
19,007
|
|
|
20,975
|
|
|
200,555
|
|
|
221,530
|
|
Commercial
|
|
|
37
|
|
|
-
|
|
|
1,879
|
|
|
1,916
|
|
|
27,340
|
|
|
29,256
|
|
Consumer and other
|
|
|
22
|
|
|
6
|
|
|
88
|
|
|
116
|
|
|
9,355
|
|
|
9,471
|
|
Totals
|
|
$
|
2,027
|
|
$
|
6
|
|
$
|
20,974
|
|
$
|
23,007
|
|
$
|
237,250
|
|
$
|
260,257
|
|
At December 31, 2013 and December 31, 2012 loans past due 90 days and still accruing interest totaled $
135,408
and $
5,729
, respectively.
Loans totaling $
8,626,439
and $
20,973,813
were in nonaccruing status at December 31, 2013 and 2012, respectively.
When the ultimate collectability of a nonaccrual loan principal is in doubt, wholly or partially, all cash receipts are applied to the principal.
When this doubt does not exist, cash receipts are applied under the contractual terms of the loan agreement.
Included in the loan portfolio are particular loans that have been modified in order to maximize the collection of loan balances. If, for economic or legal reasons related to the customer’s financial difficulties, the Company grants a concession compared to the original terms and conditions on the loan, the modified loan is classified as a troubled debt restructuring (“TDR”).
At December 31, 2013 there were 30 loans classified as TDRs totaling $
7,157,230
.
Of the
30
loans,
16
loans totaling $
3,481,589
were performing while
14
loans totaling $
3,675,641
were not performing.
As of December 31, 2012 there were 52 loans classified as TDRs totaling $
15,155,121
.
Of the
52
loans, seven loans totaling $
3,128,542
were performing while
45
loans totaling $
12,026,579
were not performing. All restructured loans resulted in either extended maturity or lowered rates and were included in the impaired loan balance.
The following table provides, by class, the number of loans modified in troubled debt restructurings during the year ended December 31, 2013 and 2012.
(Dollars in Thousands)
|
|
For The Year Ended December 31, 2013
|
|
For the Year Ended December 31, 2012
|
|
|
|
Unpaid
|
|
|
|
|
|
|
|
Unpaid
|
|
|
|
|
|
|
|
|
|
Number
|
|
Recorded
|
|
Principal
|
|
Number
|
|
Recorded
|
|
Principal
|
|
|
|
of Loans
|
|
Investment
|
|
Balance
|
|
of Loans
|
|
Investment
|
|
Balance
|
|
Extended maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
-
|
|
$
|
-
|
|
$
|
-
|
|
6
|
|
$
|
4,843
|
|
$
|
4,862
|
|
Residential
|
|
2
|
|
|
76
|
|
|
76
|
|
6
|
|
|
2,560
|
|
|
2,745
|
|
Nonresidential
|
|
2
|
|
|
228
|
|
|
228
|
|
4
|
|
|
1,777
|
|
|
1,834
|
|
Commercial
|
|
1
|
|
|
14
|
|
|
14
|
|
1
|
|
|
110
|
|
|
110
|
|
Consumer and other
|
|
1
|
|
|
13
|
|
|
13
|
|
5
|
|
|
312
|
|
|
317
|
|
Total
|
|
6
|
|
|
331
|
|
|
331
|
|
22
|
|
|
9,602
|
|
|
9,868
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reduced Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
-
|
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
Residential
|
|
-
|
|
|
-
|
|
|
-
|
|
2
|
|
|
92
|
|
|
92
|
|
Nonresidential
|
|
4
|
|
|
738
|
|
|
738
|
|
2
|
|
|
446
|
|
|
566
|
|
Commercial
|
|
-
|
|
|
-
|
|
|
-
|
|
2
|
|
|
1,588
|
|
|
1,588
|
|
Total
|
|
4
|
|
|
738
|
|
|
738
|
|
6
|
|
|
2,126
|
|
|
2,246
|
|
Totals
|
|
10
|
|
$
|
1,069
|
|
$
|
1,069
|
|
28
|
|
$
|
11,728
|
|
$
|
12,114
|
|
The following table provides the number of loans and leases modified in troubled debt restructurings during the previous 12 months which subsequently defaulted during the years ended December 31, 2013 and 2012, as well as the recorded investments and unpaid principal balances as of December 31, 2013 and 2012.
Loans in default are those past due greater than 89 days.
(Dollars in Thousands)
|
|
For The Year Ended December 31, 2013
|
|
For the Year Ended December 31, 2012
|
|
|
|
Unpaid
|
|
|
|
|
|
|
|
Unpaid
|
|
|
|
|
|
|
|
|
|
Number
|
|
Recorded
|
|
Principal
|
|
Number
|
|
Recorded
|
|
Principal
|
|
|
|
of Loans
|
|
Investment
|
|
Balance
|
|
of Loans
|
|
Investment
|
|
Balance
|
|
Extended Maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Construction
|
|
-
|
|
$
|
-
|
|
$
|
-
|
|
6
|
|
$
|
3,013
|
|
$
|
3,031
|
|
Residential
|
|
-
|
|
|
-
|
|
|
-
|
|
9
|
|
|
2,343
|
|
|
2,344
|
|
Nonresidential
|
|
1
|
|
|
104
|
|
|
104
|
|
6
|
|
|
1,809
|
|
|
1,809
|
|
Commercial
|
|
-
|
|
|
-
|
|
|
-
|
|
2
|
|
|
231
|
|
|
231
|
|
Consumer and other
|
|
-
|
|
|
-
|
|
|
-
|
|
3
|
|
|
92
|
|
|
92
|
|
Total
|
|
1
|
|
|
104
|
|
|
104
|
|
26
|
|
|
7,488
|
|
|
7,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reduced Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
1
|
|
|
171
|
|
|
171
|
|
2
|
|
|
471
|
|
|
591
|
|
Nonresidential
|
|
1
|
|
|
119
|
|
|
119
|
|
2
|
|
|
534
|
|
|
534
|
|
Commercial
|
|
-
|
|
|
-
|
|
|
-
|
|
2
|
|
|
1,773
|
|
|
1,773
|
|
Consumer and other
|
|
-
|
|
|
-
|
|
|
-
|
|
1
|
|
|
4
|
|
|
4
|
|
Total
|
|
2
|
|
|
290
|
|
|
290
|
|
7
|
|
|
2,782
|
|
|
2,902
|
|
Totals
|
|
3
|
|
$
|
394
|
|
$
|
394
|
|
33
|
|
$
|
10,270
|
|
$
|
10,409
|
|
All loans modified in troubled debt restructurings are evaluated for impairment. The nature and extent of impairment of TDRs, including those which have experienced a subsequent default, are considered in determining an appropriate level of allowance for credit losses.
Credit Indicators
Loans are categorized into risk categories based on relevant information about the ability of borrowers to service their debt, including: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The following definitions are utilized for risk ratings, which are consistent with the definitions used in supervisory guidance:
Special Mention -
Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.
Substandard -
Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful -
Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.
