Securities and Exchange Commission
Washington, D.C. 20549
FORM 10-Q
ý QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE |
|
For the quarterly period ended September 30, 2003 |
o TRANSITION REPORT UNDER SECTION 13 OR
15(d) OF THE |
|
For the transition period from to |
|
Commission file number 0-23090 |
Carrollton Bancorp |
||
(Exact name of registrant as specified in its charter) |
||
|
|
|
MARYLAND |
|
52-1660951 |
(State or other jurisdiction |
|
(IRS Employer |
|
|
|
344 NORTH CHARLES STREET, SUITE 300, BALTIMORE, MARYLAND 21201 |
||
(Address of principal executive offices) |
||
|
|
|
(410) 536-4600 |
||
(Issuers telephone number) |
||
|
|
|
|
|
|
(Former name, former address and former fiscal year, if changed since last report) |
Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 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 ý No o
APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PRECEDING FIVE YEARS
Check whether the registrant filed all documents and reports required to be filed by Section 12, 13 or 15(d) of the Exchange Act after the distribution of securities under a plan confirmed by court. Yes o No o
Indicate by check mark whether registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act) Yes o No ý
APPLICABLE ONLY TO CORPORATE ISSUERS
State the number shares outstanding of each of the issuers classes of common equity, as of the latest practicable date:
2,826,687 common shares outstanding at October 30, 2003
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
Carrollton Bancorp
and Subsidiary
|
|
September 30 |
|
December 31 |
|
||
ASSETS |
|
|
|
|
|
||
Cash and due from banks |
|
$ |
22,214,971 |
|
$ |
20,332,373 |
|
Federal funds sold and Federal Home Loan Bank deposit |
|
6,765,584 |
|
11,067,383 |
|
||
Cash and cash equivalents |
|
28,980,555 |
|
31,399,756 |
|
||
Federal Home Loan Bank stock, at cost |
|
2,250,000 |
|
2,500,000 |
|
||
Investment securities: |
|
|
|
|
|
||
Available for sale |
|
66,645,348 |
|
78,786,147 |
|
||
Held to maturity |
|
25,000 |
|
25,000 |
|
||
Loans held for sale |
|
626,729 |
|
0 |
|
||
Loans, less allowance for loan losses of $3,672,989 and $3,578,762 |
|
195,773,857 |
|
201,641,364 |
|
||
Premises and equipment |
|
5,007,962 |
|
5,610,715 |
|
||
Accrued interest receivable |
|
1,558,933 |
|
1,747,994 |
|
||
Foreclosed real estate |
|
109,442 |
|
218,654 |
|
||
Prepaid income taxes |
|
169,360 |
|
152,591 |
|
||
Other assets |
|
5,549,862 |
|
2,139,394 |
|
||
|
|
|
|
|
|
||
|
|
$ |
306,697,048 |
|
$ |
324,221,615 |
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
||
Deposits |
|
|
|
|
|
||
Noninterest bearing |
|
$ |
45,802,946 |
|
$ |
41,259,140 |
|
Interest-bearing |
|
166,723,163 |
|
189,004,968 |
|
||
Total deposits |
|
212,526,109 |
|
230,264,108 |
|
||
Federal funds purchased and securities sold under agreement to repurchase |
|
12,338,911 |
|
11,535,372 |
|
||
Notes payable - U.S. Treasury |
|
297,100 |
|
2,045,237 |
|
||
Advances from the Federal Home Loan Bank |
|
45,000,000 |
|
45,000,000 |
|
||
Accrued interest payable |
|
446,698 |
|
513,358 |
|
||
Deferred income taxes |
|
443,057 |
|
257,680 |
|
||
Other liabilities |
|
1,386,569 |
|
914,781 |
|
||
|
|
272,438,444 |
|
290,530,536 |
|
||
|
|
|
|
|
|
||
SHAREHOLDERS EQUITY |
|
|
|
|
|
||
Common stock, par $1.00 per share; authorized 10,000,000 shares; issued and outstanding 2,826,897 and 2,821,757 shares |
|
2,826,897 |
|
2,821,757 |
|
||
Surplus |
|
18,668,370 |
|
18,617,608 |
|
||
Retained earnings |
|
10,730,870 |
|
10,513,874 |
|
||
Accumulated other comprehensive income |
|
2,032,467 |
|
1,737,840 |
|
||
|
|
34,258,604 |
|
33,691,079 |
|
||
|
|
|
|
|
|
||
|
|
$ |
306,697,048 |
|
$ |
324,221,615 |
|
Note: Balances at December 31, 2002 are derived from audited financial statements.
