Exhibit
13
CORTLAND
BANCORP
Cortland Bancorp (the Company) was incorporated
under the laws of the State of Ohio in 1984, as a one bank
holding company registered under the Bank Holding Company Act of
1956, as amended. The principal activity of the Company is to
own, manage and supervise The Cortland Savings and Banking
Company (Cortland Banks or the Bank).
The Company owns all of the outstanding shares of the Bank.
The Company is subject to supervision and regulation by the
Board of Governors of the Federal Reserve System (the
Federal Reserve Board). As of December 31,
2010, the Bank was rated satisfactory for Community
Reinvestment Act (CRA) purposes, and remained well capitalized.
Cortland Bancorp owns no property. Operations are conducted at
194 West Main Street, Cortland, Ohio.
The Company had been, until recently, entitled to engage in the
expanded range of activities in which a financial holding
company, as defined in Federal Reserve Board rules, may engage.
However, the Company had not taken advantage of that expanded
authority and elected to rescind its financial holding company
status. The Company is now entitled to engage in the activities
deemed permissible to a bank holding company, as defined by
Federal Reserve Board rules and the applicable laws of the
United States.
The business of the Company and the Bank is not seasonal to any
significant extent and is not dependent on any single customer
or group of customers. The Company operates as a single line of
business.
NEW
RESOURCES LEASING COMPANY
New Resources Leasing Company was formed in December 1988 as a
separate entity to handle the function of commercial and
consumer leasing. The wholly owned subsidiary has been inactive
since incorporation.
THE
CORTLAND SAVINGS AND BANKING COMPANY
The Cortland Savings and Banking Company is a full service state
chartered bank engaged in commercial and retail banking. The
Banks services include checking accounts, savings
accounts, time deposit accounts, commercial, mortgage and
installment loans, night depository, automated teller services,
safe deposit boxes and other miscellaneous services normally
offered by commercial banks. Commercial lending includes
commercial, financial and agricultural loans, real estate
construction and development loans, commercial real estate
loans, small business lending and trade financing. Consumer
lending includes residential real estate, home equity and
installment lending. Cortland Banks also offers a variety of
Internet Banking options.
Business is conducted at a total of fourteen offices, eight of
which are located in Trumbull County, Ohio. Two offices are
located in the communities of Windham and Mantua, in Portage
County, Ohio. One office is located in the community of
Williamsfield, Ashtabula County, Ohio; two are located in the
communities of Boardman and North Lima in Mahoning County, Ohio
and one in Middlefield, which is in Geauga County, Ohio.
The Banks main office is located at 194 West Main
Street, Cortland, Ohio. Administrative offices are located at
the main office. The Hubbard, Niles Park Plaza, Victor Hills and
Middlefield offices are leased, while all of the other offices
are owned by Cortland Banks.
The Bank, as a state chartered banking organization and member
of the Federal Reserve System, is subject to periodic
examination and regulation by both the Federal Reserve Bank of
Cleveland and the State of Ohio Division of Financial
Institutions. These examinations, which include such areas as
capital, liquidity, asset quality, management practices and
other aspects of the Banks operations, are primarily for
the protection of the Banks depositors. In addition to
these regular examinations, the Bank must furnish periodic
reports to regulatory authorities containing a full and accurate
statement of its affairs. The Banks deposits are insured
by the Federal Deposit Insurance Corporation (FDIC). The FDIC
announced that effective December 31, 2010, it will insure
all non-interest bearing transaction accounts through
December 31, 2012. Insured depository institutions can no
longer opt-out of this coverage. This coverage is in addition
to, and separate from, the coverage of at least $250,000
available to depositors under the FDICs general deposit
insurance rules.
COMPETITION
Cortland Banks actively competes with state and national banks
located in Northeast Ohio and Western Pennsylvania. It also
competes for deposits, loans and other service business with a
large number of other financial institutions, such as savings
and loan associations, credit unions, insurance companies,
consumer finance companies and commercial finance companies.
Also, money market mutual funds, brokerage houses and similar
institutions provide in a relatively unregulated environment
many of the financial services offered by banks. In the opinion
of management, the principal methods of competition are the
rates of interest charged on loans, the rates of interest paid
on deposit funds, the fees charged for services, and the
convenience, availability, timeliness and quality of the
customer services offered.
EMPLOYEES
As of December 31, 2010, the Company, through Cortland
Banks, employed 132 full-time and 24 part-time
employees. The Company provides its employees with a full range
of benefit plans and considers its relations with its employees
to be satisfactory.
4
CONTROL OVER FINANCIAL
REPORTING
Management of the Company is responsible for establishing and
maintaining adequate internal control over financial reporting
as defined in
Rules 13a-15(f)
and
15d-15(f)
under the Exchange Act. The Companys internal control over
financial reporting is designed to provide reasonable assurance
regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in
accordance with generally accepted accounting principles.
Because of its inherent limitations, internal control over
financial reporting may not prevent or detect misstatements.
Also, projections of any evaluation of effectiveness to future
periods are subject to the risk that controls may become
inadequate because of changes in conditions, or that the degree
of compliance with the policies or procedures may deteriorate.
A material weakness is a significant deficiency (as defined in
Public Company Accounting Oversight Board Auditing Standard
No. 2), or a combination of significant deficiencies, that
results in there being more than a remote likelihood that a
material misstatement of the annual or interim financial
statements will not be prevented or detected on a timely basis
by management or employees in the normal course of performing
their assigned functions.
Management assessed the effectiveness of the Companys
internal control over financial reporting as of
December 31, 2010. In making this assessment, management
used the criteria set forth by the Committee of Sponsoring
Organizations of the Treadway Commission (COSO) in Internal
Control-Integrated Framework. Based on this assessment,
management believes that, as of December 31, 2010, the
Companys internal control over financial reporting was
effective.
This annual report does not include an attestation report of the
Companys registered public accounting firm regarding
internal control over financial reporting. Managements
report was not subject to attestation by the Companys
registered public accounting firm pursuant to a provision of the
Dodd-Frank Act which eliminates such requirements for
smaller reporting companies as defined by the
Securities and Exchange Commission regulations.
|
|
|
|
|
|
James M. Gasior President and Chief Executive Officer
Cortland, Ohio March 29, 2011
|
|
David J. Lucido
Senior Vice President and Chief Financial Officer
|
5
To the Board
of Directors and Shareholders
Cortland Bancorp
Cortland, Ohio
We have audited the accompanying consolidated balance sheets of
Cortland Bancorp (the Company) and subsidiaries as
of December 31, 2010 and 2009, and the related consolidated
statements of income, changes in shareholders equity and
cash flows for each of the three years in the period ended
December 31, 2010. These financial statements are the
responsibility of the Companys management. Our
responsibility is to express an opinion on these financial
statements based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. The Company is not required to
have, nor were we engaged to perform an audit of its internal
control over financial reporting. Our audit included
consideration of internal control over financial reporting as a
basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Companys internal control over
financial reporting. Accordingly, we express no such opinion. An
audit also includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of the Cortland Bancorp and subsidiaries as of
December 31, 2010 and 2009, and the results of their
operations and their cash flows for each of the three years in
the period ended December 31, 2010, in conformity with
U.S. generally accepted accounting principles.
S.R. Snodgrass, A.C.
Wexford, Pennsylvania
March 29, 2011
6
(Amounts in thousands except per
share data)
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
6,894
|
|
|
$
|
8,212
|
|
Interest-earning deposits and other earning assets
|
|
|
8,910
|
|
|
|
36,611
|
|
|
|
|
|
|
|
|
|
|
Total cash and cash equivalents
|
|
|
15,804
|
|
|
|
44,823
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities
available-for-sale
(Note 2)
|
|
|
168,158
|
|
|
|
141,273
|
|
Investment securities
held-to-maturity
(estimated fair value of $20,941
in 2010 and $31,490 in 2009) (Note 2)
|
|
|
20,300
|
|
|
|
30,651
|
|
Total loans (Note 3)
|
|
|
265,441
|
|
|
|
248,248
|
|
Less allowance for loan losses (Note 4)
|
|
|
(2,501
|
)
|
|
|
(2,437
|
)
|
|
|
|
|
|
|
|
|
|
Net loans
|
|
|
262,940
|
|
|
|
245,811
|
|
|
|
|
|
|
|
|
|
|
Premises and equipment (Note 5)
|
|
|
6,720
|
|
|
|
7,127
|
|
Bank-owned life insurance
|
|
|
12,491
|
|
|
|
13,211
|
|
Other assets
|
|
|
13,860
|
|
|
|
14,403
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
500,273
|
|
|
$
|
497,299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
Noninterest-bearing deposits
|
|
$
|
61,362
|
|
|
$
|
60,173
|
|
Interest-bearing deposits (Note 6)
|
|
|
330,147
|
|
|
|
327,322
|
|
|
|
|
|
|
|
|
|
|
Total deposits
|
|
|
391,509
|
|
|
|
387,495
|
|
|
|
|
|
|
|
|
|
|
Federal Home Loan Bank advances (Note 7)
|
|
|
53,000
|
|
|
|
56,500
|
|
Other short-term borrowings
|
|
|
4,901
|
|
|
|
6,866
|
|
Subordinated debt (Note 8)
|
|
|
5,155
|
|
|
|
5,155
|
|
Other liabilities
|
|
|
3,856
|
|
|
|
4,375
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
458,421
|
|
|
|
460,391
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingent liabilities (Notes 9 and 17)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
Common stock $5.00 stated value
authorized 20,000,000 shares; issued 4,728,267 shares
in 2010 and 2009; outstanding shares, 4,525,541 in 2010 and
4,525,550 in 2009 (Note 1)
|
|
|
23,641
|
|
|
|
23,641
|
|
Additional paid-in capital (Note 1)
|
|
|
20,850
|
|
|
|
20,850
|
|
Retained earnings
|
|
|
3,413
|
|
|
|
142
|
|
Accumulated other comprehensive loss (Note 1)
|
|
|
(2,458
|
)
|
|
|
(4,131
|
)
|
Treasury stock, at cost, 202,726 shares in 2010 and
202,717 shares in 2009 (Note 18)
|
|
|
(3,594
|
)
|
|
|
(3,594
|
)
|
|
|
|
|
|
|
|
|
|
Total shareholders equity (Note 16)
|
|
|
41,852
|
|
|
|
36,908
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity
|
|
$
|
500,273
|
|
|
$
|
497,299
|
|
|
|
|
|
|
|
|
|
|
7
See accompanying notes to
consolidated financial statements
(Amounts in thousands except per
share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Interest income
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans
|
|
$
|
14,706
|
|
|
$
|
15,147
|
|
|
$
|
15,481
|
|
Interest and dividends on investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable interest
|
|
|
5,397
|
|
|
|
6,789
|
|
|
|
10,154
|
|
Nontaxable interest
|
|
|
1,517
|
|
|
|
1,356
|
|
|
|
1,530
|
|
Dividends
|
|
|
160
|
|
|
|
176
|
|
|
|
194
|
|
Other interest income
|
|
|
92
|
|
|
|
155
|
|
|
|
200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income
|
|
|
21,872
|
|
|
|
23,623
|
|
|
|
27,559
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
4,079
|
|
|
|
6,294
|
|
|
|
8,816
|
|
Other short-term borrowings
|
|
|
10
|
|
|
|
9
|
|
|
|
105
|
|
Federal Home Loan Bank advances
|
|
|
2,185
|
|
|
|
2,804
|
|
|
|
3,012
|
|
Subordinated debt
|
|
|
93
|
|
|
|
127
|
|
|
|
244
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense
|
|
|
6,367
|
|
|
|
9,234
|
|
|
|
12,177
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
15,505
|
|
|
|
14,389
|
|
|
|
15,382
|
|
Provision for loan losses (Note 4)
|
|
|
505
|
|
|
|
427
|
|
|
|
1,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income after provision for loan losses
|
|
|
15,000
|
|
|
|
13,962
|
|
|
|
13,597
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
|
|
|
|
|
|
|
|
|
|
Fees for customer services
|
|
|
2,234
|
|
|
|
2,298
|
|
|
|
2,314
|
|
Investment securities gains
|
|
|
1,018
|
|
|
|
432
|
|
|
|
139
|
|
Impairment losses on investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
other-than-temporary
impairment losses
|
|
|
(43
|
)
|
|
|
(18,904
|
)
|
|
|
(1,251
|
)
|
Portion of (gains) losses recognized in other comprehensive
income (before taxes)
|
|
|
(2,669
|
)
|
|
|
4,402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net impairment losses recognized in earnings
|
|
|
(2,712
|
)
|
|
|
(14,502
|
)
|
|
|
(1,251
|
)
|
Gain on sale of loans net
|
|
|
236
|
|
|
|
265
|
|
|
|
30
|
|
Other real estate (losses) gains net
|
|
|
(55
|
)
|
|
|
15
|
|
|
|
43
|
|
Earnings on bank-owned life insurance
|
|
|
525
|
|
|
|
553
|
|
|
|
537
|
|
Other non-interest income
|
|
|
87
|
|
|
|
135
|
|
|
|
47
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (loss)
|
|
|
1,333
|
|
|
|
(10,804
|
)
|
|
|
1,859
|
|
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
6,389
|
|
|
|
7,434
|
|
|
|
7,156
|
|
Net occupancy and equipment expense
|
|
|
1,801
|
|
|
|
1,849
|
|
|
|
1,957
|
|
State and local taxes
|
|
|
430
|
|
|
|
415
|
|
|
|
552
|
|
FDIC insurance expense
|
|
|
867
|
|
|
|
962
|
|
|
|
51
|
|
Office supplies
|
|
|
344
|
|
|
|
357
|
|
|
|
368
|
|
Bank exam and audit expense
|
|
|
439
|
|
|
|
458
|
|
|
|
460
|
|
Marketing expense
|
|
|
77
|
|
|
|
195
|
|
|
|
345
|
|
Other operating expenses
|
|
|
2,094
|
|
|
|
1,978
|
|
|
|
1,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expenses
|
|
|
12,441
|
|
|
|
13,648
|
|
|
|
12,815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before federal income tax (benefit)
|
|
|
3,892
|
|
|
|
(10,490
|
)
|
|
|
2,641
|
|
Federal income tax expense (benefit) (Note 11)
|
|
|
621
|
|
|
|
(4,155
|
)
|
|
|
288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
3,271
|
|
|
$
|
(6,335
|
)
|
|
$
|
2,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share, both basic and diluted (Note 1)
|
|
$
|
0.72
|
|
|
$
|
(1.40
|
)
|
|
$
|
0.52
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per share
|
|
$
|
|
|
|
$
|
|
|
|
$
|
0.86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8
See accompanying notes to
consolidated financial statements
CORTLAND BANCORP AND SUBSIDIARIES
Years ended
December 31, 2010, 2009 and 2008
(Amounts in thousands except per
share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
|
|
|
Share-
|
|
|
|
Common
|
|
|
Paid-In
|
|
|
Retained
|
|
|
Comprehensive
|
|
|
Treasury
|
|
|
holders
|
|
|
|
Stock
|
|
|
Capital
|
|
|
Earnings
|
|
|
Loss
|
|
|
Stock
|
|
|
Equity
|
|
|
Balance at December 31, 2007
|
|
$
|
23,200
|
|
|
$
|
20,976
|
|
|
$
|
9,386
|
|
|
$
|
(94
|
)
|
|
$
|
(4,644
|
)
|
|
$
|
48,824
|
|
Cumulative effect of adjustment from adoption of ASC Topic
715-60,
Compensation-retirement benefits
|
|
|
|
|
|
|
|
|
|
|
(539
|
)
|
|
|
|
|
|
|
|
|
|
|
(539
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance after cumulative effect of adjustment
|
|
|
23,200
|
|
|
|
20,976
|
|
|
|
8,847
|
|
|
|
(94
|
)
|
|
|
(4,644
|
)
|
|
|
48,285
|
|
Comprehensive loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
2,353
|
|
|
|
|
|
|
|
|
|
|
|
2,353
|
|
Other comprehensive losses, net of tax benefit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized losses on
available-for-sale
securities, net of reclassification adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,810
|
)
|
|
|
|
|
|
|
(11,810
|
)
|
Other comprehensive gain related to securities for which
other-than-temporary
impairment has been recognized in earnings, net of tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
826
|
|
|
|
|
|
|
|
826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8,631
|
)
|
Common Stock Transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury shares reissued 71,562 shares
|
|
|
|
|
|
|
(300
|
)
|
|
|
|
|
|
|
|
|
|
|
1,298
|
|
|
|
998
|
|
Treasury shares purchased 51,817 shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(747
|
)
|
|
|
(747
|
)
|
Cash dividends declared ($0.86 per share)
|
|
|
|
|
|
|
|
|
|
|
(3,874
|
)
|
|
|
|
|
|
|
|
|
|
|
(3,874
|
)
|
Stock dividends Note 1
|
|
|
441
|
|
|
|
402
|
|
|
|
(843
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid in lieu of fractional shares
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2008
|
|
|
23,641
|
|
|
|
21,078
|
|
|
|
6,480
|
|
|
|
(11,078
|
)
|
|
|
(4,093
|
)
|
|
|
36,028
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(6,335
|
)
|
|
|
|
|
|
|
|
|
|
|
(6,335
|
)
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized losses on
available-for-sale
securities, net of reclassification adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,624
|
)
|
|
|
|
|
|
|
(2,624
|
)
|
Other comprehensive gain related to securities for which
other-than-temporary
impairment has been recognize in earnings, net of tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,571
|
|
|
|
|
|
|
|
9,571
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
612
|
|
Common Stock Transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury shares reissued 28,172 shares
|
|
|
|
|
|
|
(228
|
)
|
|
|
|
|
|
|
|
|
|
|
500
|
|
|
|
272
|
|
Treasury shares purchased 88 shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1
|
)
|
|
|
(1
|
)
|
Cash paid in lieu of fractional shares
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2009
|
|
|
23,641
|
|
|
|
20,850
|
|
|
|
142
|
|
|
|
(4,131
|
)
|
|
|
(3,594
|
)
|
|
|
36,908
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
3,271
|
|
|
|
|
|
|
|
|
|
|
|
3,271
|
|
Other comprehensive income, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized losses on
available-for-sale
securities, net of reclassification adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(117
|
)
|
|
|
|
|
|
|
(117
|
)
|
Other comprehensive gain related to securities which
other-than-temporary
impairment has been recognized in earnings, net of tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,790
|
|
|
|
|
|
|
|
1,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2010
|
|
$
|
23,641
|
|
|
$
|
20,850
|
|
|
$
|
3,413
|
|
|
$
|
(2,458
|
)
|
|
$
|
(3,594
|
)
|
|
$
|
41,852
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
COMPONENTS OF OTHER
COMPREHENSIVE INCOME (LOSS)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
Net unrealized holding gains (losses) on
available-for-sale
securities arising during the period, net of taxes of $286,
$1,205 and $6,037, respectively
|
|
$
|
555
|
|
|
$
|
(2,339
|
)
|
|
$
|
(11,718
|
)
|
Reclassification adjustment for net gains realized in net
income, net of taxes of $346, $147 and $47, respectively
|
|
|
(672
|
)
|
|
|
(285
|
)
|
|
|
(92
|
)
|
Reclassification adjustment for
other-than-temporary
impairment losses on debt securities, net of taxes of $922,
$4,931 and $425, respectively
|
|
|
1,790
|
|
|
|
9,571
|
|
|
|
826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net unrealized gains (losses) on
available-for-sale
securities, net of tax
|
|
|
1,673
|
|
|
|
6,947
|
|
|
|
(10,984
|
)
|
Net income (loss)
|
|
|
3,271
|
|
|
|
(6,335
|
)
|
|
|
2,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income (loss)