As of December 31, 2013, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Loans
|
|
Real
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
Estate
|
|
|
|
|
Consumer
|
|
|
|
Total
|
|
Construction
|
|
Residential
|
|
Residential
|
|
Loans
|
|
Commercial
|
|
and Other
|
|
Pass
|
|
$
|
193,839
|
|
$
|
14,406
|
|
$
|
56,227
|
|
$
|
81,891
|
|
$
|
152,524
|
|
$
|
29,735
|
|
$
|
11,580
|
|
Special mention
|
|
|
27,926
|
|
|
9,085
|
|
|
5,904
|
|
|
11,588
|
|
|
26,577
|
|
|
1,271
|
|
|
78
|
|
Substandard
|
|
|
16,737
|
|
|
684
|
|
|
3,570
|
|
|
10,900
|
|
|
15,154
|
|
|
1,481
|
|
|
102
|
|
Doubtful
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Totals
|
|
$
|
238,502
|
|
$
|
24,175
|
|
$
|
65,701
|
|
$
|
104,379
|
|
$
|
194,255
|
|
$
|
32,487
|
|
$
|
11,760
|
|
As of December 31, 2012, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
Real Estate Loans
|
|
Real
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
Non-
|
|
Estate
|
|
|
|
|
Consumer
|
|
|
|
Total
|
|
Construction
|
|
Residential
|
|
Residential
|
|
Loans
|
|
Commercial
|
|
and Other
|
|
Pass
|
|
$
|
200,723
|
|
$
|
19,871
|
|
$
|
54,280
|
|
$
|
90,871
|
|
$
|
165,022
|
|
$
|
26,407
|
|
$
|
9,294
|
|
Special mention
|
|
|
29,371
|
|
|
7,931
|
|
|
6,534
|
|
|
14,421
|
|
|
28,886
|
|
|
423
|
|
|
62
|
|
Substandard
|
|
|
30,163
|
|
|
4,183
|
|
|
6,421
|
|
|
17,018
|
|
|
27,622
|
|
|
2,426
|
|
|
115
|
|
Doubtful
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Totals
|
|
$
|
260,257
|
|
$
|
31,985
|
|
$
|
67,235
|
|
$
|
122,310
|
|
$
|
221,530
|
|
$
|
29,256
|
|
$
|
9,471
|
|
The Company enters into financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers.
These financial instruments consist of commitments to extend credit and standby letters of credit.
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract.
Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. A commitment involves, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheet.
The Company’s exposure to credit loss in the event of nonperformance by the other parties to the instrument is represented by the contractual notional amount of the instrument. Since certain commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.
The Company uses the same credit policies in making commitments to extend credit as it does for on-balance-sheet instruments.
Letters of credit are conditional commitments issued to guarantee a customer’s performance to a third party and have essentially the same credit risk as other lending facilities.
Collateral held for commitments to extend credit and standby letters of credit varies but may include accounts receivable, inventory, property, plant, equipment, and income-producing commercial properties.
The following table summarizes the Company’s off-balance sheet financial instruments whose contract amounts represent credit risk:
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Commitments to extend credit
|
|
$
|
34,397,688
|
|
$
|
28,919,003
|
|
Standby letters of credit
|
|
|
8,000
|
|
|
8,000
|
|
The Company originates certain fixed rate residential mortgage loans and commits these loans for sale based on best efforts contracts.
The commitments to originate fixed rate residential mortgage loans and the sales commitments are freestanding derivative instruments.
At December 31, 2013 and 2012, the Company has no material embedded derivative instruments requiring separate accounting treatment.
At December 31, 2013 and 2012, the amount of the forward sales commitments approximates the carrying value of the mortgage loans held for sale of $
2,248,252
and $
5,621,860
, respectively.
Sales commitments are to sell loans at an agreed upon price and are generally funded within 60 days.
NOTE 5 - PREMISES, FURNITURE AND EQUIPMENT
Premises, furniture and equipment consisted of the following:
|
|
December 31,
|
|
|
|
|
2013
|
|
|
2012
|
|
Land
|
|
$
|
10,768,061
|
|
$
|
10,768,061
|
|
Buildings
|
|
|
13,621,465
|
|
|
13,712,374
|
|
Leasehold improvements
|
|
|
521,657
|
|
|
511,842
|
|
Furniture and equipment
|
|
|
6,204,104
|
|
|
5,740,752
|
|
Construction in progress
|
|
|
1,167,205
|
|
|
1,110,975
|
|
Total
|
|
|
32,282,492
|
|
|
31,844,004
|
|
Less, accumulated depreciation
|
|
|
7,948,876
|
|
|
7,217,029
|
|
Premises and equipment, net
|
|
$
|
24,333,616
|
|
$
|
24,626,975
|
|
Depreciation expense for the years ended December 31, 2013 and 2012 amounted to $
803,169
and $
820,116
, respectively.
At December 31, 2013 and 2012, construction in progress consists mainly of architect fees and site work for potential new branches.
As of December 31, 2013, there were no material commitments outstanding for the construction/or purchase of premises, furniture and equipment. Also, there were no material sales of premises, furniture or equipment during 2013 or 2012.
NOTE 6 - OTHER REAL ESTATE OWNED
Transactions in other real estate owned for the years ended December 31, 2013 and 2012 are summarized below:
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Beginning balance
|
|
$
|
15,289,991
|
|
$
|
22,135,921
|
|
Additions
|
|
|
4,827,496
|
|
|
6,596,760
|
|
Sales
|
|
|
(6,279,377)
|
|
|
(12,251,603)
|
|
Write downs
|
|
|
(4,905,476)
|
|
|
(1,191,087)
|
|
Ending balance
|
|
$
|
8,932,634
|
|
$
|
15,289,991
|
|
For the years ended December 31, 2013 and 2012, other real estate owned having a carrying value of $
6,279,377
and $
12,251,603
, respectively, was sold for $
6,088,370
and $
12,089,602
, respectively.
The Company recognized a net loss of $
191,006
and $
162,001
on these sales for the years ended December 31, 2013 and 2012, respectively
.
Other real estate owned expense for the years ended December 31, 2013 and 2012 was $
6,710,229
and $
1,946,441
, respectively, which includes gains and losses on sales.
NOTE 7 - DEPOSITS
At December 31, 2013, the scheduled maturities of time deposits were as follows:
Maturing In
|
|
Amount
|
|
2014
|
|
$
|
62,754,197
|
|
2015
|
|
|
18,910,928
|
|
2016
|
|
|
1,162,437
|
|
2017
|
|
|
1,096,058
|
|
2018
|
|
|
621,426
|
|
Total
|
|
$
|
84,545,046
|
|
Included in total time deposits at December 31, 2013 and 2012 were brokered time deposits of $
23,005,000
and $
57,885,000
, respectively.
NOTE 8 SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE
Securities sold under agreements to repurchase generally mature on a one to thirty day basis.
Under the terms of the repurchase agreement, the Company sells an interest in securities issued by United States Government agencies and agrees to repurchase the same securities the following business day.
Information concerning securities sold under agreements to repurchase is summarized as follows:
|
|
December 31,
|
|
|
|
|
2013
|
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
Balance at end of the year
|
|
$
|
4,876,118
|
|
|
$
|
4,377,978
|
|
Maximum month-end balance during the year
|
|
|
5,798,243
|
|
|
|
4,892,144
|
|
Average balance during the year
|
|
|
4,964,004
|
|
|
|
3,566,353
|
|
Average interest rate at the end of the year
|
|
|
0.10
|
%
|
|
|
0.10
|
%
|
Average interest rate during the year
|
|
|
0.10
|
%
|
|
|
0.10
|
%
|
At December 31, 2013 and 2012, investment securities with a par value of $
5,565,246
and $
5,535,529
and a fair market value of $
5,505,545
and $
5,730,496
, respectively, were pledged as collateral for the underlying agreements.
NOTE 9 - ADVANCES FROM FEDERAL HOME LOAN BANK
Advances from the Federal Home Loan Bank consisted of the following:
|
|
Interest
|
|
|
December 31,
|
|
|
|
Rate
|
|
|
|
2013
|
|
|
2012
|
|
Advances maturing
|
|
|
|
|
|
|
|
|
|
|
Fixed rate
|
|
|
|
|
|
|
|
|
|
|
October 1, 2013
|
|
1.00
|
%
|
|
$
|
-
|
|
$
|
10,000,000
|
|
October 1, 2014
|
|
2.93
|
%
|
|
|
1,000,000
|
|
|
1,000,000
|
|
October 1, 2014
|
|
0.29
|
%
|
|
|
10,000,000
|
|
|
-
|
|
December 19, 2014
|
|
0.33
|
%
|
|
|
6,000,000
|
|
|
-
|
|
Daily rate
|
|
|
|
|
|
|
|
|
|
|
September 17, 2014
|
|
0.36
|
%
|
|
|
6,000,000
|
|
|
-
|
|
|
|
|
|
|
$
|
23,000,000
|
|
$
|
11,000,000
|
|
All of the Federal Home Loan Bank advances outstanding at December 31, 2013, are due in 2014.
At December 31, 2013 and 2012 the Company has pledged certain loans totaling $
76,972,548
and $
54,941,097
, respectively, as collateral to secure its borrowings from the Federal Home Loan Bank.