2
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
Carrollton Bancorp
and Subsidiary
|
|
Quarter Ended September 30 |
|
Nine Months Ended September 30 |
|
||||||||
|
|
2003 |
|
2002 |
|
2003 |
|
2002 |
|
||||
INTEREST INCOME |
|
|
|
|
|
|
|
|
|
||||
Interest and fees on loans |
|
$ |
3,261,745 |
|
$ |
3,814,256 |
|
$ |
9,885,590 |
|
$ |
11,312,141 |
|
Interest and dividends on securities: |
|
|
|
|
|
|
|
|
|
||||
Taxable interest income |
|
482,651 |
|
789,358 |
|
1,780,594 |
|
2,653,521 |
|
||||
Nontaxable interest income |
|
54,179 |
|
60,641 |
|
165,013 |
|
184,561 |
|
||||
Dividends |
|
9,445 |
|
31,123 |
|
66,433 |
|
94,398 |
|
||||
Interest on federal funds sold and other interest income |
|
57,683 |
|
78,560 |
|
270,218 |
|
267,006 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total interest income |
|
3,865,703 |
|
4,773,938 |
|
12,167,848 |
|
14,511,627 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
INTEREST EXPENSE |
|
|
|
|
|
|
|
|
|
||||
Deposits |
|
653,647 |
|
1,316,323 |
|
2,944,176 |
|
4,256,318 |
|
||||
Borrowings |
|
799,043 |
|
810,188 |
|
2,378,911 |
|
2,390,895 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total interest expense |
|
1,452,690 |
|
2,126,511 |
|
5,323,087 |
|
6,647,213 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net interest income |
|
2,413,013 |
|
2,647,427 |
|
6,844,761 |
|
7,864,414 |
|
||||
Provision for loan losses |
|
0 |
|
131,500 |
|
243,000 |
|
394,500 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net interest income after provision for loan losses |
|
2,413,013 |
|
2,515,927 |
|
6,601,761 |
|
7,469,914 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
NONINTEREST INCOME |
|
|
|
|
|
|
|
|
|
||||
Service charges on deposit accounts |
|
257,174 |
|
287,136 |
|
768,315 |
|
852,588 |
|
||||
Brokerage commissions |
|
219,098 |
|
154,478 |
|
459,970 |
|
566,623 |
|
||||
Other fees and commissions |
|
1,467,816 |
|
1,301,582 |
|
4,258,921 |
|
3,591,889 |
|
||||
Gain on branch divestiture |
|
0 |
|
0 |
|
0 |
|
687,883 |
|
||||
Gain on loan sales |
|
248,731 |
|
0 |
|
447,052 |
|
0 |
|
||||
Security gains, net |
|
115,781 |
|
106,875 |
|
462,778 |
|
209,880 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest income |
|
2,308,600 |
|
1,850,071 |
|
6,397,036 |
|
5,908,863 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
NONINTEREST EXPENSES |
|
|
|
|
|
|
|
|
|
||||
Salaries |
|
1,665,799 |
|
1,302,508 |
|
4,353,524 |
|
3,907,218 |
|
||||
Employee benefits |
|
481,557 |
|
299,894 |
|
1,098,876 |
|
867,082 |
|
||||
Occupancy |
|
362,149 |
|
382,070 |
|
1,048,822 |
|
1,040,612 |
|
||||
Furniture and equipment |
|
449,984 |
|
507,954 |
|
1,373,898 |
|
1,543,488 |
|
||||
Other operating expenses |
|
1,263,029 |
|
1,188,282 |
|
3,713,442 |
|
3,551,681 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total noninterest expenses |
|
4,222,518 |
|
3,680,708 |
|
11,588,562 |
|
10,910,081 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Income before income taxes |
|
499,095 |
|
685,290 |
|
1,410,235 |
|
2,468,696 |
|
||||
Income taxes |
|
133,742 |
|
218,304 |
|
430,876 |
|
790,093 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
$ |
365,353 |
|
$ |
466,986 |
|
$ |
979,359 |
|
$ |
1,678,603 |
|
|
|
|
|
|
|
|
|
|
|
||||
EARNINGS PER COMMON SHARE |
|
|
|
|
|
|
|
|
|
||||
Net income - basic |
|
$ |
0.13 |
|
$ |
0.16 |
|
$ |
0.35 |
|
$ |
0.59 |
|
Net income - diluted |
|
$ |
0.13 |
|
$ |
0.16 |
|
$ |
0.34 |
|
$ |
0.59 |
|
3
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Carrollton Bancorp
and Subsidiary
|
|
Nine Months Ended September 30 |
|
||||
|
|
2003 |
|
2002 |
|
||
Cash flows from operating activities |
|
|
|
|
|
||
Interest received |
|
$ |
12,712,101 |
|
$ |
14,921,564 |
|
Fees and commissions received |
|
5,870,712 |
|
4,898,280 |
|
||
Interest paid |
|
(5,389,747 |
) |
(6,659,871 |
) |
||
Cash paid to suppliers and employees |
|
(8,778,522 |
) |
(9,454,883 |
) |
||
Proceeds from sale of loans held for sale |
|
26,506,428 |
|
0 |
|
||
Origination of loans held for sale |
|
(26,686,105 |
) |
0 |
|
||
Income taxes paid |
|
(664,644 |
) |
(1,252,444 |
) |
||
|
|
3,570,223 |
|
2,452,646 |
|
||
|
|
|
|
|
|
||
Cash flows from investing activities |
|
|
|
|
|
||
Proceeds from sales of securities available for sale |
|
719,418 |
|
600,596 |
|
||
Proceeds from maturities of securities available for sale |
