Form 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
|
|
þ |
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2010
or
|
|
|
o |
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1937 |
For the transition period from to
Commission File No. 001-16101
BANCORP RHODE ISLAND, INC.
(Exact name of Registrant as specified in its charter)
|
|
|
Rhode Island
|
|
05-0509802 |
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.) |
ONE TURKS HEAD PLACE, PROVIDENCE, RI 02903
(Address of principal executive offices)
(401) 456-5000
(Registrants telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or
for such shorter period that the Registrant
was required to file such reports), and (2) has been subject to such filing requirements for the
past 90 days. Yes þ No o
Indicate by check mark whether the Registrant has submitted electronically and posted on its
corporate website, if any, every Interactive Data File required to be submitted and posted pursuant
to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the
Registrant was required to submit and post files). Yes o No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated
filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large
accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the
Exchange Act.
|
|
|
|
|
|
|
Large accelerated filer o
|
|
Accelerated filer þ
|
|
Non-accelerated filer o
|
|
Smaller reporting company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes o No x
Indicate the number of shares outstanding of each of the Issuers classes of common stock, as of November 1, 2010:
|
|
|
Common Stock - Par Value $0.01 |
|
4,674,092 shares |
(class)
|
|
(outstanding) |
BANCORP RHODE ISLAND, INC.
Quarterly Report on Form 10-Q
Table of Contents
Special Note Regarding Forward Looking Statements
We make certain forward looking statements in this Quarterly Report on Form 10-Q and in other
documents that we incorporate by reference into this report that are based upon our current
expectations and projections about future events. We intend these forward looking statements to be
covered by the safe harbor provisions for forward looking statements within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange
Act of 1934, as amended, and we are including this statement for purposes of these safe harbor
provisions. You can identify these statements by reference to a future period or periods by our use
of the words estimate, project, may, believe, intend, anticipate, plan, seek,
expect and similar terms or variations of these terms.
Actual results may differ materially from those set forth in forward looking statements as a
result of risks and uncertainties, including those detailed from time to time in our filings with
the Federal Deposit Insurance Corporation (FDIC) and the Securities and Exchange Commission
(SEC). Our forward looking statements do not reflect the potential impact of any future
acquisitions, mergers, dispositions, joint ventures or investments we may make. We do not assume
any obligation to update any forward looking statements.
2
BANCORP RHODE ISLAND, INC.
Consolidated Balance Sheets (unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
ASSETS: |
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
15,828 |
|
|
$ |
18,866 |
|
Overnight investments |
|
|
451 |
|
|
|
1,964 |
|
|
|
|
|
|
|
|
Total cash and cash equivalents |
|
|
16,279 |
|
|
|
20,830 |
|
Available for sale securities (amortized cost of $334,074 and
$380,108, respectively) |
|
|
342,080 |
|
|
|
381,839 |
|
Stock in Federal Home Loan Bank of Boston |
|
|
16,274 |
|
|
|
16,274 |
|
Loans and leases receivable: |
|
|
|
|
|
|
|
|
Commercial loans and leases |
|
|
771,754 |
|
|
|
732,397 |
|
Residential mortgage loans |
|
|
161,106 |
|
|
|
173,294 |
|
Consumer and other loans |
|
|
202,367 |
|
|
|
206,156 |
|
|
|
|
|
|
|
|
Total loans and leases receivable |
|
|
1,135,227 |
|
|
|
1,111,847 |
|
Allowance for loan and lease losses |
|
|
(18,212 |
) |
|
|
(16,536 |
) |
|
|
|
|
|
|
|
Net loans and leases receivable |
|
|
1,117,015 |
|
|
|
1,095,311 |
|
Premises and equipment, net |
|
|
12,072 |
|
|
|
12,378 |
|
Goodwill, net |
|
|
12,262 |
|
|
|
12,239 |
|
Accrued interest receivable |
|
|
4,648 |
|
|
|
4,964 |
|
Investment in bank-owned life insurance |
|
|
30,964 |
|
|
|
30,010 |
|
Prepaid expenses and other assets |
|
|
21,729 |
|
|
|
16,101 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,573,323 |
|
|
$ |
1,589,946 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES: |
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
Demand deposit accounts |
|
$ |
242,628 |
|
|
$ |
204,281 |
|
NOW accounts |
|
|
66,166 |
|
|
|
74,558 |
|
Money market accounts |
|
|
82,151 |
|
|
|
65,076 |
|
Savings accounts |
|
|
364,160 |
|
|
|
367,225 |
|
Certificate of deposit accounts |
|
|
360,578 |
|
|
|
387,144 |
|
|
|
|
|
|
|
|
Total deposits |
|
|
1,115,683 |
|
|
|
1,098,284 |
|
Overnight and short-term borrowings |
|
|
36,028 |
|
|
|
40,171 |
|
Wholesale repurchase agreements |
|
|
20,000 |
|
|
|
20,000 |
|
Federal Home Loan Bank of Boston borrowings |
|
|
232,024 |
|
|
|
277,183 |
|
Subordinated deferrable interest debentures |
|
|
13,403 |
|
|
|
13,403 |
|
Other liabilities |
|
|
25,416 |
|
|
|
20,244 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,442,554 |
|
|
|
1,469,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY: |
|
|
|
|
|
|
|
|
Common stock, par value $0.01 per share, authorized 11,000,000
shares: Issued: 5,047,942 and 4,969,444 shares, respectively |
|
|
50 |
|
|
|
50 |
|
Additional paid-in capital |
|
|
73,697 |
|
|
|
72,783 |
|
Treasury stock, at cost: 373,850 and 364,750 shares, respectively |
|
|
(12,527 |
) |
|
|
(12,309 |
) |
Retained earnings |
|
|
64,345 |
|
|
|
59,012 |
|
Accumulated other comprehensive income, net |
|
|
5,204 |
|
|
|
1,125 |
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
130,769 |
|
|
|
120,661 |
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
1,573,323 |
|
|
$ |
1,589,946 |
|
|
|
|
|
|
|
|
See accompanying notes to unaudited consolidated financial statements
3
BANCORP RHODE ISLAND, INC.
Consolidated Statements of Operations (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands, except per share data) |
|
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overnight investments |
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
6 |
|
|
$ |
10 |
|
Mortgage-backed securities |
|
|
2,764 |
|
|
|
3,336 |
|
|
|
9,034 |
|
|
|
10,099 |
|
Investment securities |
|
|
462 |
|
|
|
540 |
|
|
|
1,502 |
|
|
|
1,527 |
|
Loans and leases |
|
|
14,927 |
|
|
|
15,123 |
|
|
|
44,600 |
|
|
|
44,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest and dividend income |
|
|
18,154 |
|
|
|
19,000 |
|
|
|
55,142 |
|
|
|
56,352 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits |
|
|
1,910 |
|
|
|
3,308 |
|
|
|
6,352 |
|
|
|
12,026 |
|
Overnight and short-term borrowings |
|
|
16 |
|
|
|
19 |
|
|
|
53 |
|
|
|
67 |
|
Wholesale repurchase agreements |
|
|
139 |
|
|
|
141 |
|
|
|
421 |
|
|
|
408 |
|
Federal Home Loan Bank of Boston borrowings |
|
|
2,438 |
|
|
|
2,691 |
|
|
|
7,621 |
|
|
|
7,966 |
|
Subordinated deferrable interest debentures |
|
|
173 |
|
|
|
175 |
|
|
|
503 |
|
|
|
564 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
4,676 |
|
|
|
6,334 |
|
|
|
14,950 |
|
|
|
21,031 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
13,478 |
|
|
|
12,666 |
|
|
|
40,192 |
|
|
|
35,321 |
|
Provision for loan and lease losses |
|
|
1,275 |
|
|
|
1,900 |
|
|
|
4,425 |
|
|
|
6,110 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan
and lease losses |
|
|
12,203 |
|
|
|
10,766 |
|
|
|
35,767 |
|
|
|
29,211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other-than-temporary impairment losses on
available for sale securities |
|
|
5 |
|
|
|
(696 |
) |
|
|
54 |
|
|
|
(696 |
) |
Non-credit component of other-than-temporary losses
recognized in other comprehensive income |
|
|
(422 |
) |
|
|
626 |
|
|
|
(1,086 |
) |
|
|
626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit component of other-than-temporary impairment
losses on available for sale securities |
|
|
(417 |
) |
|
|
(70 |
) |
|
|
(1,032 |
) |
|
|
(70 |
) |
|
Service charges on deposit accounts |
|
|
1,337 |
|
|
|
1,396 |
|
|
|
3,949 |
|
|
|
3,973 |
|
Gain on sale of available for sale securities |
|
|
465 |
|
|
|
|
|
|
|
1,043 |
|
|
|
61 |
|
Income from bank-owned life insurance |
|
|
320 |
|
|
|
313 |
|
|
|
953 |
|
|
|
906 |
|
Loan related fees |
|
|
162 |
|
|
|
75 |
|
|
|
484 |
|
|
|
703 |
|
Commissions on nondeposit investment products |
|
|
144 |
|
|
|
322 |
|
|
|
529 |
|
|
|
589 |
|
Net gains on lease sales and commissions on loans
originated for others |
|
|
44 |
|
|
|
13 |
|
|
|
86 |
|
|
|
61 |
|
Other income |
|
|
234 |
|
|
|
192 |
|
|
|
877 |
|
|
|
589 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest income |
|
|
2,289 |
|
|
|
2,241 |
|
|
|
6,889 |
|
|
|
6,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
5,829 |
|
|
|
5,224 |
|
|
|
17,418 |
|
|
|
15,303 |
|
Occupancy |
|
|
827 |
|
|
|
864 |
|
|
|
2,517 |
|
|
|
2,652 |
|
Data processing |
|
|
667 |
|
|
|
659 |
|
|
|
1,975 |
|
|
|
1,949 |
|
Professional services |
|
|
549 |
|
|
|
609 |
|
|
|
1,718 |
|
|
|
1,953 |
|
FDIC insurance |
|
|
475 |
|
|
|
502 |
|
|
|
1,425 |
|
|
|
2,065 |
|
Marketing |
|
|
333 |
|
|
|
327 |
|
|
|
974 |
|
|
|
974 |
|
Equipment |
|
|
266 |
|
|
|
226 |
|
|
|
776 |
|
|
|
709 |
|
Loan workout and other real estate owned |
|
|
196 |
|
|
|
219 |
|
|
|
869 |
|
|
|
496 |
|
Loan servicing |
|
|
133 |
|
|
|
174 |
|
|
|
480 |
|
|
|
522 |
|
Other expenses |
|
|
1,075 |
|
|
|
1,008 |
|
|
|
3,116 |
|
|
|
2,957 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense |
|
|
10,350 |
|
|
|
9,812 |
|
|
|
31,268 |
|
|
|
29,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
4,142 |
|
|
|
3,195 |
|
|
|
11,388 |
|
|
|
6,443 |
|
Income tax expense |
|
|
1,334 |
|
|
|
992 |
|
|
|
3,680 |
|
|
|
2,037 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
2,808 |
|
|
|
2,203 |
|
|
|
7,708 |
|
|
|
4,406 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock dividends |
|
|
|
|
|
|
(142 |
) |
|
|
|
|
|
|
(892 |
) |
Prepayment charges and accretion of preferred stock discount |
|
|
|
|
|
|
(1,282 |
) |
|
|
|
|
|
|
(1,405 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common shares |
|
$ |
2,808 |
|
|
$ |
779 |
|
|
$ |
7,708 |
|
|
$ |
2,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per common share |
|
$ |
0.60 |
|
|
$ |
0.17 |
|
|
$ |
1.65 |
|
|
$ |
0.46 |
|
Diluted earnings per common share |
|
$ |
0.60 |
|
|
$ |
0.17 |
|
|
$ |
1.65 |
|
|
$ |
0.46 |
|
Cash dividends declared per common share |
|
$ |
0.17 |
|
|
$ |
0.17 |
|
|
$ |
0.51 |
|
|
$ |
0.51 |
|
Weighted average common shares outstanding basic |
|
|
4,674 |
|
|
|
4,606 |
|
|
|
4,653 |
|
|
|
4,599 |
|
Weighted average common shares outstanding diluted |
|
|
4,703 |
|
|
|
4,634 |
|
|
|
4,682 |
|
|
|
4,620 |
|
See accompanying notes to unaudited consolidated financial statements
4
BANCORP RHODE ISLAND, INC.
Consolidated Statements of Changes in Shareholders Equity (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional |
|
|
|
|
|
|
|
|
|
|
Compre- |
|
|
|
|
|
|
Preferred |
|
|
Common |
|
|
Paid-in |
|
|
Treasury |
|
|
Retained |
|
|
hensive |
|
|
|
|
Nine months ended September 30, |
|
Stock |
|
|
Stock |
|
|
Capital |
|
|
Stock |
|
|
Earnings |
|
|
Income (Loss) |
|
|
Total |
|
|
|
(In thousands, except per share data) |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2008 |
|
$ |
28,595 |
|
|
$ |
49 |
|
|
$ |
73,323 |
|
|
$ |
(12,055 |
) |
|
$ |
58,763 |
|
|
$ |
415 |
|
|
$ |
149,090 |
|
Cumulative effect of a change in accounting
principle, net of taxes of ($77) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
137 |
|
|
|
(137 |
) |
|
|
|
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,406 |
|
|
|
|
|
|
|
4,406 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains on
securities available for sale, net
of taxes of ($1,682) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,124 |
|
|
|
3,124 |
|
Reclassification adjustment for
net gains included in net income,
net of taxes of $21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(40 |
) |
|
|
(40 |
) |
Non-credit portion OTTI, net of taxes
of $220 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(406 |
) |
|
|
(406 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,084 |
|
Exercise of stock options |
|
|
|
|
|
|
1 |
|
|
|
438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
439 |
|
Macrolease acquisition |
|
|
|
|
|
|
|
|
|
|
78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78 |
|
Repurchase of warrant |
|
|
|
|
|
|
|
|
|
|
(1,400 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,400 |
) |
Redemption of preferred stock |
|
|
(30,000 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(30,000 |
) |
Treasury stock acquisitions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(254 |
) |
|
|
|
|
|
|
|
|
|
|
(254 |
) |
Share-based compensation |
|
|
|
|
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80 |
|
Tax benefit from exercise of stock options |
|
|
|
|
|
|
|
|
|
|
81 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
81 |
|
Preferred stock discount accretion |
|
|
123 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(123 |
) |
|
|
|
|
|
|
|
|
Prepayment charge on preferred stock discount |
|
|
1,282 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,282 |
) |
|
|
|
|
|
|
|
|
Dividends on preferred stock ($29.73 per
preferred share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(892 |
) |
|
|
|
|
|
|
(892 |
) |
Dividends on common stock ($0.51 per
common share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,345 |
) |
|
|
|
|
|
|
(2,345 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2009 |
|
$ |
|
|
|
$ |
50 |
|
|
$ |
72,600 |
|
|
$ |
(12,309 |
) |
|
$ |
58,664 |
|
|
$ |
2,956 |
|
|
$ |
121,961 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2009 |
|
$ |
|
|
|
$ |
50 |
|
|
$ |
72,783 |
|
|
$ |
(12,309 |
) |
|
$ |
59,012 |
|
|
$ |
1,125 |
|
|
$ |
120,661 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,708 |
|
|
|
|
|
|
|
7,708 |
|
Other comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized holding gains on
securities available for sale, net
of taxes of ($2,181) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,051 |
|
|
|
4,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclassification adjustment for
net gains included in net income,
net of taxes of $365 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(678 |
) |
|
|
(678 |
) |
Non-credit portion OTTI, net of taxes
of ($380) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
706 |
|
|
|
706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,787 |
|
Exercise of stock options |
|
|
|
|
|
|
|
|
|
|
297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
297 |
|
Macrolease acquisition |
|
|
|
|
|
|
|
|
|
|
211 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
211 |
|
Share repurchases |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(218 |
) |
|
|
|
|
|
|
|
|
|
|
(218 |
) |
Share-based compensation |
|
|
|
|
|
|
|
|
|
|
410 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
410 |
|
Tax benefit from exercise of stock options |
|
|
|
|
|
|
|
|
|
|
(4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4 |
) |
Dividends on common stock ($0.51
per common share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,375 |
) |
|
|
|
|
|
|
(2,375 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at September 30, 2010 |
|
$ |
|
|
|
$ |
50 |
|
|
$ |
73,697 |
|
|
$ |
(12,527 |
) |
|
$ |
64,345 |
|
|
$ |
5,204 |
|
|
$ |
130,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to unaudited consolidated financial statements
5
BANCORP RHODE ISLAND, INC.
Consolidated Statements of Cash Flows (unaudited)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
7,708 |
|
|
$ |
4,406 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
Depreciation, amortization and accretion, net |
|
|
(1,128 |
) |
|
|
(4,563 |
) |
Provision for loan and lease losses |
|
|
4,425 |
|
|
|
6,110 |
|
Income from bank-owned life insurance |
|
|
(953 |
) |
|
|
(906 |
) |
Share-based compensation expense |
|
|
410 |
|
|
|
80 |
|
Net gains on lease sales |
|
|
(54 |
) |
|
|
(26 |
) |
Gain on sale of available for sale securities |
|
|
(1,043 |
) |
|
|
(61 |
) |
Credit component of other-than-temporary impairment
losses on available for sale securities |
|
|
1,032 |
|
|
|
70 |
|
Gain on sale of other real estate owned |
|
|
(57 |
) |
|
|
(38 |
) |
Proceeds from sales of leases |
|
|
1,102 |
|
|
|
976 |
|
Leases originated for sale |
|
|
(1,048 |
) |
|
|
(794 |
) |
Decrease in accrued interest receivable |
|
|
316 |
|
|
|
414 |
|
(Increase) decrease in prepaid expenses and other assets |
|
|
(777 |
) |
|
|
188 |
|
Increase (decrease) in other liabilities |
|
|
210 |
|
|
|
(1,724 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
10,143 |
|
|
|
4,132 |
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Available for sale securities: |
|
|
|
|
|
|
|
|
Purchases |
|
|
(116,917 |
) |
|
|
(163,639 |
) |
Maturities and principal repayments |
|
|
147,301 |
|
|
|
126,490 |
|
Proceeds from sales |
|
|
12,978 |
|
|
|
1,880 |
|
Net increase in loans and leases |
|
|
(24,959 |
) |
|
|
(39,631 |
) |
Capital expenditures for premises and equipment |
|
|
(760 |
) |
|
|
(965 |
) |
Proceeds from sale of other real estate owned |
|
|
1,866 |
|
|
|
988 |
|
Purchase of Federal Home Loan Bank of Boston stock |
|
|
|
|
|
|
(603 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) investing activities |
|
|
19,509 |
|
|
|
(75,480 |
) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Net increase in deposits |
|
|
17,399 |
|
|
|
49,739 |
|
Net decrease in overnight and short-term borrowings |
|
|
(4,143 |
) |
|
|
(8,645 |
) |
Proceeds from long-term borrowings |
|
|
42,430 |
|
|
|
80,791 |
|
Repayment of long-term borrowings |
|
|
(87,589 |
) |
|
|
(52,080 |
) |
Exercise of stock options |
|
|
79 |
|
|
|
439 |
|
Repurchase of warrant |
|
|
|
|
|
|
(1,400 |
) |
Redemption of preferred stock |
|
|
|
|
|
|
(30,000 |
) |
Repurchase of common stock |
|
|
|
|
|
|
(254 |
) |
Tax (expense) benefit from exercise of stock options |
|
|
(4 |
) |
|
|
81 |
|
Dividends on preferred stock |
|
|
|
|
|
|
(892 |
) |
Dividends on common stock |
|
|
(2,375 |
) |
|
|
(2,345 |
) |
|
|
|
|
|
|
|
Net cash
(used in) provided by financing activities |
|
|
(34,203 |
) |
|
|
35,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net decrease in cash and cash equivalents |
|
|
(4,551 |
) |
|
|
(35,914 |
) |
Cash and cash equivalents at beginning of period |
|
|
20,830 |
|
|
|
55,457 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
16,279 |
|
|
$ |
19,543 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplementary Disclosures: |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
15,664 |
|
|
$ |
21,789 |
|
Cash paid for income taxes |
|
|
3,965 |
|
|
|
2,404 |
|
Non-cash investing and financing transactions: |
|
|
|
|
|
|
|
|
Change in accumulated other comprehensive income, net of taxes |
|
|
3,373 |
|
|
|
3,084 |
|
Cumulative effect of a change in accounting principle, net of taxes |
|
|
|
|
|
|
137 |
|
Goodwill increase related to Macrolease acquisition |
|
|
23 |
|
|
|
78 |
|
Transfer of loans to other real estate owned |
|
|
1,239 |
|
|
|
2,083 |
|
Treasury stock acquisitions from shares tendered in stock option exercises |
|
|
218 |
|
|
|
254 |
|
Non-credit component of other-than-temporary impairment, net of taxes |
|
|
(706 |
) |
|
|
406 |
|
Net sales of available for sale securities not yet settled |
|
|
2,468 |
|
|
|
|
|
See accompanying notes to unaudited consolidated financial statements
6
BANCORP RHODE ISLAND, INC.