Investment securities with a par value of $
5,640,797
and $
3,679,851
and a fair market value of $
5,883,107
and $
4,024,817
were also pledged as collateral to secure the borrowings at December 31, 2013 and 2012, respectively.
Additionally, the Company’s Federal Home Loan Bank stock is pledged to secure the borrowings.
NOTE 10 -
Junior Subordinated Debentures
On June 30, 2005, the Trust (a non-consolidated affiliate) issued $10,000,000 in trust preferred securities (callable without penalty) with a maturity of
November 23, 2035
.
Interest on these securities is payable quarterly at the three-month
LIBOR rate plus 1.83%
.
In accordance with generally accepted accounting principles, the Trust has not been consolidated in these financial statements.
The Company received from the trust the $
10,000,000
proceeds from the issuance of the securities and the $
310,000
initial proceeds from the capital investment in the Trust, and accordingly has shown the funds due to the trust as $
10,310,000
junior subordinated debentures.
Current regulations allow the entire amount of junior subordinated debentures to be included in the calculation of regulatory capital.
The Company MOU requires the Company to obtain approval of the Federal Reserve Bank prior to paying interest
on the junior subordinated debentures. The
Federal Reserve
Bank has not approved
payment of dividends and interest payments
since the fourth
quarter of 2011
.
See Note 18 Regulatory Matters
Memoranda of Understanding
.
NOTE 11 SHAREHOLDERS’ EQUITY
Common Stock
The following is a summary of the changes in common shares outstanding for the years ended December 31, 2013 and 2012.
|
|
2013
|
|
2012
|
|
Common shares outstanding at beginning of the period
|
|
4,094,861
|
|
4,084,400
|
|
Conversion of Series C preferred stock to common stock
|
|
470,829
|
|
-
|
|
Issuance of common stock
|
|
2,595
|
|
2,970
|
|
Issuance of non-vested restricted shares
|
|
1,245
|
|
13,627
|
|
Forfeiture of restricted shares
|
|
(835)
|
|
(6,136)
|
|
Common shares outstanding at end of the period
|
|
4,568,695
|
|
4,094,861
|
|
Preferred Stock
-
The Company’s Articles of Incorporation authorizes the issuance of a class of
10,000,000
shares of preferred stock, having no par value.
Subject to certain conditions, the Company’s Board of Directors is authorized to issue preferred stock without shareholder approval.
Under the Articles of Incorporation, the Board is authorized to determine the terms of one or more series of preferred stock, including the preferences, rights, and limitations of each series.
On March 6, 2009, the Company completed a transaction with the United States Treasury (the “Treasury”) under the Troubled Asset Relief Program Capital Purchase Program, whereby the Company sold
15,349
shares of its Series A Cumulative Perpetual Preferred Stock (the “Series A Shares”) to the Treasury. In addition, the Treasury received a warrant to purchase
767
shares of the Company’s Series B Cumulative Perpetual Preferred Stock (the “Series B Shares”), which was immediately exercised for a nominal exercise price.
The preferred shares issued to the Treasury qualify as Tier 1 capital for regulatory purposes.
On March 1, 2013, the Treasury auctioned the subject securities in a private transaction with unaffiliated third-party investors. The Company received no proceeds from the transaction; however, it incurred $169,291 of auction-related expenses which were charged against the initial proceeds from the sale of the preferred stock reflected in the account for the Series A shares.
The Series A Preferred Stock is a senior cumulative perpetual preferred stock that has a liquidation preference of $
1,000
per share, pays cumulative dividends at a rate of
5
% per year for the first five years and beginning May 15, 2014, at a rate of
9
% per year.
Dividends are payable quarterly.
At any time, the Company may, at its option and with regulatory approval, redeem the Series A Preferred Stock at par value plus accrued and unpaid dividends.
The Series A Preferred Stock is generally non-voting.
The Series B Preferred Stock is a cumulative perpetual preferred stock that has the same rights, preferences, privileges, voting rights and other terms as the Series A Preferred Stock, except that dividends will be paid at the rate of 9% per year and may not be redeemed until all the Series A Preferred Stock has been redeemed.
The Company must request prior approval from the Federal Reserve prior to declaring or paying dividends on its common stock or preferred stock, or making scheduled interest payments on its trust-preferred securities.
Such approval was not granted by the Federal Reserve for payment of the Company’s dividends and interest payments due and payable in the nine consecutive quarters ended December 31, 2013.
Additionally, such approval was not granted for payments due in the first quarter of 2014.
Since the Company has not paid the dividend on its Series A and Series B Shares for more than six consecutive quarterly periods, the holders of these shares currently have the right to appoint up to two individuals to the Company’s board of directors.
To date, the right to appoint directors has not been exercised by the holders.
As of December 31, 2013, dividends in arrears on the Series A and Series B shares totaled $
1,882,080
.
The Series C Preferred Stock, outstanding at December 31, 2012, consists of
2,293
shares of
7
% cumulative mandatory convertible preferred stock.
On July 31, 2013 (the “Mandatory Conversion Date”), all Series C Shares converted automatically into
470,829
shares of common stock
pursuant to the terms of the Company’s articles of incorporation, as amended to create the Series C Shares.
On the Mandatory Conversion Date, each
Series C Share was automatically converted into the number of shares of common stock obtained by dividing the initial purchase price per share of $
1,000
, plus the amount of accrued but unpaid dividends per share, by $
5.563
, which was the Company’s
tangible common equity per share as of June 30, 2013. A de minimis amount of cash was also paid to each holder of Series C Shares to avoid the issuance of fractional shares as result of the conversion.
The proceeds from the issuance of the Series A Shares and Series B Shares were allocated based on the relative fair value of each series based on a discounted cash flow model.
As a result of the valuations, $
14,492,526
and $
856,474
was allocated to the Series A Preferred Stock and Series B Preferred Stock, respectively.
This resulted in a discount of $
973,260
for the Series A Shares
and a premium of $
82,572
for the Series B Shares.
The discount and premium are being accreted and amortized, respectively, through retained earnings over a five-year estimated life using the effective interest method.
The following is a summary of the accretion of the Series A Shares discount and the amortization of the Series B Shares premium for the years ended December 31, 2013 and 2012.
|
|
2013
|
|
2012
|
|
Accretion of Series A Preferred Stock discount
|
|
$
|
194,544
|
|
$
|
195,078
|
|
Amortization of Series B Preferred Stock premium
|
|
|
(16,505)
|
|
|
(16,551)
|
|
Accretion net of amortization
|
|
$
|
178,039
|
|
$
|
178,527
|
|
The net amount of the accretion and amortization was treated as a deemed dividend to preferred shareholders in the computation of loss per share.
Restrictions on Shareholders’ Equity
- South Carolina banking regulations restrict the amount of dividends that can be paid to shareholders.
All of the Bank’s dividends to First Reliance Bancshares, Inc. are payable only from the undivided profits of the Bank.
At December 31, 2013, the Bank had negative undivided profits of $
7,880,169
. The Bank is authorized to upstream
100
% of net income in any calendar year without obtaining the prior approval of the
South Carolina Commissioner of Banks (the “
SC State Board
”)
provided that the Bank received a composite CAMELS rating of one or two at the last Federal or State regulatory examination.
Under Federal Reserve regulations, the amounts of loans or advances from the Bank to the parent company are also restricted.
Please see “Management’s Discussion and Analysis Liquidity Management and Capital Resources” appearing above for additional information relating to the Company’s payment of dividends.
