Maryland |
52-1726127 | |
|
| |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
1919 A West Street, Annapolis, Maryland |
21401 | |
|
| |
(Address of principal executive offices) |
(Zip Code) | |
Registrants telephone number, including area code |
410-268-4554 | |
|
|
| ||
| ||
PART I FINANCIAL INFORMATION |
1 | |
Item 1. |
Financial Statements |
1 |
|
|
|
|
Consolidated Statements of Financial Condition as of September 30, 2003 |
|
|
(Unaudited) and December 31, 2002 |
1 |
|
Consolidated Statements of Operations (Unaudited) |
3 |
|
Consolidated Statements of Cash Flows (Unaudited) |
4 |
|
Notes to Consolidated Financial Statements (Unaudited) |
7 |
|
|
|
Item 2. |
Managements Discussion and Analysis of Financial Condition and Results of Operation |
10 |
|
|
|
Item 3. |
Quantitative and Qualitative Disclosures About Market Risk |
16 |
|
|
|
Item 4. |
Controls and Procedures |
16 |
|
|
|
PART II OTHER INFORMATION |
16 | |
|
|
|
Item 1. |
Legal Proceedings |
16 |
|
|
|
Item 2. |
Changes in Securities and Use of Proceeds |
16 |
|
|
|
Item 3. |
Defaults Upon Senior Securities |
16 |
|
|
|
Item 4. |
Submission of Matters of a Vote of Security Holders |
16 |
|
|
|
Item 5. |
Other Information |
16 |
|
|
|
Item 6. |
Exhibits and Reports on Form 8-K |
16 |
|
|
|
SIGNATURES |
17 | |
|
|
|
EXHIBIT 99.1 CERTIFICATION OF ALAN J. HYATT |
18 | |
|
|
|
EXHIBIT 99.1 CERTIFICATION OF CECELIA LOWMAN |
19 | |
|
|
|
EXHIBIT 99.2 CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER |
20 | |
|
|
|
EXHIBIT 99.2 CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER |
20 |
i | ||
| ||
September 30, 2003 |
December 30, 2003 |
||||||
ASSETS |
(Unaudited) |
|
|||||
Cash |
$ |
2,369,845 |
$ |
3,756,640 |
|||
Interest bearing deposits in other banks |
633,167 |
4,190,768 |
|||||
Federal funds |
17,807,053 |
10,712,827 |
|||||
Investment securities, held to maturity |
6,000,000 |
4,000,000 |
|||||
Mortgage backed securities held to maturity |
6,273,661 |
5,661,304 |
|||||
Loans held for sale |
6,875,399 |
17,481,301 |
|||||
Loans receivable, net |
477,408,388 |
401,343,360 |
|||||
Accrued interest receivable - loans |
2,823,187 |
2,465,187 |
|||||
- mortgage backed securities |
26,843 |
22,327 |
|||||
- investments |
30,945 |
61,911 |
|||||
Foreclosed real estate, net |
-- |
223,911 |
|||||
Premises and equipment, at cost, less |
|
|
|||||
accumulated depreciation |
5,270,146 |
4,737,936 |
|||||
Mortgage servicing rights |
14,390 |
19,340 |
|||||
Federal Home Loan Bank of Atlanta stock |
|
|
|||||
at cost |
2,500,000 |
1,900,000 |
|||||
Deferred income taxes |
1,090,356 |
1,090,356 |
|||||
Income taxes receivable |
-- |
164,255 |
|||||
Goodwill |
333,569 |
333,569 |
|||||
Prepaid expenses and other assets |
328,328 |
249,517 |
|||||
|
|
||||||
Total assets |
$ |
529,785,277 |
$ |
458,414,509 |
|||
|
|
1 | ||
| ||
September 30, 2003
(Unaudited) |
December 31,
2002
|
||||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|||||
Liabilities |
|
|
|||||
Deposits |
$ |
424,463,898 |
$ |
377,925,041 |
|||
Checks outstanding in excess of bank balance |
1,791,595 |
-- |
|||||
Federal Home Loan Bank advances |
50,000,000 |
34,000,000 |
|||||
Advance payments by borrowers for expenses |
1,163,246 |
1,049,408 |
|||||
Income taxes payable |
97,153 |
464,937 |
|||||
Accounts payable and accrued expenses |
1,690,693 |