Notes to Consolidated Financial Statements (unaudited)
(1) Basis of Presentation
Bancorp Rhode Island, Inc. (the Company), a Rhode Island corporation, is the holding company
for Bank Rhode Island (the Bank). The Company has no significant assets other than the common
stock of the Bank. For this reason, substantially all of the discussion in this Quarterly Report on
Form 10-Q relates to the operations of the Bank and its subsidiaries.
In preparing the consolidated financial statements, management is required to make estimates
and assumptions that affect the reported amounts of assets and liabilities as of the date of the
balance sheet and revenues and expenses for the period. These estimates and assumptions are based
on managements estimates and judgment and are evaluated on an ongoing basis using historical
experiences and other factors, including the current economic environment. Estimates and
assumptions are adjusted when facts and circumstances dictate. A recessionary environment, illiquid
credit markets and declines in consumer spending have combined to increase the uncertainty inherent
in managements estimates and assumptions. As future events cannot be determined with precision,
actual results could differ significantly from managements estimates. Material estimates that are
particularly susceptible to change relate to the determination of the allowance for loan and lease
losses, evaluation of investments for other-than-temporary impairment, review of goodwill for
impairment and income taxes.
The consolidated financial statements include the accounts of the Company and its wholly-owned
subsidiary, Bank Rhode Island, along with the Banks wholly-owned subsidiaries, BRI Investment
Corp. (a Rhode Island passive investment company), Macrolease Corporation (an equipment financing
company), Acorn Insurance Agency, Inc. (a licensed insurance agency) and BRI Realty Corp. (a real
estate holding company). All significant intercompany accounts and transactions have been
eliminated in consolidation.
The unaudited interim consolidated financial statements of the Company conform to accounting
principles generally accepted in the United States (U.S. GAAP) and prevailing practices within
the banking industry and include all necessary adjustments (consisting of only normal recurring
adjustments) that, in the opinion of management, are required for a fair presentation of the
results and financial condition of the Company. Prior period amounts are reclassified whenever
necessary to conform to the current year classifications.
The Company considers events or transactions that occur after the balance sheet date but
before the consolidated financial statements are issued to provide additional evidence relative to
certain estimates or to identify matters that require additional disclosure. Subsequent events have
been evaluated through the date of the issuance of these consolidated financial statements.
The unaudited interim results of consolidated operations are not necessarily indicative of the
results for any future interim period or for the entire year. These interim consolidated financial
statements do not include all disclosures associated with annual financial statements and,
accordingly, should be read in conjunction with the annual consolidated financial statements and
accompanying notes included in the Companys 2009 Annual Report on Form 10-K filed with the
Securities and Exchange Commission (SEC).
(2) Earnings Per Share
Basic earnings per share (EPS) exclude dilution and are computed by dividing net income
available to common shareholders by the weighted average number of common shares and participating
securities outstanding during the period. Diluted EPS reflects the potential dilution that could
occur if securities or other contracts to issue common stock were exercised or converted into
common stock or resulted in the issuance of additional common stock that then share in the earnings
of the Company.
7
The following sets forth a reconciliation of basic EPS and diluted EPS:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
September 30, |
|
|
September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
Basic EPS Computation: |
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
2,808 |
|
|
$ |
2,203 |
|
Preferred stock dividend |
|
|
|
|
|
|
(142 |
) |
Preferred stock accretion |
|
|
|
|
|
|
(1,282 |
) |
|
|
|
|
|
|
|
Net income applicable to common shares |
|
$ |
2,808 |
|
|
$ |
779 |
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
Weighted average shares outstanding |
|
|
4,674 |
|
|
|
4,606 |
|
Basic EPS |
|
$ |
0.60 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
Diluted EPS Computation: |
|
|
|
|
|
|
|
|
Numerator: |
|
|
|
|
|
|
|
|
Net income applicable to common shares |
|
$ |
2,808 |
|
|
$ |
779 |
|
Denominator: |
|
|
|
|
|
|
|
|
Common shares outstanding |
|
|
4,674 |
|
|
|
4,606 |
|
Stock options |
|
|
27 |
|
|
|
28 |
|
Contingent shares |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
|
Total shares |
|
|
4,703 |
|
|
|
4,634 |
|
Diluted EPS |
|
$ |
0.60 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
For the three months ended September 30, 2010 and 2009, average options to purchase 225,650
and 276,980 shares of common stock, respectively, were outstanding but excluded from the
computation of diluted EPS because they were anti-dilutive.
(3) Recently Adopted Accounting Pronouncements
The Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC)
860, Transfers and Servicing, incorporates former Statements of Financial Accounting Standards
(SFAS) No. 166, Accounting for Transfers of Financial Assets, an amendment of FASB Statement No.
140, which was issued in June 2009. These provisions of ASC 860 eliminate the concept of a
qualifying special-purpose entity (QSPE), create more stringent conditions for reporting a
transfer of a portion of financial assets as a sale, clarify other sale-accounting criteria and
change the initial measurement of a transferors interest in transferred financial assets. These
provisions of ASC 860 also require enhanced interim and year-end disclosures about a transferors
continuing involvement with transfers of financial assets accounted for as sales, the risks
inherent in the transferred financial assets that have been retained and the nature and financial
effect of restrictions on the transferors assets that continue to be reported in the balance
sheet. The adoption of these provisions of ASC 860 on January 1, 2010 did not have a material
impact on the Companys consolidated financial statements.
ASC 810, Consolidations, incorporates former SFAS No. 167, Amendments to FASB
Interpretation No. 46(R), which was issued in June 2009. These provisions of ASC 810 address the
effects of eliminating the QSPE concept, changes the approach to determining the primary
beneficiary of a variable interest entity (VIE) and requires companies to assess more frequently
whether a VIE must be consolidated. These provisions also require enhanced interim and year-end
disclosures about the significant judgments and assumptions considered in determining whether a VIE
must be consolidated, the nature of restrictions on a consolidated VIEs assets, the risks
associated with a companys involvement with a VIE and how that involvement affects the companys
financial position, financial performance and cash flows. The adoption of these provisions of ASC
810 on January 1, 2010 did not have a material impact on the Companys consolidated financial
statements.
8
In January 2010, the FASB issued Accounting Standards Update (ASU) No. 2010-06, Fair Value
Measurements and Disclosures (Topic 820): Improving Disclosures about Fair Value Instruments. ASU
No. 2010-06 amends ASC 820 to require additional disclosures regarding fair value measurements.
Specifically, the ASU requires entities to disclose the amounts and reasons for significant
transfers between Level 1 and Level 2 of the fair value hierarchy, to disclose reasons for any
transfers in or out of Level 3 and to separately disclose information in the reconciliation of
recurring Level 3 measurements about purchases, sales, issuances and settlements. In addition, the
ASU also amends ASC 820 to clarify certain existing disclosure requirements. Except for the
requirement to disclose information about purchases, sales, issuances and settlements in the
reconciliation of recurring Level 3 measurements separately, the amendments to ASC 820 made by ASU
No. 2010-06 are effective for interim and annual reporting periods beginning after December 15,
2009. The adoption of these provisions of ASU No. 2010-06 did not have a material impact on the
Companys consolidated financial statements. The requirement to separately disclose purchases,
sales, issuances and settlements of recurring Level 3 measurements is effective for interim and
annual reporting periods beginning after December 15, 2010. The Company does not expect the
adoption of the remaining provisions of this ASU to have a material impact on the Companys
consolidated financial statements.
(4) Recently Issued Accounting Pronouncements
In July 2010, the FASB issued ASU No. 2010-20, Receivables (Topic 320): Disclosures About the
Credit Quality of Financing Receivables and the Allowance for Credit Losses. ASU No. 2010-20
amends ASC 310, Receivables, by requiring more robust and disaggregated disclosures about the
credit quality of an entitys financing receivables and its allowance for credit losses. An entity
will be required to disclose the nature of credit risk associated with its financing receivables
and the assessment of that risk in estimating its allowance for credit losses, as well as changes
in the allowance and the reason for those changes. The new and amended disclosures required under
ASC 2010-20 that relate to information as of the end of a reporting period are effective for public
entities with fiscal years and interim reporting periods ending on or after December 15, 2010. The
disclosures that include information for activity that occurs during a reporting period are
effective for public companies with the fiscal years or the first interim period beginning after
December 15, 2010. The Company expects the adoption of ASU No. 2010-20 will require significant
expansion to the Companys disclosures surrounding loans and leases receivable and the allowance
for loan and lease losses.
(5) Available for Sale Securities
The Company categorizes available for sale securities by major category, including
government-sponsored enterprise (GSE) obligations, trust preferred collateralized debt
obligations (CDOs), collateralized mortgage obligations and GSE mortgage-backed securities. Major
categories are determined by the nature and risks of the securities and consider, among other
things, the issuing entity, type of investment and underlying collateral. The Company categorizes
obligations and/or securities issued by the Federal Home Loan Bank, Federal Home Loan Mortgage
Corporation, Federal National Mortgage Association and Federal Farm Credit Banks Funding
Corporation as GSE obligations and/or securities.
9
A summary of available for sale securities by major categories follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized |
|
|
Unrealized |
|
|
Unrealized |
|
|
|
|
|
|
Cost(1) |
|
|
Gains |
|
|
Losses |
|
|
Fair Value |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GSE obligations |
|
$ |
71,004 |
|
|
$ |
742 |
|
|
$ |
|
|
|
$ |
71,746 |
|
Trust preferred CDOs |
|
|
1,518 |
|
|
|
|
|
|
|
(999 |
) |
|
|
519 |
|
Collateralized mortgage obligations |
|
|
33,404 |
|
|
|
675 |
|
|
|
(1,359 |
) |
|
|
32,720 |
|
GSE mortgage-backed securities |
|
|
228,148 |
|
|
|
9,014 |
|
|
|
(67 |
) |
|
|
237,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
334,074 |
|
|
$ |
10,431 |
|
|
$ |
(2,425 |
) |
|
$ |
342,080 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GSE obligations |
|
$ |
80,866 |
|
|
$ |
347 |
|
|
$ |
(287 |
) |
|
$ |
80,926 |
|
Trust preferred CDOs |
|
|
2,550 |
|
|
|
|
|
|
|
(2,085 |
) |
|
|
465 |
|
Collateralized mortgage obligations |
|
|
45,641 |
|
|
|
697 |
|
|
|
(2,311 |
) |
|
|
44,027 |
|
GSE mortgage-backed securities |
|
|
251,051 |
|
|
|
6,353 |
|
|
|
(983 |
) |
|
|
256,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
380,108 |
|
|
$ |
7,397 |
|
|
$ |
(5,666 |
) |
|
$ |
381,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Amortized cost is net of write-downs as a result of other-than-temporary
impairment. |
The Company sells available for sale securities to capitalize on fluctuations in the market.
During the quarter ended September 30, 2010, $7.6 million of available for sale securities were
sold, generating $465,000 of gains. There were no sales of available for sale securities during the
same quarter of 2009. The cost of securities used in calculating gains on the sale of available for
sale securities is determined using the specific identification method.
The following table sets forth certain information regarding temporarily impaired available
for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Num- |
|
|
|
|
|
|
|
|
|
|
|
|
ber of |
|
|
Less than One Year |
|
|
One Year or Longer |
|
|
Total |
|
|
|
Hold- |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
Fair |
|
|
Unrealized |
|
|
|
ings |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
Value |
|
|
Losses |
|
|
|
|
|
|
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trust preferred CDOs |
|
|
2 |
|
|
$ |
|
|
|
$ |
|
|
|
$ |
519 |
|
|
$ |
(999 |
) |
|
$ |
519 |
|
|
$ |
(999 |
) |
Collateralized mortgage
obligations |
|
|
3 |
|
|
|
2,103 |
|
|
|
(8 |
) |
|
|
8,481 |
|
|
|
(1,351 |
) |
|
|
10,584 |
|
|
|
(1,359 |
) |
GSE mortgage-backed securities |
|
|
3 |
|
|
|
10,262 |
|
|
|
(67 |
) |
|
|
|
|
|
|
|
|
|
|
10,262 |
|
|
|
(67 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
8 |
|
|
$ |
12,365 |
|
|
$ |
(75 |
) |
|
$ |
9,000 |
|
|
$ |
(2,350 |
) |
|
$ |
21,365 |
|
|
$ |
(2,425 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GSE obligations |
|
|
8 |
|
|
$ |
37,081 |
|
|
$ |
(287 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
37,081 |
|
|
$ |
(287 |
) |
Trust preferred CDOs |
|
|
2 |
|
|
|
|
|
|
|
|
|
|
|
465 |
|
|
|
(2,085 |
) |
|
|
465 |
|
|
|
(2,085 |
) |
Collateralized mortgage
obligations |
|
|
5 |
|
|
|
5,520 |
|
|
|
(182 |
) |
|
|
12,088 |
|
|
|
(2,129 |
) |
|
|
17,608 |
|
|
|
(2,311 |
) |
GSE mortgage-backed securities |
|
|
18 |
|
|
|
69,310 |
|
|
|
(982 |
) |
|
|
140 |
|
|
|
(1 |
) |
|
|
69,450 |
|
|
|
(983 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
33 |
|
|
$ |
111,911 |
|
|
$ |
(1,451 |
) |
|
$ |
12,693 |
|
|
$ |
(4,215 |
) |
|
$ |
124,604 |
|
|
$ |
(5,666 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
The following table sets forth the maturities of available for sale securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
After One, But |
|
|
After Five, But |
|
|
|
|
|
|
Within Five Years |
|
|
Within Ten Years |
|
|
After Ten Years |
|
|
|
Amortized |
|
|
Fair |
|
|
Amortized |
|
|
Fair |
|
|
Amortized |
|
|
Fair |
|
|
|
Cost |
|
|
Value |
|
|
Cost |
|
|
Value |
|
|
Cost |
|
|
Value |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GSE obligations |
|
$ |
56,009 |
|
|
$ |
56,613 |
|
|
$ |
14,995 |
|
|
$ |
15,133 |
|
|
$ |
|
|
|
$ |
|
|
Trust preferred CDOs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,518 |
|
|
|
519 |
|
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
17,248 |
|
|
|
17,759 |
|
|
|
16,156 |
|
|
|
14,961 |
|
GSE mortgage-backed securities |
|
|
4,737 |
|
|
|
4,946 |
|
|
|
15,030 |
|
|
|
16,019 |
|
|
|
208,381 |
|
|
|
216,130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
60,746 |
|
|
$ |
61,559 |
|
|
$ |
47,273 |
|
|
$ |
48,911 |
|
|
$ |
226,055 |
|
|
$ |
231,610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GSE obligations |
|
$ |
75,866 |
|
|
$ |
76,013 |
|
|
$ |
5,000 |
|
|
$ |
4,913 |
|
|
$ |
|
|
|
$ |
|
|
Trust preferred CDOs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,550 |
|
|
|
465 |
|
Collateralized mortgage obligations |
|
|
|
|
|
|
|
|
|
|
23,156 |
|
|
|
22,957 |
|
|
|
22,485 |
|
|
|
21,070 |
|
GSE mortgage-backed securities |
|
|
1,548 |
|
|
|
1,604 |
|
|
|
23,589 |
|
|
|
24,624 |
|
|
|
225,914 |
|
|
|
230,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
77,414 |
|
|
$ |
77,617 |
|
|
$ |
51,745 |
|
|
$ |
52,494 |
|
|
$ |
250,949 |
|
|
$ |
251,728 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2010 and December 31, 2009, respectively, $212.9 million and $271.5 million
of available for sale securities were pledged as collateral for repurchase agreements, municipal
deposits, treasury, tax and loan deposits, swap agreements, current and future Federal Home Loan
Bank of Boston (FHLB) borrowings and future Federal Reserve discount window borrowings.
The Company performs regular analysis on the available for sale securities portfolio to
determine whether a decline in fair value indicates that an investment is other-than-temporarily
impaired. In making these other-than-temporary determinations, management considers, among other
factors, the length of time and extent to which the fair value has been less than amortized cost,
projected future cash flows, credit subordination and the creditworthiness, capital adequacy and
near-term prospects of the issuers. Management also considers the Companys capital adequacy,
interest rate risk, liquidity and business plans in assessing whether it is more likely than not
that the Company will sell or be required to sell the securities before recovery.
If the Company determines that a decline in fair value is other-than-temporary and that it is
more likely than not that the Company will not sell or be required to sell the security before
recovery of its amortized cost, the credit portion of the impairment loss is recognized in earnings
and the noncredit portion is recognized in accumulated other comprehensive income. The credit
portion of the other-than-temporary impairment represents the difference between the amortized cost
and the present value of the expected future cash flows of the security. If the Company determines
that a decline in fair value is other-than-temporary and it will more likely than not sell or be
required to sell the security before recovery of its amortized cost, the entire difference between
the amortized cost and the fair value of the security will be recognized in earnings.
In performing the analysis for the two collateralized debt obligations (CDO A and CDO B)
held by the Company, which are backed by pools of trust preferred securities, future cash flow
scenarios for each security were estimated based on varying levels of severity for assumptions of
future delinquencies, recoveries and prepayments. These estimated cash flow scenarios were used to
determine whether the Company expects to recover the amortized cost basis of the securities.
Projected credit losses were compared to the current level of credit enhancement to assess whether
the security is expected to incur losses in any future period and therefore become
other-than-temporarily impaired.
11
During the third quarter of 2010, CDO A experienced an additional $25.0 million in defaulting
collateral, totaling $94.0 million, or 36.2%, of the securitys underlying collateral. Projected
credit loss severity
assumptions were increased in estimated future cash flow scenarios and it was determined that
management does not expect to recover $213,000 of the securitys amortized cost. For the quarter
ended September 30, 2010, the Company recorded other-than-temporary impairment charges of $5,000,
representing the difference between the securitys fair value and book value less any previously
recognized non-credit other-than-temporary impairment. The portion deemed to be credit related of
$213,000 has been recorded as a reduction to noninterest income, while the non-credit portion of
$208,000 has been recorded as an increase to accumulated other comprehensive income. Due to an
increase in market activity for this security, the fair value has declined only slightly since the
most recent other-than-temporary impairment charge was incurred. If further other-than-temporary
impairment charges are incurred in excess of declines in fair market value, there would be
additional increases to accumulated other comprehensive income. Through September 30, 2010, credit
related other-than-temporary impairment losses on this security total $484,000.
CDO B has experienced $170.0 million, or 29.3%, in deferrals/defaults of the securitys
underlying collateral to date, including an additional $11.0 million during the third quarter of
2010. The Company has not received its scheduled quarterly interest payments since June 30, 2009
because the security is adding interest to the principal rather than paying out. Projected credit
loss severity assumptions were increased in estimated future cash flow scenarios and it was
determined that management does not expect to recover $204,000 of the securitys amortized cost.
For the quarter ended September 30, 2010, the Company recorded a reduction of other-than-temporary
impairment charges totaling $10,000, representing the difference between the securitys fair value
and book value less any previously recognized non-credit other-than-temporary impairment. The
portion deemed to be credit related of $204,000 has been recorded as a reduction to noninterest
income, while the non-credit portion of $214,000 has been recorded as an increase to accumulated
other comprehensive income. Due to an increase in market activity for this security, the fair value
has increased since the most recent other-than-temporary impairment charge was incurred. If further
other-than-temporary impairment charges are incurred in excess of declines in fair market value or
if increases in fair value continue, there would be additional increases to accumulated other
comprehensive income. Through September 30, 2010, credit related other-than-temporary impairment
losses on this security total $932,000.