NOTE 12- OTHER OPERATING EXPENSE
Other operating expenses are summarized below:
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Advertising
|
|
$
|
148,266
|
|
$
|
151,298
|
|
Office supplies and printing
|
|
|
90,255
|
|
|
145,092
|
|
Computer supplies and software amortization
|
|
|
141,949
|
|
|
145,292
|
|
Telephone
|
|
|
268,293
|
|
|
302,039
|
|
Professional fees and services
|
|
|
1,145,998
|
|
|
975,780
|
|
Supervisory fees and assessments
|
|
|
548,427
|
|
|
737,204
|
|
Debit and credit card expenses
|
|
|
767,488
|
|
|
683,691
|
|
Other real estate owned expenses
|
|
|
6,710,229
|
|
|
1,946,441
|
|
Mortgage loan expenses
|
|
|
262,602
|
|
|
1,028,240
|
|
Insurance expenses
|
|
|
356,904
|
|
|
423,218
|
|
Other
|
|
|
1,353,488
|
|
|
1,337,211
|
|
Total
|
|
$
|
11,793,899
|
|
$
|
7,875,506
|
|
NOTE 13 - INCOME TAXES
Income tax expense for the years ended December 31, 2013 and 2012 is summarized as follows:
|
|
2013
|
|
2012
|
|
Currently payable
|
|
|
|
|
|
|
|
Federal
|
|
$
|
-
|
|
$
|
-
|
|
State
|
|
|
-
|
|
|
6,751
|
|
Total current
|
|
|
|
|
|
6,751
|
|
Deferred income taxes
|
|
|
799,806
|
|
|
(197,200)
|
|
Total income tax expense
|
|
$
|
799,806
|
|
$
|
(190,449)
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) is allocated as follows:
|
|
|
|
|
|
|
|
To continuing operations
|
|
$
|
1,397,000
|
|
$
|
6,751
|
|
To shareholders' equity
|
|
|
(597,194)
|
|
|
(197,200)
|
|
Total income tax expense
|
|
$
|
799,806
|
|
$
|
(190,449)
|
|
The components of deferred tax assets and deferred tax liabilities are as follows:
|
|
December 31,
|
|
|
|
|
2013
|
|
2012
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
Allowance for loan losses
|
|
$
|
984,012
|
|
$
|
1,416,943
|
|
Net operating losses
|
|
|
7,276,898
|
|
|
5,641,912
|
|
Non-accrual interest
|
|
|
665,599
|
|
|
1,039,730
|
|
Deferred compensation
|
|
|
453,849
|
|
|
514,015
|
|
Federal and state credits
|
|
|
459,238
|
|
|
459,130
|
|
Other real estate owned
|
|
|
1,743,236
|
|
|
424,280
|
|
Other
|
|
|
103,346
|
|
|
56,099
|
|
Gross deferred tax assets
|
|
|
11,686,178
|
|
|
9,552,109
|
|
Less, valuation allowance
|
|
|
(10,978,501)
|
|
|
(7,459,272)
|
|
Net deferred tax assets
|
|
|
707,677
|
|
|
2,092,837
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
Accumulated depreciation
|
|
|
470,682
|
|
|
493,948
|
|
Prepaid expenses
|
|
|
212,157
|
|
|
178,563
|
|
Unrealized gains on securities available for sale
|
|
|
105,099
|
|
|
702,293
|
|
Other
|
|
|
24,838
|
|
|
23,326
|
|
Total gross deferred tax liabilities
|
|
|
812,776
|
|
|
1,398,130
|
|
Net deferred tax (liabilities) assets recognized
|
|
$
|
(105,099)
|
|
$
|
694,707
|
|
Deferred tax assets represent the future tax benefit of deductible differences and, if it is more likely than not that a tax asset will not be realized, a valuation allowance is required to reduce the recorded deferred tax assets to net realizable value.
After review of all positive and negative factors and potential tax planning strategies, as of December 31, 2012, management had recorded a partial valuation allowance of $
7,457,272
.
During 2013, the valuation allowance increased by $
3,519,229
, representing a
valuation allowance
on continuing operations of
$
10,978,501
at December 31, 2013.
Net deferred tax
liabilities and net deferred tax
assets are included in other
liabilities and other
assets at December 31, 2013 and
2012, respectively.
The Company has federal net operating losses of $
20,888,295
and $
16,147,260
for the years ended December 31, 2013 and 2012, respectively.
The Company has state net operating losses of $
5,299,292
and $
4,601,341
for the years ended December 31, 2013 and 2012, respectively.
A reconciliation between the income tax expense (benefit) and the amount computed by applying the federal statutory rate of
34
% to income before income taxes for the years ended December 31, 2013 and 2012 follows:
|
|
2013
|
|
2012
|
|
Tax expense (benefit) at statutory rate
|
|
$
|
2,155,440
|
|
$
|
96,245
|
|
State income tax, net of federal income tax benefit
|
|
|
14,270
|
|
|
7,109
|
|
Tax-exempt interest income
|
|
|
15,495
|
|
|
(171,200)
|
|
Disallowed interest expense
|
|
|
1,186
|
|
|
7,795
|
|
Life insurance surrender value
|
|
|
117,608
|
|
|
(126,125)
|
|
Valuation allowance
|
|
|
519,229
|
|
|
172,548
|
|
Other, net
|
|
|
179,398
|
|
|
20,379
|
|
|
|
$
|
1,397,000
|
|
$
|
6,751
|
|
The Company had analyzed the tax positions taken or expected to be taken in its tax returns and concluded it has no liability related to uncertain tax positions.
Tax returns for 2010 and subsequent years are subject to review by taxing authorities.
NOTE 14 - RELATED PARTY TRANSACTIONS
Certain parties (principally certain directors and executive officers of the Company, their immediate families and business interests) were loan customers of the Company.
In compliance with relevant law and regulations, the Company’s related party loans are made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with persons not related to the lender and do not involve more than the normal risk of collectability.
As of December 31, 2013 and 2012, the Company had related party loans totaling $
2,106,213
and $
2,007,375
, respectively. During 2013, $
607,108
of advances were made to related parties and repayments totaled $
508,270
.
As of December 31, 2013, all related party loans were current.
Deposits from directors and executive officers and their related interests totaled $
1,724,671
and $
1,859,942
at December 31, 2013 and 2012, respectively.
NOTE 15 - COMMITMENTS AND CONTINGENCIES
In the ordinary course of business, the Company may, from time to time, become a party to legal claims and disputes.
At December 31, 2013, management and legal counsel are not aware of any pending or threatened litigation or unasserted claims or assessments that could result in losses, if any, that would be material to the consolidated financial statements.
The Company has entered into a number of operating leases for properties relating to its branch banking and mortgage operations. The leases have various initial terms and expire on various dates. The lease agreements generally provide that the Company is responsible for ongoing repairs and maintenance, insurance and real estate taxes.
The leases also provide for renewal options and certain scheduled increases in monthly lease payments. Rental expenses recorded under leases for the years ended December 31, 2013 and 2012 were $
411,295
and $
373,667
, respectively.
The minimal future rental payments under non-cancelable operating leases having remaining terms in excess of one year, for each of the next five years and thereafter in the aggregate are:
|
|
Amount
|
|
2014
|
|
$
|
435,042
|
|
2015
|
|
|
320,000
|
|
2016
|
|
|
345,000
|
|
2017
|
|
|
345,000
|
|
2018
|
|
|
361,170
|
|
Thereafter
|
|
|
4,311,367
|
|
Total
|
|
$
|
6,117,579
|
|
NOTE 16 - EQUITY INCENTIVE PLAN
On January 19, 2006, the Company adopted the 2006 Equity Incentive Plan, which provides for the granting of dividend equivalent rights options, performance unit awards, phantom shares, stock appreciation rights and stock awards, each of which are subject to such conditions based upon continued employment, passage of time or satisfaction of performance criteria or other criteria as permitted by the plan. The plan, as amended on September 17, 2010, allows the Company to award, subject to approval by the Board of Directors, up to
950,000
shares of stock, to officers, employees, and directors, consultants and service providers of the Company or its affiliates.
Awards may be granted for a term of up to ten years from the effective date of grant. Under this Plan, our Board of Directors has sole discretion as to the exercise date of any awards granted.
The per-share exercise price of incentive stock awards may not be less than the market value of a share of common stock on the date the award is granted.
Any awards that expire unexercised or are canceled become available for re-issuance.
The Company can issue the restricted shares as of the grant date either by the issuance of share certificate(s) evidencing restricted shares or by documenting the issuance in uncertificated or book entry form on the Company's stock records. Except as provided by the Plan, the employee does not have the right to make or permit to exist any transfer or hypothecation of any restricted shares. When restricted shares vest, the employee must either pay the Company within two business days the amount of all tax withholding obligations imposed on the Company or make an election pursuant to Section 83(b) of the Internal Revenue Code to pay taxes at grant date.