1,793,746 |
|||||
|
|
||||||
Total liabilities |
479,206,585 |
415,233,132 |
|||||
|
|
|
|||||
Stockholders' Equity |
|
|
|||||
Non-cumulative preferred stock $1.00 par value, |
|
|
|||||
Series A 500,000 shares authorized; 200,002 issued |
|
|
|||||
and outstanding September 30, 2003 and December 31, 2002 |
200,002 |
200,002 |
|||||
Additional paid-in capital |
3,800,038 |
3,800,038 |
|||||
Common stock, $.01 par value, 20,000,000 shares |
|
|
|||||
authorized; issued and outstanding 4,144,092 |
|
|
|||||
September 30, 2003 and 4,142,592 December 31, 2002 |
41,441 |
41,426 |
|||||
Additional paid-in capital |
11,434,145 |
11,425,910 |
|||||
Retained earnings (substantially restricted) |
35,103,066 |
27,714,001 |
|||||
|
|
||||||
Total stockholders' equity |
50,578,692 |
43,181,377 |
|||||
|
|
||||||
Total liabilities and stockholders' equity |
$ |
529,785,277 |
$ |
458,414,509 |
|||
|
|
2 | ||
| ||
For Three Months Sept 30, |
For Nine Months Sept 30, |
||||||||||||
2003 |
2002 |
2003 |
2002 |
||||||||||
Interest Income |
|
|
|
|
|||||||||
Interest on loans |
$ |
9,349,540 |
$ |
8,343,204 |
$ |
26,967,130 |
$ |
23,963,003 |
|||||
Interest on securities held to maturity |
63,718 |
90,987 |
191,609 |
305,789 |
|||||||||
Interest on mortgage backed securities |
1,814 |
11,992 |
143,419 |
24,152 |
|||||||||
Other interest income |
44,892 |
64,166 |
193,423 |
183,527 |
|||||||||
|
|
|
|
||||||||||
Total interest income |
9,459,964 |
8,510,349 |
27,495,581 |
24,476,471 |
|||||||||
|
|
|
|
|
|||||||||
Interest Expense |
|
|
|
|
|||||||||
Interest on deposits |
2,676,412 |
3,112,027 |
8,391,801 |
9,166,638 |
|||||||||
Interest on short term borrowings |
-- |
14,994 |
-- |
155,249 |
|||||||||
Interest on long term borrowings |
388,070 |
341,154 |
915,543 |
1,081,468 |
|||||||||
|
|
|
|
||||||||||
Total interest expense |
3,064,482 |
3,468,175 |
9,307,344 |
10,403,355 |
|||||||||
|
|
|
|
||||||||||
Net interest income |
6,395,482 |
5,042,174 |
18,188,237 |
14,073,116 |
|||||||||
Provision for loan losses |
225,000 |
205,000 |
675,000 |
445,000 |
|||||||||
|
|
|
|
||||||||||
Net interest income after provision for loan losses |
6,170,482 |
4,837,174 |
17,513,237 |
13,628,116 |
|||||||||
|
|
|
|
|
|||||||||
Other Income |
|
|
|
|
|||||||||
Gain on sale of foreclosed real estate |
-- |
-- |
169,095 |
-- |
|||||||||
Gain on sale of loans |
573,585 |
257,785 |
1,332,485 |
860,921 |
|||||||||
Real estate commissions |
110,164 |
123,140 |
361,963 |
562,525 |
|||||||||
Real estate management fees |
92,362 |
82,297 |
274,133 |
254,333 |
|||||||||
Mortgage processing and servicing fees |
293,455 |
192,542 |
753,617 |
504,562 |
|||||||||
All other income |
109,217 |
93,701 |
367,468 |
328,885 |
|||||||||
|
|
|
|
||||||||||
Net other income |
1,178,783 |
749,465 |
3,258,761 |
2,511,226 |
|||||||||
|
|
|
|
|
|||||||||
Non-Interest Expenses |
|
|
|
|
|||||||||
Compensation and related expenses |
1,598,013 |
1,386,412 |
4,678,408 |
4,063,426 |
|||||||||
Occupancy |
133,990 |
120,746 |
389,041 |
366,870 |
|||||||||
Net expense of foreclosed real estate |
-- |
-- |
-- |
(410 |
) | ||||||||
Other |
595,580 |
440,961 |
1,580,689 |
1,395,341 |
|||||||||
|
|
|
|
||||||||||
Total non-interest expenses |
2,327,583 |
1,948,119 |
6,648,138 |
5,825,227 |
|||||||||
|
|
|
|
||||||||||
Income before income tax provision |
5,021,682 |