|
|
$
|
4,944
|
|
|
$
|
612
|
|
|
$
|
(8,631
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
See accompanying notes to
consolidated financial statements
CORTLAND BANCORP AND SUBSIDIARIES
Years ended
December 31, 2010, 2009 and 2008
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
3,271
|
|
|
$
|
(6,335
|
)
|
|
$
|
2,353
|
|
Adjustments to reconcile net income (loss) to net cash flows
from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, amortization and accretion
|
|
|
1,807
|
|
|
|
808
|
|
|
|
758
|
|
Provision for loan loss
|
|
|
505
|
|
|
|
427
|
|
|
|
1,785
|
|
Deferred tax benefit
|
|
|
766
|
|
|
|
(5,016
|
)
|
|
|
(507
|
)
|
Investment securities gains
|
|
|
(1,018
|
)
|
|
|
(432
|
)
|
|
|
(139
|
)
|
Impairment losses
|
|
|
2,712
|
|
|
|
14,502
|
|
|
|
1,251
|
|
Loss on the sale or disposal of fixed assets
|
|
|
|
|
|
|
|
|
|
|
68
|
|
Other real estate losses (gains)
|
|
|
55
|
|
|
|
(15
|
)
|
|
|
(43
|
)
|
Loans originated for sale
|
|
|
(11,856
|
)
|
|
|
(15,054
|
)
|
|
|
(2,277
|
)
|
Proceeds from sale of loans originated for sale
|
|
|
11,830
|
|
|
|
15,555
|
|
|
|
2,071
|
|
Gains on sales of loans
|
|
|
(236
|
)
|
|
|
(265
|
)
|
|
|
(30
|
)
|
Earnings on bank-owned life insurance
|
|
|
(525
|
)
|
|
|
(553
|
)
|
|
|
(537
|
)
|
Changes in:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest receivable
|
|
|
(12
|
)
|
|
|
525
|
|
|
|
461
|
|
Interest payable
|
|
|
(190
|
)
|
|
|
(246
|
)
|
|
|
(313
|
)
|
Prepaid FDIC assessment
|
|
|
809
|
|
|
|
(2,915
|
)
|
|
|
|
|
Other assets and liabilities
|
|
|
(1,943
|
)
|
|
|
834
|
|
|
|
396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flows from operating activities
|
|
|
5,975
|
|
|
|
1,820
|
|
|
|
5,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash (deficit) flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of
available-for-sale
securities
|
|
|
(85,753
|
)
|
|
|
(49,422
|
)
|
|
|
(30,518
|
)
|
Purchases of
held-to-maturity
securities
|
|
|
|
|
|
|
(2,040
|
)
|
|
|
(11,908
|
)
|
Proceeds from sales of
available-for-sale
securities
|
|
|
15,153
|
|
|
|
3,734
|
|
|
|
|
|
Proceeds from call, maturity and principal payments on securities
|
|
|
53,682
|
|
|
|
63,872
|
|
|
|
71,463
|
|
Net increase in loans made to customers
|
|
|
(17,737
|
)
|
|
|
(3,277
|
)
|
|
|
(24,615
|
)
|
Proceeds from disposition of other real estate
|
|
|
149
|
|
|
|
487
|
|
|
|
523
|
|
Purchases of premises and equipment
|
|
|
(175
|
)
|
|
|
(222
|
)
|
|
|
(2,114
|
)
|
Proceeds from bank-owned life insurance
|
|
|
1,138
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (deficit) flows from investing activities
|
|
|
(33,543
|
)
|
|
|
13,132
|
|
|
|
2,831
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash (deficit) flows from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in deposit accounts
|
|
|
4,014
|
|
|
|
7,542
|
|
|
|
15,165
|
|
Proceeds from Federal Home Loan Bank advances
|
|
|
12,000
|
|
|
|
|
|
|
|
10,000
|
|
Repayments of Federal Home Loan Bank advances
|
|
|
(15,500
|
)
|
|
|
(6,000
|
)
|
|
|
(11,500
|
)
|
Net (decrease) increase in other short-term borrowings
|
|
|
(1,965
|
)
|
|
|
1,218
|
|
|
|
(765
|
)
|
Dividends paid
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3,877
|
)
|
Purchases of treasury stock
|
|
|
|
|
|
|
(1
|
)
|
|
|
(747
|
)
|
Treasury shares reissued
|
|
|
|
|
|
|
272
|
|
|
|
998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (deficit) flows from financing activities
|
|
|
(1,451
|
)
|
|
|
3,028
|
|
|
|
9,274
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents
|
|
|
(29,019
|
)
|
|
|
17,980
|
|
|
|
17,402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of year
|
|
|
44,823
|
|
|
|
26,843
|
|
|
|
9,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year
|
|
$
|
15,804
|
|
|
$
|
44,823
|
|
|
$
|
26,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid during the period for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes
|
|
$
|
1,395
|
|
|
$
|
810
|
|
|
$
|
910
|
|
Interest
|
|
$
|
6,557
|
|
|
$
|
9,475
|
|
|
$
|
12,490
|
|
Transfer of loans to other real estate owned
|
|
$
|
365
|
|
|
$
|
350
|
|
|
$
|
1,007
|
|
10
See accompanying notes to
consolidated financial statements
NOTE 1
- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The accounting and financial reporting policies of Cortland
Bancorp, and its bank subsidiary, Cortland Savings and Banking
Company, reflect banking industry practices and conform to
U.S. generally accepted accounting principles. A summary of
the significant accounting policies followed by the Company in
the preparation of the accompanying consolidated financial
statements is set forth below.
Principles of Consolidation: The consolidated
financial statements include the accounts of Cortland Bancorp
(the Company) and its wholly-owned subsidiaries, Cortland
Savings and Banking Company (the Bank) and New Resources
Leasing Co. All significant intercompany balances and
transactions have been eliminated.
Industry Segment Information: The Company and its
subsidiaries operate in the domestic banking industry which
accounts for substantially all of the Companys assets,
revenues and operating income. The Company, through the Bank,
grants residential, consumer, and commercial loans and offers a
variety of saving plans to customers located primarily in the
Northeastern Ohio and Western Pennsylvania area. ASC Topic 280
Segment Reporting requires that an enterprise report
selected information about operating segments in its financial
reports issued to its shareholders. Based on the analysis
performed by the Company, management has determined that the
Company only has one operating segment, which is commercial
banking. The chief operating decision-makers use consolidated
results to make operating and strategic decisions, and
therefore, are not required to disclose any additional segment
information.
Use of Estimates: The preparation of financial
statements in conformity with U.S. generally accepted
accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities
at the date of the financial statements and the reported amounts
of revenue and expenses during the reporting period. Actual
results could differ from those estimates.
Cash Flow: Cash and cash equivalents include cash on
hand and amounts due from banks, both interest and non-interest
bearing. The Company reports net cash flows for customer loan
transactions, deposit transactions and deposits made with other
financial institutions.
Investment Securities: Investments in debt and
equity securities are classified as
held-to-maturity,
available-for-sale
or trading. Securities classified as
held-to-maturity
are those that management has the positive intent and ability to
hold to maturity. Securities classified as
available-for-sale
are those that could be sold for liquidity, investment
management, or similar reasons, even though management has no
present intentions to do so. The Company currently has no
securities classified as trading.
Held-to-maturity
securities are stated at cost, adjusted for amortization of
premiums and accretion of discounts, with such amortization or
accretion included in interest income.
Available-for-sale
securities are carried at fair value with unrealized gains and
losses recorded as a separate component of shareholders
equity, net of tax effects. Realized gains or losses on
dispositions are based on net proceeds and the adjusted carrying
amount of securities sold, using the specific identification
method. Interest income includes amortization of purchase
premium or discount premiums. Discounts on securities are
amortized on the level-yield method without anticipating
payments, except for both U.S. Government and Private-label
mortgage-backed and related securities where prepayments are
anticipated.
Other-than-Temporary
Investment Security Impairment (OTTI): Securities are
evaluated periodically to determine whether a decline in value
is
other-than-temporary.
Management utilizes criteria such as the magnitude and duration
of the decline, along with the reasons underlying the decline,
to determine whether the loss in value is
other-than-temporary.
The term
other-than-temporary
is not intended to indicate that the decline in value is
11
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
permanent, but indicates that the prospect for a near-term
recovery of value is not necessarily favorable and that there is
a lack of evidence to support a realizable value equal to or
greater than the carrying value of the investment. Unrealized
losses on investments have not been recognized into income.
However, once a decline in value is determined to be
other-than-temporary,
the credit related OTTI is recognized in earnings while the
non-credit related OTTI on securities not expected to be sold is
recognized in other comprehensive income (loss).
Loans: Loans are stated at the principal amount
outstanding net of the unamortized balance of deferred loan
origination fees and costs. Deferred loan origination fees and
costs are amortized as an adjustment to the related loan yield
over the contractual life using the level-yield method. Interest
income on loans is accrued over the term of the loans based on
the amount of principal outstanding. The accrual of interest is
discontinued on a loan when management determines that the
collection of interest is doubtful. Generally a loan is placed
on non-accrual status once the borrower is 90 days past due
on payments, or whenever sufficient information is received to
question the collectability of the loan or any time legal
proceedings are initiated involving a loan. Interest income
accrued up to the date a loan is placed on non-accrual is
reversed through interest income. Cash payments received while a
loan is classified as non-accrual are recorded as a reduction to
principal or reported as interest income according to
managements judgment as to the collectability of
principal. A loan is returned to accrual status when either all
of the principal and interest amounts contractually due are
brought current and future payments are, in managements
judgment, collectable, or when it otherwise becomes well secured
and in the process of collection. When a loan is charged-off,
any interest accrued but not collected on the loan is charged
against earnings. The same treatment is applied to impaired
loans.
Loans Held for Sale: The Company originates certain
residential mortgage loans for sale in the secondary mortgage
loan market. For the majority of loan sales, the Company
concurrently sells the rights to service the related loans. In
addition, the Company may periodically identify other loans
which may be sold. These loans are classified as loans held for
sale, and carried, in the aggregate, at the lower of cost or
estimated fair value based on secondary market prices. To
mitigate interest rate risk, the Company may obtain fixed
commitments to sell such loans at the time loans are originated
or identified as being held for sale. Such a commitment would be
referred to as a derivative loan commitment if the loan that
will result from exercise of the commitment will be held for
sale upon funding. There were $262,000 loans held for sale at
December 31, 2010 and no loans held for sale at
December 31, 2009.
Allowance for Loan Losses (ALLL) and Allowance for Losses on
Lending Related Commitments: Management establishes the
allowance for loan losses based upon its evaluation of the
pertinent factors underlying the types and quality of loans in
the portfolio. Commercial loans and commercial real estate loans
are reviewed on a regular basis with a focus on larger loans,
along with loans which have experienced past payment or
financial deficiencies. Larger commercial loans and commercial
real estate loans are evaluated for impairment in accordance
with the Banks loan review policy. These loans are
analyzed to determine if they are impaired, which
means that it is probable that all amounts will not be collected
according to the contractual terms of the loan agreement. All
loans that are delinquent 90 days and are placed on
non-accrual status are evaluated on an individual basis.
Allowances for loan losses on impaired loans are determined
using the estimated future cash flows of the loan, discounted to
their present value using the loans effective interest
rate, or in most cases, the estimated fair value of the
underlying collateral. If the analysis indicates a collection
shortfall, a specific reserve is allocated to loans on an
individual basis which are reviewed for impairment. The
remaining loans are evaluated and classified as groups of loans
with similar risk characteristics.
12
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
Estimating the risk of loss and the amount of loss on any loan
is necessarily subjective. Accordingly, the allowance is
maintained by management at a level considered adequate to cover
possible losses that are currently anticipated. Estimates of
credit losses should reflect consideration of all significant
factors that affect collectability of the portfolio. While
historical loss experience provides a reasonable starting point,
historical losses, or even recent trends in losses are not, by
themselves, a sufficient basis to determine the appropriate
level for the ALLL. Management will also consider any factors
that are likely to cause estimated credit losses associated with
the Banks current portfolio to differ from historical loss
experience. Factors include, but are not limited to, changes in
lending policies and procedures, including underwriting
standards and collection, charge-offs, and recovery practices;
changes in economic trends; changes in the nature and volume of
the portfolio; changes in the experience and ability of lending
management and the depth of staff; changes in the trend, volume
and severity of past-due and classified loans, and trends in the
volume of non-accrual loans; the existence and effect of any
concentrations of credit and changes in the level of such
concentrations; levels and trends in classification; declining
trends in performance; structure and lack of performance
measures and migration between risk classifications.
Key risk factors and assumptions are updated to reflect actual
experience and changing circumstances. While management may
periodically allocate portions of the ALLL for specific problem
loans, the entire ALLL is available for any charge-offs that
occur.
Certain collateral dependent loans are evaluated individually
for impairment, based on managements best estimate of
discounted cash repayments and the anticipated proceeds from
liquidating collateral. The actual timing and amount of
repayments and the ultimate realizable value of the collateral
may differ from managements estimates.
The expected loss for certain other commercial credits utilizes
internal risk ratings. These loss estimates are sensitive to
changes in the customers risk profile, the realizable
value of collateral, other risk factors and the related loss
experience of other credits of similar risk. Consumer credits
generally employ statistical loss factors, adjusted for other
risk indicators, applied to pools of similar loans stratified by
asset type. These loss estimates are sensitive to changes in
delinquency status and shifts in the aggregate risk profile.
The Company maintains an allowance for losses on unfunded
commercial lending commitments to provide for the risk of loss
inherent in these arrangements. The allowance is computed using
a methodology similar to that used to determine the allowance
for loan losses. This allowance is reported as a liability on
the consolidated balance sheet within accrued expenses and other
liabilities, while the corresponding provision for these losses
is recorded as a component of other expense.
Loan Charge-off Policies: Consumer loans are
generally fully or partially charged down to the fair value of
collateral securing the asset prior to the loan becoming
180 days past due, unless the loan is well secured and in
the process of collection. All other loans are generally charged
down to the net realizable value when the loan is 90 days
past due.
Troubled Debt Restructurings (TDR): A loan is
classified as a troubled debt restructure when management grants
a concession for other than an insignificant period of time to
the borrower that would not otherwise be considered, except in
situations of economic difficulties. Management strives to
identify borrowers in financial difficulty early and work with
them to modify to more affordable terms before their loan
reaches non-accrual status. These modified terms may include
rate reductions, principal forgiveness, payment forbearance and
other
13
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
actions intended to minimize the economic loss and to avoid
foreclosure or repossession of the collateral. In cases where
borrowers are granted new terms that provide for a reduction of
either interest or principal, management measures any impairment
on the restructuring as noted above for impaired loans. In
addition to the allowance for the pooled portfolios, management
has developed a separate allowance for loans that are identified
as impaired through a troubled debt restructuring. These loans
are excluded from pooled loss forecasts and a separate reserve
is provided under the accounting guidance for loan impairment.
Premises and Equipment: Premises and equipment are
stated at cost less accumulated depreciation. Depreciation is
computed generally on the straight-line method over the
estimated useful lives (5 to 40 years) of the various
assets. Maintenance and repairs are expensed and major
improvements are capitalized.
Other Real Estate: Real estate acquired through
foreclosure or
deed-in-lieu
of foreclosure is included in other assets on the consolidated
balance sheets. Such real estate is carried at the lower of cost
or fair value less estimated costs to sell. Any reduction from
the carrying value of the related loan to fair value at the time
of acquisition is accounted for as a loan loss. Any subsequent
reduction in fair market value is reflected as a valuation
allowance through a charge to income. Costs of significant
property improvements are capitalized, whereas costs relating to
holding and maintaining the property are charged to expense.
Intangible Asset: A core deposit intangible asset
resulting from a branch acquisition is being amortized over a
15 year period. The intangible asset was fully amortized at
December 31, 2010 and was $24,000 at December 31,
2009, and was included in other assets on the consolidated
balance sheets. The annual expense was $24,000 in 2010 and
$37,000 in 2009 and 2008.
Cash Surrender Value of Life
Insurance: Bank-owned life insurance
(BOLI) represents life insurance on the lives of
certain Company employees, officers and directors who have
provided positive consent allowing the Company to be the
co-beneficiary of such policies. Since the Company is the owner
of the insurance policies, increases in the cash value of the
policies, as well as its share of insurance proceeds received,
are recorded in other noninterest income, and are not subject to
income taxes. The cash value of the policies is included on the
consolidated balance sheets. The Company reviews the financial
strength of the insurance carriers prior to the purchase of BOLI
and quarterly thereafter. The amount of BOLI with any individual
carrier is limited to 15% of Tier I Capital. The Company
has purchased BOLI to provide a long-term asset to offset
long-term benefit liabilities, while generating competitive
investment yields.
Endorsement Split-Dollar Life Insurance
Arrangement: On January 1, 2008, the Company
changed its accounting policy and recognized a cumulative-effect
adjustment to retained earnings totaling $539,000 related to
accounting for certain endorsement split-dollar life insurance
arrangements. The liability is recognized for the death benefit
promised under a split-dollar life insurance arrangement.