Restricted shares may be subject to one or more objective employment, performance or other forfeiture conditions established by the Plan Committee at the time of grant.
The restricted shares will not vest unless the Company’s retained earnings at the end of the fiscal quarter preceding the third anniversary of the restricted share award date are greater than the award value of the restricted shares.
Any shares of restricted stock that are forfeited will again become available for issuance under the Plan.
An employee or director has the right to vote the shares of restricted stock after grant until they are forfeited or vested.
Compensation cost for restricted stock is equal to the market value of the shares at the date of the award and is amortized to compensation expense over the vesting period.
Dividends, if any, will be paid on awarded but unvested stock.
During 2013 and 2012, the Company issued
1,245
and
13,627
shares, respectively, of restricted stock pursuant to the 2006 Equity Incentive Plan. The shares cliff vest in three years, and are fully vested in 2016 and 2015, respectively. The weighted-average fair value per share of restricted stock issued during 2013 and 2012 was $
1.76
and $
1.05
, respectively. Compensation cost associated with the issuances was $
2,191
and $
14,308
for the years ended December 31, 2013 and 2012, respectively.
During 2013 and 2012,
835
and
6,136
shares were forfeited having a weighted average price of $
3.50
and $
3.35
, respectively.
Shares vested in 2013 and 2012 were
98,145
and
56,527
, respectively.
Compensation cost amortized to expense for 2013 and 2012 was $
90,597
and $
190,477
, respectively.
The 2006 Equity Incentive Plan allows for the issuance of Stock Appreciation Rights ("SARs").
The SARs entitle the participant to receive the excess of (1) the market value of a specified or determinable number of shares of the stock at the exercise date over the fair value at grant date or (2) a specified or determinable price which may not in any event be less than the fair market value of the stock at the time of the award.
Upon exercise, the Company can elect to settle the awards using either Company stock or cash.
The shares start vesting after five years and vest at 20% per year until fully vested.
Compensation cost for SARs is amortized to compensation expense over the vesting period.
During the first quarter of 2012, the Board of Directors cancelled all
84,334
SARs that were outstanding at December 31, 2011.
Holders of these SARs were given cash and restricted stock totaling $
37,500
in exchange for the cancellation.
The cancellation resulted in the removal of all accrued SARs expense and related unrecognized compensation costs.
For the year ended December 31, 2012, net income of $
337,153
was recognized as a result of the cancellation.
No SARS were issued during 2013 and 2012.
At December 31, 2013, there were
756,145
stock awards available for grant under the 2006 Equity Incentive Plan.
NOTE 17 - LOSS PER COMMON SHARE
Net loss available to common shareholders represents net loss adjusted for preferred dividends including dividends declared, accretions of discounts and amortization of premiums on preferred stock issuances and cumulative dividends related to the current dividend period that have not been declared as of period end.
All potential dilutive common share equivalents were deemed to be anti-dilutive for the years ended December 31, 2013 and 2012 due to the net loss for each year.
The following is a summary of the loss per common share calculations for the years ended December 31, 2013 and 2012.
|
|
2013
|
|
2012
|
|
Loss available to common shareholders
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(7,736,530)
|
|
$
|
275,840
|
|
Preferred stock dividends
|
|
|
962,064
|
|
|
996,990
|
|
Deemed dividends on preferred stock resulting from net accretion of discount and
amortization of premium
|
|
|
178,039
|
|
|
178,527
|
|
|
|
|
|
|
|
|
|
Net loss available to common shareholders
|
|
$
|
(8,876,633)
|
|
$
|
(899,677)
|
|
|
|
|
|
|
|
|
|
Basic loss per common share:
|
|
|
|
|
|
|
|
Net loss available to common shareholders
|
|
$
|
(8,876,633)
|
|
$
|
(899,677)
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding basic
|
|
|
4,294,105
|
|
|
4,093,892
|
|
|
|
|
|
|
|
|
|
Basic loss per common share
|
|
$
|
(2.07)
|
|
$
|
(0.22)
|
|
|
|
|
|
|
|
|
|
Diluted loss per common share:
|
|
|
|
|
|
|
|
Net loss available to common shareholders
|
|
$
|
(8,876,633)
|
|
$
|
(899,677)
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding basic
|
|
|
4,294,105
|
|
|
4,093,892
|
|
|
|
|
|
|
|
|
|
Dilutive potential common shares
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding diluted
|
|
|
4,294,105
|
|
|
4,093,892
|
|
|
|
|
|
|
|
|
|
Diluted loss per common share
|
|
$
|
(2.07)
|
|
$
|
(0.22)
|
|
NOTE 18 - REGULATORY MATTERS
Capital Requirements -
The Company and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a material effect on the Company’s financial statements.
Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of the Company’s and the Bank’s assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices.
The Company’s and the Bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk-weightings, and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum ratios (set forth in the table below) of Tier 1 and total capital as a percentage of assets and off-balance-sheet exposures, adjusted for risk-weights ranging from
0
% to
100
%.
Tier 1 capital of the Company and the Bank consists of common shareholders’ equity, excluding the unrealized gain or loss on securities available-for-sale, minus certain intangible assets.
Tier 2 capital consists of the allowance for loan losses subject to certain limitations. Total capital for purposes of computing the capital ratios consists of the sum of Tier 1 and Tier 2 capital.
The Company and the Bank are also required to maintain capital at a minimum level based on average assets (as defined), which is known as the leverage ratio.
Only the strongest institutions are allowed to maintain capital at the minimum requirement of
3
%.
All others are subject to maintaining ratios at least
1
% to
2
% above the minimum.
As of the most recent regulatory examination, the Bank was deemed well-capitalized under the regulatory framework for prompt corrective action.
To be categorized well-capitalized for regulatory purposes, the Bank must maintain total risk-based, Tier 1 risk-based, and Tier 1 leverage ratios as set forth in the table below.
There are no conditions or events that management believes have changed the Bank’s categories.
Additional information related to our capitalization and regulatory requirements is provided in “Management’s Discussion and Analysis Capital” appearing above.
The following table summarizes the capital amounts and ratios of the Company and the Bank and the regulatory minimum requirements.
|
|
|
|
|
|
|
|
|
|
|
To Be Well
|
|
|
|
|
|
|
|
|
|
|
|
|
Capitalized Under
|
|
|
|
|
|
|
|
|
|
For Capital
|
|
|
Prompt Corrective
|
|
|
|
Actual
|
|
|
Adequacy Purposes
|
|
|
Action Provisions
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
Minimum
|
|
|
Minimum
|
|
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
Ratio
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets)
|
|
$
|
45,093
|
|
15.75
|
%
|
|
$
|
22,912
|
|
8.00
|
%
|
|
|
N/A
|
|
N/A
|
|
Tier 1 capital (to risk-weighted assets)
|
|
|
42,199
|
|
14.73
|
|
|
|
11,456
|
|
4.00
|
|
|
|
N/A
|
|
N/A
|
|
Tier 1 capital (to average assets)
|
|
|
42,199
|
|
11.78
|
|
|
|
14,323
|
|
4.00
|
|
|
|
N/A
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Bank
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets)
|
|
$
|
40,973
|
|
14.35
|
%
|
|
$
|
22,839
|
|
8.00
|
%
|
|
$
|
28,549
|
|
10.00
|
%
|
Tier 1 capital (to risk-weighted assets)
|
|
|
38,079
|
|
13.34
|
|
|
|
11,420
|
|
4.00
|
|
|
|
17,129
|
|
6.00
|
|
Tier 1 capital (to average assets)
|
|
|
38,079
|
|
10.67
|
|
|
|
14,276
|
|
4.00
|
|
|
|
17,846
|
|
5.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets)
|
|
$
|
53,963
|
|
17.16
|
%
|
|
$
|
25,154
|
|
8.00
|
%
|
|
|
N/A
|
|
N/A
|
|
Tier 1 capital (to risk-weighted assets)
|
|
|
50,030
|
|
15.91
|
|
|
|
12,577
|
|
4.00
|
|
|
|
N/A
|
|
N/A
|
|
Tier 1 capital (to average assets)
|
|
|
50,030
|
|
11.48
|
|
|
|
17,436
|
|
4.00
|
|
|
|
N/A
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Bank
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets)
|
|
$
|
49,307
|
|
15.72
|
%
|
|
$
|
25,095
|
|
8.00
|
%
|
|
$
|
31,369
|
|
10.00
|
%
|
Tier 1 capital (to risk-weighted assets)
|
|
|
45,383
|
|
14.47
|
|
|
|
12,547
|
|
4.00
|
|
|
|
18,821
|
|
6.00
|
|
Tier 1 capital (to average assets)
|
|
|
45,383
|
|
10.40
|
|
|
|
17,460
|
|
4.00
|
|
|
|
21,825
|
|
5.00
|
|
Memoranda of Understanding
-
Following an examination of the Bank by the FDIC during the first quarter of 2010, the Bank’s Board of Directors agreed to enter into a Memorandum of Understanding (the “Bank MOU”) with the FDIC and the SC State Board that became effective August 19, 2010.