3,638,520 |
14,123,860 |
10,314,115 |
|||||||||
Income tax provision |
1,935,136 |
1,404,963 |
5,533,284 |
4,007,018 |
|||||||||
|
|
|
|
||||||||||
Net income |
$ |
3,086,546 |
$ |
2,233,557 |
$ |
8,590,576 |
$ |
6,307,097 |
|||||
|
|
|
|
||||||||||
|
|
|
|
|
|||||||||
Basic earnings per common share |
$ |
.73 |
$ |
.53 |
$ |
2.03 |
$ |
1.50 |
|||||
|
|
|
|
||||||||||
Diluted earnings per common share |
$ |
.73 |
$ |
.53 |
$ |
2.03 |
$ |
1.49 |
|||||
|
|
|
|
3 | ||
| ||
For The Nine Months Ended
Sept. 30 | |||||||
2003 |
2002 | ||||||
Operating Activities |
|
|
|||||
Net income |
$ |
8,590,576 |
$ |
6,307,097 |
|||
Adjustments to Reconcile Net Income to Net |
|
|
|||||
Cash Provided by Operating Activities |
|
|
|||||
Amortization of deferred loan fees |
(1,805,546 |
) |
(1,494,391 |
) | |||
Loan fees deferred |
2,165,912 |
2,069,229 |
|||||
Accretion of discount on mortgages |
(29,287 |
) |
(6,717 |
) | |||
Amortization of premium on investment securities |
-- |
1,276 |
|||||
Accretion of discount on investment securities |
-- |
(286 |
) | ||||
Amortization of premium on mortgage backed securities |
99,461 |
345 |
|||||
Accretion of discount on mortgage backed securities |
(121 |
) |
(121 |
) | |||
Provision for loan losses |
675,000 |
445,000 |
|||||
Provision for depreciation |
211,137 |
194,345 |
|||||
Gain on sale of loans |
(1,332,485 |
) |
(860,921 |
) | |||
Gain on sale of foreclosed real estate |
(169,095 |
) |
-- |
||||
Proceeds from loans sold to others |
116,208,621 |
62,944,480 |
|||||
Loans originated for sale |
(104,344,587 |
) |
(65,907,770 |
) | |||
Principal collected on loans originated for sale |
74,353 |
22,059 |
|||||
Tax effect of preferred stock dividends |
104,274 |
104,274 |
|||||
Increase in accrued interest on loans |
(358,000 |
) |
(278,939 |
) | |||
Decrease in accrued interest on investments |
30,966 |
24,571 |
|||||
Increase in accrued interest on mortgage backed securities |
(4,516 |
) |
(2,344 |
) | |||
Decrease in mortgage servicing rights |
4,950 |
4,950 |
|||||
Decrease in income taxes |
|
|
|||||
receivable |
164,255 |
950 |
|||||
Increase in prepaid expenses and other assets |
(78,811 |
) |
(252,559 |
) | |||
Decrease (increase) in accrued interest payable |
1,569 |
(13,145 |
) | ||||
(Decrease) increase in accounts payable and accrued expenses |
(103,053 |
) |
333,057 |
||||
|
|
|
|||||
Decrease in income taxes payable |
(367,784 |
) |
(100,574 |
) | |||
|
|
||||||
Net cash provided by operating activities |
19,737,789 |
3,533,866 |
4 | ||
| ||
For The Nine Months Ended Sept. 30, | |||||||
2003 |
2002 | ||||||
Cash Flows from Investing Activities |
|
|
|||||
Purchase of investment securities |
$ |
(10,000,000 |
) |
$ |
(4,000,000 |
) | |
Proceeds from maturing investment securities |
8,000,000 |
4,000,000 |
|||||
Purchase of mortgage backed securities |
(3,463,567 |
) |
(622,346 |
) | |||
Principal collected on mortgage backed |
|
|
|||||
securities |
2,751,870 |
271,822 |
|||||
Longer term loans originated |
(127,679,460 |
) |
(151,443,190 |
) | |||
Principal collected on longer term loans |
50,886,343 |
86,975,742 |
|||||
Net (increase) decrease in short-term loans |
(31,989 |
) |
354,883 |
||||
Loans purchased |
(246,000 |
) |
(197,000 |
) | |||
Proceeds from sale of foreclosed real estate |
393,006 |
88,207 |
|||||
Investment in premises and equipment |