Transfers of Financial Assets: Transfers of
financial assets are accounted for as sales, when control over
the assets has been surrendered. Control over transferred assets
is deemed to be surrendered when (1) the assets have been
isolated from the Company, (2) the transferee obtains the
right (free of conditions that constrain it from taking
advantage of that right) to pledge or exchange the transferred
assets, and (3) the Company does not maintain effective
control over the transferred assets through an agreement to
repurchase them before their maturity.
Advertising: The Company expenses advertising costs
as incurred.
14
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
Income Taxes: A deferred tax liability or asset is
determined at each balance sheet date. It is measured by
applying currently enacted tax laws to future amounts that
result from differences in the financial statement and tax bases
of assets and liabilities.
Other Comprehensive Income: Accumulated other
comprehensive income for the Company is comprised solely of
unrealized holding gains (losses) on
available-for-sale
securities, net of tax.
Per Share Amounts: The Board of Directors declared a
1% common stock dividends payable as of January 1, 2009 and
2008. The board also declared a 1% stock dividend on
March 9, 2009. The common stock dividend declared on
March 9, 2009 resulted in the issuance of
44,508 shares and the common stock dividend issued on
January 1, 2009 resulted in the issuance of
43,786 shares of common stock, which have been included in
the 4,728,267 shares reported as issued at
December 31, 2009 and December 31, 2008.
Basic and diluted earnings per common share are based on
weighted average shares outstanding. Average shares outstanding
and per share amounts have been restated to give retroactive
effect to the 1% common stock dividend of January 1, 2009
and 2008 and March 9, 2009. Average shares outstanding and
per share amounts similarly reflect the impact of the
Companys stock repurchase program.
The following table sets forth the computation of basic earnings
per common share and diluted earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Net income (loss) (amounts in thousands)
|
|
$
|
3,271
|
|
|
$
|
(6,335
|
)
|
|
$
|
2,353
|
|
Weighted average common shares outstanding
|
|
|
4,525,546
|
|
|
|
4,525,516
|
|
|
|
4,492,237
|
|
Basic earnings per common share
|
|
$
|
0.72
|
|
|
$
|
(1.40
|
)
|
|
$
|
0.52
|
|
Diluted earnings per common share
|
|
$
|
0.72
|
|
|
$
|
(1.40
|
)
|
|
$
|
0.52
|
|
Off-Balance Sheet Financial Instruments: Financial
instruments include off-balance sheet credit instruments, such
as commitments to make loans and commercial letters of credit,
issued to meet customer financing needs. The face amount for
these items represents the exposure to loss, before considering
customer collateral or ability to repay. Such financial
instruments are recorded when they are funded.
Reclassifications: Certain items in the financial
statements for 2009 and 2008 have been reclassified to conform
to the 2010 presentation.
Authoritative Accounting Guidance: In January 2010,
the FASB issued ASU
No. 2010-06,
Fair Value Measurements and Disclosures (Topic 820):
Improving Disclosures about Fair Value Measurements. ASU
2010-06
amends Subtopic
820-10 to
clarify existing disclosures, require new disclosures, and
includes conforming amendments to guidance on employers
disclosures about postretirement benefit plan assets. ASU
2010-06 is
effective for interim and annual periods beginning after
December 15, 2009, except for disclosures about purchases,
sales, issuances, and settlements in the roll forward of
activity in Level 3 fair value measurements. Those
disclosures are effective for fiscal years beginning after
December 15, 2010 and for interim periods within those
fiscal years. The Company has presented the necessary
disclosures in Note 12 herein. 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.
15
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
(Continued)
In July 2010, FASB issued ASU
No. 2010-20,
Receivables (Topic 310): Disclosures about the Credit Quality
of Financing Receivables and the Allowance for Credit Losses.
ASU
2010-20 is
intended to provide additional information to assist financial
statement users in assessing an entitys credit risk
exposures and evaluating the adequacy of its allowance for
credit losses. The disclosures as of the end of a reporting
period are effective for interim and annual reporting periods
ending on or after December 15, 2010. The disclosures about
activity that occurs during a reporting period are effective for
interim and annual reporting periods beginning on or after
December 15, 2010. The amendments in ASU
2010-20
encourage, but do not require, comparative disclosures for
earlier reporting periods that ended before initial adoption.
However, an entity should provide comparative disclosures for
those reporting periods ending after initial adoption. Refer to
Note 4.
In August 2010, the FASB issued ASU
2010-21,
Accounting for Technical Amendments to Various SEC Rules and
Schedules. This ASU amends various SEC paragraphs pursuant
to the issuance of Release
No. 33-9026:
Technical Amendments to Rules, Forms, Schedules, and
Codification of Financial Reporting Policies and is not
expected to have significant impact on the Companys
financial statements.
In August 2010, the FASB issued ASU
2010-22,
Technical Corrections to SEC Paragraphs An
announcement made by the staff of the U.S. Securities and
Exchange Commission. This ASU amends various SEC paragraphs
based on external comments received and the issuance of
SAB 112, which amends or rescinds portions of certain SAB
topics and is not expected to have a significant impact on the
Companys financial statements.
In January 2011, the FASB issued ASU
2011-01,
Receivables (Topic 310): Deferral of the Effective Date of
Disclosures about Troubled Debt Restructurings in Update
No. 2010-20.
The amendments in this Update temporarily delay the
effective date of the disclosures about troubled debt
restructurings in Update
2010-20,
enabling public-entity creditors to provide those disclosures
after the FASB clarifies the guidance for determining what
constitutes a troubled debt restructuring. The deferral in this
Update will result in more consistent disclosures about troubled
debt restructurings. This amendment does not defer the effective
date of the other disclosure requirements in Update
2010-20. In
the proposed Update for determining what constitutes a troubled
debt restructuring, the FASB proposed that the clarifications
would be effective for interim and annual periods ending after
June 15, 2011. For the new disclosures about troubled debt
restructurings in Update
2010-20,
those clarifications would be applied retrospectively to the
beginning of the fiscal year in which the proposal is adopted.
The adoption of this guidance is not expected to have a
significant impact on the Companys financial statements.
16
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 2
- INVESTMENT SECURITIES
The following is a summary of investment securities:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
|
|
|
Gross
|
|
|
Estimated
|
|
|
|
Amortized
|
|
|
Unrealized
|
|
|
Unrealized
|
|
|
Fair
|
|
|
|
Cost
|
|
|
Gains
|
|
|
Losses
|
|
|
Value
|
|
|
December 31, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities
available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies and corporations
|
|
$
|
28,913
|
|
|
$
|
541
|
|
|
$
|
|
|
|
$
|
29,454
|
|
Obligations of states and political subdivisions
|
|
|
27,332
|
|
|
|
42
|
|
|
|
1,485
|
|
|
|
25,889
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
93,956
|
|
|
|
2,752
|
|
|
|
222
|
|
|
|
96,486
|
|
Private-label mortgage-backed and related securities
|
|
|
208
|
|
|
|
6
|
|
|
|
|
|
|
|
214
|
|
Trust preferred securities
|
|
|
18,137
|
|
|
|
101
|
|
|
|
5,459
|
|
|
|
12,779
|
|
Corporate securities
|
|
|
287
|
|
|
|
|
|
|
|
|
|
|
|
287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt securities
|
|
|
168,833
|
|
|
|
3,442
|
|
|
|
7,166
|
|
|
|
165,109
|
|
Regulatory stock
|
|
|
3,049
|
|
|
|
|
|
|
|
|
|
|
|
3,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
available-for-sale
|
|
$
|
171,882
|
|
|
$
|
3,442
|
|
|
$
|
7,166
|
|
|
$
|
168,158
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities
held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities
|
|
$
|
124
|
|
|
$
|
15
|
|
|
$
|
|
|
|
$
|
139
|
|
U.S. Government agencies and corporations
|
|
|
1,993
|
|
|
|
107
|
|
|
|
|
|
|
|
2,100
|
|
Obligations of states and political subdivisions
|
|
|
12,607
|
|
|
|
385
|
|
|
|
10
|
|
|
|
12.982
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
5,010
|
|
|
|
338
|
|
|
|
1
|
|
|
|
5,347
|
|
Private-label mortgage-backed and related securities
|
|
|
566
|
|
|
|
|
|
|
|
193
|
|
|
|
373
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
held-to-maturity
|
|
$
|
20,300
|
|
|
$
|
845
|
|
|
$
|
204
|
|
|
$
|
20,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities
available-for-sale
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies and corporations
|
|
$
|
20,465
|
|
|
$
|
315
|
|
|
$
|
227
|
|
|
$
|
20,553
|
|
Obligations of states and political subdivisions
|
|
|
12,351
|
|
|
|
230
|
|
|
|
83
|
|
|
|
12,498
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
89,252
|
|
|
|
2,729
|
|
|
|
276
|
|
|
|
91,705
|
|
Private-label mortgage-backed and related securities
|
|
|
361
|
|
|
|
|
|
|
|
4
|
|
|
|
357
|
|
Trust preferred securities
|
|
|
21,068
|
|
|
|
|
|
|
|
8,944
|
|
|
|
12,124
|
|
Corporate securities
|
|
|
287
|
|
|
|
|
|
|
|
|
|
|
|
287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total debt securities
|
|
|
143,784
|
|
|
|
3,274
|
|
|
|
9,534
|
|
|
|
137,524
|
|
Regulatory stock
|
|
|
3,749
|
|
|
|
|
|
|
|
|
|
|
|
3,749
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
available-for-sale
|
|
$
|
147,533
|
|
|
$
|
3,274
|
|
|
$
|
9,534
|
|
|
$
|
141,273
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities
held-to-maturity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury securities
|
|
$
|
130
|
|
|
$
|
11
|
|
|
$
|
|
|
|
$
|
141
|
|
U.S. Government agencies and corporations
|
|
|
5,990
|
|
|
|
134
|
|
|
|
|
|
|
|
6,124
|
|
Obligations of states and political subdivisions
|
|
|
16,097
|
|
|
|
631
|
|
|
|
15
|
|
|
|
16,713
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
7,788
|
|
|
|
326
|
|
|
|
4
|
|
|
|
8,110
|
|
Private-label mortgage-backed and related securities
|
|
|
646
|
|
|
|
|
|
|
|
244
|
|
|
|
402
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
held-to-maturity
|
|
$
|
30,651
|
|
|
$
|
1,102
|
|
|
$
|
263
|
|
|
$
|
31,490
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2010 and 2009, regulatory stock consisted
of $2,823,000 and $3,523,000, respectively, in Federal Home Loan
Bank (FHLB) stock and $226,000 in Federal Reserve Bank (FED)
stock for both years. Each investment is carried at cost, and
the Company is required to hold such investments as a condition
of membership in order to transact business with the FHLB and
the FED.
The Bank is a member of the FHLB of Cincinnati and as such, is
required to maintain a minimum investment in stock of the FHLB
that varies with the level of advances outstanding with the
FHLB. The stock is bought from and sold to the FHLB based upon
its $100 par value. The stock does not have a readily
determinable fair value and
17
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 2 - INVESTMENT SECURITIES (Continued)
as such is classified as restricted stock, carried at cost and
evaluated for by management. The stocks value is
determined by the ultimate recoverability of the par value
rather than by recognizing temporary declines. The determination
of whether the par value will ultimately be recovered is
influenced by criteria such as the following: (a) the
significance of the decline in net assets of the FHLB as
compared to the capital stock amount and the length of time this
situation has persisted, (b) commitments by the FHLB to
make payments required by law or regulation and the level of
such payments in relation to the operating performance,
(c) the impact of legislative and regulatory changes on the
customer base of the FHLB and (d) the liquidity position of
the FHLB.
While the FHLBs have been negatively impacted by the current
economic conditions, the FHLB of Cincinnati has reported profits
for 2010, remains in compliance with regulatory capital and
liquidity requirements, continues to pay dividends on stock and
makes redemptions at par value. With consideration given to
these factors, management concluded that the stock was not
impaired at December 31, 2010 or 2009.
The amortized cost and fair value of debt securities at
December 31, 2010, by contractual maturity, are shown
below. Actual maturities will differ from contractual maturities
because issuers may have the right to call or prepay obligations
with or without call or prepayment penalties.
(Amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
|
|
Amortized
|
|
|
Estimated
|
|
|
|
Cost
|
|
|
Fair Value
|
|
|
Investment securities
available-for-sale
|
|
|
|
|
|
|
|
|
Due in one year or less
|
|
$
|
|
|
|
$
|
|
|
Due after one year through five years
|
|
|
4,291
|
|
|
|
4,307
|
|
Due after five years through ten years
|
|
|
27,217
|
|
|
|
27,692
|
|
Due after ten years
|
|
|
43,161
|
|
|
|
36,410
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
74,669
|
|
|
|
68,409
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
93,956
|
|
|
|
96,486
|
|
Private-label mortgage-backed and related securities
|
|
|
208
|
|
|
|
214
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
168,833
|
|
|
$
|
165,109
|
|
|
|
|
|
|
|
|
|
|
Investment securities
held-to-maturity
|
|
|
|
|
|
|
|
|
Due in one year or less
|
|
$
|
937
|
|
|
$
|
952
|
|
Due after one year through five years
|
|
|
465
|
|
|
|
526
|
|
Due after five years through ten years
|
|
|
6,497
|
|
|
|
6,638
|
|
Due after ten years
|
|
|
6,825
|
|
|
|
7,105
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
14,724
|
|
|
|
15,221
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
5,010
|
|
|
|
5,347
|
|
Private-label mortgage-backed and related securities
|
|
|
566
|
|
|
|
373
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
20,300
|
|
|
$
|
20,941
|
|
|
|
|
|
|
|
|
|
|
18
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 2 - INVESTMENT SECURITIES (Continued)
The following table sets forth the proceeds, gains and losses
realized on securities sold or called for each of the years
ended December 31:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Proceeds
|
|
$
|
23,067
|
|
|
$
|
31,518
|
|
|
$
|
42,325
|
|
Gross realized gains
|
|
|
1,018
|
|
|
|
432
|
|
|
|
139
|
|
Gross realized losses
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-sale
securities, carried at fair value, totaled $168,158,000 at
December 31, 2010 and $141,273,000 at December 31,
2009. These securities represent 89.2% and 82.2% of all
investment securities in 2010 and 2009, respectively. In
managements opinion, these percentages provide an adequate
level of liquidity.
Investment securities with a carrying value of approximately
$108,473,000 at December 31, 2010 and $87,678,000 at
December 31, 2009 were pledged to secure deposits and for
other purposes.
The following is a summary of the fair value of securities with
unrealized losses and an aging of those unrealized losses at
December 31, 2010:
(Amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
Obligations of states and political subdivisions
|
|
$
|
20,075
|
|
|
$
|
1,351
|
|
|
$
|
4,290
|
|
|
$
|
144
|
|
|
$
|
24,365
|
|
|
$
|
1,495
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
26,538
|
|
|
|
222
|
|
|
|
33
|
|
|
|
1
|
|
|
|
26,571
|
|
|
|
223
|
|
Private-label mortgage-backed and related securities
|
|
|
|
|
|
|
|
|
|
|
373
|
|
|
|
193
|
|
|
|
373
|
|
|
|
193
|
|
Trust preferred securities
|
|
|
|
|
|
|
|
|
|
|
11,997
|
|
|
|
5,459
|
|
|
|
11,997
|
|
|
|
5,459
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
46,613
|
|
|
$
|
1,573
|
|
|
$
|
16,693
|
|
|
$
|
5,797
|
|
|
$
|
63,306
|
|
|
$
|
7,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The above table represents 89 investment securities where the
fair value is less than the related amortized cost.
19
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 2 - INVESTMENT SECURITIES (Continued)
The following is a summary of the fair value of securities with
unrealized losses and an aging of those unrealized losses at
December 31, 2009:
(Amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
Value
|
|
|
Losses
|
|
|
U.S. Government agencies and corporations
|
|
$
|
11,111
|
|
|
$
|
227
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
11,111
|
|
|
$
|
227
|
|
Obligations of states and political subdivisions
|
|
|
4,019
|
|
|
|
69
|
|
|
|
1,705
|
|
|
|
29
|
|
|
|
5,724
|
|
|
|
98
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
32,696
|
|
|
|
272
|
|
|
|
1,374
|
|
|
|
8
|
|
|
|
34,070
|
|
|
|
280
|
|
Private-label mortgage-backed and related securities
|
|
|
|
|
|
|
|
|
|
|
756
|
|
|
|
248
|
|
|
|
756
|
|
|
|
248
|
|
Trust preferred securities
|
|
|
|
|
|
|
|
|
|
|
11,932
|
|
|
|
8,944
|
|
|
|
11,932
|
|
|
|
8,944
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
47,826
|
|
|
$
|
568
|
|
|
$
|
15,767
|
|
|
$
|
9,229
|
|
|
$
|
63,593
|
|
|
$
|
9,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The above table represents 66 investment securities where the
current value is less than the related amortized cost.
The unrealized loss on trust preferred securities represents
pools of trust preferred debt primarily issued by bank holding
companies and insurance companies. The unrealized loss on these
securities at December 31, 2010 was $5,459,000, compared to
a $8,944,000 loss at December 31, 2009.
The unrealized losses on the Companys investment in
U.S. Government agencies and corporations, obligations of
states and political subdivisions,
U.S. Government-sponsored mortgage-backed and related
securities and private-label mortgage-backed and related
securities were caused by changes in market rates and related
spreads, as well as reflecting current distressed conditions in
the credit markets and the markets on-going reassessment
of appropriate liquidity and risk premiums. It is expected that
the securities would not be settled at a price less than the
amortized cost of the Companys investment because the
decline in market value is attributable to changes in interest
rates and relative spreads and not credit quality. Also, the
Company does not intend to sell those investments and it is not
more-likely-than-not that the Company will be required to sell
the investments before recovery of its amortized cost basis less
any current period credit loss. The Company does not consider
those investments to be
other-than-temporarily
impaired at December 31, 2010.