Among other things, the Bank MOU provides for the Bank to (i) review and formulate objectives relative to liquidity and growth, including a reduction in reliance on volatile liabilities, (ii) formulate plans for the reduction and improvement in adversely classified assets, (iii) maintain a Tier 1 leverage capital ratio of
8
% and continue to be “well capitalized” for regulatory purposes, (iv) continue to maintain an adequate allowance for loan and lease losses, (v) not pay any dividend to the Bank’s parent holding company without the approval of the regulators, (vi) review officer performance and consider additional staffing needs, and (vii) provide progress reports and submit various other information to the regulators.
In addition, on the basis of the same examination by the FDIC and the SC State Board, the Federal Reserve Bank of Richmond (the “Federal Reserve Bank”) requested that the Company enter into a separate Memorandum of Understanding, which the Company entered into in December 2010 (the “Company MOU”). While this agreement provides for many of the same measures suggested by the Memorandum already in place for the Bank, the Company MOU requires that the Company seek pre-approval from the Federal Reserve Bank prior to the declaration or payment of dividends or other interest payments relating to its securities. As a result, until the Company is no longer subject to the Company MOU, it will be required to seek regulatory approval prior to paying scheduled dividends on its preferred stock and on its trust preferred securities, including the Series A and Series B Shares. This provision will also apply to the Company’s common stock, although to date, the Company has not elected to pay dividends on its shares of common stock.
The Federal Reserve Bank approved the scheduled payment of dividends on the Company’s preferred stock and interest payments on the Company’s trust preferred securities for the first three quarters of 2011; however, the Federal Reserve did not approve the Company’s request to pay dividends and interest payments relating to its outstanding classes of preferred stock and trust preferred securities due and payable in the fourth quarter of 2011, and such consent has not been granted thereafter, largely out of deference to the Federal Reserve’s policy statement on dividends.
A policy statement published by the Board of Governors of the Federal Reserve System indicates that, as a general matter, it believes the board of directors of a bank holding company should eliminate, defer, or significantly reduce the company’s dividends if:
|
⋅
|
the company’s net income available to shareholders for the preceding four quarters is not sufficient to fully fund the dividends;
|
|
⋅
|
the prospective rate of earnings retention is not consistent with the company’s capital needs and overall current and prospective financial condition; or
|
|
⋅
|
the company will not meet, or is in danger of not meeting, its minimum regulatory capital adequacy ratios.
|
The policy statement notes that a failure to do so could result in a supervisory finding that the organization is operating in an unsafe and unsound manner.
We believe that the criteria noted above will be heavily weighted by the Federal Reserve in evaluating any future request by the Company to pay dividends on its Series A Shares and the Series B Shares and interest on its outstanding trust preferred securities.
Accordingly, we do not anticipate submitting further approval requests until such time as each of the stated criteria has been met or there are other compelling reasons to believe such a request, if submitted, would be approved.
In response to these regulatory matters, the Bank and the Company have taken various actions designed to improve our lending procedures, nonperforming assets, liquidity and capital position and other conditions related to our operations, which are more fully described in turn as part of this discussion.
We believe that the successful completion of these initiatives, and the continued improvement of the local economy of the communities we serve, will result in full compliance with our regulatory obligations with the FDIC, the SC State Board and the Federal Reserve Bank and position us well for stability and growth over the long term.
NOTE 19 - UNUSED LINES OF CREDIT
The Bank had available at the end of 2013 an unsecured line of credit, which was unused, to purchase up to $10,000,000 of federal funds from an unrelated correspondent institution. Also, as
of December 31, 2013, the Bank had the ability to borrow funds from the Federal Home Loan Bank of up to $
108,440,000
. At that date $
23,000,000
had been advanced.
Additionally, an unused line of credit of $
5,600,000
was available from the Federal Reserve.
The Federal Home Loan Bank and the Federal Reserve
lines can be revoked at lender’s discretion.
NOTE 20 - FAIR VALUE MEASUREMENTS
Generally accepted accounting principles (“GAAP”) provide a framework for measuring and disclosing fair value that requires disclosures about the fair value of assets and liabilities recognized in the balance sheet, 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).
Fair value is defined as the exchange in 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. GAAP also establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.
The Company utilizes 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, the Company 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 the lower of cost or market accounting or the writing down of individual assets.
The following methods and assumptions were used to estimate the fair value of significant financial instruments:
Fair Value Hierarchy
The Company groups 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 levels are:
|
Level 1 -
|
Valuation is based upon quoted prices for identical instruments traded in active markets.
|
|
|
|
|
Level 2 -
|
Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.
|
|
|
|
|
Level 3 -
|
Valuation is generated from model-based techniques that use at least one significant assumption not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques include the use of option pricing models, discounted cash flow models and similar techniques.
|
Assets Recorded at Fair Value on a Recurring Basis
Following is a description of valuation methodologies used for assets and liabilities recorded at fair value.
Securities Available-for-Sale -
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.
Loans
- The Company does not record loans 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 principal 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. 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 December 31, 2013 and December 31, 2012, a significant portion of impaired loans were evaluated based upon the fair value of the collateral. Impaired loans where an allowance is established based on the fair value of collateral 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, the Company records 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, the Company records the loan as nonrecurring Level 3.
Mortgage Loans Held for Sale -
The fair value of loans held for sale is estimated based upon binding contracts and quotes from third party investors resulting in a Level 2 classification.
Other Real Estate Owned
- Foreclosed assets are adjusted to fair value upon transfer of the loans to other real estate owned. Real estate acquired in settlement of loans is recorded initially at estimated fair value of the property less estimated selling costs at the date of foreclosure. The initial recorded value may be subsequently reduced by additional allowances, which are charges to earnings if the estimated fair value of the property less estimated selling costs declines below the initial recorded value. Fair value is based upon independent market prices, appraised values 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, the Company records 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, the Company records the foreclosed asset as nonrecurring Level 3.
The tables below present the balances of assets and liabilities measured at fair value on a recurring basis by level within the hierarchy at December 31, 2013 and 2012.
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
$
|
9,318,633
|
|
$
|
-
|
|
$
|
9,318,633
|
|
$
|
-
|
|
Corporate bonds
|
|
|
2,796,210
|
|
|
-
|
|
|
2,796,210
|
|
|
-
|
|
Equity security
|
|
|
30,000
|
|
|
-
|
|
|
30,000
|
|
|
-
|
|
|
|
|
12,144,843
|
|
|
-
|
|
|
12,144,843
|
|
|
-
|
|
Mortgage loans held for sale (1)
|
|
|
2,248,252
|
|
|
-
|
|
|
2,248,252
|
|
|
-
|
|
|
|
$
|
14,393,095
|
|
$
|
-
|
|
$
|
14,393,095
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government sponsored agencies
|
|
$
|
8,109,028
|
|
$
|
-
|
|
$
|
8,109,028
|
|
$
|
-
|
|
Mortgage-backed securities
|
|
|
51,956,484
|
|
|
-
|
|
|
51,956,484
|
|
|
-
|
|
Equity security
|
|
|
5,500
|
|
|
-
|
|
|
5,500
|
|
|
-
|
|
|
|
|
60,071,012
|
|
|
-
|
|
|
60,071,012
|
|
|
-
|
|
Mortgage loans held for sale (1)
|
|
|
5,621,860
|
|
|
-
|
|
|
5,621,860
|
|
|
-
|
|
|
|
$
|
65,692,872
|
|
$
|
-
|
|
$
|
65,692,872
|
|
$
|
-
|
|
(1)
Carried at the lower of cost or market.