(743,347 |
) |
(231,209 |
) | |||
Purchase of Federal Home Loan Bank of Atlanta stock |
(600,000 |
) |
-- |
||||
|
|
||||||
Net cash used by investing activities |
(80,733,144 |
) |
(64,803,091 |
) | |||
|
|
|
|||||
Cash Flows from Financing Activities |
|
|
|||||
Net increase in demand deposits, money |
|
|
|||||
market, passbook accounts and advances |
|
|
|||||
by borrowers for taxes and insurance |
26,216,747 |
61,158,616 |
|||||
Net increase in certificates of deposit |
20,434,379 |
11,010,230 |
|||||
Increase (decrease) in checks outstanding |
|
|
|||||
in excess of bank balance |
1,791,595 |
(798,088 |
) | ||||
Additional borrowed funds |
20,000,000 |
32,000,000 |
|||||
Repayment of borrowed funds |
(4,000,000 |
) |
(41,000,000 |
) | |||
Cash dividends |
(1,305,786 |
) |
(1,008,080 |
) | |||
Proceeds from exercise of options |
8,250 |
328,900 |
|||||
|
|
||||||
Net cash provided by financing activities |
63,145,185 |
61,691,578 |
|||||
|
|
5 | ||
| ||
For the Nine Months Ended Sept 30, | |||||||
2003 |
2002 |
||||||
Increase in cash and cash equivalents |
$ |
2,149,830 |
$ |
422,353 |
|||
|
|
|
|||||
Cash and cash equivalents at beginning of year |
18,660,235 |
6,038,459 |
|||||
|
|
||||||
Cash and cash equivalents at end of period |
$ |
20,810,065 |
$ |
6,460,812 |
|||
|
|
||||||
The Following is a Summary of Cash and |
|
|
|||||
Cash Equivalents |
|
|
|||||
Cash |
$ |
2,369,845 |
$ |
3,441,454 |
|||
Interest bearing deposits in other banks |
633,167 |
864,988 |
|||||
Federal funds |
17,807,053 |
2,154,370 |
|||||
|
|
||||||
Cash and cash equivalents reflected on the |
|
|
|||||
statement of cash flows |
$ |
20,810,065 |
$ |
6,460,812 |
|||
|
|
||||||
Supplemental Disclosure of Cash Flows Information: |
|
|
|||||
Cash Paid During Period For: |
|
|
|||||
|
|
|
|||||
Interest |
$ |
9,341,058 |
$ |
10,423,822 |
|||
|
|
||||||
Income taxes |
$ |
5,626,613 |
$ |
3,988,978 |
|||
|
|
||||||
Transfer from retained earnings to additional |
|
|
|||||
paid in capital for 3 for 1 stock split declared |
|
|
|||||
in the form of a dividend |
$ |
-- |
$ |
27,047 |
|||
|
|
6 | ||
| ||
7 | ||
| ||
For The Three Months Ended Sept. 30, |
|||||||
2003 |
2002 |
||||||
|
|
|
|||||
Net income |
$ |
3,086,546 |
$ |
2,233,557 |
|||
Less preferred stock dividends, |
|
|
|||||
net of tax |
(55,243 |
) |
( 55,244 |
) | |||
|
|
||||||
Net income available to shareholders |
$ |
3,031,303 |
$ |
2,178,313 |
|||
|
|
||||||
Weighted average shares outstanding |
|
|
|||||
Basic EPS |
4,142,837 |
4,096,299 |
|||||
Effect of Dilutive Shares |
|
|
|||||
Stock options |
13,097 |
30,475 |
|||||
|
|
||||||
Adjusted weighted average shares |
|
|
|||||
Used for dilutive EPS |
4,155,934 |
4,126,774 |
|||||
|
|
8 | ||
| ||
For The Nine Months Ended Sept. 30, | |||||||
2003 |
2002 |
||||||
|
|
|
|||||
Net income |
$ |
8,590,576 |
$ |
6,307,097 |
|||
Less preferred stock dividends, |
|
|
|||||
net of tax |
(165,729 |
) |
( 165,729 |
) | |||
|
|
||||||
Net income available to shareholders |
$ |
8,424,847 |
$ |
6,141,368 |
|||
|
|
||||||
Weighted average shares outstanding |
|
|
|||||
Basic EPS |
4,142,674 |
4,081,447 |
|||||
Effect of Dilutive Shares |
|
|
|||||
Stock options |
12,511 |
28,041 |
|||||
|
|
||||||
Adjusted weighted average shares |
|
|
|||||
Used for dilutive EPS |
4,155,185 |
4,109,488 |
|||||
|
|
9 | ||
| ||