In November of 2010, the portfolio of obligations of states and
political subdivisions began a decline in market value. The
decline can be attributed to a number of external factors and
was market wide. Among the factors are the expiration and
nonrenewal of the Build America Bonds, the expiration of
numerous tax credits (renewed just before year end), and a
general uneasiness with the future financial prospects of
several state governments. With the uncertainty created by these
factors, substantial sums were withdrawn from mutual funds which
invest primarily in obligations of states and political
subdivisions. This selloff created the large price declines in
this arena. The Company experienced value declines in the
aggregate of $882,000 and $725,000 in November and December
2010, representing 2.0% and 1.6% of book value, respectively.
There were four securities with
20
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 2 - INVESTMENT SECURITIES (Continued)
unrealized depreciation greater than 10% (10.7% to 13.5%), all
of which recovered to less than 9% in late February. Each of the
four securities is Ohio based and rated well within investment
grade. In fact, the portfolio of obligations of states and
political subdivisions recovered in the aggregate by $775,000 as
of February 28, 2010. Based upon substantial recovery to
date and the absence of any credit related origin of the
decline, the Company does not consider these investments to be
other-than-temporarily
impaired as of December 31, 2010.
Among the Companys numerous mortgage-backed securities is
one privately-issued variable rate collateralized mortgage
obligation (CMO). The security was valued on December 31,
2010 at $0.66 on a dollar and is scheduled to reprice in
February of 2011. The Company had the security tested by a third
party for subprime mortgage containment and none was found. As
government intervention takes hold and the market in general
somewhat settles, the CMO market has begun a slow recovery. At
March 31, 2009, this security priced at $0.39 on a dollar
and at December 31, 2009 at $0.62 on a dollar. The sizable
increase in the value since March 2009 provides evidence that
the impairment is temporary. General market liquidity has been
improving, even with the government phasing out of its many
assertive programs. The security carries a credit rating of
A indicating little probability of default. Also, as
a variable rate security, interest resets have been bringing the
rate down, thus reducing the value. As interest rates rise in
the next nine to twelve months (as some economists predict), and
the rate resets higher, the price of the security should also
recover relative to book value. The securitys underlying
delinquency rate is 7.47%. A current analysis of this security
indicates at the current delinquency and default rates, no loss
is projected on this security through its maturity. This CMO is
in the
held-to-maturity
portfolio and it is not more-likely-than-not that the Company
will be required to sell the debt security before its
anticipated recovery. As a result of all the facts presented,
the Company does not consider this investment to be
other-than-temporarily
impaired.
During September 2008, the U.S. government placed mortgage
finance companies Federal National Mortgage Association (FNMA)
and Federal Home Loan Mortgage Corporation (FHLMC), under
conservatorship, giving management control to their regulator,
the Federal Housing Finance Agency (FHFA) and providing both
companies with access to credit from the U.S. Treasury.
Debt obligations now provide an explicit guarantee of the full
faith and credit of the United States government to existing and
future debt holders of Fannie Mae and Freddie Mac limited to the
period under which they are under conservatorship. The
Companys investment in FNMA and FHLMC is $7,619,000 and
$1,993,000, respectively.
In response to the takeover, the Federal Deposit Insurance
Corporation (FDIC) tentatively approved a rule, proposed by all
four federal bank regulators, that eases capital requirements
for federally insured depository institutions that hold FNMA and
FHLMC corporate debt, subordinated debt, mortgage guarantees and
derivatives.
Securities
Deemed to be
Other-Than-Temporarily
Impaired
The Company reviews investment debt securities on an ongoing
basis for the presence of
other-than-temporary
impairment (OTTI) with formal reviews performed quarterly. OTTI
losses on individual investment securities were recognized
during 2010 and 2009 in accordance with FASB ASC topic 320,
Investments Debt and Equity Securities. The
purpose of this ASC is to provide greater clarity to investors
about the credit and noncredit component of an
other-than-temporary
impairment event and to communicate more effectively when an
other-than-temporary
impairment event has occurred. This ASC amends the
other-than-temporary
impairment guidance in GAAP for debt securities and improves the
presentation and disclosure of
other-than-temporary
21
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 2 - INVESTMENT SECURITIES (Continued)
impairment on investment securities, as well as changes the
calculation of the
other-than-temporary
impairment recognized in earnings in the financial statements.
This ASC does not amend existing recognition and measurement
guidance related to
other-than-temporary
impairment of equity securities.
For debt securities, ASC topic 320 requires an entity to assess
whether (a) it has the intent to sell the debt security, or
(b) it is more-likely-than-not that it will be required to
sell the debt security before its anticipated recovery. If
either of these conditions is met, an
other-than-temporary
impairment on the security must be recognized.
In instances in which a determination is made that a credit loss
(defined as the difference between the present value of the cash
flows expected to be collected and the amortized cost basis)
exists but the entity does not intend to sell the debt security
and it is not more-likely-than-not that the entity will be
required to sell the debt security before the anticipated
recovery of its remaining amortized cost basis (i.e., the
amortized cost basis less any current-period credit loss), ASC
topic 320 changes the presentation and amount of the
other-than-temporary
impairment recognized in the income statement.
In these instances, the impairment is separated into
(a) the amount of the total impairment related to the
credit loss, and (b) the amount of the total impairment
related to all other factors. The amount of the total
other-than-temporary
impairment related to the credit loss is recognized in earnings.
The amount of the total impairment related to all other factors
is recognized in other comprehensive income (loss). The total
other-than-temporary
impairment is presented in the income statement with an offset
for the amount of the total
other-than-temporary
impairment that is recognized in other comprehensive income
(loss). Previously, in all cases, if an impairment was
determined to be
other-than-temporary,
an impairment loss was recognized in earnings in an amount equal
to the entire difference between the securitys amortized
cost basis and its fair value at the balance sheet date of the
reporting period for which the assessment was made. The new
presentation provides additional information about the amounts
that the Company does not expect to collect related to a debt
security.
As more fully disclosed in Note 12, the Company assessed
the impairment of certain securities currently in an illiquid
market. Through the impairment assessment process, the Company
determined that the investments discussed below were
other-than-temporarily
impaired at December 31, 2010 and 2009. The Company
recorded impairment credit losses in earnings on
available-for-sale
securities of $2,712,000 and $14,502,000 for the years ended
December 31, 2010 and 2009, respectively. The $2,669,000
and $4,402,000 non-credit portion of impairment recognized
during the years ended December 31, 2010 and 2009,
respectively, was recorded in other comprehensive income (loss).
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Impaired Losses Recognized in Income on OTTI Securities:
|
|
|
|
|
|
|
|
|
Trust preferred securities
|
|
$
|
2,712
|
|
|
$
|
13,687
|
|
General Motors corporate securities
|
|
|
|
|
|
|
815
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
2,712
|
|
|
$
|
14,502
|
|
|
|
|
|
|
|
|
|
|
22
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 2 - INVESTMENT SECURITIES (Continued)
At September 30, 2009, the Company recognized $815,000 of
other-than-temporary
losses attributable to its General Motors Corporation (GM)
corporate securities with a cost basis of $2,354,000. This was
in addition to the similar charges of $1,251,000 in response to
the deteriorating condition of GM during 2008. The impairment
charges were recognized due to the fact that GM filed for
government-assisted Chapter 11 bankruptcy protection on
June 1, 2009. On July 10, 2009, a new entity, NGMCO,
Inc. purchased the ongoing operations and trademarks from GM.
The purchasing company in turn changed its name from NGMCO, Inc.
to General Motors Company, marking the emergence of a new
operation from the pre-packaged Chapter 11
reorganization. Pursuant to the reorganization, secured
creditors of the newly emerged company were granted priority in
the liability settlement process. Unsecured creditors, such as
the Companys position in these corporate bonds, are
subject to much more restrictive settlement options still to be
determined. Under this scenario, the market has priced these
securities well below the par values. The Company did not expect
the value to recover from this pricing level, thus recognized
other-than-temporary
impairment. During 2010, limited trading of the bond occurred
between the $0.26 and $0.38 level (versus the $0.12 revalued
basis). However, the trades appeared to be sporadic and
prearranged, indicating little liquidity in the security
($2 million daily average). More recently, we have learned
that the current bonds will be swapped to an equity position in
the newly-organized GM. It is difficult to gauge the potential
value of these to be issued securities. Given the
limited information available post-reorganization, the Company
will continue to value this security at the previously
determined fair value as of the last impairment date.
As of December 31, 2010, the Company recognized cumulative
OTTI of $16,399,000 attributable to twenty trust preferred
securities with a cost basis of $22,702,000. As of
December 31, 2009, the Company recognized OTTI of
$13,687,000 attributable to 18 trust preferred securities with a
cost basis of $21,860,000. The impairment charges were
recognized after determining the likely future cash flows of
these securities had been adversely impacted. Refer to
Note 12 for additional discussion of trust preferred
securities impairment.
At December 31, 2010, there was $3,767,000 of investment
securities considered to be in non-accrual status. This included
the remaining book value of the Companys investment in
General Motors corporate securities of $287,000 and $3,480,000
of the Companys holding in trust preferred securities. As
of December 31, 2010, the quarterly interest payments for
21 of its 32 investments in trust preferred securities have been
placed in payment in kind status, which results in a
temporary delay in the payment of interest. As a result of the
delay in the collection of interest payments, management placed
these securities in non-accrual status. Current estimates
indicate that the interest payment delays may exceed ten years.
All other trust preferred securities remain in accrual status.
23
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 3
- LOANS RECEIVABLE
The following is a summary of loans:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Commercial real estate
|
|
$
|
146,389
|
|
|
|
55.1%
|
|
|
$
|
126,507
|
|
|
|
51.0%
|
|
Commercial loans
|
|
|
42,349
|
|
|
|
16.0%
|
|
|
|
38,498
|
|
|
|
15.5%
|
|
Residential real estate
|
|
|
52,262
|
|
|
|
19.7%
|
|
|
|
60,904
|
|
|
|
24.5%
|
|
Residential real estate held for sale
|
|
|
262
|
|
|
|
0.1%
|
|
|
|
|
|
|
|
|
|
Consumer loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer
|
|
|
7,216
|
|
|
|
2.7%
|
|
|
|
7,770
|
|
|
|
3.1%
|
|
Home equity
|
|
|
16,963
|
|
|
|
6.4%
|
|
|
|
14,569
|
|
|
|
5.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$
|
265,441
|
|
|
|
100.0%
|
|
|
$
|
248,248
|
|
|
|
100.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 4
- ALLOWANCE FOR LOAN LOSSES
Management has an established methodology to determine the
adequacy of the allowance for loan losses that assesses the
risks and losses inherent in the loan portfolio. For purposes of
determining the allowance for loan losses, the Company has
segmented loans in the portfolio by product type. Loans are
segmented into the following pools: commercial loans, commercial
real estate loans, residential real estate loans, and consumer
loans. The Company also
sub-segments
the consumer loan portfolio into the following two classes: home
equity loans and other consumer loans. Historical loss
percentages for each risk category are calculated and used as
the basis for calculating allowance allocations. These
historical loss percentages are calculated over multiple periods
for all portfolio segments. Management evaluates these results
and utilizes the most reflective period in the calculation.
Certain qualitative factors are then added to the historical
allocation percentage to get the adjusted factor. These factors
include, but are not limited to, the following:
|
|
|
Factor Considered:
|
|
Risk Trend:
|
|
Levels of and trends in charge-offs, classifications and
non-accruals
|
|
Increase
|
Trends in volume and terms
|
|
Stable
|
Changes in lending policies and procedures
|
|
Stable
|
Experience, depth and ability of management
|
|
Stable
|
Economic trends
|
|
Decrease
|
Concentrations of credit
|
|
Increase
|
The following factors are analyzed and applied to loans
internally graded with higher risk credit in addition to the
above factors for
non-classified
loans:
|
|
|
Factor Considered:
|
|
Risk Trend:
|
|
Levels and trends in classification
|
|
Stable
|
Declining trends in financial performance
|
|
Increase
|
Structure and lack of performance measures
|
|
Stable
|
Migration between risk categories
|
|
Decrease
|
24
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 4 - ALLOWANCE FOR LOAN LOSSES (Continued)
The following is an analysis of changes in the allowance for
loan losses for December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Balance at beginning of year
|
|
$
|
2,437
|
|
|
$
|
2,470
|
|
|
|
$1,621
|
|
Loan charge-offs
|
|
|
(616
|
)
|
|
|
(620
|
)
|
|
|
(1,100
|
)
|
Recoveries
|
|
|
175
|
|
|
|
160
|
|
|
|
164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan charge-offs
|
|
|
(441
|
)
|
|
|
(460
|
)
|
|
|
(936
|
)
|
Provision charged to operations
|
|
|
505
|
|
|
|
427
|
|
|
|
1,785
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$
|
2,501
|
|
|
$
|
2,437
|
|
|
|
$2,470
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The total allowance of $2,501,000 reflects managements
estimate of loan losses inherent in the loan portfolio at the
consolidated balance sheet date. The following table presents a
full breakdown by portfolio segment, the changes in the
allowance for loan losses and the recorded investment in loans
for the year ended December 31, 2010:
(Amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Real Estate
|
|
|
Consumer
|
|
|
Residential
|
|
|
Total
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
209
|
|
|
$
|
1,666
|
|
|
$
|
247
|
|
|
$
|
315
|
|
|
$
|
2,437
|
|
Charge-offs
|
|
|
(1
|
)
|
|
|
(204
|
)
|
|
|
(182
|
)
|
|
|
(229
|
)
|
|
|
(616
|
)
|
Recoveries
|
|
|
|
|
|
|
58
|
|
|
|
99
|
|
|
|
18
|
|
|
|
175
|
|
Provision and Reallocation
|
|
|
41
|
|
|
|
91
|
|
|
|
59
|
|
|
|
314
|
|
|
|
505
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
249
|
|
|
$
|
1,611
|
|
|
$
|
223
|
|
|
$
|
418
|
|
|
$
|
2,501
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
103
|
|
|
$
|
94
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
197
|
|
Collectively evaluated for impairment
|
|
|
146
|
|
|
|
1,517
|
|
|
|
223
|
|
|
|
418
|
|
|
|
2,304
|
|
Loan Portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
42,349
|
|
|
$
|
146,389
|
|
|
$
|
24,179
|
|
|
$
|
52,524
|
|
|
$
|
265,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
155
|
|
|
$
|
1,738
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,893
|
|
Collectively evaluated for impairment
|
|
|
42,194
|
|
|
|
144,651
|
|
|
|
24,179
|
|
|
|
52,524
|
|
|
|
263,548
|
|
25
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 4 - ALLOWANCE FOR LOAN LOSSES (Continued)
The following table presents a full breakdown by portfolio
segment, the changes in the allowance for loan losses and the
recorded investment in loans for the year ended
December 31, 2009:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for credit losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
257
|
|
|
$
|
1,679
|
|
|
$
|
247
|
|
|
$
|
287
|
|
|
$
|
2,470
|
|
Charge-offs
|
|
|
(5
|
)
|
|
|
(233
|
)
|
|
|
(295
|
)
|
|
|
(87
|
)
|
|
|
(620
|
)
|
Recoveries
|
|
|
4
|
|
|
|
55
|
|
|
|
100
|
|
|
|
1
|
|
|
|
160
|
|
Provision and Reallocations
|
|
|
(47
|
)
|
|
|
165
|
|
|
|
195
|
|
|
|
114
|
|
|
|
427
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
209
|
|
|
$
|
1,666
|
|
|
$
|
247
|
|
|
$
|
315
|
|
|
$
|
2,437
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
107
|
|
|
$
|
28
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
135
|
|
Collectively evaluated for impairment
|
|
|
102
|
|
|
|
1,638
|
|
|
|
247
|
|
|
|
315
|
|
|
|
2,302
|
|
Loan Portfolio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
38,498
|
|
|
$
|
126,507
|
|
|
$
|
22,339
|
|
|
$
|
60,904
|
|
|
$
|
248,248
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
142
|
|
|
$
|
350
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
492
|
|
Collectively evaluated for impairment
|
|
|
38,356
|
|
|
|
126,157
|
|
|
|
22,339
|
|
|
|
60,904
|
|
|
|
247,756
|
|
The following tables represent credit exposures by internally
assigned grades for years ended December 31, 2010 and 2009,
respectively. The grading analysis estimates the capability of
the borrower to repay the contractual obligations of the loan
agreements as scheduled or at all. The Companys internal
credit risk grading system is based on experiences with
similarly graded loans.
The Companys internally assigned grades are as follows:
|
|
|
Pass loans which are protected by the current
net worth and paying capacity of the obligor or by the value of
the underlying collateral. Within this category, there are
grades of exceptional, quality, acceptable and pass monitor.
|
|
|
Special Mention loans where a potential
weakness or risk exists, which could cause a more serious
problem if not corrected.
|
|
|
Substandard loans that have a well-defined
weakness based on objective evidence and are characterized by
the distinct possibility that the Bank will sustain some loss if
the deficiencies are not corrected.
|
|
|
Doubtful loans classified as doubtful have
all the weaknesses inherent in a substandard asset but with the
severity which make collection in full highly questionable and
improbable, based on existing circumstances.
|
|
|
Loss loans classified as a loss are
considered uncollectible, or of such value that continuance as
an asset is not warranted. This rating does not mean that the
assets have no recovery or salvage value but rather that the
assets should be charged off now, even though partial or full
recovery may be possible in the future.
|
26
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 4 - ALLOWANCE FOR LOAN LOSSES (Continued)
The following is a summary of credit quality indicators by
internally assigned grade as of December 31:
(Amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
|
|
|
|
Commercial
|
|
|
Real Estate
|
|
|
Total
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
$
|
41,159
|
|
|
$
|
125,904
|
|
|
|
$167,063
|
|
Special Mention
|
|
|
873
|
|
|
|
12,257
|
|
|
|
13,130
|
|
Substandard
|
|
|
317
|
|
|
|
8,228
|
|
|
|
8,545
|
|
Doubtful/Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
42,349
|
|
|
$
|
146,389
|
|
|
|
$188,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
$
|
34,879
|
|
|
$
|
100,720
|
|
|
|
$135,599
|
|
Special Mention
|
|
|
1,384
|
|
|
|
12,186
|
|
|
|
13,570
|
|
Substandard
|
|
|
2,235
|
|
|
|
13,601
|
|
|
|
15,836
|
|
Doubtful/Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance
|
|
$
|
38,498
|
|
|
$
|
126,507
|
|
|
|
$165,005
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Bank evaluates the classification of consumer, home equity
and residential loans primarily on a pooled basis. If the Bank
becomes aware that adverse or distressed conditions exist that
may affect a particular loan, the loan is downgraded following
the above definitions of special mention and substandard. If the
above conditions exist, the loan is considered nonperforming. If
not, the pooled loan is not graded.