The following table provides a reconciliation of the beginning and ending balances for credit
losses on debt securities for which a portion of an other-than-temporary impairment was recognized
in other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
Credit Component of Other-Than- |
|
|
|
Temporary Impairment Losses For Which |
|
|
|
a Portion Was Recognized in Other |
|
|
|
Comprehensive Income |
|
(In thousands) |
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
|
|
|
Balance, January 1 |
|
$ |
(384 |
) |
|
$ |
|
|
Credit losses for which an
other-than-temporary
impairment was previously
recognized |
|
|
(1,032 |
) |
|
|
(70 |
) |
|
|
|
|
|
|
|
Balance, September 30 |
|
$ |
(1,416 |
) |
|
$ |
(70 |
) |
|
|
|
|
|
|
|
The decline in fair value of the remaining available for sale securities in an unrealized loss
position is due to general market concerns of the liquidity and creditworthiness of the issuers of
the securities. Management believes that it will recover the amortized cost basis of the securities
and that it is more likely than not that it will not sell the securities before recovery. As such,
management has determined that the securities are not other-than-temporarily impaired as of
September 30, 2010. If market conditions for securities worsen or the creditworthiness of the
underlying issuers deteriorates, it is possible that the Company may recognize additional
other-than-temporary impairments in future periods.
12
(6) Derivatives
All derivatives are recognized as either assets or liabilities on the balance sheet and are
measured at fair value. The accounting for changes in the fair value of derivatives depends on the
intended use of the derivative and resulting designation. Derivatives used to hedge the exposure to
changes in fair value of an asset, liability or firm commitment attributable to a particular risk,
such as interest rate risk, are considered fair value hedges. Derivatives used to hedge the
exposure to variability in expected cash flows or other types of forecasted transactions are
considered cash flow hedges. For derivatives designated as fair value hedges, changes in the fair
value of the derivative are recognized in earnings together with the changes in the fair value of
the related hedged item. The net amount, if any, representing hedge ineffectiveness, is reflected
in earnings. For derivatives designated as cash flow hedges, the effective portion of changes in
the fair value of the derivative is recorded in other comprehensive income and recognized in
earnings when the hedged transaction affects earnings. The ineffective portion of changes in the
fair value of cash flow hedges is recognized directly in earnings. For derivatives not designated
as hedges, changes in fair value are recognized in earnings, in noninterest income. The Company may
use interest rate contracts (swaps, caps and floors) as part of interest rate risk management
strategy. Interest rate swap, cap and floor agreements are entered into as hedges against future
interest rate fluctuations on specifically identified assets or liabilities. The Company did not
have derivative fair value or derivative cash flow hedges at September 30, 2010 or December 31,
2009.
The table below presents the fair value of the Companys derivative financial instruments as
well as their classification on the consolidated balance sheets as of September 30, 2010 and
December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Derivatives |
|
|
|
|
|
As of |
|
|
As of |
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
Balance Sheet |
|
2010 |
|
|
2009 |
|
(In thousands) |
|
Location |
|
Fair Value |
|
Derivatives not designated as hedging instruments |
|
|
|
|
|
|
|
|
|
|
Interest rate products |
|
Other assets |
|
$ |
1,315 |
|
|
$ |
391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivatives not designated as hedging instruments |
|
|
|
$ |
1,315 |
|
|
$ |
391 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liability Derivatives |
|
|
|
|
|
As of |
|
|
As of |
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
Balance Sheet |
|
2010 |
|
|
2009 |
|
(In thousands) |
|
Location |
|
Fair Value |
|
Derivatives not designated as hedging instruments |
|
|
|
|
|
|
|
|
|
|
Interest rate products |
|
Other liabilities |
|
$ |
1,386 |
|
|
$ |
426 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivatives not designated as hedging instruments |
|
|
|
$ |
1,386 |
|
|
$ |
426 |
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as hedges are not speculative but rather result from a service the
Company provides to certain customers for a fee. The Company executes interest rate swaps with
commercial banking customers to aid them in managing their interest rate risk. The interest rate
swap contracts allow the commercial banking customers to convert floating rate loan payments to
fixed rate loan payments. The Company concurrently enters into mirroring swaps with a third party
financial institution, effectively minimizing its net risk exposure resulting from such
transactions. The third party financial institution exchanges the customers fixed rate loan
payments for floating rate loan payments.
13
As the interest rate swaps associated with this program do not meet hedge accounting
requirements, changes in the fair value of both the customer swaps and the offsetting swaps are
recognized directly in earnings. As of September 30, 2010, the Company had ten interest rate swaps
with an aggregate notional
amount of $35.0 million related to this program. During the three months ended September 30,
2010 and 2009, the Company recognized net losses of $12,000 and $63,000 respectively, related to
changes in the fair value of these swaps.
The table below presents the effect of the Companys derivative financial instruments on the
consolidated income statements for the three months ended September 30, 2010 and 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Gain or (Loss) Recognized in |
|
|
|
Location of Gain or (Loss) |
|
Income on Derivative(1) |
|
Derivatives Not Designated as |
|
Recognized in Income on |
|
Three Months Ended September 30, |
|
Hedging Instruments |
|
Derivative |
|
2010 |
|
|
2009 |
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Products |
|
Loan related fees |
|
$ |
(12 |
) |
|
$ |
(63 |
) |
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
(12 |
) |
|
$ |
(63 |
) |
|
|
|
|
|
|
|
|
|
(1) |
|
The amount of gain or (loss) recognized in income represents net fee income and
changes related to the fair value of the interest rate products. |
The table below presents the effect of the Companys derivative financial instruments on the
consolidated income statements for the nine months ended September 30, 2010 and 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of Gain or (Loss) Recognized in |
|
|
|
Location of Gain or (Loss) |
|
Income on Derivative(1) |
|
Derivatives Not Designated as |
|
Recognized in Income on |
|
Nine Months Ended September 30, |
|
Hedging Instruments |
|
Derivative |
|
2010 |
|
|
2009 |
|
|
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Products |
|
Loan related fees |
|
$ |
(36 |
) |
|
$ |
259 |
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
$ |
(36 |
) |
|
$ |
259 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
The amount of gain or (loss) recognized in income represents net fee income and
changes related to the fair value of the interest rate products. |
By using derivative financial instruments, the Company exposes itself to credit risk. Credit
risk is the failure of the counterparty to perform under the terms of the derivative contract. When
the fair value of a derivative contract is positive, the counterparty owes the Company, which
creates credit risk for the Company. When the fair value of a derivative is negative, the Company
owes the counterparty and, therefore, it does not possess credit risk. The credit risk in
derivative instruments is mitigated by entering into transactions with highly-rated counterparties
that management believes to be creditworthy and by limiting the amount of exposure to each
counterparty.
Certain of the derivative agreements contain provisions that require the Company to post
collateral if the derivative exposure exceeds a threshold amount. As of September 30, 2010, the
Company has posted collateral of $854,000 in the normal course of business.
The Company has agreements with certain of its derivative counterparties that contain
credit-risk-related contingent provisions. These provisions provide the counterparty with the right
to terminate its derivative positions and require the Company to settle its obligations under the
agreements if the Company defaults on certain of its indebtedness or if the Company fails to
maintain its status as a well-capitalized institution. As of September 30, 2010, the Company had no
derivative agreements in a net liability position, excluding fair value adjustments for credit
risk.
14
(7) Fair Value of Financial Instruments
ASC 820, Fair Value Measurements and Disclosures, defines fair value as the price that would
be received to sell an asset or paid to transfer a liability in an orderly transaction between
market participants. A fair value measurement assumes that the transaction to sell the asset or
transfer the liability occurs in the principal market for the asset or liability or, in the absence
of a principal market, the most advantageous market for the asset or liability. The price in the
principal (or most advantageous) market used to measure the fair value of the asset or liability is
adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to
the market for a period prior to the measurement date to allow for marketing activities that are
usual and customary for transactions involving such assets and liabilities. Market participants are
buyers and sellers in the principal market that are independent, knowledgeable, able to transact
and willing to transact.
ASC 820 requires the use of valuation techniques that are consistent with the market approach,
the income approach and/or the cost approach. The market approach uses prices and other relevant
information generated by market transactions involving identical or comparable assets and
liabilities. The income approach uses valuation techniques to convert future amounts, such as cash
flows or earnings, to a single present amount on a discounted basis. The cost approach is based on
the amount that currently would be required to replace the service capacity of an asset
(replacement cost). Valuation techniques should be consistently applied. Inputs to valuation
techniques refer to the assumptions that market participants would use in pricing the asset or
liability. Inputs may be observable, meaning those that reflect the assumptions market participants
would use in pricing the asset or liability developed based on market data obtained from
independent sources, or unobservable, meaning those that reflect the reporting entitys own
assumptions about what assumptions market participants would use in pricing the asset or liability
developed based on the best information available in the circumstances. A fair value hierarchy for
valuation inputs that gives the highest priority to quoted prices in active markets for identical
assets or liabilities and the lowest priority to unobservable inputs is included in ASC 820. The
fair value hierarchy is as follows:
Level 1: Inputs are unadjusted quoted prices in active markets for assets or liabilities
identical to those reported at fair value.
Level 2: Inputs other than quoted prices included within Level 1, Level 2 inputs are
observable either directly or indirectly. These inputs include quoted prices in active or not
active markets or inputs derived from or corroborated by observable market data.
Level 3: Inputs are unobservable inputs for an asset or liability. These inputs are used to
determine fair value only when observable inputs are not available.
15
The following tables summarize the financial assets and financial liabilities measured at fair
value on a recurring basis as of September 30, 2010 and December 31, 2009, segregated by the level
of valuation inputs within the fair value hierarchy utilized to measure fair value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at September 30, 2010 Using |
|
|
|
|
|
|
|
Quoted Prices in |
|
|
Significant |
|
|
Significant |
|
|
|
|
|
|
|
Active Markets |
|
|
Other |
|
|
Other |
|
|
|
|
|
|
|
for Identical |
|
|
Observable |
|
|
Unobservable |
|
|
|
|
|
|
|
Assets |
|
|
Inputs |
|
|
Inputs |
|
(In thousands) |
|
Total |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
GSE obligations |
|
$ |
71,746 |
|
|
$ |
|
|
|
$ |
71,746 |
|
|
$ |
|
|
Trust preferred CDOs |
|
|
519 |
|
|
|
|
|
|
|
519 |
|
|
|
|
|
Collateralized mortgage obligations |
|
|
32,720 |
|
|
|
|
|
|
|
32,720 |
|
|
|
|
|
GSE mortgage-backed securities |
|
|
237,095 |
|
|
|
|
|
|
|
237,095 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available for sale securities |
|
|
342,080 |
|
|
|
|
|
|
|
342,080 |
|
|
|
|
|
Interest rate swap assets |
|
|
1,315 |
|
|
|
|
|
|
|
1,315 |
|
|
|
|
|
Interest rate swap liabilities |
|
|
1,386 |
|
|
|
|
|
|
|
1,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at December 31, 2009 Using |
|
|
|
|
|
|
|
Quoted Prices in |
|
|
Significant |
|
|
Significant |
|
|
|
|
|
|
|
Active Markets |
|
|
Other |
|
|
Other |
|
|
|
|
|
|
|
for Identical |
|
|
Observable |
|
|
Unobservable |
|
|
|
|
|
|
|
Assets |
|
|
Inputs |
|
|
Inputs |
|
(In thousands) |
|
Total |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
GSE obligations |
|
$ |
80,926 |
|
|
$ |
|
|
|
$ |
80,926 |
|
|
$ |
|
|
Trust preferred CDOs |
|
|
465 |
|
|
|
|
|
|
|
465 |
|
|
|
|
|
Collateralized mortgage obligations |
|
|
44,027 |
|
|
|
|
|
|
|
44,027 |
|
|
|
|
|
GSE mortgage-backed securities |
|
|
256,421 |
|
|
|
|
|
|
|
256,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total available for sale securities |
|
|
381,839 |
|
|
|
|
|
|
|
381,839 |
|
|
|
|
|
Interest rate swap assets |
|
|
391 |
|
|
|
|
|
|
|
391 |
|
|
|
|
|
Interest rate swap liabilities |
|
|
426 |
|
|
|
|
|
|
|
426 |
|
|
|
|
|
A description of the valuation methodologies used for instruments measured at fair value, as
well as the general classification of such instruments pursuant to the valuation hierarchy, is set
forth below. In general, fair value is based upon quoted market prices, where available. If such
quoted market prices are not available, fair value is based upon internally developed models that
primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to
ensure that financial instruments are recorded at fair value. These adjustments may include amounts
to reflect counterparty credit quality and the Companys creditworthiness, among other things, as
well as unobservable parameters. Any such valuation adjustments are applied consistently over time.
The Companys valuation methodologies may produce a fair value calculation that may not be
indicative of net realizable value or reflective of future fair values. While management believes
the Companys valuation methodologies are appropriate and consistent with other market
participants, the use of different methodologies or assumptions to determine the fair value of
certain financial instruments could result in a different estimate of fair value at the reporting
date.
Financial assets and financial liabilities measured at fair value on a recurring basis include
the following:
Available for sale securities Available for sale securities are reported at fair value
primarily utilizing Level 2 inputs. The Company obtains fair value measurements from independent
pricing sources, which base
their fair value measurements upon observable inputs such as reported trades of comparable
securities, broker quotes, the U.S. Treasury (the Treasury) yield curve, benchmark interest
rates, market spread relationships, historic and consensus prepayment rates, credit information and
the securitys terms and conditions.
16
During the first half of 2009, the Company used significant unobservable inputs (Level 3) to
value two of its available for sale securities. Each of these securities is a collateralized debt
obligation backed by trust preferred securities. At that time, there was limited trading in these
and comparable securities due to economic conditions and observable pricing was difficult to
obtain. Management believed that it was likely that broker quotes obtained during that period were
based on distressed sales, evidenced by the inactive market. As such, the Company utilized a
methodology that weighted broker quotes (Level 2) and cash flow scenario analyses (Level 3) to
arrive at a fair value.
Beginning in the third quarter 2009, the Company utilized only broker quotes (Level 2) to
determine a fair value for the trust preferred securities. Broker quotes were based on executed
trades of the securities that the Company owns or for securities with similar collateral structure
and performance. Although limited trades occurred, they were likely orderly transactions when
considering the number of potential buyers the transactions were marketed to and the intention by
the sellers to maximize their proceeds. Management believes that broker quotes are the best
representation of the price that would be obtained for these particular securities in an orderly
transaction under current market conditions.
Interest rate swaps The fair values for the interest rate swap assets and liabilities
represent a Level 2 valuation and are based on settlement values adjusted for credit risks
associated with the counterparties and the Company. Credit risk adjustments consider factors such
as the likelihood of default by the Company and its counterparties, its net exposures and remaining
contractual life. To date, the Company has not realized any losses due to a counterpartys
inability to pay any net uncollateralized position. The change in value of interest rate swap
assets and liabilities attributable to credit risk was not significant during the reported periods.
See also Note 6 Derivatives.
The following tables show a reconciliation of the beginning and ending balances for fair value
measurements using significant unobservable inputs:
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using Significant |
|
|
|
Unobservable Inputs |
|
|
|
2010 |
|
|
2009 |
|
(In thousands) |
|
Trust preferred collateralized debt obligations |
|
Balance, January 1 |
|
$ |
|
|
|
$ |
1,480 |
|
Increase in unrealized holding losses |
|
|
|
|
|
|
(299 |
) |
Other-than-temporary impairment |
|
|
|
|
|
|
(696 |
) |
Transfers to Level 2 |
|
|
|
|
|
|
(485 |
) |
Transfers to Level 3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30 |
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
Transfers between Level 1, Level 2 and Level 3 of the fair value hierarchy are recognized
based on the valuation method used at the end of each reporting period. There were no transfers of
financial assets or liabilities between Level 1, Level 2 or Level 3 during the three months ended
September 30, 2010 or 2009.
Certain financial assets and financial 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).
17
The following tables summarize the financial assets and financial liabilities measured at fair
value on a nonrecurring basis as of and for the three months ended September 30, 2010 and September
30, 2009, segregated by the level of valuation inputs within the fair value hierarchy utilized to
measure fair value:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at September 30, 2010 Using |
|
|
|
|
|
|
|
Quoted Prices in |
|
|
Significant |
|
|
Significant |
|
|
|
|
|
|
|
Active Markets |
|
|
Other |
|
|
Other |
|
|
|
|
|
|
|
for Identical |
|
|
Observable |
|
|
Unobservable |
|
|
|
|
|
|
|
Assets |
|
|
Inputs |
|
|
Inputs |
|
(In thousands) |
|
Total |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
Collateral-dependent loans and leases |
|
$ |
1,069 |
|
|
$ |
|
|
|
$ |
1,069 |
|
|
$ |
|
|
Other real estate owned |
|
|
130 |
|
|
|
|
|
|
|
130 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at September 30, 2009 Using |
|
|
|
|
|
|
|
Quoted Prices in |
|
|
Significant |
|
|
Significant |
|
|
|
|
|
|
|
Active Markets |
|
|
Other |
|
|
Other |
|
|
|
|
|
|
|
for Identical |
|
|
Observable |
|
|
Unobservable |
|
|
|
|
|
|
|
Assets |
|
|
Inputs |
|
|
Inputs |
|
(In thousands) |
|
Total |
|
|
(Level 1) |
|
|
(Level 2) |
|
|
(Level 3) |
|
Collateral-dependent loans and leases |
|
$ |
3,199 |
|
|
$ |
|
|
|
$ |
3,199 |
|
|
$ |
|
|
Other real estate owned |
|
|
2,083 |
|
|
|
|
|
|
|
2,083 |
|
|
|
|
|
Impaired loans Impaired loans and leases were $9.6 million on September 30, 2010. Impaired
loans and leases that are deemed collateral dependent are valued based upon the fair value of the
underlying collateral. The inputs used in the appraisal of the collateral are observable and,
therefore, categorized as Level 2. The valuation allowance for collateral-dependent loans and
leases was $1.9 million at September 30, 2010 and December 31, 2009.
Other real estated owned and non-real estate foreclosed assets Fair value estimates of other
real estate owned (OREO) and non-real estate foreclosed assets are based on independent
appraisals or brokers opinions of the value of the property or similar properties less estimated
costs to sell at the date the loan is charged-off and the property is transferred into OREO and/or
non-real estate foreclosed assets. A valuation allowance is maintained for declines in fair value
and estimated selling costs. The inputs used to estimate the fair values are observable, and
therefore, categorized as Level 2.
The aggregate fair value of financial assets and financial liabilities presented does not
represent the underlying value of the Company taken as a whole. The fair value estimates provided
are made at a specific point in time, based on relevant market information and the characteristics
of the financial instrument. The estimates do not provide for any premiums or discounts that could
result from concentrations of ownership of a financial instrument. Because no active market exists
for some of the Companys financial instruments, certain fair value estimates are based on
subjective judgments regarding current economic conditions, risk characteristics of the financial
instruments, future expected loss experience, prepayment assumptions and other factors. The
resulting estimates involve uncertainties and therefore cannot be determined with precision.
Changes made to any of the underlying assumptions could significantly affect the estimates. The
estimated fair value approximates the carrying value for cash and cash equivalents, overnight
investments and accrued interest receivable and payable. The methodologies for other financial
assets and financial liabilities are discussed below:
Loans and leases receivable Fair value estimates are based on loans and leases with similar
financial characteristics. Loans and leases have been segregated by homogenous groups into
residential mortgage, commercial, and consumer and other loans. Fair values are estimated by
discounting contractual cash flows, adjusted for prepayment estimates, using discount rates
approximately equal to current market rates on loans with similar characteristics and maturities.
The incremental credit risk for nonperforming loans has been considered in the determination of the
fair value of loans.
18
Stock in the Federal Home Loan Bank of Boston The fair value of stock in the FHLB equals the
carrying value reported in the balance sheet. This stock is redeemable at full par value only by
the FHLB. The nations Federal Home Loan Bank System (the FHLB System) is under stress due to
deterioration in the financial markets, particularly in relation to valuation of mortgage
securities. Several Federal Home Loan Banks have announced impairment charges of these and other
assets and as such their capital positions have deteriorated to the point that several have
suspended or reduced their dividends, or eliminated the ability of members to redeem capital stock.