There were no liabilities measured at fair value on a recurring basis at December 31, 2013 and December 31, 2012.
Assets Recorded at Fair Value on a Nonrecurring Basis
Certain assets and liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).
The following table presents the assets and liabilities measured at fair value on a nonrecurring basis at December 31, 2013 and December 31, 2012, aggregated by level in the fair value hierarchy within which those measurements fall.
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateral dependent impaired loans receivable
|
|
$
|
13,359,438
|
|
$
|
-
|
|
$
|
-
|
|
$
|
13,359,438
|
|
Other real estate owned
|
|
|
8,932,634
|
|
|
-
|
|
|
-
|
|
|
8,932,634
|
|
Total assets at fair value
|
|
$
|
22,292,072
|
|
$
|
-
|
|
$
|
-
|
|
$
|
22,292,072
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collateral dependent impaired loans receivable
|
|
$
|
18,951,232
|
|
$
|
-
|
|
$
|
-
|
|
$
|
18,951,232
|
|
Other real estate owned
|
|
|
15,289,991
|
|
|
-
|
|
|
-
|
|
|
15,289,991
|
|
Total assets at fair value
|
|
$
|
34,241,223
|
|
$
|
-
|
|
$
|
-
|
|
$
|
34,241,223
|
|
For level 3 assets measured at fair value on a non-recurring basis as of December 31, 2013 and 2012, the significant unobservable inputs in the fair value measurements were as follows:
|
|
|
|
|
|
General
|
|
|
|
Valuation Technique
|
|
Significant Unobservable Inputs
|
|
Range
|
|
|
|
|
|
|
|
|
|
Collateral-dependant impaired loans receivable
|
|
Appraised Value
|
|
Collateral discounts
|
|
0-10%
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
Appraised Value
|
|
Collateral discounts and estimated costs to sell
|
|
0-10%
|
|
There were no liabilities measured at fair value on a nonrecurring basis at December 31, 2013 and December 31, 2012.
Disclosures about Fair Value of Financial Instruments
The following describes the valuation methodologies used by the Company for estimating fair value of financial instruments not recorded at fair value in the balance sheet on a recurring or nonrecurring basis:
Cash and Due from Banks and Interest-bearing Deposits with Other Banks
- The carrying amount is a reasonable estimate of fair value.
Time Deposits in other Banks
- The carrying amount is a reasonable estimate of fair value.
Securities held-to maturity
- The fair values of securities held-to-maturity are based on quoted market prices or dealer quotes.
If quoted market prices are not available, fair values are based on quoted market prices of comparable securities
Equity Securities
-
The carrying amount of nonmarketable equity securities is a reasonable estimate of fair value since no ready market exists for these securities.
Loans
Receivable
For certain categories of loans, such as variable rate loans which are repriced frequently and have no significant change in credit risk, fair values are based on the carrying amounts.
The fair value of other types of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
Deposits
- The fair value of demand deposits, savings, and money market accounts is the amount payable on demand at the reporting date.
The fair values of certificates of deposit are estimated using a discounted cash flow calculation that applies current interest rates to a schedule of aggregated expected maturities.
Securities Sold Under Agreements to Repurchase
- The carrying amount is a reasonable estimate of fair value because these instruments typically have terms of one day.
Advances From Federal Home Loan Bank
-
The fair values of fixed rate borrowings are estimated using a discounted cash flow calculation that applies the Company’s current borrowing rate from the Federal Home Loan Bank.
The carrying amounts of variable rate borrowings are reasonable estimates of fair value because they can be repriced frequently.
Junior Subordinated Debentures
- The carrying value of the junior subordinated debentures approximates their fair value since they were issued at a floating rate.
Accrued Interest Receivable and Payable
- The carrying value of these instruments is a reasonable estimate of fair value.
Off-Balance Sheet Financial Instruments
-
Fair values of off-balance sheet lending commitments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties' credit standing.
The following presents the carrying amount, fair value, and placement in the fair value hierarchy of the Company’s financial instruments as of December 31, 2013 and December 31, 2012. This table excludes financial instruments for which the carrying amount approximates fair value. For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization. For financial liabilities such as noninterest-bearing demand, interest-bearing demand, and savings deposits, the carrying amount is a reasonable estimate of fair value due to these products having no stated maturity.
|
|
|
|
|
|
|
|
Fair Value Measurements
|
|
|
|
|
|
|
|
|
|
Quoted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prices in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for Identical
|
|
Other
|
|
Significant
|
|
|
|
|
|
|
|
|
|
Assets or
|
|
Observable
|
|
Unobservable
|
|
|
|
Carrying
|
|
Fair
|
|
Liabilities
|
|
Inputs
|
|
Inputs
|
|
|
|
Amount
|
|
Value
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities held-to-maturity
|
|
$
|
36,951,934
|
|
$
|
36,951,934
|
|
$
|
-
|
|
$
|
36,951,934
|
|
$
|
-
|
|
Loans receivable
|
|
|
238,502,131
|
|
|
240,472,000
|
|
|
-
|
|
|
-
|
|
|
240,472,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certificates of deposit
|
|
$
|
84,545,046
|
|
$
|
85,081,000
|
|
$
|
-
|
|
$
|
85,081,000
|
|
$
|
-
|
|
Advances from Federal Home Loan Bank
|
|
|
23,000,000
|
|
|
23,010,000
|
|
|
-
|
|
|
23,010,000
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable
|
|
$
|
260,257,334
|
|
$
|
258,758,000
|
|
$
|
-
|
|
$
|
-
|
|
$
|
258,758,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Certificates of deposit
|
|
$
|
144,690,932
|
|
$
|
146,539,000
|
|
$
|
-
|
|
$
|
146,539,000
|
|
$
|
-
|
|
Advances from Federal Home Loan Bank
|
|
|
11,000,000
|
|
|
11,077,000
|
|
|
-
|
|
|
11,077,000
|
|
|
-
|
|
NOTE 21 - SUBSEQUENT EVENTS
In preparing these financial statements, subsequent events were evaluated through the time the financial statements were issued. Financial statements are considered issued when they are widely distributed to all shareholders and other financial statement users, or filed with the Securities and Exchange Commission. In conjunction with applicable accounting standards, all material subsequent events have been either recognized in the financial statements or disclosed in the notes to the financial statements.