Loans are considered to be nonperforming when they become
90 days past due and interest is non-accrual, though the
Company may be receiving partial payments of interest and
partial repayments of principals on such loans. When a loan is
placed in non-accrual status, previously accrued but unpaid
interest is deducted from interest income. Loans that were
previously 90 days past due and are now current are also
considered nonperforming until they show a six month history of
being current. Loans in foreclosure are considered nonperforming.
Nonperforming loans also include certain loans that have been
modified in TDRs where economic concessions have been granted to
borrowers who have experienced or are expected to experience
financial difficulties. These concessions typically result from
the Companys loss mitigation activities and could include
reductions in the interest rate, payment extensions, forgiveness
of principal, forbearance or other actions. Certain TDRs are
classified as nonperforming at the time of restructure and may
only be returned to performing status after considering the
borrowers sustained repayment performance for a reasonable
period, generally six months.
There were $1,334,000 in renegotiated loans at December 31,
2010, $920,000 at December 31, 2009 and $550,000 at
December 31, 2008. The total interest recognized on these
loans was $90,000, $64,000 and $21,000 at December 31,
2010, 2009 and 2008, respectively. Had the loans at
December 31, 2010 not been negotiated, interest would have
increased pretax income by $12,000.
27
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 4 - ALLOWANCE FOR LOAN LOSSES (Continued)
The following is a summary of consumer credit exposure as of
December 31:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer
|
|
|
Other
|
|
|
|
|
|
|
Home Equity
|
|
|
Consumer
|
|
|
Residential
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing
|
|
$
|
16,762
|
|
|
$
|
6,130
|
|
|
|
$51,395
|
|
Nonperforming
|
|
|
201
|
|
|
|
1,086
|
|
|
|
1,129
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
16,963
|
|
|
$
|
7,216
|
|
|
|
$52,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing
|
|
$
|
14,569
|
|
|
$
|
7,724
|
|
|
|
$60,062
|
|
Nonperforming
|
|
|
|
|
|
|
46
|
|
|
|
842
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
14,569
|
|
|
$
|
7,770
|
|
|
|
$60,904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following is an aging analysis of the recorded investment of
past due loans as of December 31:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
|
|
|
|
31-59
|
|
|
60-89
|
|
|
90
|
|
|
|
|
|
|
|
|
|
|
|
> 90 Days
|
|
|
|
Days
|
|
|
Days Past
|
|
|
Days Or
|
|
|
Total
|
|
|
|
|
|
|
|
|
and
|
|
|
|
Past Due
|
|
|
Due
|
|
|
Greater
|
|
|
Past Due
|
|
|
Current
|
|
|
Total Loans
|
|
|
Accruing
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
418
|
|
|
$
|
55
|
|
|
$
|
102
|
|
|
$
|
575
|
|
|
$
|
145,814
|
|
|
$
|
146,389
|
|
|
$
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
132
|
|
|
|
132
|
|
|
|
42,217
|
|
|
|
42,349
|
|
|
|
|
|
Residential
|
|
|
41
|
|
|
|
282
|
|
|
|
902
|
|
|
|
1,225
|
|
|
|
51,299
|
|
|
|
52,524
|
|
|
|
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer home equity
|
|
|
169
|
|
|
|
|
|
|
|
47
|
|
|
|
216
|
|
|
|
16,747
|
|
|
|
16,963
|
|
|
|
|
|
Consumer other
|
|
|
69
|
|
|
|
4
|
|
|
|
1,047
|
|
|
|
1,120
|
|
|
|
6,096
|
|
|
|
7,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
697
|
|
|
$
|
341
|
|
|
$
|
2,230
|
|
|
$
|
3,268
|
|
|
$
|
262,173
|
|
|
$
|
265,441
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
63
|
|
|
$
|
|
|
|
$
|
350
|
|
|
$
|
413
|
|
|
$
|
126,094
|
|
|
$
|
126,507
|
|
|
$
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
116
|
|
|
|
116
|
|
|
|
38,382
|
|
|
|
38,498
|
|
|
|
|
|
Residential
|
|
|
132
|
|
|
|
318
|
|
|
|
718
|
|
|
|
1,168
|
|
|
|
59,736
|
|
|
|
60,904
|
|
|
|
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer home equity
|
|
|
126
|
|
|
|
15
|
|
|
|
|
|
|
|
141
|
|
|
|
14,428
|
|
|
|
14,569
|
|
|
|
|
|
Consumer other
|
|
|
56
|
|
|
|
36
|
|
|
|
46
|
|
|
|
138
|
|
|
|
7,632
|
|
|
|
7,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
377
|
|
|
$
|
369
|
|
|
$
|
1,230
|
|
|
$
|
1,976
|
|
|
$
|
246,272
|
|
|
$
|
248,248
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 4 - ALLOWANCE FOR LOAN LOSSES (Continued)
An impaired loan is a loan on which, based on current
information and events, it is probable that a creditor will be
unable to collect all amounts due (including both interest and
principal) according to the contractual terms of the loan
agreement. However, an insignificant delay or insignificant
shortfall in amount of payments on a loan does not mean that the
loan is impaired.
When a loan is determined to be impaired, impairment should be
measured based on the present value of expected future cash
flows discounted at the loans effective interest rate.
However, as a practical expedient, the bank will measure
impairment based on a loans observable market price, or
the fair value of the collateral if the loan is collateral
dependent.
The following are the criteria for selecting individual
loans/relationships for impairment analysis. Non-homogenous
loans which meet the criteria below are evaluated quarterly.
|
|
|
All borrowers whose loans are classified doubtful by examiners
and internal loan review.
|
|
|
All loans on non-accrual status
|
|
|
Any loan in foreclosure
|
|
|
Any loan with a specific reserve
|
|
|
Any loan determined to be collateral dependent for repayment
|
|
|
Loans classified as troubled debt restructuring
|
Any loan evaluated for impairment is excluded from the general
pool of loans in the ALLL calculation regardless if a specific
reserve was determined.
If management determines that the value of the impaired loan is
less than the recorded investment in the loan (net of previous
charge-offs, deferred loan fees or costs and unamortized premium
or discount), impairment is recognized through an allowance
estimate or a charge-off to the allowance.
The table on the following page presents the recorded investment
and unpaid principal balances for impaired loans, excluding
homogenous loans for which impaired analyses are not necessarily
performed, with the associated allowance amount, if applicable,
at December 31, 2010 and 2009. Also presented are the
average recorded investments in the impaired balances and
interest income recognized after impairment. The average
balances are calculated based on the quarter-end balances of the
loans of the period reported.
29
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 4 - ALLOWANCE FOR LOAN LOSSES (Continued)
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unpaid
|
|
|
|
|
|
Average
|
|
|
Interest
|
|
|
|
Recorded
|
|
|
Principal
|
|
|
Related
|
|
|
Recorded
|
|
|
Income
|
|
|
|
Investment
|
|
|
Balance
|
|
|
Allowance
|
|
|
Investment
|
|
|
Recognized
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
501
|
|
|
$
|
501
|
|
|
$
|
|
|
|
$
|
233
|
|
|
$
|
2
|
|
Commercial
|
|
|
45
|
|
|
|
45
|
|
|
|
|
|
|
|
18
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
Commercial real estate
|
|
$
|
1,237
|
|
|
$
|
1,237
|
|
|
$
|
94
|
|
|
$
|
364
|
|
|
$
|
2
|
|
Commercial
|
|
|
110
|
|
|
|
110
|
|
|
|
103
|
|
|
|
128
|
|
|
|
3
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
1,738
|
|
|
$
|
1,738
|
|
|
$
|
94
|
|
|
$
|
597
|
|
|
$
|
4
|
|
Commercial
|
|
|
155
|
|
|
|
155
|
|
|
|
103
|
|
|
|
146
|
|
|
|
3
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
174
|
|
|
$
|
197
|
|
|
$
|
|
|
|
$
|
403
|
|
|
|
|
|
Commercial
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
176
|
|
|
$
|
176
|
|
|
$
|
28
|
|
|
$
|
292
|
|
|
|
|
|
Commercial
|
|
|
142
|
|
|
|
142
|
|
|
|
107
|
|
|
|
155
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
350
|
|
|
$
|
373
|
|
|
$
|
28
|
|
|
$
|
695
|
|
|
|
|
|
Commercial
|
|
|
142
|
|
|
|
142
|
|
|
|
107
|
|
|
|
155
|
|
|
|
|
|
Interest recognized during the period the loans were impaired
was $52,000 at December 31, 2009.
The following is a summary of classes of loans on non-accrual
status as of December 31:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Commercial real estate
|
|
$
|
307
|
|
|
$
|
350
|
|
Commercial
|
|
|
132
|
|
|
|
116
|
|
Residential
|
|
|
1,040
|
|
|
|
718
|
|
Consumer
|
|
|
|
|
|
|
|
|
Consumer home equity
|
|
|
47
|
|
|
|
|
|
Consumer other
|
|
|
1,085
|
|
|
|
46
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
2,611
|
|
|
$
|
1,230
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2010 and 2009, there were $6,845,000 and
$16,354,000, respectively, in loans that were neither classified
as non-accrual or considered impaired but which can be
considered potential problem loans.
30
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 5
- PREMISES AND EQUIPMENT
The following is a summary of premises and equipment:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Land
|
|
$
|
1,387
|
|
|
$
|
1,387
|
|
Premises
|
|
|
8,065
|
|
|
|
8,043
|
|
Equipment
|
|
|
7,402
|
|
|
|
7,288
|
|
Leasehold improvements
|
|
|
261
|
|
|
|
261
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,115
|
|
|
|
16,979
|
|
Less accumulated depreciation
|
|
|
10,395
|
|
|
|
9,852
|
|
|
|
|
|
|
|
|
|
|
Net book value
|
|
$
|
6,720
|
|
|
$
|
7,127
|
|
|
|
|
|
|
|
|
|
|
Depreciation expense was $582,000 in 2010, $666,000 in 2009 and
$681,000 in 2008.
The following is a summary of interest-bearing deposits:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Demand
|
|
$
|
31,165
|
|
|
$
|
25,639
|
|
Money Market
|
|
|
51,991
|
|
|
|
50,098
|
|
Savings
|
|
|
90,358
|
|
|
|
86,794
|
|
Time:
|
|
|
|
|
|
|
|
|
In denominations under $100,000
|
|
|
93,500
|
|
|
|
102,072
|
|
In denominations of $100,000 or more
|
|
|
63,133
|
|
|
|
62,719
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
330,147
|
|
|
$
|
327,322
|
|
|
|
|
|
|
|
|
|
|
Stated maturities of time deposits were as follows:
(Amounts in thousands)
|
|
|
|
|
|
|
2010
|
|
|
2011
|
|
$
|
89,610
|
|
2012
|
|
|
27,375
|
|
2013
|
|
|
16,798
|
|
2014
|
|
|
6,962
|
|
2015
|
|
|
5,438
|
|
2016 and beyond
|
|
|
10,450
|
|
|
|
|
|
|
Total
|
|
$
|
156,633
|
|
|
|
|
|
|
31
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
|
|
NOTE 6 - |
DEPOSITS (Continued)
|
The following is a summary of time deposits of $100,000 or more
by remaining maturities:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
|
Certificates
|
|
|
Other Time
|
|
|
|
|
|
Certificates
|
|
|
Other Time
|
|
|
|
|
|
|
of Deposit
|
|
|
Deposits
|
|
|
Total
|
|
|
of Deposit
|
|
|
Deposits
|
|
|
Total
|
|
|
Three months or less
|
|
$
|
12,862
|
|
|
$
|
2,364
|
|
|
$
|
15,226
|
|
|
$
|
9,183
|
|
|
$
|
2,434
|
|
|
$
|
11,617
|
|
Three to six months
|
|
|
9,202
|
|
|
|
477
|
|
|
|
9,679
|
|
|
|
10,975
|
|
|
|
331
|
|
|
|
11,306
|
|
Six to twelve months
|
|
|
14,498
|
|
|
|
586
|
|
|
|
15,084
|
|
|
|
19,491
|
|
|
|
|
|
|
|
19,491
|
|
One through five years
|
|
|
13,955
|
|
|
|
5,789
|
|
|
|
19,744
|
|
|
|
12,240
|
|
|
|
6,269
|
|
|
|
18,509
|
|
Over five years
|
|
|
2,265
|
|
|
|
1,135
|
|
|
|
3,400
|
|
|
|
704
|
|
|
|
1,092
|
|
|
|
1,796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
52,782
|
|
|
$
|
10,351
|
|
|
$
|
63,133
|
|
|
$
|
52,593
|
|
|
$
|
10,126
|
|
|
$
|
62,719
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 7
- FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS
The following is a summary of FHLB advances and other borrowings:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
|
|
|
|
Interest
|
|
|
December 31,
|
|
|
|
Rate
|
|
|
2010
|
|
|
2009
|
|
|
Federal Home Loan Bank Advances
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate payable and convertible fixed rate FHLB advances,
with monthly interest payments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Due in 2010
|
|
|
5.6635
|
%
|
|
$
|
|
|
|
$
|
15,500
|
|
Due in 2011
|
|
|
4.4641
|
%
|
|
|
8,500
|
|
|
|
8,500
|
|
Due in 2012
|
|
|
4.4500
|
%
|
|
|
1,500
|
|
|
|
1,500
|
|
Due in 2013
|
|
|
2.9140
|
%
|
|
|
2,500
|
|
|
|
2,500
|
|
Due in 2014
|
|
|
4.1585
|
%
|
|
|
6,500
|
|
|
|
6,500
|
|
Due in 2015
|
|
|
2.9300
|
%
|
|
|
4,000
|
|
|
|
4,000
|
|
Thereafter
|
|
|
4.1159
|
%
|
|
|
18,000
|
|
|
|
18,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
|
|
|
4.0180
|
%
|
|
|
41,000
|
|
|
|
56,500
|
|
Federal Home Loan Bank Cash Management Advance
|
|
|
0.1200
|
%
|
|
|
12,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total FHLB advances
|
|
|
3.1355
|
%
|
|
|
53,000
|
|
|
|
56,500
|
|
Other short-term borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under repurchase agreements
|
|
|
0.1546
|
%
|
|
|
4,344
|
|
|
|
6,638
|
|
U.S. Treasury interest-bearing demand note
|
|
|
0.0000
|
%
|
|
|
557
|
|
|
|
228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other short-term borrowings
|
|
|
0.1370
|
%
|
|
|
4,901
|
|
|
|
6,866
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total FHLB advances and other short-term borrowings
|
|
|
2.8817
|
%
|
|
$
|
57,901
|
|
|
$
|
63,366
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 7 - FEDERAL HOME LOAN BANK ADVANCES AND OTHER
BORROWINGS (Continued)
The following is a summary of other short-term borrowings:
(Amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
Average balance during the year
|
|
|
$7,214
|
|
|
|
$6,527
|
|
Average interest rate during the year
|
|
|
0.1356
|
%
|
|
|
0.1346
|
%
|
Maximum month-end balance during the year
|
|
|
$8,515
|
|
|
|
$9,301
|
|
Weighted average interest rate at year end
|
|
|
0.1370
|
%
|
|
|
0.0993
|
%
|
Securities sold under repurchase agreements represent
arrangements the Bank has entered into with certain deposit
customers within its local market areas. These borrowings are
collateralized with securities. At December 31, 2010 and
2009, securities allocated for this purpose, owned by the Bank
and held in safekeeping accounts at independent correspondent
banks amounted to $10,214,000 and $11,760,000, respectively.
At December 31, 2010, FHLB advances were collateralized by
FHLB stock owned by the Bank with a carrying value of
$2,823,000, a blanket lien against the Banks qualified
mortgage loan portfolio of $34,352,000, $4,309,000 in
collateralized mortgage obligations, $13,201,000 in Federal
Agency Securities and $15,280,000 in mortgage-backed securities.
In comparison, FHLB advances at December 31, 2009 were
collateralized by FHLB stock owned by the Bank with a carrying
value of $3,523,000, a blanket lien against the Banks
qualified mortgage loan portfolio of $44,775,000, $2,667,000 in
collateralized mortgage obligations, $1,932,000 in Federal
Agency Securities and $20,397,000 in mortgage-backed securities.
Maximum borrowing capacities from FHLB totaled $56,445,000 and
$59,487,000 at December 31, 2010 and 2009, respectively.
As of December 31, 2010 and 2009, $5,000,000 and
$18,500,000, respectively, of the FHLB fixed rate advances are
convertible to quarterly LIBOR floating rate advances on or
after certain specified dates at the option of the FHLB. Should
the FHLB elect to convert, the Company acquires the right to
prepay any or all of the borrowing at the time of conversion and
on any interest payment due date, thereafter, without penalty.
As of both December 31, 2010 and 2009, $32,500,000 of the
FHLB fixed rate advances are putable on or after certain
specified dates at the option of the FHLB. Should the FHLB elect
to exercise the put, the Company is required to pay the advance
off on that date without penalty.
NOTE 8
- SUBORDINATED DEBT
In July 2007 a trust formed by the Company issued $5,000,000 of
floating rate trust preferred securities as part of a pooled
offering of such securities due December 2037. The Bancorp owns
all $155,000 of the common securities issued by the trust. The
securities bear interest at the
3-month
LIBOR rate plus 1.45%. The rates at December 31, 2010 and
2009 were 1.75% and 1.70%, respectively. The Company issued
subordinated debentures to the trust in exchange for the
proceeds of the trust preferred offering. The debentures
represent the sole assets of this trust. The Company may redeem
the subordinated debentures, in whole or in part, at a premium
declining ratably to par in September 2012.
In accordance with FASB ASC, Topic 942, Financial
Services Depository and Lending the trust is not
consolidated with the Companys financial statements.
Accordingly, the Company does not report the securities issued
by the trust as liabilities, but instead reports as liabilities
the subordinated debentures issued by the
33
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 8
- SUBORDINATED DEBT
(Continued)
Company and held by the trust. The subordinated debentures
qualify as Tier 1 capital for regulatory purposes in
determining and evaluating the Companys capital adequacy.