10 | ||
| ||
11 | ||
| ||
12 | ||
| ||
13 | ||
| ||
Nine months ended September 30, 2003 |
Nine months Ended September 30, 2002 |
||||||||||||||||||
|
Average |
|
|
|
|
|
Rate |
|
|
|
Average |
|
|
|
|
|
Rate |
||
ASSETS |
Volume |
|
|
Interest |
|
|
Annualized |
|
|
|
Volume |
|
|
Interest |
|
|
Annualized |
||
|
|
|
|
|
|
||||||||||||||
Loans |
$ |
454,326,794 |
$ |
26,967,130 |
7.91 |
% |
$ |
374,345,405 |
$ |
23,963,003 |
8.54 |
% | |||||||
Investments |
6,222,222 |
191,609 |
4.11 |
% |
8,340,781 |
305,789 |
4.89 |
% | |||||||||||
Mortgage-backed securities |
6,730,249 |
143,419 |
2.84 |
% |
472,357 |
24,152 |
6.82 |
% | |||||||||||
Other interest earning |
20,783,997 |
193,423 |
1.24 |
% |
7,323,582 |
183,527 |
3.34 |
% | |||||||||||
|
|
|
|
|
|
||||||||||||||
Total interest-earning |
488,063,262 |
27,495,581 |
7.51 |
% |
390,482,125 |
24,476,471 |
8.36 |
% | |||||||||||
Non-interest earning assets |
12,298,129 |
|
|
13,934,005 |
|
|
|||||||||||||
|
|
|
|
|
|
||||||||||||||
|
|
||||||||||||||||||
Total Assets |
500,361,391 |
|
|
$ |
404,416,130 |
|
|
||||||||||||
|
|
||||||||||||||||||
LIABILITIES & STOCKHOLDERS' EQUITY |
|
|
|
|
|
||||||||||||||
Savings & checking |
187,334,988 |
2,374,348 |
1.69 |
% |
129,747,829 |
2,509,827 |
2.58 |
% | |||||||||||
Certificates of Deposit |
221,210,954 |
6,017,453 |
3.63 |
% |
195,020,394 |
6,656,811 |
4.55 |
% | |||||||||||
Short-term borrowings |
-- |
-- |
-- |
% |
6,555,556 |
155,249 |
3.16 |
% | |||||||||||
Long-term borrowings |
39,555,556 |
915,543 |
3.09 |
% |
30,777,778 |
1,081,468 |
4.69 |
% | |||||||||||
|
|
|
|
|
|
||||||||||||||
Total interest-bearing liabilities |
448,101,498 |
9,307,344 |
2.77 |
% |
362,101,557 |
10,403,355 |
3.83 |
% | |||||||||||
|
|
|
|
|
|
|
|||||||||||||
Non-interest bearing liabilities |
4,421,111 |
|
|
4,406,903 |
|
|
|||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Stockholders' equity |
47,838,782 |
|
|
37,907,670 |
|
|
|||||||||||||
Total liabilities & |
|
|
|
|
|
|
|||||||||||||
stockholders' equity |
$ |
500,361,391 |
|
|
$ |
404,416,130 |
|
|
|||||||||||
|
|
||||||||||||||||||
Net Interest Income |
|
$ |
18,188,237 |
|
|
$ |
14,073,116 |
|
|||||||||||
Interest Rate Spread |
|
|
4.74 |
% |
|
|
4.53 |
% | |||||||||||
Net Yield on Interest-Earning Assets |
|
4.97 |
% |
|
|
4.81 |
% | ||||||||||||
|
|
|
|
|
|
|
|||||||||||||
Average interest-earning assets to average interest-bearing liabilities |
108.92 |
% |
|
|
107.84 |
% |
14 | ||
| ||
|
Contract Amount At | ||||||
Financial Instruments Whose Contract Amounts Represent Credit Risk |
September 30, 2003 |
December 31, 2002 |
|||||
|
|
|
|||||
Standby letters of credit |
$ |
7,870,711 |
$ |
6,694,000 |
|||
Home equity loan commitments |
$ |
10,767,329 |
$ |
8,014,000 |
|||
Loan commitments |
$ |
29,450,176 |
$ |
24,772,000 |
|||
Lines of credit |
$ |
14,101,387 |
$ |
22,368,000 |
|||
Loans sold and serviced with limited |
|
|
|||||
repurchase provisions |
$ |
34,850,540 |
$ |
10,163,000 |
15 | ||
| ||
16 | ||
| ||
|
SEVERN BANCORP, INC. |
|
Registrant |
|
|
|
|
|
November 14, 2003 |
/s/ |
|
Date: |
Alan J. Hyatt, |
President, Chief Executive Officer |
|
|
and Chairman of the Board |
|
|
(Principal Executive Officer) |
|
|
|
November 14, 2003 |
/s/ |
|
Date: |
Cecelia Lowman, |
Chief Financial Officer |
|
|
(Principal Financial and Accounting Officer) |
17 |