NOTE 22 - FIRST RELIANCE BANCSHARES, INC. (PARENT COMPANY ONLY)
Condensed Balance Sheets
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Assets
|
|
|
|
|
|
|
|
Cash
|
|
$
|
3,417,931
|
|
$
|
3,898,093
|
|
Investment in banking subsidiary
|
|
|
38,282,750
|
|
|
46,884,841
|
|
Marketable investments
|
|
|
30,000
|
|
|
5,500
|
|
Nonmarketable investments
|
|
|
58,100
|
|
|
58,100
|
|
Premises
|
|
|
3,986,020
|
|
|
3,959,268
|
|
Investment in trust
|
|
|
310,000
|
|
|
310,000
|
|
Other assets
|
|
|
17,263
|
|
|
11,859
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
46,102,064
|
|
$
|
55,127,661
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Note payable to banking subsidiary
|
|
$
|
3,161,830
|
|
$
|
3,371,873
|
|
Junior subordinated debentures
|
|
|
10,310,000
|
|
|
10,310,000
|
|
Other liabilities
|
|
|
537,490
|
|
|
247,861
|
|
Total liabilities
|
|
|
14,009,320
|
|
|
13,929,734
|
|
Shareholders’ equity
|
|
|
32,092,744
|
|
|
41,197,927
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders’ equity
|
|
$
|
46,102,064
|
|
$
|
55,127,661
|
|
Condensed Statements of Operations
|
|
For the years ended
|
|
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Income
|
|
|
|
|
|
|
|
Rental income from banking subsidiary
|
|
$
|
90,566
|
|
$
|
84,029
|
|
Other income
|
|
|
-
|
|
|
4
|
|
Total Income
|
|
|
90,566
|
|
|
84,033
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
522,959
|
|
|
129,239
|
|
|
|
|
|
|
|
|
|
Loss before income taxes and equity in undistributed loss of banking subsidiary
|
|
|
(432,393)
|
|
|
(45,206)
|
|
|
|
|
|
|
|
|
|
Equity in undistributed earnings (loss) of banking subsidiary
|
|
|
(7,304,137)
|
|
|
321,046
|
|
|
|
|
|
|
|
|
|
Net income (loss) before income taxes
|
|
|
(7,736,530)
|
|
|
275,840
|
|
|
|
|
|
|
|
|
|
Income tax expense
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(7,736,530)
|
|
$
|
275,840
|
|
Condensed Statements of Cash Flows
|
|
For the years ended
|
|
|
|
December 31,
|
|
|
|
2013
|
|
2012
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(7,736,530)
|
|
$
|
275,840
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
Loss on impairment of investment securities
|
|
|
70,000
|
|
|
-
|
|
Amortization of deferred compensation on restricted stock
|
|
|
90,597
|
|
|
190,477
|
|
(Increase) decrease in other assets
|
|
|
(5,404)
|
|
|
(8,211)
|
|
Decrease in other liabilities
|
|
|
218,180
|
|
|
(135,591)
|
|
Equity in undistributed (earnings) loss of banking subsidiary
|
|
|
7,304,137
|
|
|
(321,046)
|
|
Net cash (used) provided by operating activities
|
|
|
(59,020)
|
|
|
1,469
|
|
Cash flows from by investing activities
|
|
|
|
|
|
|
|
Proceeds from sale of investment securities
|
|
|
(26,752)
|
|
|
-
|
|
Net cash used by investing activities
|
|
|
(26,752)
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
|
|
Payments of note payable to banking subsidiary
|
|
|
(210,043)
|
|
|
(202,927)
|
|
Expense of auctioning Series A and Series B Preferred stock
|
|
|
(169,291)
|
|
|
-
|
|
Net proceeds from issuance of common stock
|
|
|
4,396
|
|
|
5,005
|
|
Purchase of treasury stock
|
|
|
(19,452)
|
|
|
(8,584)
|
|
Net cash used by financing activities
|
|
|
(394,390)
|
|
|
(206,506)
|
|
|
|
|
|
|
|
|
|
Decrease in cash
|
|
|
(480,162)
|
|
|
(205,037)
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, beginning of year
|
|
|
3,898,093
|
|
|
4,103,130
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, ending of year
|
|
$
|
3,417,931
|
|
$
|
3,898,093
|
|
FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
Corporate Data
ANNUAL MEETING:
The annual meeting of Shareholders of First Reliance Bancshares, Inc. and Subsidiary will be held at First Reliance Bank on Thursday, June 5, 2014, at 4:00 PM.
CORPORATE OFFICE:
|
REGISTERED PUBLIC ACCOUNTING FIRM:
|
2170 West Palmetto Street
|
Elliott Davis, LLC
|
Florence
, South Carolina 29501
|
1901 Main Street, Suite 900
|
Phone (843) 662-8802
|
P.O. Box
2227
|
Fax (843) 662-8373
|
Columbia
, S.C. 29202
|
STOCK TRANSFER DEPARTMENT:
Registrar and Transfer Company
10 Commerce Drive
Cranford
, New Jersey 07016-3572
MARKET FOR FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY COMMON STOCK;
PAYMENT OF DIVIDENDS
High and Low Stock Price Information for First Reliance Bancshares, Inc. and Subsidiary
|
|
2013
|
|
2012
|
|
Applicable Period
|
|
High
|
|
Low
|
|
High
|
|
Low
|
|
First Quarter
|
|
$
|
2.40
|
|
$
|
1.65
|
|
$
|
2.00
|
|
$
|
1.05
|
|
Second Quarter
|
|
|
2.00
|
|
|
1.10
|
|
|
3.55
|
|
|
1.50
|
|
Third Quarter
|
|
|
1.99
|
|
|
1.50
|
|
|
3.55
|
|
|
2.15
|
|
Fourth Quarter
|
|
|
2.50
|
|
|
1.65
|
|
|
2.50
|
|
|
1.60
|
|
The Company's common stock is quoted on the over-the-counter market under the symbol FSRL.
Arms-length transactions in the common stock are anticipated to be infrequent and negotiated privately between the persons involved in those transactions.
The development of an active secondary market requires the existence of an adequate number of willing buyers and sellers. The Company’s current reported average daily trading volume is approximately 1,556 shares.
This low level of trading volume in the secondary market for the Company's common stock may materially impact a shareholder's ability to promptly sell a large block of the Company’s common stock at a price acceptable to the selling shareholder.
According to the Company's transfer agent, there were approximately 1,262 shareholders of record as of January 1, 2014.
The Company is a legal entity separate and distinct from the Bank.
The principal sources of the Company’s cash flow, including cash flow to pay dividends to its shareholders, are dividends that the Bank pays to its sole shareholder, the Company.
Statutory and regulatory limitations apply to the Bank’s payment of dividends to the Company as well as to the Company’s payment of dividends to its shareholders. Statutory and regulatory limitations apply to the Bank’s payment of dividends to the Company as well as to the Company’s payment of dividends to its shareholders.
For example, all FDIC insured institutions, regardless of their level of capitalization, are prohibited from paying any dividend or making any other kind of distribution if following the payment or distribution the institution would be undercapitalized.
Moreover, federal agencies having regulatory authority over the Company or the Bank have issued policy statements that provide that bank holding companies and insured banks should generally only pay dividends out of current operating earnings.
Additional information relating to the Company’s payment of dividends appears in “Management’s Discussions and Analysis Liquidity Management and Capital Resources.”
FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
Under South Carolina law, the Bank is authorized to pay cash dividends up to 100% of net income in any calendar year without obtaining the prior approval of the SC State Board, provided that the Bank received a composite rating of one or two at the last examination conducted by a state or federal regulatory authority.
All other cash dividends require prior approval by the SC State Board.
South Carolina law requires each state nonmember bank to maintain the same reserves against deposits as are required for a state member bank under the Federal Reserve Act.
It is the current policy of the Bank to retain earnings to permit possible future expansion.
As a result, the Company has no current plans to initiate the payment of cash dividends on its common stock, and its future dividend policy will depend on the Bank’s earnings, capital requirements, financial condition and other factors considered relevant by the board of directors of the Company and the Bank.
The Company and the Bank are currently subject to regulatory requirements relating to the declaration and payment of dividends.
For additional information relating to these regulatory requirements, please see “Management’s Discussion and Analysis Liquidity and Capital Resources.”
FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
EXECUTIVE OFFICERS OF FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
F. R. Saunders, Jr.
President and Chief Executive Officer
Jeffrey A. Paolucci
Executive Vice President, Chief Financial Officer and Secretary
Thomas C. Ewart
Executive Vice President
Jesse A. Nance
Executive Vice President and Chief Credit Officer
DIRECTORS OF FIRST RELIANCE BANCSHARES, INC. AND SUBSIDIARY
F. R. Saunders, Jr.
President and Chief Executive Officer of First Reliance Bancshares, Inc. and First Reliance Bank
Jeffrey A. Paolucci
Executive Vice President, Chief Financial Officer and Secretary of First Reliance Bancshares, Inc. and First Reliance Bank
Paul C. Saunders
Senior Vice President of First Reliance Bank
A. Dale Porter
Vice President and Senior Loan Administrator for First Reliance Bank
Leonard A. Hoogenboom
Chairman of the Board of Directors of First Reliance Bancshares, Inc.; and First Reliance Bank
Owner and Chief Executive Officer of Hoogenboom, CPA
John M. Jebaily
Owner and President of Jebaily Properties, Inc.
James R. Lingle, Jr.
President and CEO, iFinancial Holdings, Inc.
C. Dale Lusk, MD
Physician and Owner/Partner of Advanced Women’s Care
Julius G. Parris
Sr. Account Manager New Business Development, Southern Graphics Systems
J. Munford Scott, Jr.
Florence
County
Probate Judge