NOTE 9
- COMMITMENTS
The Bank occupies office facilities under operating leases
extending to 2018. Most of these leases contain an option to
renew at the then fair rental value for periods of five and ten
years. These options enable the Bank to retain use of facilities
in desirable operating areas. In most cases, management expects
that in the normal course of business, leases will be renewed or
replaced by other leases. In 2008, two of the leased facilities
were replaced by Bank-owned facilities and one new leased
facility was opened. Rental and lease expense was $187,000 for
2010 and 2009 and $242,000 for 2008. The following is a summary
of remaining future minimum lease payments under current
non-cancelable operating leases for office facilities:
(Amounts in thousands)
|
|
|
|
|
Years ending:
|
|
|
|
|
December 31, 2011
|
|
$
|
139
|
|
December 31, 2012
|
|
|
99
|
|
December 31, 2013
|
|
|
99
|
|
December 31, 2014
|
|
|
99
|
|
December 21, 2015
|
|
|
99
|
|
Later years
|
|
|
148
|
|
|
|
|
|
|
Total
|
|
$
|
683
|
|
|
|
|
|
|
At December 31, 2010, the Bank was required to maintain
aggregate cash reserves amounting to $4,943,000 in order to
satisfy federal regulatory requirements. The reserves are held
in useable vault cash and interest-earning balances at the
Federal Reserve Bank of Cleveland.
The Bank grants commercial and industrial loans, commercial and
residential mortgages, and consumer loans to customers in
Northeast Ohio and Western Pennsylvania. Although the Bank has a
diversified portfolio, exposure to credit loss can be adversely
impacted by downturns in local economic and employment
conditions. Approximately 0.87% of total loans are unsecured at
December 31, 2010 compared to 1.56% at December 31,
2009.
The Company currently does not enter into derivative financial
instruments including futures, forwards, interest rate risk
swaps, option contracts, or other financial instruments with
similar characteristics. The Company also does not participate
in any partnerships or other special purpose entities that might
give rise to off-balance sheet liabilities.
The Bank is a party to financial instruments with off-balance
sheet risk in the normal course of business to meet the
financing needs of its customers. These financial instruments
include commitments to extend credit, standby letters of credit
and financial guarantees. Such instruments involve, to varying
degrees, elements of credit risk in excess of the amount
recognized on the consolidated balance sheets. The contract or
notional amounts or those instruments reflect the extent of
involvement the Company has in particular classes of financial
instruments.
In the event of nonperformance by the other party, the
Companys exposure to credit loss on these financial
instruments is represented by the contract or notional amount of
the instrument. The Company uses the same
34
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 9 - COMMITMENTS (Continued)
credit policies in making commitments and conditional
obligations as it does for instruments recorded on the balance
sheet. The amount and nature of collateral obtained, if any, is
based on managements credit evaluation.
The following is a summary of such contractual commitments:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Financial instruments whose contract amounts represent credit
risk:
|
|
|
|
|
|
|
|
|
Commitments to extend credit
|
|
|
|
|
|
|
|
|
Fixed rate
|
|
$
|
7,395
|
|
|
$
|
933
|
|
Variable rate
|
|
|
36,717
|
|
|
|
33,959
|
|
Standby letters of credit
|
|
|
444
|
|
|
|
703
|
|
Commitments to extend credit are agreements to lend to a
customer as long as there is no violation of any condition
established in the contract. Generally these financial
arrangements have fixed expiration dates or other termination
clauses and may require payment of a fee. Standby letters of
credit are conditional commitments issued by the Bank to
guarantee the performance of a customer to a third party. Since
many of the commitments are expected to expire without being
drawn upon, the total commitment amounts do not necessarily
represent future cash requirements. The Bank evaluates each
customers creditworthiness on a
case-by-case
basis. The amount of collateral obtained, if deemed necessary by
the Bank upon extension of credit, is based on managements
credit evaluation of the counterparty. Collateral held varies
but may include accounts receivable, inventory, property, plant
and equipment and income-producing commercial properties.
The Bank also offers limited overdraft protection as a
non-contractual courtesy which is available to businesses as
well as individually/jointly owned accounts in good standing for
personal or household use. The Bank reserves the right to
discontinue this service without prior notice. The available
amount of overdraft protection on depositors accounts at
December 31, 2010, totaled $10,333,000. The total average
daily balance of overdrafts used in 2010 was $126,000, or less
than 2% of the total aggregate overdraft protection available to
depositors. The balance at December 31, 2010 of all deposit
overdrafts included in total loans was $147,000, and the balance
at December 31, 2009 was $129,000.
NOTE 10
- BENEFIT PLANS
The Bank has a contributory defined contribution retirement plan
(a 401(k) plan) which covers substantially all employees. Total
expense under the plan was $212,000 for 2010, $226,000 for 2009
and $237,000 for 2008. The Bank matches participants
voluntary contributions up to 5% of gross pay. Participants may
make voluntary contributions to the plan up to a maximum of
$16,500 with an additional $5,500
catch-up
deferral for plan participants over the age of 50. The Bank
makes monthly contributions to this plan equal to amounts
accrued for plan expense.
The Company provides supplemental retirement benefit plans for
the benefit of certain officers and non officer directors. The
plan for officers is designed to provide post-retirement
benefits to supplement other sources of retirement income such
as social security and 401(k) benefits. The benefits will be
paid for a period of 15 years
35
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 10 - BENEFIT PLANS (Continued)
after retirement. Director Retirement Agreements provide for a
benefit of $10,000 annually on or after the director reaches
normal retirement age, which is based on a combination of age
and years of service. Director retirement benefits are paid over
a period of 10 years following retirement. The Company
accrues the cost of these post-retirement benefits during the
working careers of the officers and directors. At
December 31, 2010, the accumulated liability for these
benefits totaled $1,897,000, with $1,482,000 accrued for the
officers plan and $415,000 for the directors plan.
The following table reconciles the accumulated liability for the
benefit obligation of these agreements:
(Amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Beginning balance
|
|
$
|
2,127
|
|
|
$
|
1,900
|
|
Benefit expense
|
|
|
259
|
|
|
|
297
|
|
Benefit payments
|
|
|
(132
|
)
|
|
|
(70
|
)
|
Benefit reductions due to reorganization
|
|
|
(357
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$
|
1,897
|
|
|
$
|
2,127
|
|
|
|
|
|
|
|
|
|
|
Supplemental executive retirement agreements are unfunded plans
and have no plan assets. The benefit obligation represents the
vested net present value of future payments to individuals under
the agreements. The benefit expense, as specified in the
agreements for the entire year 2011, is expected to be under
$300,000. The benefits expected to be paid in the next year are
approximately $124,000.
The Bank has purchased insurance contracts on the lives of the
participants in the supplemental retirement benefit plan and has
named the Bank as the beneficiary. Similarly, the Bancorp has
purchased insurance contracts on the lives of the directors with
the Bancorp as beneficiary. While no direct linkage exists
between the supplemental retirement benefit plan and the life
insurance contracts, it is managements current intent that
the revenue from the insurance contracts be used as a funding
source for the plan.
The Company accrues for the monthly benefit expense of
postretirement cost of insurance for split-dollar life insurance
coverage. At January 1, 2008, the Company recorded the
cumulative effect of a change in accounting principle for
recognizing a liability for the death benefit promised under
split-dollar life insurance arrangements. The total liability
was $539,000 with the offset to retained earnings. Total net
amount expensed for the year ended December 31, 2010 was
$46,000 and at December 31, 2009 was $42,000. The
accumulated liability at December 31, 2010 is $487,000. The
expense for the year ended December 31, 2011 is expected to
be under $50,000.
36
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 11
- FEDERAL INCOME TAXES
The composition of income tax expense (benefit) is as follows:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Current
|
|
$
|
(145
|
)
|
|
$
|
861
|
|
|
$
|
795
|
|
Deferred
|
|
|
766
|
|
|
|
(5,016
|
)
|
|
|
(507
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
621
|
|
|
$
|
(4,155
|
)
|
|
$
|
288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following is a summary of net deferred taxes included in
other assets:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Gross deferred tax assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan and other real estate losses
|
|
$
|
527
|
|
|
$
|
505
|
|
|
$
|
516
|
|
Loan origination cost net
|
|
|
154
|
|
|
|
140
|
|
|
|
148
|
|
Impairment loss on securities
|
|
|
4,263
|
|
|
|
5,438
|
|
|
|
425
|
|
Unrealized loss on
available-for-sale
securities
|
|
|
1,266
|
|
|
|
2,128
|
|
|
|
5,707
|
|
AMT credit carryforward
|
|
|
387
|
|
|
|
|
|
|
|
|
|
Other items
|
|
|
825
|
|
|
|
837
|
|
|
|
748
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total gross deferred tax assets
|
|
|
7,422
|
|
|
|
9,048
|
|
|
|
7,544
|
|
Valuation allowance
|
|
|
(106
|
)
|
|
|
(106
|
)
|
|
|
(63
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net deferred tax assets
|
|
|
7,316
|
|
|
|
8,942
|
|
|
|
7,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross deferred tax liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
(482
|
)
|
|
|
(464
|
)
|
|
|
(431
|
)
|
Other items
|
|
|
(569
|
)
|
|
|
(585
|
)
|
|
|
(594
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net deferred tax liabilities
|
|
|
(1,051
|
)
|
|
|
(1,049
|
)
|
|
|
(1,025
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax asset
|
|
$
|
6,265
|
|
|
$
|
7,893
|
|
|
$
|
6,456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2010, the Company assessed its earnings
history and trend over the prior two years, its estimate of
future earnings, and the expiration dates of its potential net
operating loss carry-forwards. Based on this assessment, the
Company determined that it was more-likely-than-not that the
deferred tax assets will be realized before their expiration. A
valuation allowance is recorded in the Parent Company relating
to impaired losses incurred therein. Because of the Parent
Companys inability to generate taxable income, realization
of the deferred tax asset is not probable.
The following is a reconciliation between tax (benefit) expense
using the statutory tax rate of 34% and the income tax provision:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Statutory tax expense (benefit)
|
|
$
|
1,323
|
|
|
$
|
(3,567
|
)
|
|
$
|
898
|
|
Tax effect of non-taxable income
|
|
|
(619
|
)
|
|
|
(467
|
)
|
|
|
(512
|
)
|
Tax effect of earnings on bank-owned life
insurance-net
|
|
|
(142
|
)
|
|
|
(157
|
)
|
|
|
(159
|
)
|
Tax effect of non-deductible expenses
|
|
|
59
|
|
|
|
36
|
|
|
|
61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal income tax expense (benefit)
|
|
$
|
621
|
|
|
$
|
(4,155
|
)
|
|
$
|
288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 11 - FEDERAL INCOME TAXES (Continued)
The related income tax expense on investment securities gains
amounted to $346,000 for 2010, $147,000 for 2009 and $47,000 for
2008, and is included in the Federal income tax expense
(benefit).
The Company adopted the provisions of ASC Topic 740,
Accounting for Uncertainty in Income Taxes, which
prescribe a recognition threshold and a measurement attribute
for the financial statement recognition and measurement of a tax
position taken or expected to be taken in a tax return. Benefits
from tax positions should be recognized in the financial
statements only when it is more-likely-than-not that the tax
position will be sustained upon examination by the appropriate
taxing authority that would have full knowledge of all relevant
information. A tax position that meets the more-likely-than-not
recognition threshold is measured at the largest amount of
benefit that is greater than fifty percent likely of being
realized upon ultimate settlement. Tax positions that previously
failed to meet the more-likely-than-not recognition threshold
should be recognized in the first subsequent financial reporting
period in which that threshold is met. Previously recognized tax
positions that no longer meet the more-likely-than-not
recognition threshold should be derecognized in the first
subsequent financial reporting period in which that threshold is
no longer met. The provision also provides guidance on the
accounting for and disclosure of unrecognized tax benefits,
interest and penalties. There were no significant unrecognized
tax benefits at December 31, 2010 and the Company does not
expect any significant increase in unrecognized tax benefits in
the next twelve months. No interest or penalties were incurred
for income taxes which would have been recorded as a component
of income tax expense.
There is currently no liability for uncertain tax positions and
no known unrecognized tax benefits. The Companys federal
and state income tax returns for taxable years through 2006 have
been closed for purposes of examination by the Internal Revenue
Service and the Ohio Department of Revenue.
NOTE 12
- FAIR VALUE
Measurements:
Accounting guidance under ASC Topic 820, Fair Value
Measurements and Disclosures, affirms that the objective of
fair value when the market for an asset is not active is the
price that would be received to sell the asset in an orderly
transaction, and clarifies and includes additional factors for
determining whether there has been a significant decrease in
market activity for an asset when the market for that asset is
not active. ASC Topic 820 requires an entity to base its
conclusion about whether a transaction was not orderly on the
weight of the evidence.
The Company groups assets and liabilities recorded at fair value
into three levels based on the markets in which the assets and
liabilities are traded and the reliability of the assumptions
used to determine fair value. A financial instruments
level within the fair value hierarchy is based on the lowest
level of input that is significant to the fair value measurement
(with level 1 considered highest and level 3
considered lowest). A brief description of each level follows:
Level 1: Quoted prices are available in active
markets for identical assets or liabilities as of the reported
date.
Level 2: Pricing inputs are other than quoted
prices in active markets, which are either directly or
indirectly observable as of the reported date. The nature of
these assets and liabilities include items for which quoted
prices are available but which trade less frequently, and items
that are fair valued using other financial instruments, the
parameters of which can be directly observed.
38
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 12 - FAIR VALUE (Continued)
Level 3: Assets and liabilities that have little
to no pricing observability as of the reported date. These items
do not have two-way markets and are measured using
managements best estimate of fair value, where inputs into
the determination of fair value require significant management
judgment or estimation.
The following table presents the assets reported on the
consolidated balance sheets at their fair value as of
December 31, 2010 and December 31, 2009 by level
within the fair value hierarchy. Financial assets and
liabilities are classified in their entirety based on the lowest
level of input that is significant to the fair value measurement.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at 12/31/10 Using
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets for
|
|
|
Significant Other
|
|
|
Significant
|
|
(Amounts in thousands)
|
|
|
|
|
Identical Assets
|
|
|
Observable
|
|
|
Unobservable
|
|
Description
|
|
12/31/10
|
|
|
(Level 1)
|
|
|
Inputs (Level 2)
|
|
|
Inputs (Level 3)
|
|
|
U.S. Government agencies and corporations
|
|
$
|
29,454
|
|
|
$
|
|
|
|
$
|
29,454
|
|
|
$
|
|
|
Obligations of states and political subdivisions
|
|
|
25,889
|
|
|
|
|
|
|
|
25,889
|
|
|
|
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
96,486
|
|
|
|
|
|
|
|
96,486
|
|
|
|
|
|
Private-label mortgage-backed and related securities
|
|
|
214
|
|
|
|
|
|
|
|
214
|
|
|
|
|
|
Trust preferred securities
|
|
|
12,779
|
|
|
|
|
|
|
|
|
|
|
|
12,779
|
|
Corporate securities
|
|
|
287
|
|
|
|
|
|
|
|
287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
165,109
|
|
|
$
|
|
|
|
$
|
152,330
|
|
|
$
|
12,779
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at 12/31/09 Using
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets for
|
|
|
Significant Other
|
|
|
Significant
|
|
(Amounts in thousands)
|
|
|
|
|
Identical Assets
|
|
|
Observable
|
|
|
Unobservable
|
|
Description
|
|
12/31/09
|
|
|
(Level 1)
|
|
|
Inputs (Level 2)
|
|
|
Inputs (Level 3)
|
|
|
U.S. Government agencies and corporations
|
|
$
|
20,553
|
|
|
$
|
|
|
|
$
|
20,553
|
|
|
$
|
|
|
Obligations of states and political subdivisions
|
|
|
12,498
|
|
|
|
|
|
|
|
12,498
|
|
|
|
|
|
U.S. Government-sponsored mortgage-backed and related securities
|
|
|
91,705
|
|
|
|
|
|
|
|
91,705
|
|
|
|
|
|
Private-label mortgage-backed and related securities
|
|
|
357
|
|
|
|
|
|
|
|
357
|
|
|
|
|
|
Trust preferred securities
|
|
|
12,124
|
|
|
|
|
|
|
|
|
|
|
|
12,124
|
|
Corporate securities
|
|
|
287
|
|
|
|
|
|
|
|
287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
137,524
|
|
|
$
|
|
|
|
$
|
125,400
|
|
|
$
|
12,124
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables present the changes in the Level 3
fair value category for the years ended December 31, 2010
and 2009. The Company classifies financial instruments in
Level 3 of the fair-value hierarchy when there is reliance
on at least one significant unobservable input to the valuation
model. In addition to these unobservable inputs, the valuation
models for Level 3 financial instruments typically also
rely on a number of inputs that are readily observable either
directly or indirectly.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses included
|
|
|
|
|
|
|
Net realized/
|
|
|
|
|
|
|
|
|
|
|
|
in net income
|
|
|
|
|
|
|
unrealized gains/
|
|
|
|
|
|
|
|
|
|
|
|
for the period
|
|
|
|
|
|
|
(losses) included in
|
|
|
Transfers
|
|
|
Purchases,
|
|
|
|
|
|
relating to
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
in and/or
|
|
|
issuances
|
|
|
|
|
|
assets held at
|
|
(Amounts in thousands)
|
|
January 1,
|
|
|
Noninterest
|
|
|
comprehensive
|
|
|
out of
|
|
|
and
|
|
|
December 31,
|
|
|
December 31,
|
|
Net Unrealized
|
|
2010
|
|
|
income
|
|
|
income
|
|
|
Level 3
|
|
|
settlements
|
|
|
2010
|
|
|
2010
|
|
|
Trust preferred securities
|
|
$
|
12,124
|
|
|
$
|
(2,712
|
)
|
|
$
|
3,586
|
|
|
$
|
|
|
|
$
|
(219
|
)
|
|
$
|
12,779
|
|
|
$
|
(2,712
|
)
|
39
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 12 - FAIR VALUE (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Losses included
|
|
|
|
|
|
|
Net realized/
|
|
|
|
|
|
|
|
|
|
|
|
in net income
|
|
|
|
|
|
|
unrealized gains/
|
|
|
|
|
|
|
|
|
|
|
|
for the period
|
|
|
|
|
|
|
(losses) included in
|
|
|
Transfers
|
|
|
Purchases,
|
|
|
|
|
|
relating to
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
in and/or
|
|
|
issuances
|
|
|
|
|
|
assets held at
|
|
(Amounts in thousands)
|
|
January 1,
|
|
|
Noninterest
|
|
|
comprehensive
|
|
|
out of
|
|
|
and
|
|
|
December 31,
|
|
|
December 31,
|
|
Net Unrealized
|
|
2009
|
|
|
income
|
|
|
income
|
|
|
Level 3
|
|
|
settlements
|
|
|
2009
|
|
|
2009
|
|
|
Trust preferred securities
|
|
$
|
15,146
|
|
|
$
|
(13,687
|
)
|
|
$
|
10,510
|
|
|
$
|
|
|
|
$
|
155
|
|
|
$
|
12,124
|
|
|
$
|
(13,687
|
)
|
Corporate securities
|
|
|
1,102
|
|
|
|
(815
|
)
|
|
|
|
|
|
|
(287
|
)
|
|
|
|
|
|
|
|
|
|
|
(815
|
)
|
The Company conducts
other-than-temporary
impairment analysis on a quarterly basis. The initial indication
of
other-than-temporary
impairment for both debt and equity securities is a decline in
the market value below the amount recorded for an investment. A
decline in value that is considered to be
other-than-temporary
is recorded as a loss within non-interest income in the
consolidated statements of income. In determining whether an
impairment is other than temporary, the Company considers a
number of factors, including, but not limited to, the length of
time and extent to which the market value has been less than
cost, recent events specific to the issuer, including investment
downgrades by rating agencies and economic conditions of its
industry, and a determination that the Company does not intend
to sell those investments and it is not more-likely-than-not
that the Company will be required to sell the investments before
recovery of its amortized cost basis less any current period
credit loss. Among the factors that are considered in
determining the Companys intent and ability is a review of
its capital adequacy, interest rate risk position and liquidity.