These institutions obtain their funding primarily through issuance of consolidated obligations of
the FHLB System. The U.S. Government does not guarantee these obligations and each of the 12
Federal Home Loan Banks is generally jointly and severally liable for repayment of each others
debt. We are a member of the FHLB-Boston. While it meets all of its regulatory capital
requirements, it suspended its quarterly dividend and continues its moratorium on excess stock
repurchase. The FHLB Boston is currently operating with retained earnings below its targeted
level. Should financial conditions continue to weaken, the FHLB System (including FHLB-Boston) in
the future may have to curtail advances to member institutions like us. Should the FHLB System
deteriorate to the point of not being able to fund future advances to banks, including the Bank,
this would place increased pressure on other wholesale funding sources. Furthermore, we are
required to invest in FHLB stock in order to borrow from the FHLB System and our investment in the
FHLB Boston could be adversely impacted if the financial health of the FHLB System worsens.
Deposits The fair values reported for demand deposit, NOW, money market, and savings
accounts are equal to their respective book values reported on the balance sheet. The fair values
disclosed are, by definition, equal to the amount payable on demand at the reporting date. The fair
values reported for certificate of deposit accounts are based on the discounted value of
contractual cash flows. The discount rates used are representative of approximate rates currently
offered on certificate of deposit accounts with similar remaining maturities. The estimated fair
value of deposits does not take into account the value of the Companys long-term relationships
with depositors. Nonetheless, the Company would likely realize a core deposit premium if its
deposit portfolio was sold in the principal market for such deposits.
Wholesale repurchase agreements The fair values reported for wholesale repurchase agreements
are based on the discounted value of contractual cash flows. The discount rates used are
representative of approximate rates currently offered on borrowings with similar characteristics
and maturities.
Federal Home Loan Bank of Boston borrowings The fair values reported for FHLB borrowings are
based on the discounted value of contractual cash flows. The discount rates used are representative
of approximate rates currently offered on borrowings with similar characteristics and maturities.
Subordinated deferrable interest debentures The fair values reported for subordinated
deferrable interest debentures are based on the discounted value of contractual cash flows. The
discount rates used are representative of approximate rates currently offered on instruments with
similar terms and maturities.
Financial instruments with off-balance sheet risk Since the Banks commitments to originate
or purchase loans, and for unused lines and outstanding letters of credit, are primarily at market
interest rates, there is no significant fair value adjustment.
19
The book values and estimated fair values for the Companys financial instruments are as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
December 31, 2009 |
|
|
|
Book |
|
|
Estimated |
|
|
Book |
|
|
Estimated |
|
|
|
Value |
|
|
Fair Value |
|
|
Value |
|
|
Fair Value |
|
|
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
$ |
15,828 |
|
|
$ |
15,828 |
|
|
$ |
18,866 |
|
|
$ |
18,866 |
|
Overnight investments |
|
|
451 |
|
|
|
451 |
|
|
|
1,964 |
|
|
|
1,964 |
|
Available for sale securities |
|
|
342,080 |
|
|
|
342,080 |
|
|
|
381,839 |
|
|
|
381,839 |
|
Stock in the FHLB |
|
|
16,274 |
|
|
|
16,274 |
|
|
|
16,274 |
|
|
|
16,274 |
|
Loans and leases receivable, net of
allowance for loan and lease losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans and leases |
|
|
757,089 |
|
|
|
780,643 |
|
|
|
718,943 |
|
|
|
725,967 |
|
Residential mortgage loans |
|
|
159,447 |
|
|
|
164,348 |
|
|
|
171,842 |
|
|
|
175,816 |
|
Consumer and other loans |
|
|
200,479 |
|
|
|
196,786 |
|
|
|
204,526 |
|
|
|
197,137 |
|
Interest rate swaps |
|
|
1,315 |
|
|
|
1,315 |
|
|
|
391 |
|
|
|
391 |
|
Accrued interest receivable |
|
|
4,648 |
|
|
|
4,648 |
|
|
|
4,964 |
|
|
|
4,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposit accounts |
|
$ |
242,628 |
|
|
$ |
242,628 |
|
|
$ |
204,281 |
|
|
$ |
204,281 |
|
NOW accounts |
|
|
66,166 |
|
|
|
66,166 |
|
|
|
74,558 |
|
|
|
74,558 |
|
Money market accounts |
|
|
82,151 |
|
|
|
82,151 |
|
|
|
65,076 |
|
|
|
65,076 |
|
Savings accounts |
|
|
364,160 |
|
|
|
364,160 |
|
|
|
367,225 |
|
|
|
367,225 |
|
Certificate of deposit accounts |
|
|
360,578 |
|
|
|
362,850 |
|
|
|
387,144 |
|
|
|
390,210 |
|
Overnight and short-term borrowings |
|
|
36,028 |
|
|
|
36,028 |
|
|
|
40,171 |
|
|
|
40,171 |
|
Wholesale repurchase agreements |
|
|
20,000 |
|
|
|
20,287 |
|
|
|
20,000 |
|
|
|
20,432 |
|
FHLB borrowings |
|
|
232,024 |
|
|
|
263,555 |
|
|
|
277,183 |
|
|
|
301,210 |
|
Subordinated deferrable interest
debentures |
|
|
13,403 |
|
|
|
14,713 |
|
|
|
13,403 |
|
|
|
15,440 |
|
Interest rate swaps |
|
|
1,386 |
|
|
|
1,386 |
|
|
|
426 |
|
|
|
426 |
|
Accrued interest payable |
|
|
1,408 |
|
|
|
1,408 |
|
|
|
2,122 |
|
|
|
2,122 |
|
(8) Contingent Liabilities
In June 2009, the Bank received a Notice of Assessment from the Massachusetts Department of
Revenue (DOR) challenging the 2002 to 2006 state income tax due from BRI Investment Corp., a
Rhode Island passive investment company. The DOR seeks to collapse the income from BRI Investment
Corp. into the Banks income and assess state corporate excise tax on the resulting apportioned
income. The passive investment company is not subject to corporate income tax in the State of Rhode
Island. The Bank filed an Application for Abatement in September 2009 contesting the assessment and
asserting its position. The Bank was notified in March 2010 that the application was denied and
subsequently filed a petition with the Massachusetts Appellate Tax Board pursuing its position.
In June 2010, the DOR performed an audit of tax years 2007 and 2008, challenging the Banks
position of the tax treatment of BRI Investment Corp. under the same assertion. The Bank received a
Notice of Intent to Assess from the DOR in early October 2010. The total estimated tax assessment,
accrued interest and penalties for all years is $680,000. Management believes it more likely than
not that the Bank will prevail in its tax position, and therefore has not recorded a contingent
liability for this matter.
20
(9) Transfers and Servicing
The Bank routinely enters into loan and lease participations with third parties. In accordance
with U.S. GAAP, these participations are accounted for as sales and, therefore, are not included in
the Companys consolidated financial statements. In some cases, the Bank has continuing involvement
with the loan and lease participations in the form of servicing. Servicing of the loan and lease
participations typically involves collecting principal and interest payments and monitoring
delinquencies on behalf of the assigned party of the participation. The Bank typically receives
just adequate compensation for its servicing responsibilities. As such, there are no servicing
assets or liabilities recorded in the Companys consolidated financial statements at September 30,
2010 or December 31, 2009.
Through its Macrolease platform, the Bank has a recourse obligation under a lease sale
agreement for up to 8.0% of the original sold balance of approximately $9.8 million. Historically,
delinquency rates for the lease portfolio have been significantly lower. At September 30, 2010 and
December 31, 2009, a liability for the recourse obligation of $68,000 and $98,000 respectively, was
included in the Companys consolidated financial statements.
21
ITEM 2. Managements Discussion and Analysis
General
The Companys principal subsidiary, Bank Rhode Island, is a commercial bank chartered as a
financial institution in the State of Rhode Island. The Bank pursues a community banking mission
and is principally engaged in providing banking products and services to businesses and individuals
in Rhode Island and nearby areas of Massachusetts. The Bank offers its customers a wide range of
business, commercial real estate, consumer and residential loans and leases, deposit products,
nondeposit investment products, cash management, private banking and other banking products and
services designed to meet the financial needs of individuals and small- to mid-sized businesses.
The Bank also offers both commercial and consumer online banking products and maintains a web site
at http://www.bankri.com. The Bank competes with a variety of traditional and
nontraditional financial service providers both within and outside of Rhode Island. The Company and
Bank are subject to the regulations of certain federal and state agencies and undergo periodic
examinations by certain of those regulatory authorities. The Banks deposits are insured by the
FDIC, subject to regulatory limits. The Bank is also a member of the Federal Home Loan Bank of
Boston (FHLB). The Companys common stock is traded on the Nasdaq Global Select
MarketSM under the symbol BARI. The Companys financial reports can be accessed
through its website within 24 hours of filing with the SEC.
Critical Accounting Policies
Accounting policies involving significant judgments and assumptions by management, which have,
or could have, a material impact on the carrying value of certain assets or net income, are
considered critical accounting policies. The preparation of financial statements in accordance with
accounting principles generally accepted in the United States (U.S. GAAP) requires management to
make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues
and expenses, and disclosure of contingent assets and liabilities. Actual results could differ from
those estimates. As discussed in the Companys 2009 Annual Report on Form 10-K, management has
identified the accounting for the allowance for loan and lease losses, review of goodwill for
impairment, valuation of available for sale securities and income taxes as the Companys most
critical accounting policies.
Overview
The primary drivers of the Companys operating income are net interest income, which is
strongly affected by the net yield on interest-earning assets and liabilities (net interest
margin), and the quality of the Companys assets.
The Companys net interest income represents the difference between interest income and its
cost of funds. Interest income depends on the amount of interest-earning assets outstanding during
the year and the interest rates earned thereon. Cost of funds is a function of the average amount
of deposits and borrowed money outstanding during the year and the interest rates paid thereon. The
net interest margin is calculated by dividing net interest income by average interest-earning
assets. Net interest spread is the difference between the average rate earned on interest-earning
assets and the average rate paid on interest-bearing liabilities. Net interest margin generally
exceeds the net interest spread as a portion of interest-earning assets is funded by various
noninterest-bearing sources (primarily noninterest-bearing deposits and shareholders equity). The
increases (decreases) in the components of interest income and interest expense, expressed in terms
of fluctuation in average volume and rate, are summarized under Rate/Volume Analysis on page 36.
Information as to the components of interest income and interest expense and average rates is
provided under Average Balances, Yields and Costs on page 35.
Because the Companys assets are not identical in duration and in repricing dates to its
liabilities, the spread between the two is vulnerable to changes in market interest rates as well
as the overall shape of the yield curve. These vulnerabilities are inherent to the business of
banking and are commonly referred to as interest rate risk. How to measure interest rate risk
and, once measured, how much risk to take are based on
numerous assumptions and other subjective judgments. See also discussion under Interest Rate Risk
on page 44.
22
The quality of the Companys assets also influences its earnings. Loans and leases that are
not paid on a timely basis and exhibit other weaknesses can result in the loss of principal and/or
interest income. Additionally, the Company must make timely provisions to the allowance for loan
and lease losses based on estimates of probable losses inherent in the loan and lease portfolio;
these additions, which are charged against earnings, are necessarily greater when greater probable
losses are expected. Further, the Company incurs expenses as a result of resolving troubled assets.
All of these reflect the credit risk that the Company takes on in the ordinary course of business
and are further discussed under Financial Condition Asset Quality on pages 29 to 31.
The Companys business strategy has been to concentrate its asset generation efforts on
commercial and consumer loans and its deposit generation efforts on demand deposit, NOW, money
market and savings accounts. These deposit accounts are commonly referred to as core deposits.
This strategy is based on the Companys belief that it can distinguish itself from its larger
competitors, and indeed attract customers from them, through a higher level of service and through
its ability to set policies and procedures, as well as make decisions, locally. The loan and
deposit products referenced also tend to be geared more toward customers who are relationship
oriented than those who are seeking stand-alone or single transaction products. The Company
believes that its service-oriented approach enables it to compete successfully for
relationship-oriented customers. Additionally, the Company is predominantly an urban franchise with
a high concentration of businesses, which makes deployment of funds in the commercial lending area
practicable. Commercial loans are attractive to the Company, among other reasons, because of their
higher yields. Similarly, core deposits are attractive to the Company because of their generally
lower interest cost and potential for fee income.
The deposit market in Rhode Island is highly concentrated. The States three largest banks
have an aggregate market share of approximately 88% (based upon June 2010 FDIC statistics,
excluding one bank that draws its deposits primarily from the internet) in Providence and Kent
Counties, the Banks primary marketplace. Competition for loans and deposits remains intense. This
competition has resulted in considerable advertising and promotional product offerings by
competitors, including print, radio and television media, as well as, web-based advertising and
promotions.
The Company also seeks to leverage business opportunities presented by its customer base,
franchise footprint and resources. In 2005, the Bank completed the acquisition of an equipment
leasing company located in Long Island, New York (Macrolease) and formed a private banking
division. Historically, the Bank has used the Macrolease platform to generate additional income by
originating equipment loans and leases for third parties and to grow the loan and lease portfolio.
Due to the lack of purchasers in the market during 2008 and 2009, the amount of
Macrolease-generated loans and leases held by the Bank has grown substantially. Currently, the Bank
seeks to maintain the level of Macrolease-generated loans and leases at approximately $100.0
million. Additionally, the Bank continues to seek generation of additional income by originating
equipment loans and leases for third parties as opportunities arise.
For the three months ended September 30, 2010, approximately 85% of the Companys revenues
(defined as net interest income plus noninterest income) were derived from its net interest income.
In a continuing effort to diversify its sources of revenue, the Company has sought to expand its
sources of noninterest income (primarily fees and charges for products and services the Bank
offers). Service charges on deposit accounts remain the largest component of noninterest income.
The future operating results of the Company will depend upon the ability to maintain its net
interest margin, while minimizing its exposure to credit risk, along with increasing sources of
noninterest income, while controlling the growth of noninterest or operating expenses.
23
Financial Condition Executive Summary
Selected balance sheet data is presented in the table below as of the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
June 30, |
|
|
March 31, |
|
|
December 31, |
|
|
September 30, |
|
|
|
2010 |
|
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2009 |
|
|
|
(Dollars in thousands, except per share data) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,573,323 |
|
|
$ |
1,613,520 |
|
|
$ |
1,586,778 |
|
|
$ |
1,589,946 |
|
|
$ |
1,569,084 |
|
Loans and leases receivable |
|
|
1,135,227 |
|
|
|
1,136,524 |
|
|
|
1,123,838 |
|
|
|
1,111,847 |
|
|
|
1,116,627 |
|
Available for sale securities |
|
|
342,080 |
|
|
|
345,566 |
|
|
|
365,110 |
|
|
|
381,839 |
|
|
|
365,706 |
|
Goodwill, net |
|
|
12,262 |
|
|
|
12,262 |
|
|
|
12,262 |
|
|
|
12,239 |
|
|
|
12,051 |
|
Core deposits (1) |
|
|
755,105 |
|
|
|
813,697 |
|
|
|
728,969 |
|
|
|
711,140 |
|
|
|
685,104 |
|
Certificates of deposit |
|
|
360,578 |
|
|
|
360,323 |
|
|
|
378,102 |
|
|
|
387,144 |
|
|
|
406,827 |
|
Borrowings |
|
|
301,455 |
|
|
|
294,137 |
|
|
|
341,344 |
|
|
|
350,757 |
|
|
|
340,081 |
|
Common shareholders equity |
|
|
130,769 |
|
|
|
129,127 |
|
|
|
123,679 |
|
|
|
120,661 |
|
|
|
121,961 |
|
Book value per common share |
|
|
27.98 |
|
|
|
27.63 |
|
|
|
26.69 |
|
|
|
26.16 |
|
|
|
26.46 |
|
Tangible book value per common share |
|
|
25.35 |
|
|
|
25.00 |
|
|
|
24.05 |
|
|
|
23.50 |
|
|
|
23.85 |
|
Tangible common equity ratio (2) (3) |
|
|
7.59 |
% |
|
|
7.30 |
% |
|
|
7.08 |
% |
|
|
6.87 |
% |
|
|
7.06 |
% |
Core deposits to total deposits(1) (3) |
|
|
67.7 |
% |
|
|
69.3 |
% |
|
|
65.8 |
% |
|
|
64.8 |
% |
|
|
62.7 |
% |
|
|
|
(1) |
|
Core deposits consist of demand deposit, NOW, money market and savings accounts. |
|
(2) |
|
Calculated by dividing common shareholders equity less goodwill by total assets
less goodwill. |
|
(3) |
|
Non-GAAP performance measure. |
Total assets decreased by $16.6 million since December 31, 2009. Total loans and leases
increased by $23.4 million during the first nine months of 2010, with an increase in commercial
loans and leases of $39.4 million, or 5.4%. This increase was offset by decreases in the
residential mortgage loan portfolio of $12.2 million, or 7.0%, and consumer and other loans of $3.8
million, or 1.8%, respectively. Available for sale securities decreased $39.8 million, or 10.4%,
since year-end. The Banks core deposits increased by $44.0 million, or 6.2%, since year-end.
Within this increase, demand deposit accounts increased by $38.3 million, or 18.8%, and money
market accounts increased by $17.1 million, or 26.2%. Certificate of deposit accounts decreased by
$26.6 million, or 6.9%, NOW accounts decreased by $8.4 million, or 11.3%, and savings accounts
decreased by $3.1 million, or 0.8%, since year-end. Borrowings decreased by $49.3 million, or
14.1%, since December 31, 2009. Shareholders equity as a percentage of total assets was 8.3% and
7.6% at September 30, 2010 and December 31, 2009, respectively.
The Companys financial position at September 30, 2010 as compared to September 30, 2009
reflects net growth of $18.6 million in total loans and leases. This increase reflects the
continuing conversion of the balance sheet to a more commercial profile with increases in
commercial loans and leases of $47.3 million, or 6.5%. Consumer loans decreased $7.5 million, or
3.6%, from the prior year quarter-end. The residential mortgage portfolio declined $21.2 million,
or 11.6%, from September 30, 2009. Available for sale securities at September 30, 2010 decreased by
$23.6 million, or 6.5%, from the same period in 2009. Core deposits have increased $70.0 million,
or 10.2%, since the prior year quarter-end, with growth centered in demand deposit accounts of
$36.1 million, money market accounts of $31.8 million and NOW accounts of $3.8 million. These
increases were offset by decreases in certificate of deposit accounts (CDs) of $46.2 million and
savings accounts of $1.7 million since September 30, 2009. Borrowings have decreased by $38.6
million from the same period in 2009.
24
Financial Condition Detailed Analysis
Investments
Total investments consist of available for sale securities, stock in the FHLB and overnight
investments. Total investments comprised $358.8 million, or 22.8% of total assets at September 30,
2010, compared to $400.1 million, or 25.2% of total assets at December 31, 2009, representing a
decrease of $41.3 million, or 10.3%. Available for sale securities are recorded at fair value. At
September 30, 2010, the fair value of available for sale securities was $342.1 million and carried
a total of $8.0 million of net unrealized gains at the end of the quarter, compared to $1.7 million
at December 31, 2009.
The investment portfolio provides the Company a source of short-term liquidity and acts as a
counterbalance to loan and deposit flows. During the first nine months of 2010, the Company
purchased $116.9 million of available for sale securities compared to $163.6 million during the
same period in 2009. Maturities, calls and principal repayments totaled $147.3 million for the nine
months ended September 30, 2010 compared to $126.5 million for the same period in 2009.
Additionally, in the first nine months of 2010, the Company sold $20.2 million of available for
sale securities generating gains of $1.0 million compared to sales of $1.9 million and gains of
$61,000 for the same period in 2009.
The Company performs regular analysis on the available for sale securities portfolio to
determine whether a decline in fair value indicates that an investment is other-than-temporarily
impaired. In making these other-than-temporary determinations, management considers, among other
factors, the length of time and extent to which the fair value has been less than amortized cost,
projected future cash flows, credit subordination and the creditworthiness, capital adequacy and
near-term prospects of the issuers. Management also considers the Companys capital adequacy,
interest rate risk, liquidity and business plans in assessing whether it is more likely than not
that the Company will sell or be required to sell the securities before recovery.