|
103,591,894 |
|
105,166,339 |
|
||
Proceeds from redemption of Federal Home Loan Bank stock |
|
250,000 |
|
0 |
|
||
Purchase of securites available for sale |
|
(92,045,700 |
) |
(75,060,072 |
) |
||
Purchase of bank owned life insurance |
|
(4,000,000 |
) |
0 |
|
||
Loans made, net of principal collected |
|
(618,745 |
) |
835,341 |
|
||
Puchase of loans, net of principal collected |
|
5,592,149 |
|
8,361,644 |
|
||
Purchase of premises and equipment |
|
(399,541 |
) |
(94,422 |
) |
||
Proceeds from sale of premises and equipment |
|
75,000 |
|
212,984 |
|
||
Purchase of foreclosed real estate |
|
0 |
|
(193,468 |
) |
||
Net proceeds from branch divestiture |
|
0 |
|
687,883 |
|
||
Proceeds from sale of foreclosed real estate |
|
235,129 |
|
0 |
|
||
|
|
13,399,604 |
|
40,516,825 |
|
||
|
|
|
|
|
|
||
Cash flows from financing activities |
|
|
|
|
|
||
Net increase (decrease) in time deposits |
|
(23,922,249 |
) |
(12,102,593 |
) |
||
Net increase (decrease) in other deposits |
|
6,184,250 |
|
(19,563,698 |
) |
||
Net increase (decrease) in other borrowed funds |
|
(944,598 |
) |
262,764 |
|
||
Dividends paid |
|
(762,363 |
) |
(729,091 |
) |
||
Proceeds from issuance of shares |
|
55,932 |
|
0 |
|
||
Common stock repurchase and retirement |
|
0 |
|
(77,180 |
) |
||
|
|
(19,389,028 |
) |
(32,209,798 |
) |
||
Net increase (decrease) in cash and cash equivalents |
|
(2,419,201 |
) |
10,759,673 |
|
||
Cash and cash equivalents at beginning of year |
|
31,399,756 |
|
20,369,707 |
|
||
Cash and cash equivalents at September 30 |
|
$ |
28,980,555 |
|
$ |
31,129,380 |
|
|
|
|
|
|
|
||
Reconciliation of net income to net cash provided by operating activites |
|
|
|
|
|
||
Net income |
|
$ |
979,359 |
|
$ |
1,678,603 |
|
|
|
|
|
|
|
||
Adjustments to reconcile net income to net cash provided by operating activites |
|
|
|
|
|
||
Provision for loan losses |
|
243,000 |
|
394,500 |
|
||
Deprecation and amortization |
|
1,088,506 |
|
1,255,328 |
|
||
Amortization of premiums and discounts |
|
355,192 |
|
187,240 |
|
||
Loans held for sale, net of principal sold |
|
(179,677 |
) |
0 |
|
||
Gains on disposal of securities |
|
(462,778 |
) |
(209,880 |
) |
||
Gains on sale of loans |
|
(447,052 |
) |
0 |
|
||
Gain on branch divestiture |
|
0 |
|
(687,883 |
) |
||
Gains on sale of premises and equipment |
|
(33,024 |
) |
(72,984 |
) |
||
Gains on sale of foreclosed real estate |
|
(13,846 |
) |
0 |
|
||
|
|
|
|
|
|
||
(Increase) decrease in: |
|
|
|
|
|
||
Accrued interest receivable |
|
189,061 |
|
222,697 |
|
||
Prepaid income taxes |
|
(16,769 |
) |
(181,566 |
) |
||
Other assets |
|
1,463,123 |
|
28,974 |
|
||
|
|
|
|
|
|
||
Increase (decrease) in: |
|
|
|
|
|
||
Accrued interest payable |
|
(66,660 |
) |
(12,658 |
) |
||
Income taxes payable |
|
0 |
|
(280,785 |
) |
||
Other liabilities |
|
471,788 |
|
131,060 |
|
||
|
|
$ |
3,570,223 |
|
$ |
2,452,646 |
|
|
|
|
|
|
|
||
NONCASH INVESTING ACTIVITY |
|
|
|
|
|
||
Transfer of loan to forclosed real estate |
|
112,069 |
|
0 |
|
||
|
|
$ |
112,069 |
|
$ |
0 |
|
4
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
CARROLLTON BANCORP
Period ended September 30, 2003
The accompanying unaudited consolidated financial statements prepared as of and for the period ended September 30, 2003 reflect all adjustments which are, in the opinion of management, necessary for a fair statement of the results for the interim period presented. All such adjustments are of a normal recurring nature, but are necessary for a fair presentation. The results reflected by these statements may not be indicative, however, of the results for the year ending December 31, 2003.
Note A Comprehensive Income
Statement of Financial Accounting Standards No. 130, REPORTING COMPREHENSIVE INCOME (SFAS NO. 130). SFAS No. 130 establishes requirements for the disclosure of comprehensive income in interim financial statements. Comprehensive income is defined as net income plus transactions and other occurrences which are the result of nonowner changes in equity. For the Company, nonowner equity changes are comprised of unrealized gains or losses on debt securities that will be accumulated with net income in determining comprehensive income. Presented below is a reconcilement of net income to comprehensive income indicating the components of other comprehensive income.