The Company also considers the issuers financial
condition, capital strength and near-term prospects. In
addition, for debt securities the Company considers the cause of
the price decline (general level of interest rates and industry-
and issuer-specific factors), current ability to make future
payments in a timely manner and the issuers ability to
service debt, the assessment of a securitys ability to
recover any decline in market value, the ability of the issuer
to meet contractual obligations and the Companys intent
and ability to retain the security require considerable judgment.
Trust Preferred
Securities:
Trust preferred securities are accounted for under FASB ASC
Topic 325 Investments Other. The Company evaluates
current available information in estimating the future cash
flows of securities and determines whether there have been
favorable or adverse changes in estimated cash flows from the
cash flows previously projected. The Company considers the
structure and term of the pool and the financial condition of
the underlying issuers. Specifically, the evaluation
incorporates factors such as interest rates and appropriate risk
premiums, the timing and amount of interest and principal
payments and the allocation of payments to the various note
classes. Current estimates of cash flows are based on the most
recent trustee reports, announcements of deferrals or defaults,
expected future default rates and other relevant market
information.
The Company owns 32 trust preferred securities totaling
$34,926,000 (par value) that are backed by pooled trust
preferred debt issued by banks, thrifts, insurance companies and
real estate investment trusts. These securities were all rated
investment grade at inception. Beginning during the second half
of 2008 and through 2010, factors outside the Companys
control impacted the fair value of these securities and will
likely continue to do so for the foreseeable future. These
factors include, but are not limited to, the following: guidance
on fair value accounting, issuer credit deterioration, issuer
deferral and default rates, potential failure or government
seizure of underlying financial institutions or insurance
companies, ratings agency actions, or regulatory actions. As a
result of changes in these and various other factors during 2009
and 2010, Moodys Investors Service, Fitch Ratings and
Standards
40
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 12 - FAIR VALUE (Continued)
and Poors downgraded multiple trust preferred securities,
including securities held by the Company. All 32 of the trust
preferred securities held by the Company are now considered to
be below investment grade. The deteriorating economic, credit
and financial conditions experienced in 2008 and through 2010
have resulted in illiquid and inactive financial markets and
severely depressed prices for these securities. The Company
analyzed the cash flow characteristics of these securities and
determined that for 12 of these securities, it does not consider
the investment in these assets to be
other-than-temporarily
impaired at December 31, 2010. The Company does not intend
to sell the securities and it is more-likely-than-not that the
Company will be required to sell the securities before recovery
of its amortized cost basis. There was no adverse change in the
cash flows. Although the Company does not consider the
investment in these assets to be
other-than-temporarily
impaired at December 31, 2010, there is a risk that
subsequent evaluations could result in recognition of OTTI
charges in the future. Upon completion of the December 31,
2010 analysis, the model indicated OTTI on the remaining
20 securities, 14 of which experienced additional defaults
or deferrals during the period. These 20 securities had
life-to-date
impairment losses of $18.7 million, of which
$16.4 million was recorded as expense and $2.3 million
was recorded in other comprehensive loss. These 20 securities
remained classified as
available-for-sale
at December 31, 2010, and together, the 32 securities
subjected to FASB ASC Topic 320 accounted for the entire
$5.5 million of gross unrealized losses in the trust
preferred securities category at December 31, 2010.
The following table details the 20 debt securities with OTTI,
their credit ratings at December 31, 2010 and the related
losses recognized in earnings:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of
|
|
|
|
|
|
Amount of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTTI related to
|
|
|
|
Moodys/
|
|
OTTI related to
|
|
|
Addition
|
|
|
Addition
|
|
|
Addition
|
|
|
Addition
|
|
|
credit loss at
|
|
|
|
Fitch
|
|
credit loss at
|
|
|
March 31,
|
|
|
June 30,
|
|
|
Sept. 30,
|
|
|
Dec. 31,
|
|
|
Dec 31,
|
|
|
|
Rating
|
|
Jan. 1, 2010
|
|
|
2010
|
|
|
2010
|
|
|
2010
|
|
|
2010
|
|
|
2010
|
|
|
Alesco Preferred Funding VIII Class E Notes 1
|
|
C/C
|
|
$
|
1,500
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,500
|
|
MM Community Funding III Class B
|
|
Ba1/CC
|
|
|
6
|
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
|
|
PreTSL I Mezzanine
|
|
Ca/C
|
|
|
103
|
|
|
|
1
|
|
|
|
77
|
|
|
|
249
|
|
|
|
|
|
|
|
430
|
|
PreTSL II Mezzanine
|
|
Ca/C
|
|
|
816
|
|
|
|
364
|
|
|
|
94
|
|
|
|
|
|
|
|
|
|
|
|
1,274
|
|
PreTSL V Mezzanine
|
|
Ba3/D
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
96
|
|
|
|
1
|
|
|
|
97
|
|
PreTSL VIII B-3
|
|
C/C
|
|
|
1,390
|
|
|
|
|
|
|
|
|
|
|
|
165
|
|
|
|
80
|
|
|
|
1,635
|
|
PreTSL IX
Class B-2
|
|
Ca/C
|
|
|
247
|
|
|
|
|
|
|
|
27
|
|
|
|
|
|
|
|
|
|
|
|
274
|
|
PreTSL XV
Class B-2
|
|
C/C
|
|
|
84
|
|
|
|
39
|
|
|
|
|
|
|
|
144
|
|
|
|
|
|
|
|
267
|
|
PreTSL XV
Class B-3
|
|
C/C
|
|
|
84
|
|
|
|
40
|
|
|
|
|
|
|
|
145
|
|
|
|
|
|
|
|
269
|
|
PreTSL XVI D
|
|
NR/C
|
|
|
518
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
518
|
|
PreTSL XVI D
|
|
NR/C
|
|
|
991
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
991
|
|
PreTSL XVII Class C
|
|
Ca/C
|
|
|
94
|
|
|
|
56
|
|
|
|
196
|
|
|
|
632
|
|
|
|
|
|
|
|
978
|
|
PreTSL XVII Class D
|
|
NR/C
|
|
|
930
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
930
|
|
PreTSL XVIII Class D
|
|
NR/C
|
|
|
513
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
513
|
|
PreTSL XXIII
Class C-FP
|
|
C/C
|
|
|
204
|
|
|
|
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
211
|
|
PreTSL XXV Class D
|
|
NR/C
|
|
|
1,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,001
|
|
PreTSL XXVI Class D
|
|
NR/C
|
|
|
464
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
465
|
|
Trapeza CDO II
Class C-1
|
|
Ca/C
|
|
|
317
|
|
|
|
31
|
|
|
|
218
|
|
|
|
32
|
|
|
|
|
|
|
|
598
|
|
Tropic CDO V
Class B-1L
|
|
C/C
|
|
|
4,425
|
|
|
|
1
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
4,427
|
|
Trapeza IX B-1
|
|
Ca/CC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
13,687
|
|
|
$
|
544
|
|
|
$
|
613
|
|
|
$
|
1,464
|
|
|
$
|
91
|
|
|
$
|
16,399
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
41
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 12 - FAIR VALUE (Continued)
The following table provides additional information related to
the Companys trust preferred securities as of
December 31, 2010 used to evaluate
other-than-temporary
impairments:
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferrals
|
|
|
Subordination
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of
|
|
|
and Defaults
|
|
|
as a % of
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized
|
|
|
Moodys
|
|
Issuers
|
|
|
as % of
|
|
|
Current
|
|
|
|
|
|
|
|
|
|
|
|
Gain
|
|
|
Fitch
|
|
Currently
|
|
|
Current
|
|
|
Performing
|
|
Deal
|
|
Class
|
|
Book Value
|
|
|
Fair Value
|
|
|
(Loss)
|
|
|
Rating
|
|
Performing
|
|
|
Collateral
|
|
|
Collateral
|
|
|
PreTSL I
|
|
Mezzanine
|
|
$
|
515
|
|
|
$
|
617
|
|
|
$
|
102
|
|
|
Ca/C
|
|
|
21
|
|
|
|
36.22
|
%
|
|
|
|
%
|
PreTSL II
|
|
Mezzanine
|
|
|
835
|
|
|
|
664
|
|
|
|
(171
|
)
|
|
Ca/C
|
|
|
23
|
|
|
|
37.71
|
|
|
|
|
|
PreTSL IV
|
|
Mezzanine
|
|
|
183
|
|
|
|
136
|
|
|
|
(47
|
)
|
|
Ca/CCC
|
|
|
4
|
|
|
|
27.07
|
|
|
|
19.28
|
|
PreTSL V
|
|
Mezzanine
|
|
|
22
|
|
|
|
14
|
|
|
|
(8
|
)
|
|
Ba3/D
|
|
|
|
|
|
|
100.00
|
|
|
|
|
|
PreTSL VIII
|
|
B-3
|
|
|
365
|
|
|
|
120
|
|
|
|
(245
|
)
|
|
C/C
|
|
|
22
|
|
|
|
44.82
|
|
|
|
|
|
PreTSL IX
|
|
B-2
|
|
|
722
|
|
|
|
437
|
|
|
|
(285
|
)
|
|
Ca/C
|
|
|
34
|
|
|
|
30.33
|
|
|
|
|
|
PreTSL XV
|
|
B-2
|
|
|
234
|
|
|
|
49
|
|
|
|
(185
|
)
|
|
C/C
|
|
|
52
|
|
|
|
23.58
|
|
|
|
|
|
PreTSL XV
|
|
B-3
|
|
|
234
|
|
|
|
49
|
|
|
|
(185
|
)
|
|
C/C
|
|
|
52
|
|
|
|
35.01
|
|
|
|
|
|
PreTSL XVI
|
|
D
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NR/C
|
|
|
36
|
|
|
|
41.87
|
|
|
|
|
|
PreTSL XVI
|
|
D
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NR/C
|
|
|
36
|
|
|
|
41.87
|
|
|
|
|
|
PreTSL XVII
|
|
C
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ca/C
|
|
|
38
|
|
|
|
31.46
|
|
|
|
|
|
PreTSL XVII
|
|
D
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NR/C
|
|
|
38
|
|
|
|
31.46
|
|
|
|
|
|
PreTSL XVIII
|
|
D
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NR/C
|
|
|
54
|
|
|
|
24.57
|
|
|
|
|
|
PreTSL XXIII
|
|
C-2
|
|
|
1,011
|
|
|
|
198
|
|
|
|
(813
|
)
|
|
C/C
|
|
|
93
|
|
|
|
27.05
|
|
|
|
|
|
PreTSL XXIII
|
|
C-FP
|
|
|
1,546
|
|
|
|
746
|
|
|
|
(800
|
)
|
|
C/C
|
|
|
93
|
|
|
|
27.05
|
|
|
|
|
|
PreTSL XXV
|
|
D
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NR/C
|
|
|
49
|
|
|
|
35.86
|
|
|
|
|
|
PreTSL XXVI
|
|
D
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NR/C
|
|
|
50
|
|
|
|
30.23
|
|
|
|
|
|
I-PreTSL I
|
|
B-1
|
|
|
985
|
|
|
|
829
|
|
|
|
(156
|
)
|
|
NR/CCC
|
|
|
16
|
|
|
|
9.04
|
|
|
|
9.11
|
|
I-PreTSL I
|
|
B-2
|
|
|
1,000
|
|
|
|
829
|
|
|
|
(171
|
)
|
|
NR/CCC
|
|
|
16
|
|
|
|
9.04
|
|
|
|
9.11
|
|
I-PreTSL I
|
|
B-3
|
|
|
1,000
|
|
|
|
829
|
|
|
|
(171
|
)
|
|
NR/CCC
|
|
|
16
|
|
|
|
9.04
|
|
|
|
9.11
|
|
I-PreTSL II
|
|
B-3
|
|
|
2,990
|
|
|
|
2,973
|
|
|
|
(17
|
)
|
|
NR/B
|
|
|
29
|
|
|
|
|
|
|
|
14.33
|
|
I-PreTSL III
|
|
B-2
|
|
|
1,000
|
|
|
|
820
|
|
|
|
(180
|
)
|
|
B2/CCC
|
|
|
24
|
|
|
|
5.81
|
|
|
|
10.75
|
|
I-PreTSL III
|
|
C
|
|
|
1,000
|
|
|
|
614
|
|
|
|
(386
|
)
|
|
NR/CCC
|
|
|
24
|
|
|
|
5.81
|
|
|
|
3.19
|
|
I-PreTSL IV
|
|
B-1
|
|
|
1,000
|
|
|
|
608
|
|
|
|
(392
|
)
|
|
Ba2/CCC
|
|
|
29
|
|
|
|
11.58
|
|
|
|
2.82
|
|
I-PreTSL IV
|
|
B-2
|
|
|
1,000
|
|
|
|
608
|
|
|
|
(392
|
)
|
|
Ba2/CCC
|
|
|
29
|
|
|
|
11.58
|
|
|
|
2.82
|
|
I-PreTSL IV
|
|
C
|
|
|
500
|
|
|
|
202
|
|
|
|
(298
|
)
|
|
Caa1/CC
|
|
|
29
|
|
|
|
11.58
|
|
|
|
|
|
Alesco VIII
|
|
E
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C/C
|
|
|
56
|
|
|
|
35.62
|
|
|
|
|
|
MM Community Funding III
|
|
B
|
|
|
426
|
|
|
|
420
|
|
|
|
(6
|
)
|
|
Ba1/CC
|
|
|
7
|
|
|
|
32.17
|
|
|
|
0.77
|
|
MM Community Funding II
|
|
B
|
|
|
165
|
|
|
|
165
|
|
|
|
|
|
|
Baa2/BB
|
|
|
5
|
|
|
|
29.31
|
|
|
|
17.32
|
|
Tropic V
|
|
B-1L
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C/C
|
|
|
53
|
|
|
|
39.68
|
|
|
|
|
|
Trapeza II
|
|
C-1
|
|
|
414
|
|
|
|
384
|
|
|
|
(30
|
)
|
|
Ca/C
|
|
|
23
|
|
|
|
37.04
|
|
|
|
|
|
Trapeza IX
|
|
B-1
|
|
|
990
|
|
|
|
468
|
|
|
|
(522
|
)
|
|
Ca/CC
|
|
|
41
|
|
|
|
10.96
|
|
|
|
21.82
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
$
|
18,137
|
|
|
$
|
12,779
|
|
|
$
|
(5,358
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The market for these securities at December 31, 2010 is not
active and markets for similar securities are also not active.
The inactivity was evidenced first by a significant widening of
the bid-ask spread in the brokered markets in which trust
preferred securities trade and then by a significant decrease in
the volume of trades relative to historical levels. The new
issue market is also inactive as no new trust preferred
securities have been issued since 2007. There are currently very
few market participants who are willing and or able to transact
for these securities.
42
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 12 - FAIR VALUE (Continued)
The pooled market value for these securities remains very
depressed relative to historical levels. Although there has been
marked improvement in the credit spread premium in the corporate
bond space, no such improvement has been noted in the market for
trust preferred securities.
Given conditions in the debt markets today and the absence of
observable transactions in the secondary and the new issue
markets, the Company determined the following:
|
|
|
The few observable transactions and market quotations that are
available are not reliable for purposes of determining fair
value at December 31, 2010;
|
|
|
An income valuation approach technique (present value technique)
that maximizes the use of relevant observable inputs and
minimizes the use of unobservable inputs will be equally or more
representative of fair value than the market approach valuation
technique used at measurement dates prior to 2008; and
|
|
|
The trust preferred securities will be classified within
Level 3 of the fair value hierarchy because the Company
determined that significant judgments are required to determine
fair value at the measurement date.
|
The Company enlisted the aid of an independent third party to
perform the trust preferred security valuations. The approach to
determining fair value involved the following process:
|
|
1.
|
Estimate the credit quality of the collateral using average
probability of default values for each issuer (adjusted for
rating levels).
|
|
2.
|
Consider the potential for correlation among issuers within the
same industry for default probabilities (e.g. banks with other
banks).
|
|
3.
|
Forecast the cash flows for the underlying collateral and apply
to each trust preferred security tranche to determine the
resulting distribution among the securities.
|
|
4.
|
Discount the expected cash flows to calculate the present value
of the security.
|
The effective discount rates on an overall basis generally range
from 25.18% to 64.38% and are highly dependent upon the credit
quality of the collateral, the relative position of the tranche
in the capital structure of the trust preferred security and the
prepayment assumptions.