If the Company determines that a decline in fair value is other-than-temporary and that it is
more likely than not that the Company will not sell or be required to sell the security before
recovery of its amortized cost, the credit portion of the impairment loss is recognized in earnings
and the noncredit portion is recognized in accumulated other comprehensive income. The credit
portion of the other-than-temporary impairment represents the difference between the amortized cost
and the present value of the expected future cash flows of the security. If the Company determines
that a decline in fair value is other-than-temporary and it will more likely than not sell or be
required to sell the security before recovery of its amortized cost, the entire difference between
the amortized cost and the fair value of the security will be recognized in earnings.
In performing the analysis for the two collateralized debt obligations (CDO A and CDO B)
held by the Company, which are backed by pools of trust preferred securities, future cash flow
scenarios for each security were estimated based on varying levels of severity for assumptions of
future delinquencies, recoveries and prepayments. These estimated cash flow scenarios were used to
determine whether the Company expects to recover the amortized cost basis of the securities.
Projected credit losses were compared to the current level of credit enhancement to assess whether
the security is expected to incur losses in any future period and therefore become
other-than-temporarily impaired.
During the third quarter of 2010, CDO A experienced an additional $25.0 million in defaulting
collateral, totaling $94.0 million, or 36.2%, of the securitys underlying collateral. Projected
credit loss severity assumptions were increased in estimated future cash flow scenarios and it was
determined that management does not expect to recover $213,000 of the securitys amortized cost.
For the quarter ended September 30, 2010, the Company recorded other-than-temporary impairment
charges of $5,000, representing the difference between the securitys fair value and book value
less any previously recognized non-credit other-than-temporary impairment. The portion deemed to be
credit related of $213,000 has been recorded as a reduction to noninterest income, while the
non-credit portion of $208,000 has been recorded as an increase to accumulated other comprehensive
income. Due to an increase in market activity for this security, the fair value has declined only
slightly since the most recent other-than-temporary impairment charge was incurred.
If further other-than-temporary impairment charges are incurred in excess of declines in fair
market value, there would be additional increases to accumulated other comprehensive income.
Through September 30, 2010, credit related other-than-temporary impairment losses on this security
total $484,000.
25
CDO B has experienced $170.0 million, or 29.3%, in deferrals/defaults of the securitys
underlying collateral to date, including an additional $11.0 million during the third quarter of
2010. The Company has not received its scheduled quarterly interest payments since June 30, 2009
because the security is adding interest to the principal rather than paying out. Projected credit
loss severity assumptions were increased in estimated future cash flow scenarios and it was
determined that management does not expect to recover $204,000 of the securitys amortized cost.
For the quarter ended September 30, 2010, the Company recorded a reduction of other-than-temporary
impairment charges totaling $10,000, representing the difference between the securitys fair value
and book value less any previously recognized non-credit other-than-temporary impairment. The
portion deemed to be credit related of $204,000 has been recorded as a reduction to noninterest
income, while the non-credit portion of $214,000 has been recorded as an increase to accumulated
other comprehensive income. Due to an increase in market activity for this security, the fair value
has increased since the most recent other-than-temporary impairment charge was incurred. If further
other-than-temporary impairment charges are incurred in excess of declines in fair market value or
if increases in fair value continue, there would be additional increases to accumulated other
comprehensive income. Through September 30, 2010, credit related other-than-temporary impairment
losses on this security total $932,000.
The decline in fair value of the remaining available for sale securities in an unrealized loss
position is due to general market concerns of the liquidity and creditworthiness of the issuers of
the securities. Management believes that it will recover the amortized cost basis of the securities
and that it is more likely than not that it will not sell the securities before recovery. As such,
management has determined that the securities are not other-than-temporarily impaired as of
September 30, 2010. If market conditions for securities worsen or the creditworthiness of the
underlying issuers deteriorates, it is possible that the Company may recognize additional
other-than-temporary impairments in future periods.
Loans and Leases
Total loans and leases increased by $23.4 million since December 31, 2009 and stood at $1.14
billion at September 30, 2010. As a percentage of total assets, loans and leases increased to 72.2%
at September 30, 2010, compared to 69.9% at December 31, 2009. This increase was centered in
commercial loans, where the Company concentrates its origination efforts, and was partially offset
by decreases in residential mortgage loans, which the Company has historically purchased. Total
loans and leases as of September 30, 2010 are comprised of three broad categories: commercial loans
and leases that aggregate $771.8 million, or 68.0% of the portfolio; residential mortgages that
aggregate $161.1 million, or 14.2% of the portfolio; and consumer and other loans that aggregate
$202.4 million, or 17.8% of the portfolio.
Commercial loans and leases The commercial loan and lease portfolio (consisting of
commercial real estate, commercial and industrial, equipment leases, multi-family real estate,
construction and small business loans) increased $39.4 million, or 5.4%, during the nine months of
2010, with the commercial real estate portfolio driving the growth.
The Banks business lending group originates business loans, also referred to as commercial
and industrial loans. In addition, Macrolease-generated equipment loans are included in the
commercial and industrial loan portfolio. Total commercial and industrial loans decreased $22.8
million, or 12.7 %, since year-end.
The Banks business lending group also originates owner-occupied commercial real estate loans,
term loans and revolving lines of credit. Since December 31, 2009, owner-occupied commercial real
estate loans increased by $9.1 million, or 5.4%.
The Banks commercial real estate (CRE) group originates nonowner-occupied commercial real
estate, multi-family residential real estate and construction loans. These real estate secured
commercial loans are offered as both fixed and adjustable-rate products. Since December 31, 2009,
CRE loans have increased $47.4 million, or 18.3%.
26
The Bank purchases equipment leases from originators outside of the Bank. The U.S. Government
or its agencies are the principal lessees on these purchased leases. These government leases
generally have maturities of less than fifteen years and are not dependent on residual collateral
values. At September 30, 2010, $21.7 million of purchased government leases were included in the
commercial loan and lease portfolio representing an increase of $8.8 million, or 68.1%, since
year-end.
With the Macrolease platform, the Bank originates and purchases equipment loans and leases for
its own portfolio, as well as originates loans and leases for third parties as a source of
noninterest income. Macrolease-generated equipment loans of $39.8 million and $43.1 million were
included in the commercial and industrial portfolio at September 30, 2010 and December 31, 2009,
respectively. Macrolease-generated equipment leases were $49.7 million and $56.2 million at
September 30, 2010 and December 31, 2009, respectively. Since December 31, 2009, total
Macrolease-generated equipment loans and leases decreased $9.8 million, or 9.9%, to $89.5 million.
At September 30, 2010, small business loans (business lending relationships of approximately
$500,000 or less) were $59.8 million compared to $56.1 million at December 31, 2009. At September
30, 2010 and December 31, 2009, small business loans represented 7.7% of the commercial loan and
lease portfolio. These loans reflect those originated by the Banks business development group, as
well as throughout the Banks branch system. The Bank utilizes credit scoring and streamlined
documentation, as well as traditional review standards, in originating these credits.
The Bank is a participant in the U.S. Small Business Administration (SBA) Lender Program in
both Rhode Island and Massachusetts. The Bank was named the No. 1 SBA lender in Rhode Island for
the second consecutive year as of the SBAs September 30, 2010 fiscal year end. SBA guaranteed
loans exist throughout the portfolios managed by the Banks various lending groups.
The Company believes it is well positioned for continued commercial growth. The Bank places
particular emphasis on the generation of small- to medium-sized commercial relationships (those
with $10.0 million or less in total loan commitments).
Residential mortgage loans Since inception, the Bank has concentrated its portfolio lending
efforts on commercial and consumer lending opportunities. From time to time, the Bank purchases
high credit quality residential mortgage loans from third party originators to utilize available
cash flow and originates mortgage loans for its own portfolio on a limited basis. The Bank did not
purchase any mortgage loans during the third quarter of 2010 or 2009. At September 30, 2010,
residential mortgage loans decreased $12.2 million, or 7.0%, to $161.1 million from year-end.
During this period, the Bank originated $8.9 million of mortgages for the portfolio. Comparatively,
during the first nine months of 2009, the Bank originated $2.7 million of mortgages for the
portfolio.
Consumer loans The consumer loan portfolio decreased $3.8 million, or 1.8%, during the first
nine months of 2010 as repayments of $27.1 million exceeded advances of $23.3 million. The Company
continues to offer consumer lending as it believes that these amortizing fixed rate products, along
with floating rate lines of credit, possess attractive cash flow characteristics.
27
The following is a summary of loans and leases receivable:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Commercial loans and leases: |
|
|
|
|
|
|
|
|
Commercial real estate nonowner occupied |
|
$ |
202,342 |
|
|
$ |
169,576 |
|
Commercial real estate owner occupied |
|
|
177,526 |
|
|
|
168,425 |
|
Commercial and industrial |
|
|
156,042 |
|
|
|
178,808 |
|
Multi-family |
|
|
73,375 |
|
|
|
66,350 |
|
Small business |
|
|
59,756 |
|
|
|
56,148 |
|
Construction |
|
|
31,035 |
|
|
|
23,405 |
|
Leases and other (a) |
|
|
76,417 |
|
|
|
75,057 |
|
|
|
|
|
|
|
|
Subtotal |
|
|
776,493 |
|
|
|
737,769 |
|
Unearned lease income |
|
|
(6,516 |
) |
|
|
(7,693 |
) |
Net deferred loan origination costs |
|
|
1,777 |
|
|
|
2,321 |
|
|
|
|
|
|
|
|
Total commercial loans and leases |
|
|
771,754 |
|
|
|
732,397 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage loans: |
|
|
|
|
|
|
|
|
One- to four-family adjustable rate |
|
|
107,959 |
|
|
|
115,855 |
|
One- to four-family fixed rate |
|
|
52,503 |
|
|
|
56,724 |
|
|
|
|
|
|
|
|
Subtotal |
|
|
160,462 |
|
|
|
172,579 |
|
Premium on loans acquired |
|
|
654 |
|
|
|
738 |
|
Net deferred loan origination fees |
|
|
(10 |
) |
|
|
(23 |
) |
|
|
|
|
|
|
|
Total residential mortgage loans |
|
|
161,106 |
|
|
|
173,294 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer loans: |
|
|
|
|
|
|
|
|
Home equity term loans |
|
|
114,951 |
|
|
|
119,909 |
|
Home equity lines of credit |
|
|
84,845 |
|
|
|
83,771 |
|
Unsecured and other |
|
|
1,598 |
|
|
|
1,410 |
|
|
|
|
|
|
|
|
Subtotal |
|
|
201,394 |
|
|
|
205,090 |
|
Net deferred loan origination costs |
|
|
973 |
|
|
|
1,066 |
|
|
|
|
|
|
|
|
Total consumer loans |
|
|
202,367 |
|
|
|
206,156 |
|
|
|
|
|
|
|
|
Total loans and leases receivable |
|
$ |
1,135,227 |
|
|
$ |
1,111,847 |
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
There were no leases held for sale at September 30, 2010 or December 31, 2009. |
Deposits
Total deposits increased by $17.4 million, or 1.6%, during the first nine months of 2010, from
$1.10 billion, or 69.1% of total assets at December 31, 2009, to $1.12 billion, or 70.9% of total
assets at September 30, 2010.
The following table sets forth certain information regarding deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2010 |
|
|
December 31, 2009 |
|
|
|
|
|
|
|
Percent |
|
|
Weighted |
|
|
|
|
|
|
Percent |
|
|
Weighted |
|
|
|
|
|
|
|
Of |
|
|
Average |
|
|
|
|
|
|
of |
|
|
Average |
|
|
|
Amount |
|
|
Total |
|
|
Rate |
|
|
Amount |
|
|
Total |
|
|
Rate |
|
|
|
(In thousands) |
|
NOW accounts |
|
$ |
66,166 |
|
|
|
5.9 |
% |
|
|
0.06 |
% |
|
$ |
74,558 |
|
|
|
6.8 |
% |
|
|
0.09 |
% |
Money market accounts |
|
|
82,151 |
|
|
|
7.4 |
% |
|
|
0.59 |
% |
|
|
65,076 |
|
|
|
5.9 |
% |
|
|
1.10 |
% |
Savings accounts |
|
|
364,160 |
|
|
|
32.6 |
% |
|
|
0.40 |
% |
|
|
367,225 |
|
|
|
33.4 |
% |
|
|
0.64 |
% |
Certificate of deposit accounts |
|
|
360,578 |
|
|
|
32.3 |
% |
|
|
1.42 |
% |
|
|
387,144 |
|
|
|
35.3 |
% |
|
|
1.80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing deposits |
|
|
873,055 |
|
|
|
78.2 |
% |
|
|
0.81 |
% |
|
|
894,003 |
|
|
|
81.4 |
% |
|
|
1.13 |
% |
Noninterest bearing accounts |
|
|
242,628 |
|
|
|
21.8 |
% |
|
|
0.00 |
% |
|
|
204,281 |
|
|
|
18.6 |
% |
|
|
0.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
$ |
1,115,683 |
|
|
|
100.0 |
% |
|
|
0.63 |
% |
|
$ |
1,098,284 |
|
|
|
100.0 |
% |
|
|
0.92 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
During the first nine months of 2010, competition for deposits remained strong in the
Companys market areas. Demand deposit accounts grew $38.3 million over the past nine months.
Money market accounts grew $17.1 million when compared to year-end. These increases offset the
decline in CDs of $26.6 million, NOW accounts of $8.4 million and savings accounts of $3.1 million.
At September 30, 2010, brokered CDs were $25.0 million, or 2.2% of total deposits, compared to
$33.5 million, or 3.0% at year-end. The Bank may continue to utilize brokered CDs if rates are
attractive compared to wholesale funding.
Borrowings
On a long-term basis, the Company intends to continue concentrating on increasing its core
deposits and may utilize FHLB borrowings or repurchase agreements as cash flows dictate, as
opportunities present themselves and as part of the Banks overall strategy to manage interest rate
risk. The Bank also may borrow from the Federal Reserve discount window on occasion to support
its liquidity.
The Bank routinely enters into repurchase agreements with its larger deposit and commercial
customers as part of its cash management services. These repurchase agreements represent an
additional source of funds and are typically overnight borrowings. Repurchase agreements with Bank
customers totaled $35.7 million and $37.0 million at September 30, 2010 and December 31, 2009,
respectively. The Bank also borrows funds through the use of wholesale repurchase agreements with
correspondent banks. Overnight and short-term borrowings decreased $4.1 million during the first
nine months of 2010 from the December 31, 2009 level of $40.2 million. FHLB borrowings decreased by
$45.2 million from the December 31, 2009 amount of $277.2 million. Wholesale repurchase agreements
remained constant with the December 31, 2009 balance of $20.0 million.
Asset Quality
Nonperforming assets consist of nonperforming loans and other real estate owned (OREO).
Nonperforming loans are nonaccrual loans, loans past due 90 days or more, but still accruing and
impaired loans. Under certain circumstances the Company may restructure the terms of a loan as a
concession to a borrower. These restructured loans are generally considered nonperforming loans
until a history of collection on the restructured terms of the loan has been established. OREO
consists of real estate acquired through foreclosure proceedings and real estate acquired through
acceptance of a deed in lieu of foreclosure.
Nonperforming assets At September 30, 2010, the Company had nonperforming assets of $15.2
million, representing 0.96% of total assets compared to nonperforming assets of $20.0 million, or
1.26% of total assets at December 31, 2009.
The following table sets forth information regarding nonperforming assets and loans and leases
60-89 days past due as of the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Loans and leases accounted for on a nonaccrual basis |
|
$ |
12,621 |
|
|
$ |
16,830 |
|
Loans and leases past due 90 days or more, but still accruing |
|
|
|
|
|
|
826 |
|
Restructured loans and leases on a nonaccrual basis |
|
|
1,401 |
|
|
|
659 |
|
|
|
|
|
|
|
|
Total nonperforming loans and leases |
|
|
14,022 |
|
|
|
18,315 |
|
Other real estate owned |
|
|
1,130 |
|
|
|
1,700 |
|
|
|
|
|
|
|
|
Total nonperforming assets |
|
$ |
15,152 |
|
|
$ |
20,015 |
|
|
|
|
|
|
|
|
|
Delinquent loans and leases 60-89 days past due |
|
$ |
2,548 |
|
|
$ |
2,028 |
|
Restructured loans and leases not included in nonperforming assets |
|
|
435 |
|
|
|
445 |
|
Nonperforming loans and leases as a percent of total loans and leases |
|
|
1.24 |
% |
|
|
1.65 |
% |
Nonperforming assets as a percent of total assets |
|
|
0.96 |
% |
|
|
1.26 |
% |
Delinquent loans and leases 60-89 days past due as a percent of
total loans and leases |
|
|
0.22 |
% |
|
|
0.19 |
% |
29
Included in nonaccrual loans and leases at September 30, 2010 were $9.6 million of impaired
loans and leases with specific impairment reserves against these loans and leases of $1.9 million.
At December 31, 2009, there were $12.4 million of impaired loans and leases with specific
impairment reserves of $1.9 million.
The following table provides further detailed information regarding the types of nonperforming
loans and leases as of the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Nonperforming loans and leases: |
|
|
|
|
|
|
|
|
Commercial real estate |
|
$ |
5,384 |
|
|
$ |
6,909 |
|
Commercial and industrial |
|
|
1,455 |
|
|
|
2,919 |
|
Multifamily |
|
|
|
|
|
|
205 |
|
Small business |
|
|
1,158 |
|
|
|
1,147 |
|
Construction |
|
|
469 |
|
|
|
469 |
|
Leases |
|
|
1,115 |
|
|
|
1,878 |
|
Residential |
|
|
3,570 |
|
|
|
4,124 |
|
Consumer |
|
|
871 |
|
|
|
664 |
|
|
|
|
|
|
|
|
Total nonperforming loans and leases |
|
$ |
14,022 |
|
|
$ |
18,315 |
|
|
|
|
|
|
|
|
The Company evaluates the underlying collateral of each nonperforming loan and lease and
continues to pursue the collection of interest and principal. Management believes that the current
level of nonperforming assets remains low relative to the size of the Companys loan portfolio and
as compared to peer institutions. If current economic conditions continue or worsen, management
believes it is likely that the level of nonperforming assets would increase, as would the level of
charged-off loans.
Higher-Risk Loans Certain types of loans, such as option ARM products, junior lien loans,
high loan-to-value ratio loans, interest only loans, subprime loans and loans with initial teaser
rates, can have a greater risk of non-collection than other loans. Additional information about
higher-risk loans may be useful in understanding the risks associated with the loan portfolio and
in evaluating any known trends or uncertainties that could have a material impact on the results of
operations. As of September 30, 2010 and December 31, 2009, the Company had $107.2 million and
$113.6 million, respectively, of junior lien home equity loans and lines of credit. The allowance
for loan and lease losses attributable to these loans at September 30, 2010 and December 31, 2009
was $959,000 and $1.0 million, respectively. The Company does not hold other types of higher-risk
loans.
Adversely
classified assets The Companys management classifies certain assets as
substandard, doubtful or loss based on criteria established under banking regulations. An
asset is considered substandard if inadequately protected by the current net worth and paying
capacity of the obligor or of the collateral pledged, if any. Substandard assets include those
characterized by the distinct possibility that the insured institution will sustain some loss
if existing deficiencies are not corrected. Assets classified as doubtful have all of the
weaknesses inherent in those classified substandard with the added characteristic that the
weaknesses present make collection or liquidation in full, on the basis of currently existing
facts, conditions and values, highly questionable and improbable. Assets classified as loss are
those considered uncollectible and of such little value that their continuance as assets without
the establishment of a specific loss reserve is not warranted.