For the Nine Month Periods Ended: |
|
9/30/2003 |
|
9/30/2002 |
|
||
|
|
|
|
|
|
||
Net Income |
|
$ |
979,359 |
|
$ |
1,678,603 |
|
Other comprehensive income: |
|
|
|
|
|
||
Unrealized gains (losses) during the period |
|
17,227 |
|
696,702 |
|
||
Adjustment for security gains (losses) |
|
462,778 |
|
209,880 |
|
||
Other comprehensive income, before taxes |
|
480,005 |
|
906,582 |
|
||
Income taxes on comprehensive income |
|
185,378 |
|
350,122 |
|
||
Other comprehensive income, after tax |
|
294,627 |
|
556,460 |
|
||
Comprehensive income |
|
$ |
1,273,986 |
|
$ |
2,235,063 |
|
Note B Average Balances, Interest and Yields
The following chart contains average balance sheet information for 2003 and 2002, and indicates the related interest income or expense and calculated yield. Nonaccruing loans are included in the average balance amounts of the applicable portfolio, but only the amount of interest actually recorded as income on nonaccrual loans is included in the interest income column.
5
2003 AVERAGE BALANCES, INTEREST, AND YIELDS
|
|
Nine Months Ended September 30, 2003 |
|
||||||
|
|
Average balance |
|
Interest |
|
Yield |
|
||
|
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
|
||
Federal funds sold and Federal Home Loan Bank deposit |
|
$ |
20,919,114 |
|
$ |
172,633 |
|
1.10 |
% |
Federal Home Loan Bank stock |
|
2,386,414 |
|
70,226 |
|
3.92 |
|
||
|
|
|
|
|
|
|
|
||
Investment securities |
|
|
|
|
|
|
|
||
U.S. government agency |
|
40,036,148 |
|
940,565 |
|
3.13 |
|
||
State and municipal |
|
4,983,543 |
|
243,956 |
|
6.53 |
|
||
Mortgage-backed securities |
|
13,598,069 |
|
538,445 |
|
5.28 |
|
||
Corporate |
|
7,636,679 |
|
347,633 |
|
6.07 |
|
||
Other |
|
3,795,093 |
|
145,174 |
|
5.10 |
|
||
|
|
70,049,532 |
|
2,215,773 |
|
4.22 |
|
||
|
|
|
|
|
|
|
|
||
Loans |
|
|
|
|
|
|
|
||
Loans held for sale |
|
1,348,613 |
|
66,136 |
|
6.54 |
|
||
Demand and time |
|
38,301,618 |
|
1,787,967 |
|
6.22 |
|
||
Residential mortgage |
|
68,613,951 |
|
3,316,127 |
|
6.44 |
|
||
Commercial mortgage and construction |
|
83,158,351 |
|
4,244,900 |
|
6.81 |
|
||
Installment |
|
2,745,267 |
|
210,743 |
|
10.24 |
|
||
Lease financing |
|
4,182,139 |
|
272,016 |
|
8.67 |
|
||
|
|
198,349,939 |
|
9,897,889 |
|
6.65 |
|
||
Total interest-earning assets |
|
291,704,999 |
|
12,356,521 |
|
5.65 |
|
||
Noninterest-bearing cash |
|
19,165,238 |
|
|
|
|
|
||
Premises and equipment |
|
5,248,877 |
|
|
|
|
|
||
Other assets |
|
6,094,794 |
|
|
|
|
|
||
Allowance for loan losses |
|
(3,689,853 |
) |
|
|
|
|
||
Unrealized gains on available for sale securities |
|
3,244,116 |
|
|
|
|
|
||
Total assets |
|
$ |
321,768,171 |
|
$ |
12,356,521 |
|
|
|
|
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Interest-bearing deposits |
|
|
|
|
|
|
|
||
Savings and NOW |
|
$ |
73,566,536 |
|
$ |
185,704 |
|
0.34 |
% |
Money market |
|
28,395,822 |
|
209,351 |
|
0.98 |
|
||
Other time |
|
82,781,003 |
|
2,549,121 |
|
4.11 |
|
||
|
|
184,743,361 |
|
2,944,176 |
|
2.12 |
|
||
Borrowed funds |
|
58,888,232 |
|
2,378,911 |
|
5.39 |
|
||
|
|
243,631,593 |
|
5,323,087 |
|
2.91 |
|
||
Noninterest bearing deposits |
|
41,920,436 |
|
|
|
|
|
||
Other liabilities |
|
2,086,547 |
|
|
|
|
|
||
Shareholders equity |
|
34,129,595 |
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
321,768,171 |
|
$ |
5,323,087 |
|
|
|
NET YIELD ON INTEREST-EARNING ASSETS |
|
$ |
291,704,999 |
|
$ |
7,033,434 |
|
3.21 |
% |
Interest on investments and loans is presented on a fully taxable equivalent basis, using regular income tax rates.
6
2002 AVERAGE BALANCES, INTEREST, AND YIELDS
|
|
Nine Months Ended September 30, 2002 |
|
||||||
|
|
Average balance |
|
Interest |
|
Yield |
|
||
|
|
|
|
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
|
||
Federal funds sold and Federal Home Loan Bank deposit |
|
$ |
10,731,494 |
|
$ |
134,234 |
|
1.67 |
% |
Federal Home Loan Bank stock |
|
3,250,000 |
|
131,625 |
|
5.40 |
|
||
|
|
|
|
|
|
|
|
||
Investment securities |
|
|
|
|
|
|
|
||
U.S. Treasury |
|
936,864 |
|
11,876 |
|
1.69 |
|
||
U.S. government agency |
|
44,108,789 |
|
1,477,768 |
|
4.47 |
|
||
State and municipal |
|
5,628,018 |
|
271,069 |
|
6.42 |
|
||
Mortgage-backed securities |
|
19,581,331 |
|
866,888 |
|
5.90 |
|
||
Corporate |
|
7,684,834 |
|
350,529 |
|
6.08 |
|
||
Other |
|
4,171,061 |
|
221,145 |
|
7.07 |
|
||
|
|
82,110,897 |
|
3,199,275 |
|
5.20 |
|
||
|
|
|
|
|
|
|
|
||
Loans |
|
|
|
|
|
|
|
||
Loans held for sale |
|
0 |
|
0 |
|
0.00 |
|
||
Demand and time |
|
36,011,914 |
|
1,808,606 |
|
6.70 |
|
||
Residential mortgage |
|
102,484,707 |
|
5,103,822 |
|
6.64 |
|
||
Commercial mortgage and construction |
|
73,076,880 |
|
3,954,489 |
|
7.22 |
|
||
Installment |
|
3,879,999 |
|
288,042 |
|
9.90 |
|
||
Lease financing |
|
2,621,304 |
|
172,124 |
|
8.76 |
|
||
|
|
218,074,804 |
|
11,327,083 |
|
6.93 |
|
||
Total interest-earning assets |
|
314,167,195 |
|
14,792,217 |
|
6.28 |
|
||
Noninterest-bearing cash |
|
16,873,765 |
|
|
|
|
|
||
Premises and equipment |
|
6,589,041 |
|
|
|
|
|
||
Other assets |
|
4,058,405 |
|
|
|
|
|
||
Allowance for loan losses |
|
(3,474,978 |
) |
|
|
|
|
||
Unrealized gains on available for sale securities |
|
2,447,109 |
|
|
|
|
|
||
Total assets |
|
$ |
340,660,537 |
|
$ |
14,792,217 |
|
|
|
|
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
Interest-bearing deposits |
|
|
|
|
|
|
|
||
Savings and NOW |
|
$ |
77,611,826 |
|
$ |
341,221 |
|
0.59 |
% |
Money market |
|
32,525,230 |
|
368,817 |
|
1.51 |
|
||
Other time |
|
95,169,223 |
|
3,546,280 |
|
4.97 |
|
||
|
|
205,306,279 |
|
4,256,318 |
|
2.76 |
|
||
Borrowed funds |
|
57,425,389 |
|
2,390,895 |
|
5.55 |
|
||
|
|
262,731,668 |
|
6,647,213 |
|
3.37 |
|
||
Noninterest bearing deposits |
|
42,457,550 |
|
|
|
|
|
||
Other liabilities |
|
1,937,607 |
|
|
|
|
|
||
Shareholders equity |
|
33,533,712 |
|
|
|
|
|
||
Total liabilities and equity |
|
$ |
340,660,537 |
|
$ |
6,647,213 |
|
|
|
NET YIELD ON INTEREST-EARNING ASSETS |
|
$ |
314,167,195 |
|
$ |
8,145,004 |
|
3.46 |
% |
Interest on investments and loans is presented on a fully taxable equivalent basis, using regular income tax rates.
7
ITEM 2. |
|
MANAGEMENTS DISCUSSION AND ANALYSIS |
|
|
OF OPERATING RESULTS AND FINANCIAL CONDITION |
Earnings Summary
Carrollton Bancorp reported net income for the first nine months of 2003 of $979,000, or $.35 on a per share basis. Diluted earnings per share for the first nine months of 2003 were $.34. For the same period of 2002, net income amounted to $1,679,000, or $.59 per share. Net income for the third quarter of 2003 was $365,000, or $.13 per share, compared to $467,000, or $.16 per share for the same period in 2002. Interest and fee income on loans decreased 14% and 13% respectively from the comparable quarter and nine month periods of 2002 as a result of reduction in the loan portfolio from loan runoff. Total interest income decreased 19% and 16% respectively for the comparable quarter and nine month periods of 2002, with net interest income decreasing 9% and 13% respectively. Noninterest income, excluding gains (losses) on loan, security and branch deposit sales, increased 12% compared to the third quarter of 2002 while increasing 10% compared to the first nine months of 2002.