At September 30, 2010, the Company had $20.1 million of assets that were classified as
substandard. This compares to $22.1 million of assets that were classified as substandard at
December 31, 2009. The Company had no assets that were classified as loss or doubtful at either
date. Performing loans may or may not be adversely classified depending upon managements judgment
with respect to each individual loan. At September 30, 2010, included in the assets that were
classified as substandard were $6.1 million of performing loans. This compares to $3.7 million of
adversely classified performing loans as of December 31, 2009. These amounts constitute assets
that, in the opinion of management, could potentially migrate to
nonperforming or doubtful status. If current weak economic conditions continue or worsen,
management believes it is likely that the level of adversely classified assets would increase. This
in turn may necessitate further increases to the provision for loan losses in future periods.
30
Allowance for Loan and Lease Losses
During the first nine months of 2010, the Company made additions to the allowance for loan and
lease losses of $4.4 million and experienced net charge-offs of $2.7 million compared to additions
to the allowance for loan and lease losses of $6.1 million and net charge-offs of $4.2 million for
the first nine months of 2009. The net charge-offs were primarily within the residential mortgage
and commercial loan and lease portfolios. At September 30, 2010, the allowance for loan and lease
losses stood at $18.2 million and represented 129.88% of nonperforming loans and leases and 1.60%
of total loans and leases outstanding. This compares to an allowance for loan and lease losses of
$16.5 million, representing 90.29% of nonperforming loans and 1.49% of total loans and leases
outstanding at December 31, 2009.
An analysis of the activity in the allowance for loan and lease losses is as follows:
|
|
|
|
|
|
|
|
|
|
|
Nine Months |
|
|
Nine Months |
|
|
|
Ended |
|
|
Ended |
|
|
|
September 30, 2010 |
|
|
September 30, 2009 |
|
|
|
(In thousands) |
|
Balance at beginning of period |
|
$ |
16,536 |
|
|
$ |
14,664 |
|
Loans and leases charged-off: |
|
|
|
|
|
|
|
|
Commercial real estate loans |
|
|
(627 |
) |
|
|
(50 |
) |
Commercial and industrial loans |
|
|
|
|
|
|
(1,770 |
) |
Small business loans |
|
|
(633 |
) |
|
|
(864 |
) |
Leases |
|
|
(546 |
) |
|
|
(67 |
) |
Residential mortgage loans |
|
|
(932 |
) |
|
|
(1,486 |
) |
Consumer and other loans |
|
|
(270 |
) |
|
|
(59 |
) |
|
|
|
|
|
|
|
Total loans charged-off |
|
|
(3,008 |
) |
|
|
(4,296 |
) |
|
|
|
|
|
|
|
Recoveries of loans and leases previously charged-off: |
|
|
|
|
|
|
|
|
Commercial real estate loans |
|
|
179 |
|
|
|
|
|
Commercial and industrial loans |
|
|
20 |
|
|
|
13 |
|
Small business loans |
|
|
29 |
|
|
|
11 |
|
Leases |
|
|
7 |
|
|
|
4 |
|
Residential mortgage loans |
|
|
7 |
|
|
|
2 |
|
Consumer and other loans |
|
|
17 |
|
|
|
29 |
|
|
|
|
|
|
|
|
Total recoveries of loans previously charged-off |
|
|
259 |
|
|
|
59 |
|
|
|
|
|
|
|
|
Net charge-offs |
|
|
(2,749 |
) |
|
|
(4,237 |
) |
Provision for loan and lease losses charged against income |
|
|
4,425 |
|
|
|
6,110 |
|
|
|
|
|
|
|
|
Balance at end of period |
|
$ |
18,212 |
|
|
$ |
16,537 |
|
|
|
|
|
|
|
|
31
The following table represents the allocation of the allowance for loan and lease losses as of
the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2010 |
|
|
2009 |
|
|
|
(In thousands) |
|
Loan category |
|
|
|
|
|
|
|
|
Commercial loans and leases |
|
$ |
13,087 |
|
|
$ |
12,409 |
|
Residential mortgage loans |
|
|
1,480 |
|
|
|
1,340 |
|
Consumer and other loans |
|
|
1,685 |
|
|
|
1,504 |
|
Unallocated |
|
|
1,960 |
|
|
|
1,283 |
|
|
|
|
|
|
|
|
Total |
|
$ |
18,212 |
|
|
$ |
16,536 |
|
|
|
|
|
|
|
|
Assessing the appropriateness of the allowance for loan and lease losses involves substantial
uncertainties and is based upon managements evaluation of the amounts required to meet estimated
charge-offs in the loan and lease portfolio after weighing various factors. Managements
methodology to estimate loss exposure includes an analysis of individual loans and leases deemed to
be impaired, reserve allocations for various loan types based on payment status or loss experience
and an unallocated allowance that is maintained based on managements assessment of many factors
including the growth, composition and quality of the loan portfolio, historical loss experiences,
general economic conditions and other pertinent factors. These risk factors are reviewed and
revised by management where conditions indicate that the estimates initially applied are different
from actual results. If credit performance is worse than anticipated, the Company could incur
additional loan and lease losses in future periods. The unallocated allowance for loan and lease
losses was $2.0 million at September 30, 2010 compared to $1.3 million at December 31, 2009.
Management believes that the allowance for loan and lease losses as of September 30, 2010 is
appropriate.
While management evaluates currently available information in establishing the allowance for
loan and lease losses, future adjustments to the allowance for loan and lease losses may be
necessary if conditions differ substantially from the assumptions used in making the evaluations.
Management performs a comprehensive review of the allowance for loan and lease losses on a
quarterly basis. In addition, various regulatory agencies, as an integral part of their examination
process, periodically review a financial institutions allowance for loan and lease losses and
carrying amounts of other real estate owned. Such agencies may require the financial institution to
recognize additions to the allowance based on their judgments about information available to them
at the time of their examination.
32
Results of Operations Executive Overview
Selected income statement, per share data and operating ratios are presented in the table
below for the three-month periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three-month periods ended |
|
|
|
September 30, |
|
|
June 30, |
|
|
March 31, |
|
|
December 31, |
|
|
September 30, |
|
|
|
2010 |
|
|
2010 |
|
|
2010 |
|
|
2009 |
|
|
2009 |
|
|
|
(Dollars in thousands, except per share data) |
|
Income statement data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
13,478 |
|
|
$ |
13,626 |
|
|
$ |
13,088 |
|
|
$ |
13,001 |
|
|
$ |
12,666 |
|
Noninterest income |
|
|
2,289 |
|
|
|
2,285 |
|
|
|
2,315 |
|
|
|
2,353 |
|
|
|
2,241 |
|
Noninterest expense |
|
|
10,350 |
|
|
|
10,430 |
|
|
|
10,488 |
|
|
|
9,949 |
|
|
|
9,812 |
|
Net income |
|
|
2,808 |
|
|
|
2,681 |
|
|
|
2,219 |
|
|
|
1,133 |
|
|
|
2,203 |
|
Net income applicable to common shares |
|
|
2,808 |
|
|
|
2,681 |
|
|
|
2,219 |
|
|
|
1,133 |
|
|
|
779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share |
|
$ |
0.60 |
|
|
$ |
0.57 |
|
|
$ |
0.48 |
|
|
$ |
0.24 |
|
|
$ |
0.17 |
|
Dividends per common share |
|
$ |
0.17 |
|
|
$ |
0.17 |
|
|
$ |
0.17 |
|
|
$ |
0.17 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (1) (5) |
|
|
3.61 |
% |
|
|
3.67 |
% |
|
|
3.52 |
% |
|
|
3.42 |
% |
|
|
3.38 |
% |
Return on assets (2) (5) |
|
|
0.71 |
% |
|
|
0.68 |
% |
|
|
0.57 |
% |
|
|
0.28 |
% |
|
|
0.56 |
% |
Return on equity (3) (5) |
|
|
8.57 |
% |
|
|
8.54 |
% |
|
|
7.32 |
% |
|
|
3.67 |
% |
|
|
2.56 |
% |
Efficiency ratio (4) (5) |
|
|
65.64 |
% |
|
|
65.55 |
% |
|
|
68.09 |
% |
|
|
64.80 |
% |
|
|
65.82 |
% |
|
|
|
(1) |
|
Calculated by dividing annualized net interest income by average interest-earning assets. |
|
(2) |
|
Calculated by dividing annualized net income by average total assets. |
|
(3) |
|
Calculated by dividing annualized net income applicable to common shares by average
common shareholders equity. |
|
(4) |
|
Calculated by dividing noninterest expense by net interest income plus noninterest
income. |
|
(5) |
|
Non-GAAP performance measure. |
The Companys 2010 third quarter net income of $2.8 million increased by $127,000, or 4.7%,
from the prior quarter (three months ended June 30, 2010). Net income was up $605,000, or 27.5%, on
a comparative quarter basis (as compared to the three months ended September 30, 2009). Diluted
earnings per common share (EPS) were up 5.3% on a linked-quarter basis (as compared to the three
months ended June 30, 2010) and increased 252.9% as compared to the same quarter a year ago.
The third quarter 2010 net interest income decreased by $148,000, or 1.1%, as compared to the
second quarter of 2010. The decrease in the net interest margin of 6 basis points (bps), to
3.61%, was due to the lower cost of liabilities of 8 bps and the decrease in yield on
interest-earning assets of 17 bps.
Compared to the third quarter of 2009, net interest income increased by $812,000. The decrease
in cost of funds of 48 bps exceeded the decrease in the yield on interest-earning assets of 23 bps.
The provision for loan and lease losses of $1.3 million for the three months ended September
30, 2010 decreased by $275,000 on a linked-quarter basis. In comparison to the third quarter of
2009, the provision for loan and lease losses decreased by $625,000.
Noninterest income for the third quarter of 2010 increased slightly on a linked-quarter basis
by $4,000, with an increase in gains on the sale of available for sale securities of $362,000. This
increase was offset by higher credit losses on other-than-temporarily impaired securities of
$373,000.
In comparison to the 2009 third quarter, noninterest income was up $48,000. The Company
recognized gains on the sale of available for sale securities of $465,000 during the third quarter
of 2010, while there were no sales during the same period of 2009. Additionally, loan related fees
increased $87,000 and other
miscellaneous income increased $42,000. These increases were offset by higher credit losses on
other-than-temporarily impaired securities of $347,000 and lower commissions on nondeposit
investment products of $178,000.
33
Noninterest expenses decreased on a linked-quarter basis by $80,000, with a decrease in loan
workout and other real estate owned expense of $141,000 and marketing costs of $50,000. Increases
in salaries and employee benefits of $83,000 partially offset the decreases.
Third quarter 2010 noninterest expenses increased $538,000, compared to the third quarter of
2009. Salaries and employee benefits costs increased $605,000 and other miscellaneous expenses
increased $67,000, compared to the third quarter a year ago. Within the net increase in noninterest
expenses were decreases in costs of professional services of $60,000 and loan servicing of $41,000.
The Companys key operating ratios are return on assets, return on equity and the efficiency
ratio. For the third quarter of 2010, the return on assets and the return on equity metrics
improved on a linked-quarter basis. The efficiency ratio increased slightly to 65.64% from 65.55%
compared to the second quarter of 2010. Compared to the same quarter of the prior year, each of
these metrics improved. The Company continues to focus on growing revenue while controlling the
increase in expenses as part of its effort to improve earnings and build shareholder value.
Results of Operations Comparison of the Three Months Ended September 30, 2010 and 2009
General
Net income for the three months ended September 30, 2010 increased $605,000, or 27.5%, to $2.8
million, or $0.60 per diluted common share from $2.2 million, or $0.17 per diluted common share for
the same period of 2009.
Net Interest Income
Net interest income for the quarter ended September 30, 2010 was up $812,000, or 6.4%, from
the $12.7 million earned in the third quarter of 2009. Net interest margin for the third quarter of
2010 of 3.61% increased 23 bps from the net interest margin for the 2009 period of 3.38%. Average
earning assets were up $267,000, or 0.02%, and average interest-bearing liabilities were down $40.5
million, or 3.3%, from the comparable period a year earlier.
34
Average Balances, Yields and Costs The following table sets forth certain information
relating to the Companys average balance sheet and reflects the average yield on assets and
average cost of liabilities for the three month periods indicated. Such yields and costs are
derived by dividing income or expense by the average balance of assets or liabilities. Average
balances are derived from daily balances and include nonperforming loans and leases. Available for
sale securities are stated at amortized cost.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
|
Average |
|
|
Earned/ |
|
|
Average |
|
|
Average |
|
|
Earned/ |
|
|
Average |
|
(In thousands) |
|
Balance |
|
|
Paid |
|
|
Yield |
|
|
Balance |
|
|
Paid |
|
|
Yield |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overnight investments |
|
$ |
5,220 |
|
|
$ |
1 |
|
|
|
0.08 |
% |
|
$ |
851 |
|
|
$ |
1 |
|
|
|
0.06 |
% |
Available for sale securities |
|
|
344,872 |
|
|
|
3,226 |
|
|
|
3.74 |
% |
|
|
360,586 |
|
|
|
3,876 |
|
|
|
4.26 |
% |
Stock in the FHLB |
|
|
16,274 |
|
|
|
|
|
|
|
0.00 |
% |
|
|
16,024 |
|
|
|
|
|
|
|
0.00 |
% |
Loans and leases receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans and leases |
|
|
760,236 |
|
|
|
10,788 |
|
|
|
5.64 |
% |
|
|
718,175 |
|
|
|
10,437 |
|
|
|
5.78 |
% |
Residential mortgage loans |
|
|
162,473 |
|
|
|
1,874 |
|
|
|
4.61 |
% |
|
|
187,041 |
|
|
|
2,302 |
|
|
|
4.92 |
% |
Consumer and other loans |
|
|
205,978 |
|
|
|
2,265 |
|
|
|
4.36 |
% |
|
|
212,109 |
|
|
|
2,384 |
|
|
|
4.46 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets |
|
|
1,495,053 |
|
|
|
18,154 |
|
|
|
4.83 |
% |
|
|
1,494,786 |
|
|
|
19,000 |
|
|
|
5.06 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
15,617 |
|
|
|
|
|
|
|
|
|
|
|
16,828 |
|
|
|
|
|
|
|
|
|
Allowance for loan and lease losses |
|
|
(17,683 |
) |
|
|
|
|
|
|
|
|
|
|
(17,088 |
) |
|
|
|
|
|
|
|
|
Premises and equipment |
|
|
12,136 |
|
|
|
|
|
|
|
|
|
|
|
12,604 |
|
|
|
|
|
|
|
|
|
Goodwill, net |
|
|
12,262 |
|
|
|
|
|
|
|
|
|
|
|
12,051 |
|
|
|
|
|
|
|
|
|
Accrued interest receivable |
|
|
4,346 |
|
|
|
|
|
|
|
|
|
|
|
4,355 |
|
|
|
|
|
|
|
|
|
Bank-owned life insurance |
|
|
30,761 |
|
|
|
|
|
|
|
|
|
|
|
29,465 |
|
|
|
|
|
|
|
|
|
Prepaid expenses and other assets |
|
|
16,535 |
|
|
|
|
|
|
|
|
|
|
|
9,069 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,569,027 |
|
|
|
|
|
|
|
|
|
|
$ |
1,562,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
$ |
71,493 |
|
|
$ |
10 |
|
|
|
0.06 |
% |
|
$ |
65,365 |
|
|
$ |
13 |
|
|
|
0.08 |
% |
Money market accounts |
|
|
81,539 |
|
|
|
138 |
|
|
|
0.68 |
% |
|
|
43,543 |
|
|
|
140 |
|
|
|
1.27 |
% |
Savings accounts |
|
|
366,125 |
|
|
|
395 |
|
|
|
0.43 |
% |
|
|
369,019 |
|
|
|
707 |
|
|
|
0.76 |
% |
Certificate of deposit accounts |
|
|
364,245 |
|
|
|
1,367 |
|
|
|
1.49 |
% |
|
|
398,923 |
|
|
|
2,448 |
|
|
|
2.43 |
% |
Overnight and short-term borrowings |
|
|
39,675 |
|
|
|
16 |
|
|
|
0.16 |
% |
|
|
41,566 |
|
|
|
19 |
|
|
|
0.19 |
% |
Wholesale repurchase agreements |
|
|
13,804 |
|
|
|
139 |
|
|
|
3.94 |
% |
|
|
15,326 |
|
|
|
141 |
|
|
|
3.63 |
% |
FHLB borrowings |
|
|
233,124 |
|
|
|
2,438 |
|
|
|
4.09 |
% |
|
|
276,722 |
|
|
|
2,691 |
|
|
|
3.81 |
% |
Subordinated deferrable interest debentures |
|
|
13,403 |
|
|
|
173 |
|
|
|
5.08 |
% |
|
|
13,403 |
|
|
|
175 |
|
|
|
5.18 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
1,183,408 |
|
|
|
4,676 |
|
|
|
1.57 |
% |
|
|
1,223,867 |
|
|
|
6,334 |
|
|
|
2.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
|
|
242,389 |
|
|
|
|
|
|
|
|
|
|
|
197,313 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
13,223 |
|
|
|
|
|
|
|
|
|
|
|
5,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,439,020 |
|
|
|
|
|
|
|
|
|
|
|
1,426,765 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity: |
|
|
130,007 |
|
|
|
|
|
|
|
|
|
|
|
135,305 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
1,569,027 |
|
|
|
|
|
|
|
|
|
|
$ |
1,562,070 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
13,478 |
|
|
|
|
|
|
|
|
|
|
$ |
12,666 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate spread |
|
|
|
|
|
|
|
|
|
|
3.26 |
% |
|
|
|
|
|
|
|
|
|
|
3.01 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate margin |
|
|
|
|
|
|
|
|
|
|
3.61 |
% |
|
|
|
|
|
|
|
|
|
|
3.38 |
% |
35
Rate/Volume Analysis The following table sets forth certain information regarding changes in
the Companys interest income and interest expense for the periods indicated. For each category of
interest-earning assets and interest-bearing liabilities, information is provided on changes
attributable to (i) changes in rate (changes in rate multiplied by comparative period average
balance) and (ii) changes in volume (changes in average balances multiplied by comparative period
rate). The net change attributable to the combined impact of rate and volume was allocated
proportionally to the individual rate and volume changes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
2010 vs. 2009 |
|
|
|
Increase/(Decrease) Due to |
|
(In thousands) |
|
Rate |
|
|
Volume |
|
|
Total |
|
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale securities |
|
$ |
(424 |
) |
|
$ |
(226 |
) |
|
$ |
(650 |
) |
Commercial loans and leases |
|
|
(178 |
) |
|
|
529 |
|
|
|
351 |
|
Residential mortgage loans |
|
|
(146 |
) |
|
|
(282 |
) |
|
|
(428 |
) |
Consumer and other loans |
|
|
(13 |
) |
|
|
(106 |
) |
|
|
(119 |
) |
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
(761 |
) |
|
|
(85 |
) |
|
|
(846 |
) |
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
|
(4 |
) |
|
|
1 |
|
|
|
(3 |
) |
Money market accounts |
|
|
(87 |
) |
|
|
85 |
|
|
|
(2 |
) |
Savings accounts |
|
|
(307 |
) |
|
|
(5 |
) |
|
|
(312 |
) |
Certificate of deposit accounts |
|
|
(879 |
) |
|
|
(202 |
) |
|
|
(1,081 |
) |
Overnight and short-term borrowings |
|
|
(3 |
) |
|
|
|
|
|
|
(3 |
) |
Wholesales repurchase agreements |
|
|
13 |
|
|
|
(15 |
) |
|
|
(2 |
) |
FHLB borrowings |
|
|
186 |
|
|
|
(439 |
) |
|
|
(253 |
) |
Subordinated deferrable interest debentures |
|
|
(2 |
) |
|
|
|
|
|
|
(2 |
) |
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
(1,083 |
) |
|
|
(575 |
) |
|
|
(1,658 |
) |
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
322 |
|
|
$ |
490 |
|
|
$ |
812 |
|
|
|
|
|
|
|
|
|
|
|
Interest Income Investments Total investment income (consisting of interest on overnight
investments and available for sale securities) was $3.2 million for the quarter ended September 30,
2010, compared to $3.9 million for the 2009 period. The decrease in total investment income was
$650,000, or 16.8%.
With respect to duration and repricing of the Companys available for sale investment
portfolio, the majority of the Companys investments are comprised of government-sponsored
enterprise (GSE) obligations and private-labeled and GSE mortgage-backed securities with
repricing periods or expected durations of less than five years.
Interest Income Loans and Leases Interest from loans and leases was $14.9 million for the
quarter ended September 30, 2010 and represented a yield on total loans and leases of 5.26%. This
compares to $15.1 million of interest and a yield of 5.38% for the third quarter of 2009. Interest
income on loans and leases decreased $196,000, or 1.3%, with the decrease in yield on loans and
leases of 12 bps offset by the increase in the average balance of loans and leases of $11.4
million, or 1.0%.
The average balance of the various components of the loan and lease portfolio changed from the
third quarter of 2009 as follows: commercial loans and leases increased $42.1 million, or 5.9%;
consumer and other loans decreased $6.1 million, or 2.9%; and residential mortgage loans decreased
$24.6 million, or 13.1%. Changes in the average yields from the third quarter of 2009 were as
follows: commercial loans and leases decreased 14 bps to 5.64%; consumer and other loans decreased
10 bps to 4.36%; and residential mortgage loans decreased 31 bps to 4.61%.
Interest Expense Deposits and Borrowings Interest paid on deposits and borrowings
decreased $1.7 million, or 26.2%, to $4.7 million for the three months ended September 30, 2010,
down from $6.3 million for the same period during 2009. The overall average cost for
interest-bearing liabilities decreased 48 bps to
1.57% for the third quarter of 2010, compared to 2.05% for the third quarter of 2009. The average
balance of total interest-bearing liabilities decreased $40.5 million, or 3.3%, to $1.18 billion
for the three months ended September 30, 2010 compared to the same period in 2009.
36
The growth in deposit average balances was centered primarily in money market accounts up
$38.0 million, or 87.3%, (primarily due to new retail products available and the Banks strategy to
allow short-term CDs with higher costs to decline) and NOW accounts up $6.1 million, or 9.4%. The
increase was offset by a decrease in CDs of $34.7 million, or 8.7%, and savings accounts of $2.9
million, or 0.8%.
Average borrowings decreased as compared to the third quarter of 2009, with a decrease in
short-term borrowings of $1.9 million, or 4.6%, a decrease in FHLB funding of $43.6 million, or
15.8%, and a decrease in wholesale repurchase agreements of $1.5 million, or 9.9%.
Market competition from bank and non-bank financial institutions continues to be strong in the
Companys market area. However, disciplined deposit pricing and maturation and/or repricing of
higher yielding CDs to lower rates and reduced FHLB borrowing levels have decreased the cost of
interest-bearing liabilities in the third quarter of 2010 compared to the same period in 2009.
Overall, the Companys liability costs continue to be dependent upon a number of factors
including general economic conditions, national and local interest rates, competition in the local
deposit marketplace, interest rate tiers offered and the Companys cash flow needs.
Provision for Loan and Lease Losses
The provision for loan and lease losses was $1.3 million for the quarter ended September 30,
2010, compared to $1.9 million for the third quarter of 2009. This represents a decrease of
$625,000, or 32.9%.
Management evaluates several factors including new loan originations, actual and estimated
charge-offs, risk characteristics of the loan and lease portfolio and general economic conditions
when determining the provision for loan and lease losses. Growth in the loan and lease portfolio
necessitates increases in the provision for loan and lease losses. As the loans and leases mature,
or if current weak economic conditions continue or worsen, management believes it likely that the
level of nonperforming assets would increase, which may in turn lead to increases to the provision
for loan and lease losses. Also see discussion under Allowance for Loan and Lease Losses.
Noninterest Income
Total noninterest income increased $48,000, or 2.1%, to $2.3 million for the third quarter of
2010, from $2.24 million for the third quarter of 2009. During the quarter, a gain on sale of
available for sale securities of $465,000 was recognized, while there were no sales during the same
period of 2009. Loan related fees increased by $87,000, or 116.0%, and other miscellaneous income
increased by $42,000, or 21.9%. These increases were offset by higher credit losses on
other-than-temporarily impaired securities of $347,000, or 495.7%, lower commissions on nondeposit
investment products of $178,000, or 55.3%, and lower service charges on deposit accounts of
$59,000, or 4.2%.
Noninterest Expense
Noninterest expense for the third quarter of 2010 increased $538,000, or 5.5%, to $10.4
million from $9.8 million in 2009.
Salaries and employee benefits increased $605,000, or 11.6%, compared to the third quarter of
2009. The increase in salaries and employee benefits was due to several factors, including higher
incentive costs driven by improved financial performance, expansion of the workforce and a
reduction in deferred salaries and benefits costs caused by declines in the volume of
Macrolease-generated loans and leases. Additionally, other miscellaneous expenses increased
$67,000, or 6.6%. The increases in noninterest expense were partially offset by decreases in
professional services costs of $60,000, or 9.9%, and loan servicing of $41,000, or 23.6%.
Overall, the improvement in the Companys net interest margin exceeded the increases in
noninterest expense during the third quarter of 2010, improving the efficiency ratio to 65.64%
compared to 65.82% for the same period a year ago.
37
Income Tax Expense
Income tax expense of $1.3 million was recorded for the three months ended September 30, 2010,
compared to $992,000 for the same period during 2009. This represented total effective tax rates of
32.2% and 31.0%, respectively. Tax-favored income from bank-owned life insurance, along with the
Companys utilization of a Rhode Island passive investment company, has reduced the effective tax
rate from the 40.9% combined statutory federal and state tax rate.
As discussed in Note 8 Contingent Liabilities of the Companys consolidated financial
statements, the Massachusetts Department of Revenue has challenged a tax position of the Bank.
While management believes it more likely than not that the Bank will prevail in its tax position,
the Companys tax expense would increase if it does not.
Results of Operations Comparison of the Nine Months Ended September 30, 2010 and 2009
General
Net income for the first nine months of 2010 increased $3.3 million, or 74.9%, to $7.7
million, or $1.65 per diluted common share from $4.4 million, or $0.46 per diluted common share for
the first nine months of 2009.
Net Interest Income
For the nine months ended September 30, 2010, net interest income was $40.2 million, compared
to $35.3 million for the 2009 period. The net interest margin for the first nine months of 2010 was
3.59%, up from the net interest margin for the 2009 period of 3.19%. The increase in net interest
income of $4.9 million, or 13.8%, was attributable to a lower cost of funds on interest-bearing
liabilities of 67 bps. Average earning assets were $16.2 million, or 1.1% higher, and average
interest-bearing liabilities were $2.4 million, or 0.2% higher, than the comparable period a year
earlier.
38
Average Balances, Yields and Costs The following table sets forth certain information
relating to the Companys average balance sheet and reflects the average yield on assets and
average cost of liabilities for the nine month periods indicated. Such yields and costs are derived
by dividing income or expense by the average balance of assets or liabilities. Average balances are
derived from daily balances and include nonperforming loans. Available for sale securities are
stated at amortized cost.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2010 |
|
|
2009 |
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
|
Average |
|
|
Earned/ |
|
|
Average |
|
|
Average |
|
|
Earned/ |
|
|
Average |
|
(In thousands) |
|
Balance |
|
|
Paid |
|
|
Yield |
|
|
Balance |
|
|
Paid |
|
|
Yield |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overnight investments |
|
$ |
3,174 |
|
|
$ |
6 |
|
|
|
0.27 |
% |
|
$ |
1,607 |
|
|
$ |
10 |
|
|
|
0.80 |
% |
Available for sale securities |
|
|
354,663 |
|
|
|
10,536 |
|
|
|
3.96 |
% |
|
|
358,019 |
|
|
|
11,626 |
|
|
|
4.34 |
% |
Stock in the FHLB |
|
|
16,274 |
|
|
|
|
|
|
|
0.00 |
% |
|
|
15,790 |
|
|
|
|
|
|
|
0.00 |
% |
Loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans and leases |
|
|
750,035 |
|
|
|
32,042 |
|
|
|
5.71 |
% |
|
|
695,368 |
|
|
|
30,184 |
|
|
|
5.80 |
% |
Residential mortgage loans |
|
|
167,354 |
|
|
|
5,842 |
|
|
|
4.65 |
% |
|
|
197,588 |
|
|
|
7,422 |
|
|
|
5.01 |
% |
Consumer and other loans |
|
|
204,692 |
|
|
|
6,716 |
|
|
|
4.39 |
% |
|
|
211,613 |
|
|
|
7,110 |
|
|
|
4.49 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total earning assets |
|
|
1,496,192 |
|
|
|
55,142 |
|
|
|
4.92 |
% |
|
|
1,479,985 |
|
|
|
56,352 |
|
|
|
5.08 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
|
15,963 |
|
|
|
|
|
|
|
|
|
|
|
19,122 |
|
|
|
|
|
|
|
|
|
Allowance for loan and lease losses |
|
|
(17,316 |
) |
|
|
|
|
|
|
|
|
|
|
(15,852 |
) |
|
|
|
|
|
|
|
|
Premises and equipment |
|
|
12,246 |
|
|
|
|
|
|
|
|
|
|
|
12,528 |
|
|
|
|
|
|
|
|
|
Goodwill, net |
|
|
12,235 |
|
|
|
|
|
|
|
|
|
|
|
12,056 |
|
|
|
|
|
|
|
|
|
Accrued interest receivable |
|
|
4,323 |
|
|
|
|
|
|
|
|
|
|
|
4,286 |
|
|
|
|
|
|
|
|
|
Bank-owned life insurance |
|
|
30,440 |
|
|
|
|
|
|
|
|
|
|
|
29,164 |
|
|
|
|
|
|
|
|
|
Prepaid expenses and other assets |
|
|
16,103 |
|
|
|
|
|
|
|
|
|
|
|
8,991 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,570,186 |
|
|
|
|
|
|
|
|
|
|
$ |
1,550,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
$ |
69,857 |
|
|
$ |
37 |
|
|
|
0.07 |
% |
|
$ |
64,576 |
|
|
$ |
45 |
|
|
|
0.09 |
% |
Money market accounts |
|
|
78,103 |
|
|
|
452 |
|
|
|
0.77 |
% |
|
|
21,602 |
|
|
|
192 |
|
|
|
1.19 |
% |
Savings accounts |
|
|
369,686 |
|
|
|
1,432 |
|
|
|
0.52 |
% |
|
|
380,308 |
|
|
|
2,720 |
|
|
|
0.96 |
% |
Certificate of deposit accounts |
|
|
374,848 |
|
|
|
4,431 |
|
|
|
1.58 |
% |
|
|
414,011 |
|
|
|
9,069 |
|
|
|
2.93 |
% |
Overnight and short-term borrowings |
|
|
38,617 |
|
|
|
53 |
|
|
|
0.18 |
% |
|
|
46,253 |
|
|
|
67 |
|
|
|
0.20 |
% |
Wholesale repurchase agreements |
|
|
17,326 |
|
|
|
421 |
|
|
|
3.20 |
% |
|
|
11,795 |
|
|
|
408 |
|
|
|
4.62 |
% |
FHLB borrowings |
|
|
250,721 |
|
|
|
7,621 |
|
|
|
4.01 |
% |
|
|
258,189 |
|
|
|
7,966 |
|
|
|
4.07 |
% |
Subordinated deferrable interest debentures |
|
|
13,403 |
|
|
|
503 |
|
|
|
4.98 |
% |
|
|
13,403 |
|
|
|
564 |
|
|
|
5.61 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities |
|
|
1,212,561 |
|
|
|
14,950 |
|
|
|
1.65 |
% |
|
|
1,210,137 |
|
|
|
21,031 |
|
|
|
2.32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits |
|
|
220,576 |
|
|
|
|
|
|
|
|
|
|
|
184,747 |
|
|
|
|
|
|
|
|
|
Other liabilities |
|
|
10,742 |
|
|
|
|
|
|
|
|
|
|
|
11,258 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
1,443,879 |
|
|
|
|
|
|
|
|
|
|
|
1,406,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity: |
|
|
126,307 |
|
|
|
|
|
|
|
|
|
|
|
144,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
$ |
1,570,186 |
|
|
|
|
|
|
|
|
|
|
$ |
1,550,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
|
|
|
|
$ |
40,192 |
|
|
|
|
|
|
|
|
|
|
$ |
35,321 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate spread |
|
|
|
|
|
|
|
|
|
|
3.27 |
% |
|
|
|
|
|
|
|
|
|
|
2.76 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate margin |
|
|
|
|
|
|
|
|
|
|
3.59 |
% |
|
|
|
|
|
|
|
|
|
|
3.19 |
% |
39
Rate/Volume Analysis The following table sets forth certain information regarding changes in
the Companys interest income and interest expense for the periods indicated. For each category of
interest-earning assets and interest-bearing liabilities, information is provided on changes
attributable to (i) changes in rate (changes in rate multiplied by comparative period average
balance) and (ii) changes in volume (changes in average balances multiplied by comparative period
rate). The net change attributable to the combined impact of rate and volume was allocated
proportionally to the individual rate and volume changes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2010 vs. 2009 |
|
|
|
Increase/(decrease) due to |
|
(In thousands) |
|
Rate |
|
|
Volume |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income: |
|
|
|
|
|
|
|
|
|
|
|
|
Overnight investments |
|
$ |
(9 |
) |
|
$ |
5 |
|
|
$ |
(4 |
) |
Available for sale securities |
|
|
(839 |
) |
|
|
(251 |
) |
|
|
(1,090 |
) |
Commercial loans and leases |
|
|
(375 |
) |
|
|
2,233 |
|
|
|
1,858 |
|
Residential mortgage loans |
|
|
(524 |
) |
|
|
(1,056 |
) |
|
|
(1,580 |
) |
Consumer and other loans |
|
|
(1 |
) |
|
|
(393 |
) |
|
|
(394 |
) |
|
|
|
|
|
|
|
|
|
|
Total interest income |
|
|
(1,748 |
) |
|
|
538 |
|
|
|
(1,210 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
NOW accounts |
|
|
(11 |
) |
|
|
3 |
|
|
|
(8 |
) |
Money market accounts |
|
|
(85 |
) |
|
|
345 |
|
|
|
260 |
|
Savings accounts |
|
|
(1,214 |
) |
|
|
(74 |
) |
|
|
(1,288 |
) |
Certificate of deposit accounts |
|
|
(3,766 |
) |
|
|
(872 |
) |
|
|
(4,638 |
) |
Overnight and short-term borrowings |
|
|
(4 |
) |
|
|
(10 |
) |
|
|
(14 |
) |
Wholesale repurchase agreements |
|
|
(144 |
) |
|
|
157 |
|
|
|
13 |
|
FHLB borrowings |
|
|
(120 |
) |
|
|
(225 |
) |
|
|
(345 |
) |
Subordinated deferrable interest debentures |
|
|
(61 |
) |
|
|
|
|
|
|
(61 |
) |
|
|
|
|
|
|
|
|
|
|
Total interest expense |
|
|
(5,405 |
) |
|
|
(676 |
) |
|
|
(6,081 |
) |
|
|
|
|
|
|
|
|
|
|
Net interest income |
|
$ |
3,657 |
|
|
$ |
1,214 |
|
|
$ |
4,871 |
|
|
|
|
|
|
|
|
|
|
|
Interest Income Investments Total investment income (consisting of interest on overnight
investments and available for sale securities) was $10.5 million for the nine months ended
September 30, 2010, compared to $11.6 million for the 2009 period. The decrease in total investment
income was $1.1 million, or 9.4%.
Interest Income Loans and Leases Interest from loans and leases was $44.6 million for the
nine months ended September 30, 2010, and represented a yield on total loans and leases of 5.31%.
This compares to $44.7 million of interest, and a yield of 5.41%, for the same period a year ago.
Interest income from loans and leases decreased $116,000, or 0.3%, with the decrease in yield of 10
bps partially offset by the increase in the average balance of $17.5 million, or 1.6%.
The average balance of the components of the loan and lease portfolio for the nine months
ended September 30, 2010 changed compared to the same period in 2009 as follows: commercial loans
and leases increased $54.7 million, or 7.9%; consumer and other loans decreased $6.9 million, or
3.3%; and residential mortgage loans decreased $30.2 million, or 15.3%. Changes in the average
yields for the nine months ended September 30, 2010 compared to the same period in 2009 were as
follows: commercial loans and leases decreased 9 bps to 5.71%; consumer and other loans decreased
10 bps to 4.39%; and residential mortgage loans decreased 36 bps to 4.65%.
Interest Expense Deposits and Borrowings Interest paid on deposits and borrowings
decreased $6.1 million, or 28.9%, to $15.0 million for the nine months ended September 30, 2010,
down from $21.0 million for the same period during 2009. The overall average cost for
interest-bearing liabilities decreased 67 bps to 1.65% for the first nine months of 2010, compared
to 2.32% for the first nine months of 2009. The average
balance of total interest-bearing liabilities increased $2.4 million, or 0.2%, to $1.21 billion for
the first nine months of 2010 compared to the same period in 2009.
40
The growth in deposit average balances was centered primarily in money market accounts up
$56.5 million, or 261.6%, (primarily due to new retail products available and the Banks strategy
to allow short-term CDs with higher costs to decline) and NOW accounts up $5.3 million, or 8.2%.
The increase was offset by a decrease in CDs of $39.2 million, or 9.5%, and savings accounts of
$10.6 million, or 2.8%.
Average borrowings decreased as compared to the third quarter of 2009, with a decrease in
FHLB funding of $7.5 million, or 2.9%, and short term borrowing of $7.6 million, or 16.5%, offset
with an increase in wholesale repurchase agreements of $5.5 million, or 46.9%.
Market competition from bank and non-bank financial institutions continues to be strong in the
Companys market area. However, disciplined deposit pricing and maturation and/or repricing of
higher yielding CDs to lower rates and reduced FHLB borrowing levels have decreased the cost of
interest-bearing liabilities for the nine months ended September 30, 2010 compared to the same
period in 2009.
Overall, the Companys liability costs continue to be dependent upon a number of factors
including general economic conditions, national and local interest rates, competition in the local
deposit marketplace, interest rate tiers offered and the Companys cash flow needs.
Provision for Loan and Lease Losses
For the nine months ended September 30, 2010, the provision for loan and lease losses was $4.4
million, down $1.7 million, or 27.6%, from $6.1 million for the same period in 2009.
Management evaluates several factors including new loan originations, actual and estimated
charge-offs, risk characteristics of the loan and lease portfolio and general economic conditions
when determining the provision for loan and lease losses. Growth in the loan and lease portfolio
necessitates increases in the provision for loan and lease losses. As the loans and leases mature,
or if current weak economic conditions continue or worsen, management believes it likely that the
level of nonperforming assets would increase, which may in turn lead to increases to the provision
for loan and lease losses. Also see discussion under Allowance for Loan and Lease Losses.
Noninterest Income
Total noninterest income increased $77,000, or 1.1%, to $6.9 million for the first nine months
of 2010 from $6.8 million for the same period in 2009. Gains on the sale of available for sale
securities increased by $982,000, or 1609.8%, income from bank-owned life insurance increased
$47,000, or 5.2%, and other miscellaneous income increased $288,000, or 48.9%, for the first nine
months of 2010. These increases were offset by higher credit losses on other-than-temporarily
impaired securities of $962,000, or 1,374.3%, lower loan related fees of $219,000, or 31.2%, and
lower commissions on nondeposit investment products of $60,000, or 10.2%.
Noninterest Expense
Noninterest expense for the nine months of 2010 increased $1.7 million, or 5.7%, to $31.3
million from $29.6 million in 2009.
Salaries and employee benefits costs increased $2.1 million, or 13.8%, compared to the first
nine months of 2009. The increase in salaries and benefits costs is attributable to several
factors, including higher incentive costs driven by improved financial performance, expansion of
the workforce and a reduction in deferred salaries and benefits caused by the declines in the
volume of Macrolease-generated loans and leases for the first nine months of 2010. In addition, as
a result of the separation of the Chief Business Officer from the Bank in 2009, adjustments
reducing retirement and share-based payment costs were recorded for the first nine months of 2009.
41
Loan workout and other real estate owned expenses increased $373,000, or 75.2%, equipment
costs increased $67,000, or 9.4%, and other miscellaneous expenses increased $159,000, or 5.4%. The
increases in noninterest expense were partially offset by decreases in FDIC insurance expense of
$640,000, or 31.0%, resulting from a special assessment imposed on financial institutions in the
second quarter of 2009, professional services costs of $235,000, or 12.0%, and occupancy costs of
$135,000, or 5.1%.