Net Interest Income
Net interest income for the Company on a tax equivalent basis decreased $0.3 and $1.1 million to $2.5 and $7.0 million respectively for the quarter and first nine months of 2003 compared to 2002. The net yield on average earning assets on a tax equivalent basis decreased from 3.46% in the first nine months of 2002 to 3.21% in 2003. The net yield on average earning assets on a tax equivalent basis decreased from 3.64% during the third quarter of 2002 to 3.51% in 2003. Of significance is the improvement associated with the repricing of the long-term certificates of deposit in which the average yield rate expense decreased from 3.41% for the third quarter of 2002 to 2.49% for the third quarter of 2003. The decrease in the net yield came principally from the reduction in the loan portfolio with the funds being maintained in short-term investments to cover the repricing of long-term certficates of deposit that matured during the third quarter of 2003. During the period of June through August, 2003 long-term certficates of deposit totalling in excess of $29 million repriced from rates in excess of 7%.
Interest income on loans decreased 14% in the quarter and 13% for the first nine months of 2003 compared to 2002, due to the reductions in the loan portfolio and the continuing decline in prevailing interest rates. Interest income from investment securities decreased as a result of both a shrinking portfolio on average and declining yields. The Company continues to emphasize commercial real estate and small business loan production and a systematic program to restructure the balance sheet to reduce interest rate risk.
Interest expense decreased $0.7 million to $1.5 million for the third quarter of 2003. Interest expense decreased $1.3 million to $5.3 million for the first nine months of 2003. Interest expense on deposits decreased primarily because of a branch deposit sale in 2002 and a decrease in deposits levels, primarily in higher costing deposits. The Company had prepared for a significant opportinuity to reprice 36 month certificates of deposit, originated in 2000 as they matured in the third quarter of 2003. Deposits declined on average about 9% since the third quarter of 2002, while only down 0.8% since December 31, 2002. As yields on loans and securities decreased in the quarter, market pressure controlled deposit rates in 2003. Due to the restructuring of the balance sheet and current liquidity position we have been able to reduce the rates on deposits as they reprice.
Provision for Loan Losses
The provision for loan losses during the first nine months of 2003 was $243,000 compared to $395,000 in 2002. The provision was determined based on managements review and analysis of the allowance for loan losses. Nonperforming assets as a percent of period end loans and foreclosed real estate increased to 2.08% in the first nine months of 2003 from 1.84% in the same period of 2002. Net loan losses to average loans for the nine months increased from .04% in 2002 to .07% in 2003, while the loan portfolio decreased 5% as a result of the loan runoff.
Noninterest Income
Noninterest income increased 8% in the first nine months of 2003 compared to 2002. The increase was largely due to the expansion of ATM services with the WalMart and Sams Club stores and the related convenience fee income. The components of noninterest income saw a 10% decrease in service charges on deposits, a 19% decrease in brokerage commissions, and a 19% increase in other fee income. Brokerage commissions decreased due to continued weakness in the equities market. ATM fee revenue increased as a result of continued redeployment of ATMs into service, with 151 in service as of September 30, 2003. Included in noninterest income is commission income recognized by the Brokerage subsidary of the Bank on the purchase of Bank Owned Life Insurance on a group of its key employees. The transaction, in which the Company owns life insurance on various officers of the Company, allows for the favorable tax-exempt treatment of increases in cash surrender value to offset rising employee benefit cost to the Company.
During the first nine months of 2002, the Company realized a net pre-tax gain of $688,000 on the sale of branch deposits at its Liberty Road office.
8
The sales of equity securities classified as available for sale resulted in a gain of $463,000 in the first nine months of 2003, compared to $210,000 in 2002. The transactions in both periods were undertaken to reduce the concentration of one stock in the Companys portfolio. The stock involved had experienced a significant increase in market price as a result of an announced acquisition by another company, and would have been subject to market price reversal if the acquisition had not occurred.
Gains on loan sales amounted to $447,000 in the first nine months of 2003 compared to no gains or losses for the same period in 2002, due to the reactivation of Carrollton Mortgage Services.
Noninterest Expenses
In the first nine months of 2003, noninterest expenses increased 6% compared to the same period in 2002. Typical increases in expenses were tempered by cost savings from the April 2002 divesture of the Companys Liberty Road Branch. During the third quarter of 2003, the Company was advised of the net periodic funding costs for its defined benefit pension plan for 2003, in which an adjustment was taken to properly reflect three quarters worth of expense. The pension expense adjustment resulted in an additional pretax charge for the quarter of $156,000.
Income Tax Provision
The effective tax rate for the Company decreased to 30.6% for the first nine months of 2003 compared to 32.0% for the first nine months of 2002.
Financial Condition
Summary
Total assets decreased $17.5 million to $306.7 million at September 30, 2003 compared to $324.2 million at the end of 2002. Gross loans decreased by $5.1 million or 2.5% during the period as a result of the continued runoff of residential mortgages and home equity loans as customers refinance existing debt. Cash also decreased as the ATM network required less cash than during the holiday shopping period in December.
Most other asset categories besides short-term investments and other assets, which includes the acquisition of Bank Owned Life Insurance, changed only marginally. Deposits decreased by 8% to $212.5 million and borrowed funds decreased $0.9 million to $57.6 million.