Overall, the increase in noninterest expense for the first nine months of 2010 was exceeded by
the growth in net interest income, improving the Companys efficiency ratio. The efficiency ratio
for the first nine months of the year declined from 70.21% in 2009 to 66.41% in 2010.
Income Tax Expense
Income tax expense of $3.7 million was recorded for the nine months ended September 30, 2010,
compared to $2.0 million for the same period during 2009. This represented total effective tax
rates of 32.3% and 31.6%, respectively. Tax-favored income from bank-owned life insurance, along
with the Companys utilization of a Rhode Island passive investment company, has reduced the
effective tax rate from the 40.9% combined statutory federal and state tax rates.
As discussed in Note 8 Contingent Liabilities of the Companys consolidated financial
statements, the Massachusetts Department of Revenue has challenged a tax position of the Bank.
While management believes it more likely than not that the Bank will prevail in its tax position,
the Companys tax expense would increase if it does not.
Liquidity and Capital Resources
Liquidity
Liquidity is defined as the ability to meet current and future financial obligations of a
short-term nature. The Company further defines liquidity as the ability to respond to the needs of
depositors and borrowers, as well as to earnings enhancement opportunities, in a changing
marketplace.
The primary source of funds for the payment of dividends and expenses by the Company is
dividends paid to it by the Bank. Bank regulatory authorities generally restrict the amounts
available for payment of dividends if the effect thereof would cause the capital of the Bank to be
reduced below applicable capital requirements. These restrictions indirectly affect the Companys
ability to pay dividends. The primary sources of liquidity for the Bank consist of deposit inflows,
loan repayments, borrowed funds and maturing investment securities and sales of securities from the
available for sale portfolio. While management believes that these sources are sufficient to fund
the Banks lending and investment activities, the availability of these funding sources are subject
to broad economic conditions and could be restricted in the future. Such restrictions would impact
the Companys immediate liquidity and/or additional liquidity.
Management is responsible for establishing and monitoring liquidity targets as well as
strategies and tactics to meet these targets. In general, the Company seeks to maintain a high
degree of flexibility with a liquidity target of 10% to 30% of total assets. At September 30, 2010,
overnight investments and available for sale securities amounted to $342.5 million, or 21.8% of
total assets. This compares to $383.8 million, or 24.1% of total assets at December 31, 2009. The
Bank is a member of the FHLB and, as such, has access to both short- and long-term borrowings. The
Bank also has access to funding through wholesale repurchase agreements and brokered deposits, and
may utilize additional sources of funding in the future, including borrowings at the Federal
Reserve discount window, to supplement its liquidity. Management believes that the Company has
adequate liquidity to meet its commitments.
Capital Resources
Total shareholders equity of the Company was $130.8 million at September 30, 2010 compared to
$120.7 million at December 31, 2009. Net income of $7.7 million, increased net unrealized holding
gains on available for sale securities of $3.4 million, a non-credit component of
other-than-temporary impairment of $706,000, net stock option activity (stock option exercises,
share repurchases and share-based compensation)
of $485,000 and Macrolease contingent share payments of $211,000 were offset by common stock
dividends of $2.4 million.
42
All FDIC-insured institutions must meet specified minimal capital requirements. These
regulations require banks to maintain a minimum leverage capital ratio. In addition, the FDIC has
adopted capital guidelines based upon ratios of a banks capital to total assets adjusted for risk.
The risk-based capital guidelines include both a definition of capital and a framework for
calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to
broad risk categories. These regulations require banks to maintain minimum capital levels for
capital adequacy purposes and higher capital levels to be considered well-capitalized.
The Federal Reserve Board (FRB) has also issued capital guidelines for bank holding
companies. These guidelines require the Company to maintain minimum capital levels for capital
adequacy purposes. In general, the FRB has adopted substantially identical capital adequacy
guidelines as the FDIC. Such standards are applicable to bank holding companies and their bank
subsidiaries on a consolidated basis.
As of September 30, 2010, the Company and the Bank met all applicable minimum capital
requirements and were considered well-capitalized by both the FRB and the FDIC.
The Companys and the Banks actual and required capital amounts and ratios are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minimum Required |
|
|
Minimum Required |
|
|
|
|
|
|
|
|
|
|
|
For Capital |
|
|
To Be Considered |
|
|
|
Actual |
|
|
Adequacy Purposes |
|
|
Well-Capitalized |
|
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
|
(Dollars in thousands) |
|
At September 30, 2010: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bancorp Rhode Island, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital (to average assets) |
|
$ |
126,303 |
|
|
|
8.10 |
% |
|
$ |
62,401 |
|
|
|
4.00 |
% |
|
$ |
78,001 |
|
|
|
5.00 |
% |
Tier I capital (to risk weighted assets) |
|
|
126,303 |
|
|
|
11.26 |
% |
|
|
44,852 |
|
|
|
4.00 |
% |
|
|
67,278 |
|
|
|
6.00 |
% |
Total capital (to risk weighted assets) |
|
|
140,369 |
|
|
|
12.52 |
% |
|
|
89,704 |
|
|
|
8.00 |
% |
|
|
112,129 |
|
|
|
10.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Rhode Island |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital (to average assets) |
|
$ |
124,505 |
|
|
|
7.98 |
% |
|
$ |
62,377 |
|
|
|
4.00 |
% |
|
$ |
77,972 |
|
|
|
5.00 |
% |
Tier I capital (to risk weighted assets) |
|
|
124,505 |
|
|
|
11.11 |
% |
|
|
44,827 |
|
|
|
4.00 |
% |
|
|
67,241 |
|
|
|
6.00 |
% |
Total capital (to risk weighted assets) |
|
|
138,571 |
|
|
|
12.36 |
% |
|
|
89,655 |
|
|
|
8.00 |
% |
|
|
112,069 |
|
|
|
10.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2009: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bancorp Rhode Island, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital (to average assets) |
|
$ |
120,297 |
|
|
|
7.65 |
% |
|
$ |
62,941 |
|
|
|
4.00 |
% |
|
$ |
78,676 |
|
|
|
5.00 |
% |
Tier I capital (to risk weighted assets) |
|
|
120,297 |
|
|
|
10.71 |
% |
|
|
44,913 |
|
|
|
4.00 |
% |
|
|
67,369 |
|
|
|
6.00 |
% |
Total capital (to risk weighted assets) |
|
|
134,364 |
|
|
|
11.97 |
% |
|
|
89,825 |
|
|
|
8.00 |
% |
|
|
112,281 |
|
|
|
10.00 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Rhode Island |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier I capital (to average assets) |
|
$ |
118,412 |
|
|
|
7.54 |
% |
|
$ |
62,855 |
|
|
|
4.00 |
% |
|
$ |
78,569 |
|
|
|
5.00 |
% |
Tier I capital (to risk weighted assets) |
|
|
118,412 |
|
|
|
10.55 |
% |
|
|
44,882 |
|
|
|
4.00 |
% |
|
|
67,323 |
|
|
|
6.00 |
% |
Total capital (to risk weighted assets) |
|
|
132,479 |
|
|
|
11.81 |
% |
|
|
89,764 |
|
|
|
8.00 |
% |
|
|
112,205 |
|
|
|
10.00 |
% |
Recent Accounting Pronouncements
See Note 4 Recently Issued Accounting Pronouncements of the consolidated financial
statements for details of recently issued accounting pronouncements and their expected impact on
the Companys consolidated financial statements.
Recent Market and Regulatory Developments
In response to the current national and international economic recession, and in an effort to
stabilize and strengthen the financial markets and banking industries, the United States Congress
and governmental
agencies have taken a number of significant actions over the past several years, including the
passage of legislation and the implementation of a number of programs. The most recent of these
actions was the passage into law, on July 21, 2010, of the Dodd-Frank Wall Street Reform and
Consumer Protection Act (the Dodd-Frank Act). The Dodd-Frank Act is the most comprehensive change
to banking laws and the financial regulatory environment since the Great Depression of the 1930s.
The Dodd-Frank Act affects almost every aspect of the nations financial services industry and
mandates change in several key areas, including regulation and compliance, securities regulation,
executive compensation, regulation of derivatives, corporate governance and consumer protection.
While these changes in the law will have a major impact on large financial institutions, even
relatively smaller institutions such as the Company will be affected.
43
For example, state consumer financial protection laws historically have been preempted in their
application to national banking associations by the National Bank Act and rules and interpretations
adopted by the Office of the Comptroller of the Currency (OCC) under that statute. Federal
preemption of these laws will be diminished under the new regulatory regime, as Congress has
authorized states to enact their own substantive protections and to allow state attorney generals
to initiate civil actions to enforce federal consumer protections. In this respect, the Company
will be subject to regulation by a new consumer protection bureau known as the Bureau of Consumer
Financial Protection (the Bureau) under the Board of Governors of the Federal Reserve System (the
Federal Reserve Board). The Bureau will consolidate enforcement currently undertaken by myriad
financial regulatory agencies and will have substantial power to define the rights of consumers and
responsibilities of providers, including the Company.
In addition, and among many other legislative changes that the Company will assess, the Company
will: (1) experience a new assessment model from the FDIC based on assets, not deposits; (2) be
subject to enhanced executive compensation and corporate governance requirements; and (3) be able,
for the first time (and perhaps competitively compelled) to offer interest on business transaction
and other accounts.
The extent to which the Dodd-Frank Act and initiatives thereunder will succeed in addressing the
credit markets or otherwise result in an improvement in the national economy is uncertain. In
addition, because most aspects of this legislation will be subject to intensive agency rulemaking
and subsequent public comment prior to implementation over the next six to 18 months, it is
difficult to predict at this time the ultimate effect of the Dodd-Frank Act on the Company. It is
likely, however, that the Companys expenses will increase as a result of new compliance
requirements.
Various legislation affecting financial institutions and the financial industry will likely
continue to be introduced in Congress. Such legislation may further change banking statutes and the
operating environment of the Company in substantial and unpredictable ways, and could increase or
decrease the cost of doing business, limit or expand permissible activities or affect the
competitive balance depending upon whether any of this potential legislation will be enacted. If
enacted, the effect that it or any implementing regulations, would have on the financial condition
or results of operations of the Company or the Bank is uncertain. With the enactment of the
Dodd-Frank Act, the nature and extent of future legislative and regulatory changes affecting
financial institutions remains very unpredictable at this time.
To the extent that the previous information describes statutory and regulatory provisions
applicable to the Company, it is qualified in its entirety by reference to the full text of those
provisions. Also, such statutes, regulations and policies are continually under review by Congress
and state legislatures and federal and state regulatory agencies and are subject to change at any
time, particularly in the current economic and regulatory environment. Any such change in statutes,
regulations or regulatory policies applicable to the Company could have a material effect on the
business of the Company.
44
ITEM 3. Quantitative and Qualitative Disclosures About Market Risk
Interest Rate Risk
The principal market risk facing the Company is interest rate risk. The Companys objective
regarding interest rate risk is to manage its assets and funding sources to produce results which
are consistent with its liquidity, capital adequacy, growth and profitability goals, while
maintaining interest rate risk exposure within established parameters over a range of possible
interest rate scenarios.
Interest rate risk management is governed by the Banks Asset/Liability Committee (ALCO).
The ALCO establishes exposure limits that define the Companys tolerance for interest rate risk.
The ALCO monitors current exposures versus limits and reports results to the Board of Directors.
The policy limits and guidelines serve as benchmarks for measuring interest rate risk and for
providing a framework for evaluation and interest rate risk management decision making. The primary
tools for managing interest rate risk currently are the securities portfolio, purchased mortgages,
wholesale repurchase agreements and borrowings from the FHLB.
The Companys interest rate risk position is measured using both income simulation and
interest rate sensitivity gap analysis. Income simulation is the primary tool for measuring the
interest rate risk inherent in the Companys balance sheet at a given point in time by showing the
effect on net interest income, over a 12-month period, of interest rate shocks of 300 bps. These
simulations take into account repricing, maturity and prepayment characteristics of individual
products. The ALCO reviews simulation results to determine whether the exposure resulting from
changes in market interest rates remains within established tolerance levels over a 12-month
horizon, and develops appropriate strategies to manage this exposure. The Companys guidelines for
interest rate risk specify that if interest rates were to shift immediately up or down 300 bps over
a 12-month time period, estimated net interest income should decline by no more than 15.0%. Due to
the low interest rate environment at September 30, 2010, interest rate shocks down were not
performed. As of September 30, 2010, net interest income simulation indicated that the Companys
exposure to changing interest rates was within this tolerance. The ALCO reviews the methodology
utilized for calculating interest rate risk exposure and may periodically adopt modifications to
this methodology.
The following table presents the estimated impact of interest rate shocks on the Companys
estimated net interest income over a 12- month period beginning October 1, 2010:
|
|
|
|
|
|
|
|
|
|
|
Estimated Exposure |
|
|
|
to Net Interest Income |
|
|
|
Dollar |
|
|
Percent |
|
|
|
Change |
|
|
Change |
|
|
|
(Dollars in thousands) |
|
Initial Twelve Month Period: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Up 300 bps |
|
$ |
(314 |
) |
|
|
-0.59 |
% |
The Company also uses interest rate sensitivity gap analysis to provide a more general
overview of its interest rate risk profile. The interest rate sensitivity gap is defined as the
difference between interest-earning assets and interest-bearing liabilities maturing or repricing
within a given time period. At September 30, 2010, the Companys one year cumulative gap was a
positive $132.8 million, or 8.4% of total assets.
For additional discussion on interest rate risk see the section titled Asset and Liability
Management on pages 52 through 53 of the Companys 2009 Annual Report on Form 10-K.
45
ITEM 4. Controls and Procedures
As required by Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the
Exchange Act), the Company carried out an evaluation of the effectiveness of the design and
operation of the Companys disclosure controls and procedures as of the end of the period covered
by this report. This evaluation was carried out under the supervision and with the participation of
the Companys management, including the Companys Chief Executive Officer and the Companys Chief
Financial Officer. Based upon that evaluation, the Chief Executive Officer and the Chief Financial
Officer concluded that the Companys disclosure controls and procedures are effective to ensure
that information required to be disclosed by the Company in reports that it files or submits under
the Exchange Act is recorded, processed, summarized and reported within the time periods specified
in SEC rules and forms.
There was no significant change in the Companys internal control over financial reporting
that occurred during the Companys most recent fiscal quarter that has materially affected, or is
reasonably likely to affect, the Companys internal control over financial reporting. The Company
continues to enhance its internal controls over financial reporting, primarily by evaluating and
enhancing process and control documentation. Management discusses with and discloses these matters
to the Audit Committee of the Board of Directors and the Companys auditors.
46
PART II. Other Information
Item 1. Legal Proceedings
There are no material pending legal proceedings to which the Company or its subsidiaries
are a party, or to which any of their property is subject, other than ordinary routine
litigation incidental to the business of banking.
Item 1A. Risk Factors
There are certain risks and uncertainties in the Companys business that could cause its
actual results to differ materially from those anticipated. In ITEM 1A. RISK FACTORS of
Part I of the Companys Annual Report on Form 10-K for the fiscal year ended December 31,
2009, the Company included a detailed discussion of its risk factors. The following
information updates certain of the Companys risk factors and should be read in conjunction
with the risk factors disclosed in the Companys Annual Report on Form 10-K for the fiscal
year ended December 31, 2009. These risk factors should be read carefully in connection with
evaluating the Companys business and in connection with the forward-looking statements
contained in this Quarterly Report on Form 10-Q. Any of the risks described below or in the
Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2009 could
materially adversely affect the Companys business, financial condition or future results
and the actual outcome of matters as to which forward-looking statements are made.
Additional risks and uncertainties not currently known to the Company or that are currently
deemed to be immaterial also may materially adversely affect the Companys business,
financial condition and/or operating results.
Recent Legislative Reforms Can Result in the Companys Business Becoming Subject to
Significant and Extensive Additional Regulations and/or Can Adversely Affect the Companys
Results of Operations and Financial Condition.
On July 21, 2010, President Obama signed into law the Dodd-Frank Act. The Dodd-Frank Act
will result in sweeping changes in the regulation of financial institutions aimed at
strengthening the sound operation of the financial services sector. Because the Dodd-Frank
Act requires various federal agencies to adopt a broad range of regulations with significant
discretion, many of the details of the new law and the effects they will have on us will not
be known for months or even years.
Many of the provisions of the Dodd-Frank Act apply directly only to institutions much larger
than us, and some will affect only institutions with different charters than the Company or
institutions that engage in activities in which we do not engage. However, it contains
numerous other provisions that will affect all banks and bank holding companies, and will
fundamentally change the system of oversight described in Part I, Item 1 of the Companys
Annual Report on Form 10-K for the fiscal year ended December 31, 2009 under the caption
Supervision and Regulation. Among the changes to occur pursuant to the Dodd-Frank Act that
can be expected to have an effect on us are the following:
|
|
|
Change of the deposit insurance assessment base from the amount of
insured deposits to consolidated assets less tangible capital, elimination of the
ceiling on the size of the Deposit Insurance Fund (the DIF), and increase to the
floor applicable to the size of the DIF, which generally will require financial
institutions with assets in excess of $10 billion to pay a higher percentage of the
aggregate insurance assessment than smaller institutions, such as Bank Rhode
Island; |
|
|
|
|
Permanent increase of the standard maximum amount of deposit insurance
per customer to $250,000, and unlimited federal deposit insurance until January 1,
2013 for non-interest bearing demand transaction accounts at all insured depository
institutions; |
47
|
|
|
Repeal of the current prohibition on the payment of interest on demand
deposits effective July 21, 2011, thereby permitting depository institutions to pay
interest on business transaction and other accounts; |
|
|
|
|
Creation of a new consumer financial protection bureau empowered to
exercise broad regulatory, supervisory and enforcement authority with respect
federal consumer financial protection laws and with power to prohibit practices
that it finds to be unfair, deceptive, or abusive; |
|
|
|
|
New capital regulations for thrift holding companies will be adopted
and any new trust preferred securities will no longer count toward Tier 1 capital;; |
|
|
|
|
New regulations on mortgage originators and new disclosure requirements
and appraisal reforms intended to curb predatory lending; and |
|
|
|
|
New corporate governance requirements, including with regard to
executive compensation and proxy access by shareholders, that apply to all public
companies, not just financial institutions. |
While most of the new regulatory initiatives arising from the Dodd-Frank Act will be focused
on larger institutions, some will impact the operations of the Company. Many provisions may
have the consequence of increasing the Companys expenses, decreasing its revenues, and
changing the activities in which the Company chooses to engage. The environment in which
banking organizations will operate after the financial crisis, including legislative and
regulatory changes affecting capital, liquidity, supervision, permissible activities,
corporate governance and compensation, changes in fiscal policy and steps to eliminate
government support for banking organizations, may have long-term effects on the business
model and profitability of banking organizations that cannot now be foreseen. The specific
impact of the Dodd-Frank Act on the Companys current activities or new financial activities
the Company may consider in the future, the Companys financial performance, and the markets
in which the Company operates will depend on the manner in which the relevant agencies
develop and implement the required rules and the reaction of market participants to these
regulatory developments.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
No information to report.
Item 3. Defaults Upon Senior Securities
No defaults upon senior securities have taken place.
Item 5. Other Information
No information to report.
48
Item 6.
Exhibits
|
|
|
|
|
|
31.1 |
|
|
Certification of Chief Executive Officer pursuant to Section 302
of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
|
|
31.2 |
|
|
Certification of Chief Financial Officer pursuant to Section 302
of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
|
|
32.1 |
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C.
Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002 |
|
|
|
|
|
|
32.2 |
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C.
Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002 |
49
BANCORP RHODE ISLAND, INC.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused
this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
|
|
|
Bancorp Rhode Island, Inc. |
|
|
|
|
|
November 4, 2010
|
|
|
|
/s/ Merrill W. Sherman |
|
|
|
|
|
(Date)
|
|
|
|
Merrill W. Sherman |
|
|
|
|
President and Chief Executive Officer |
|
|
|
|
|
November 4, 2010
|
|
|
|
/s/ Linda H. Simmons |
|
|
|
|
|
(Date)
|
|
|
|
Linda H. Simmons |
|
|
|
|
Chief Financial Officer and Treasurer |
50