Investment Securities
Investment securities decreased $12.1 million from December 31, 2002 to $66.7 million at September 30, 2003. The Company continues to restructure its investment portfolio to reduce further potential for interest rate risk, while improving liquidity.
Loans
Total gross loans decreased $5.1 million or 2.5% to $200.1 million at September 30, 2003 from the end of 2002. The decrease was due to the runoff in residential mortgages and equity loans exceeding the growth in commercial real estate and small business lending. The commercial market remains very competitive, and the Company has experienced certain payoffs as a result of the customer refinancing elsewhere at a lower rate.
Allowance for Loan Losses
The allowance for loan losses increased slightly from the end of 2002. The allowance was $3.6 million at December 31, 2002 and $3.7 million at September 30, 2003. The ratio of the allowance to total loans was 1.74% at year end 2002 and 1.84% at September 30, 2003. The ratio of net loan losses to average loans outstanding decreased to 0.07% for the first nine months of 2003 from 0.13% for the year ended December 31, 2002. The ratio of nonperforming assets as a percent of period-end loans and foreclosed real estate increased to 2.08% as of September 30, 2003 compared to 1.67% at year end 2002.
Funding Sources
Total deposits decreased by $17.7 million to $212.5 million at September 30, 2003 from December 31, 2002. Interest-bearing accounts decreased by $22.3 million while non-interest bearing accounts increased by $4.5 million.
The advances from the Federal Home Loan Bank remain at $45 million, subject to the first call of $40 million in 2005. Total borrowings decreased to $57.6 million at September 30, 2003 compared to $58.6 million at the end of 2002.
9
Capital
For the first nine months of 2003, shareholders equity increased by $568,000 compared to December 31, 2002. While earnings for the nine months were in excess of dividends, the company was positively impacted by an increase in unrealized gains, net of tax, on securities classified as available for sale. The company paid shareholders a dividend totaling $762,000 for the first nine months of 2003. Net income for the nine months of 2003 was $979,000. Shareholders equity to total assets remained strong at 11.17% at September 30, 2003. Tier 1 (Core) and Tier 2 (Total) capital to risk-adjusted assets ratios increased from December 31, as a result of changes in the asset mix and the net increase in unrealized gains net of tax, on securities classified as available for sale, to 13.94% and 15.64%, respectively, at September 30, 2003. The Companys leverage ratio for the first nine months of 2003 was 10.03%. These ratios exceed regulatory minimums.
Liquidity
At September 30, 2003, outstanding loan commitments and unused lines of credit for the Company totaled $105 million. Of this total, management places a high probability of required funding within one year on approximately $26 million. The amount remaining is unused home equity lines and other consumer lines on which management places a low probability of funding. At September 30, 2003 the Companys liquidity has decreased, as a result of the Companys efforts to reduce the impact of higher cost certificates of deposit funding. The Company has restructured its investment portfolio so as to provide for funding loan growth, with less exposure to interest rate risk as rates increase.
Interest Rate Risk
Due to changes in interest rates, the level of income for a financial institution can be affected by the repricing characteristics of its assets and liabilities. At September 30, 2003, the Company is in an asset sensitive position. Management has, and continues to take steps to reduce higher costing fixed rate funding instruments, while increasing assets that are more fluid in their repricing. An asset sensitive position, theoretically, is favorable in a rising rate environment since more assets than liabilities will reprice in a given time frame as interest rates rise. Management works to maintain a consistent spread between yields on assets and costs of deposits and borrowings, regardless of the direction of interest rates.
The net yield on interest earning assets declined in the first nine months of 2003 to 3.21% from 3.47% for the year ended December 31, 2002. Due to the Companys asset sensitive position, the recent rate declines have caused the repricing of earning assets to exceed the repricing of liabilities. These changes have also resulted in a significant restructuring of earning assets as part of the Companys program to reduce interest rate risk as well as to improve liquidity and net interest margins. Certificates of deposit totalling in excess of $28.5 million, originated in 2000 repriced during the third quarter of 2003. As a result of the certificate of deposit repricing during the third quarter, the average yield for interest-bearing liabilities declined to 2.49% for the third quarter of 2003 compared to 3.41% for the third quarter of 2002. To provide liquidity to fund the potential runoff of these certificates, the Company has maintained appropriate balances in short-term investments and federal funds, which has had a negative effect on the net interest margin. The Company constantly works to manage its exposure to interest rate shifts, and minimize the effect on earnings.
ITEM 3 - CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
The Company maintains disclosure controls and procedures (as those terms are defined in Exchange Act Rules 240-13-a- 14(c) and 15d-14(c)) that are designed to provide material information about the Company to the chief executive officer, the chief financial officer, and others within the Company so that information may be recorded, processed, summarized, and reported as required under the Securities Exchange Act of 1934. The chief executive officer and the chief financial officer have each reviewed and evaluated the effectiveness of the Companys internal controls and procedures as of a date within 90 days of the filing of this quarterly report and have each concluded that such disclosure controls and procedures are effective.
Changes in Internal Controls
There have been no significant changes in the Companys internal controls or in other factors that could significantly affect such controls subsequent to the date of the evaluations by the chief executive officer and the chief financial officer. Neither the chief executive officer nor the chief financial officer is aware of any significant deficiencies or material weaknesses in the Companys internal controls, so no corrective actions have been taken with respect to such internal controls.
10
PART IIOTHER INFORMATION
Item 1. Legal Proceedings
A proper person plaintiff, Charles A. Allen, filed a negligence lawsuit against Carrollton Bank on October 24, 2002 in the Circuit Court of Baltimore City. The case was also filed against an employee of the bank, the FDIC, and an employee of the FDIC. Counsel for the Bank, filed an answer to Mr. Allens complaint on December 20, 2002 to protect the Banks interest.
The FDIC removed the case to the federal court in Baltimore on December 20, 2002. Counsel for the Bank tendered the defense of this case to the Banks insurance carrier on January 31, 2003. While Mr. Allen seeks damages in excess of $50,000,000, counsels evaluation of the case is that it is a frivolous suit and will likely be dismissed on motion as to the Bank and its employee.
Counsel feels that Mr. Allens claim is a covered claim under the Banks Errors and Omissions insurance policy which should cover the defense and indemnification of the Bank for said claim.
A motions hearing was scheduled for May 16, 2003 before the Federal court upon Carrollton Banks motion for summary judgment. Hopefully, this motion will be granted and the case terminated as to the Bank and its employee.
The hearing date of May 16, 2003 was continued by the court because the plaintiff was ill. No new hearing date has been scheduled by the court as of this date.
Counsel for the Bank filed a motion for summary judgment in the court in October of 2003. The plantiff Allen has not responded to the Banks motion. The motion is presently before the court for a ruling thereon. Counsel is optimistic that the court will grant the Banks motion and dismiss Mr. Allens lawsuit against the Bank. A ruling is expected within the next ten days. Counsel will promptly notify the Bank of the Courts decision.
In a separate action, Carrollton Bank has been sued for damages by the personal representative of a deceased customer, in the Circuit Court for Anne Arundel County, Maryland. The complaint alleges causes of action against the Bank for negilence, breach of contract, and breach of fiduciary duty and seeks damages of $132,000. Counsel for the Bank has filed an Answer and Cross/Claim in the case to protect the Banks interest. The case is presently in the discovery stage. Counsel for the Bank will likely file a motion for summary judgment in the case to attempt to obtain an early dismissal of the case as to the Bank. It does not appear to counsel that the Bank has any material liabilty exposure in this case. Counsel has advised the Banks insurance carrier of the lawsuit. Counsel feels the claims made in the lawsuit are covered claims, under the Banks insurance policy, for which defense costs and indemnity are available to the Bank.
This case is presently in the discovery process.
Counsel for the Bank has filed a motion for summary judgment in this case. The motion was filed in October of 2003 and plaintiffs have until November 7, 2003 to respond to the said motion. After plantiffs response is filed, the court will rule apon the Banks motion. Counsel feels that the Bank has a good chance of success on its motion. If successful, plaintiffs lawsuit against the Bank will be concluded.
There is no further information to be reported under this item for the quarter ended September 30, 2003
11
Item 2. Changes in Securities
There is no information to be reported under this item for the quarter ended September 30, 2003
Item 3. Defaults Upon Senior Securities
There is no information to be reported under this item for the quarter ended September 30, 2003
Item 4. Submission of Matters to a Vote of Security Holders
There is no information to be reported under this item for the quarter ended September 30, 2003
Item 5. |
Other Information |
There is no information to be reported under this item for the quarter ended September 30, 2003
Item 6. |
Exhibits and Reports on Form 8-K |
||
|
|
||
|
(a) |
Exhibit 11 - Statement re: Computation of per share earnings |
|
|
|
|
|
|
(b) |
Exhibit 99.1 - CEO Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
|
|
(c) |
Exhibit 99.2 - CFO Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
|
|
|
|
|
(d) |
Form 8-K filing of August 8, 2003 of Second Quarter 2003 Earnings Release |
|
|
|
|
|
|
(e) |
There have been no other Reports on Form 8-K filed by the Company during the quarter for which this report is filed |
|
12
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
Carrollton Bancorp |
|
||||||
|
(Registrant) |
|||||||
|
|
|||||||
|
|
|||||||
Date |
November 6, 2003 |
|
|
/s/ |
Robert A. Altieri |
|
||
|
|
|||||||
|
Robert A. Altieri |
|||||||
|
President and Chief Executive Officer |
|||||||
|
|
|||||||
|
|
|||||||
Date |
November 6, 2003 |
|
|
/s/ |
Randall M. Robey |
|
||
|
|
|||||||
|
Randall M. Robey |
|||||||
|
Treasurer, Executive Vice President & CFO |
|||||||
13
EXHIBIT INDEX
Exhibit |
|
Description |
11 |
|
Statement Re: Computation of Per Share Earnings |
|
|
|
31.1 |
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
31.2 |
|
Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.1 |
|
Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.2 |
|
Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |
14