With the passage of the Dodd-Frank Act, trust preferred
securities issued by institutions with assets greater than
$15 billion will no longer be included in Tier 1
capital after 2013. As a result, prepayment assumptions were
adjusted to include early redemptions by all institutions
meeting this criteria. As the vast majority of institutions in
the trust preferred securities collateral base fall below this
threshold, the revised assumption did not materially impact the
valuation results.
The Company also monitored default and deferral activity since
December 31, 2010 for valuation consideration. There were
no material unexpected results to consider.
The following table presents the assets measured on a
nonrecurring basis on the consolidated balance sheets at their
fair value as of December 31, 2010 and December 31,
2009, by level within the fair value hierarchy. Impaired loans
that are collateral dependent are written down to fair value
through the establishment of specific reserves. Techniques used
to value the collateral that secure the impaired loans include:
quoted market prices for identical assets classified as
Level 1 inputs; observable inputs, employed by certified
appraisers, for similar assets
43
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 12 - FAIR VALUE (Continued)
classified as Level 2 inputs. In cases where valuation
techniques include inputs that are unobservable and are based on
estimates and assumptions developed by management based on the
best information available under each circumstance, the asset
valuation is classified as Level 3 inputs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
(Amounts in thousands)
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
Assets Measured on a nonrecurring basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
|
|
|
$
|
3,903
|
|
|
$
|
|
|
|
$
|
3,903
|
|
Other real estate owned
|
|
|
|
|
|
|
848
|
|
|
|
|
|
|
|
848
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009
|
|
(Amounts in thousands)
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Total
|
|
|
Assets Measured on a nonrecurring basis:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
|
|
|
$
|
1,100
|
|
|
$
|
|
|
|
$
|
1,100
|
|
Other real estate owned
|
|
|
|
|
|
|
687
|
|
|
|
|
|
|
|
687
|
|
Impaired Loans: A loan is considered to be impaired
when, based on current information and events, it is probable
that the Company will be unable to collect all amounts due (both
interest and principal) according to the contractual terms of
the loan agreement. Impaired loans are measured, as a practical
expedient, at the loans observable market price or the
fair market value of the collateral if the loan is collateral
dependent. At December 31, 2010, the recorded investment in
impaired loans was $4,100,000 with a related reserve of $197,000
resulting in a net balance of $3,903,000. At December 31,
2009, the recorded investment in impaired loans was $1,256,000
with a related reserve of $156,000 resulting in a net balance of
$1,100,000.
Other Real Estate Owned (OREO): Real Estate acquired
through foreclosure or
deed-in-lieu
of foreclosure is included in other assets. Such real estate is
carried at fair value less estimated costs to sell. Any
reduction from the carrying value of the related loan to fair
value at the time of acquisition is accounted for as a loan
loss. Any subsequent reduction in fair market value is reflected
as a valuation allowance through a charge to income. Costs of
significant property improvements are capitalized, whereas
costs, relating to holding and maintaining the property, are
charged to expense. At December 31 2010, the recorded investment
in OREO was $883,000 with a valuation allowance of $35,000
resulting in a net balance of $848,000. At December 31,
2009, the recorded investment in OREO was $697,000 with a
valuation allowance of $10,000 resulting in a net balance of
$687,000.
Financial
Instruments:
The FASB ASC Topic 825, Financial Instruments, requires
disclosure of fair value information about financial
instruments, whether or not recognized in the Consolidated
Balance Sheets, for which it is practicable to estimate the
value. In cases where quoted market prices are not available,
fair values are based on estimates using present value or other
estimation techniques. Those techniques are significantly
affected by the assumptions used, including the discount rate
and estimates of future cash flows.
Such techniques and assumptions, as they apply to individual
categories of the financial instruments, are as follows:
Cash and cash equivalents The carrying amounts for
cash and cash equivalents are a reasonable estimate of those
assets fair value.
44
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 12 - FAIR VALUE (Continued)
Investment securities Fair values of securities are
based on quoted market prices, where available. If quoted market
prices are not available, fair values are based on quoted market
prices of comparable securities. Prices on trust preferred
securities were calculated using a discounted cash-flow
technique. Cash flows were estimated based on credit and
prepayment assumptions. The present value of the projected cash
flows was calculated using a discount rate equal to the current
yield used to accrete the beneficial interest.
Loans, net of allowance for loan loss Market
quotations are generally not available for loan portfolios. The
fair value is estimated by discounting future cash flows using
current market inputs at which loans with similar terms and
qualities would be made to borrowers of similar credit quality.
Loans held for sale Loans held for sale are carried,
in aggregate, at the lower of cost or fair value.
Accrued interest receivable The carrying amount is a
reasonable estimate of these assets fair value.
Demand, savings and money market deposits Demand,
savings, and money market deposit accounts are valued at the
amount payable on demand.
Time deposits The fair value of certificates of
deposit is based on the discounted value of contractual cash
flows. The discount rates are estimated using market rates
currently offered for similar instruments with similar remaining
maturities.
FHLB advances The fair value for fixed rate advances
is estimated by discounting the future cash flows using rates at
which advances would be made to borrowers with similar credit
ratings and for the same remaining maturities. The fair value
for the fixed rate advances that are convertible to quarterly
LIBOR floating rate advances on or after certain specified dates
at the option of the FHLB and the FHLB fixed rate advances that
are putable on or after certain specified dates at the option of
the FHLB are priced using the FHLB of Cincinnatis model.
Other short-term borrowings Other short-term
borrowings generally have an original term to maturity of one
year or less. Consequently, their carrying value is a reasonable
estimate of fair value.
Subordinated debt The floating issuances curves to
maturity are averaged to obtain an index. The spread between
BBB-rated bank debt and
25-year swap
rates is determined to calculate the spread on outstanding trust
preferred securities. The discount margin is then added to the
index to arrive at a discount rate, which determines the present
value of projected cash flows.
Accrued interest payable The carrying amount is a
reasonable estimate of these liabilities fair value.
The fair value of unrecorded commitments at December 31,
2010 and December 31, 2009 is not material.
In addition, other assets and liabilities of the Company that
are not defined as financial instruments are not included in the
disclosures, such as property and equipment. Also, non-financial
instruments typically not recognized in financial statements
nevertheless may have value but are not included in the above
disclosures. These include, among other items, the estimated
earning power of core deposit accounts, the trained work force,
customer goodwill and similar items. Accordingly, the aggregate
fair value amounts presented do not represent the underlying
value of the Company.
45
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 12 - FAIR VALUE (Continued)
The carrying amounts and estimated fair values of the
Companys financial instruments are as follows:
(Amounts in
thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
|
December 31, 2009
|
|
|
|
Carrying
|
|
|
Estimated
|
|
|
Carrying
|
|
|
Estimated
|
|
|
|
Amount
|
|
|
Fair Value
|
|
|
Amount
|
|
|
Fair Value
|
|
|
ASSETS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
15,804
|
|
|
$
|
15,804
|
|
|
$
|
44,823
|
|
|
$
|
44,823
|
|
Investment securities
available-for-sale
|
|
|
168,158
|
|
|
|
168,158
|
|
|
|
141,273
|
|
|
|
141,273
|
|
Investment securities
held-to-maturity
|
|
|
20,300
|
|
|
|
20,941
|
|
|
|
30,651
|
|
|
|
31,490
|
|
Loans, net of allowance for loan losses
|
|
|
262,940
|
|
|
|
268,557
|
|
|
|
245,811
|
|
|
|
250,913
|
|
Accrued interest receivable
|
|
|
2,124
|
|
|
|
2,124
|
|
|
|
2,112
|
|
|
|
2,112
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand, savings and money market deposits
|
|
$
|
173,514
|
|
|
$
|
173,514
|
|
|
$
|
162,531
|
|
|
$
|
162,531
|
|
Time deposits
|
|
|
156,633
|
|
|
|
160,750
|
|
|
|
164,791
|
|
|
|
168,947
|
|
FHLB advances
|
|
|
53,000
|
|
|
|
56,216
|
|
|
|
56,500
|
|
|
|
59,805
|
|
Other short-term borrowings
|
|
|
4,901
|
|
|
|
4,901
|
|
|
|
6,866
|
|
|
|
6,866
|
|
Subordinated debt
|
|
|
5,155
|
|
|
|
3,962
|
|
|
|
5,155
|
|
|
|
3,432
|
|
Accrued interest payable
|
|
|
535
|
|
|
|
535
|
|
|
|
725
|
|
|
|
725
|
|
NOTE 13
- REGULATORY MATTERS
The Company is subject to various regulatory capital
requirements administered by the federal banking agencies.
Failure to meet minimum capital requirements can initiate
certain actions by regulators that, if undertaken, could have a
direct material effect on the Companys financial
statements. Under capital adequacy guidelines and the regulatory
framework for prompt corrective action, the Company must meet
specific capital guidelines that involve quantitative measures
of the Companys assets, liabilities and certain
off-balance sheet items as calculated under regulatory
accounting practices. The Companys capital amounts and
classifications are also subject to qualitative judgments by the
regulators about components, risk weightings and other factors.
Quantitative measures established by regulation to ensure
capital adequacy require the Company to maintain: (1) a
minimum ratio of 4% both for total Tier I risk-based
capital to risk-weighted assets and for Tier I risk-based
capital to average assets, and (2) a minimum ratio of 8%
for total risk-based capital to risk-weighted assets.
Under the regulatory framework for prompt corrective action, the
Company is categorized as well capitalized, which requires
minimum capital ratios of 10% for total risk-based capital to
risk-weighted assets, 6% for Tier I risk-based capital to
risk-weighted assets and 5% for Tier I risk-based capital
to average assets (also known as the leverage ratio). There are
no conditions or events since the most recent communication from
regulators that
46
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 13 - REGULATORY MATTERS (Continued)
management believes would change the Companys capital
classification. Management believes as of December 31,
2010, the Company meets all capital adequacy requirements to
which it is subject.
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
|
Amount
|
|
|
Ratio
|
|
|
Amount
|
|
|
Ratio
|
|
|
Total Risk-Based Capital
|
|
$
|
49,372
|
|
|
|
|
|
|
$
|
48,526
|
|
|
|
|
|
Ratio to Risk-Weighted Assets
|
|
|
|
|
|
|
13.42
|
%
|
|
|
|
|
|
|
13.22
|
%
|
Tier I Risk-Based Capital
|
|
$
|
46,787
|
|
|
|
|
|
|
$
|
46,015
|
|
|
|
|
|
Ratio to Risk-Weighted Assets
|
|
|
|
|
|
|
12.72
|
%
|
|
|
|
|
|
|
12.54
|
%
|
Ratio to Average Assets
|
|
|
|
|
|
|
9.59
|
%
|
|
|
|
|
|
|
9.09
|
%
|
Tier I risk-based capital is shareholders equity,
noncumulative and cumulative perpetual preferred stock,
qualifying trust preferred securities and non-controlling
interests less intangibles, disallowed deferred tax assets and
the unrealized market value adjustment of investment securities
available-for-sale.
Total risk-based capital is Tier I risk-based capital plus
the qualifying portion of the allowance for loan losses.
NOTE 14
- RELATED PARTY TRANSACTIONS
Certain directors, executive officers and companies with whom
they are affiliated were loan customers during 2010. The
following is an analysis of such loans:
(Amounts in thousands)
|
|
|
|
|
Total related-party loans at December 31, 2009
|
|
$
|
2,841
|
|
New related-party loans
|
|
|
1,375
|
|
Repayments or other
|
|
|
(983
|
)
|
|
|
|
|
|
Total related-party loans at December 31, 2010
|
|
$
|
3,233
|
|
|
|
|
|
|
Deposits from executive officers, directors, and their
affiliates at December 31, 2010 and 2009 were
$2.931 million and $3.393 million, respectively.
The banking relationships were made in the ordinary course of
business with the Bank.
47
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 15
- CONDENSED FINANCIAL INFORMATION - PARENT COMPANY
Below is condensed financial information of Cortland Bancorp
(parent company only). In this information, the Parents
investment in subsidiaries is stated at cost, including equity
in the undistributed earnings of the subsidiaries, adjusted for
any unrealized gains or losses on
available-for-sale
securities.
BALANCE SHEETS
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Cash
|
|
$
|
599
|
|
|
$
|
790
|
|
Investment securities
available-for-sale
(Note 2)
|
|
|
42
|
|
|
|
42
|
|
Investment in bank subsidiary
|
|
|
37,766
|
|
|
|
32,754
|
|
Investment in non-bank subsidiary
|
|
|
15
|
|
|
|
15
|
|
Subordinated note from subsidiary bank
|
|
|
6,000
|
|
|
|
6,000
|
|
Other assets
|
|
|
3,234
|
|
|
|
3,059
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
47,656
|
|
|
$
|
42,660
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
$
|
649
|
|
|
$
|
597
|
|
Subordinated debt (Note 8)
|
|
|
5,155
|
|
|
|
5,155
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
5,804
|
|
|
|
5,752
|
|
|
|
|
|
|
|
|
|
|
Shareholders Equity
|
|
|
|
|
|
|
|
|
Common stock (Note 1)
|
|
|
23,641
|
|
|
|
23,641
|
|
Additional paid-in capital (Note 1)
|
|
|
20,850
|
|
|
|
20,850
|
|
Retained earnings
|
|
|
3,413
|
|
|
|
142
|
|
Accumulated other comprehensive loss
|
|
|
(2,458
|
)
|
|
|
(4,131
|
)
|
Treasury stock (Note 18)
|
|
|
(3,594
|
)
|
|
|
(3,594
|
)
|
|
|
|
|
|
|
|
|
|
Total shareholders equity
|
|
|
41,852
|
|
|
|
36,908
|
|
|
|
|
|
|
|
|
|
|
Total liabilities & shareholders equity
|
|
$
|
47,656
|
|
|
$
|
42,660
|
|
|
|
|
|
|
|
|
|
|
48
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 15 - CONDENSED FINANCIAL INFORMATION - PARENT
COMPANY (Continued)
STATEMENTS OF INCOME
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Dividends from bank subsidiary
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,750
|
|
Interest and dividend income
|
|
|
100
|
|
|
|
148
|
|
|
|
319
|
|
Investment securities losses
|
|
|
|
|
|
|
(124
|
)
|
|
|
(188
|
)
|
Other income
|
|
|
125
|
|
|
|
120
|
|
|
|
117
|
|
Interest on subordinated debt
|
|
|
(93
|
)
|
|
|
(127
|
)
|
|
|
(244
|
)
|
Other expenses
|
|
|
(279
|
)
|
|
|
(314
|
)
|
|
|
(272
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Loss) income before income tax and equity in undistributed
earnings (loss) of subsidiaries
|
|
|
(147
|
)
|
|
|
(297
|
)
|
|
|
1,482
|
|
Income tax benefit
|
|
|
79
|
|
|
|
89
|
|
|
|
56
|
|
Equity in undistributed earnings (loss) of subsidiaries
|
|
|
3,339
|
|
|
|
(6,127
|
)
|
|
|
815
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
3,271
|
|
|
$
|
(6,335
|
)
|
|
$
|
2,353
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STATEMENTS
OF CASH FLOWS
(Amounts in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
Cash (deficit) flows from operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
3,271
|
|
|
$
|
(6,335
|
)
|
|
$
|
2,353
|
|
Adjustments to reconcile net income (loss) to net cash (deficit)
flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in undistributed net (income) loss of subsidiaries
|
|
|
(3,339
|
)
|
|
|
6,127
|
|
|
|
(815
|
)
|
Accretion on securities
|
|
|
|
|
|
|
|
|
|
|
1
|
|
Deferred tax benefit
|
|
|
(14
|
)
|
|
|
(12
|
)
|
|
|
(12
|
)
|
Investment securities losses
|
|
|
|
|
|
|
124
|
|
|
|
188
|
|
Change in other assets and liabilities
|
|
|
(109
|
)
|
|
|
(13
|
)
|
|
|
(101
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (deficit) flows from operating activities
|
|
|
(191
|
)
|
|
|
(109
|
)
|
|
|
1,614
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from call, maturity and principal payments on securities
|
|
|
|
|
|
|
|
|
|
|
350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|
350
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows (deficit) from financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends paid
|
|
|
|
|
|
|
(3
|
)
|
|
|
(3,877
|
)
|
Purchases of treasury stock
|
|
|
|
|
|
|
(1
|
)
|
|
|
(747
|
)
|
Treasury shares reissued
|
|
|
|
|
|
|
272
|
|
|
|
998
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flows (deficit) from financing activities
|
|
|
|
|
|
|
268
|
|
|
|
(3,626
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash
|
|
|
|
|
|
|
159
|
|
|
|
(1,662
|
)
|
Cash
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of year
|
|
|
790
|
|
|
|
631
|
|
|
|
2,293
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year
|
|
$
|
599
|
|
|
$
|
790
|
|
|
$
|
631
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49
(Continued)
CORTLAND BANCORP AND
SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Years ended December 31, 2010, 2009 and 2008
NOTE 16
- DIVIDEND RESTRICTIONS
The Bank is subject to regulations of the Ohio Division which
restrict dividends to retained earnings (as defined by statute)
of the current and prior two years. Under this restriction, at
December 31, 2010, there would be no funds available for
the payment of dividends by the Bank without seeking prior
regulatory approval. In addition, regulations specify that
dividend payments may not reduce capital levels below minimum
regulatory guidelines. Under the Memorandum of Understanding
(MOU), discussed in Note 19, the Bank must obtain the
approval of the Federal Reserve prior to paying any dividends.
NOTE 17
- LITIGATION
The Bank is involved in legal actions arising in the ordinary
course of business. In the opinion of management, the outcomes
from these other matters, either individually or in the
aggregate, are not expected to have any material effect on the
Company.
NOTE 18
- STOCK REPURCHASE PROGRAM
On February 27, 2007, the Companys Board of Directors
approved a Stock Repurchase Program which permitted the Company
to repurchase up to 100,000 shares of its outstanding
common shares in the
over-the-counter
market or in privately negotiated transactions in accordance
with applicable regulations of the Securities and Exchange
Commission. Based on the value of the Companys stock on
February 27, 2007, the commitment to repurchase the stock
over the program was approximately $1,715,000.
The repurchase program terminated on February 28, 2009.
Repurchased shares are designated as treasury shares, available
for general corporate purposes, including possible use in
connection with the Companys dividend reinvestment
program, employee benefit plans, acquisitions or other
distributions. Under the programs the Company repurchased
205,986 shares in 2007, 51,817 shares in 2008 and none
in 2009. The Company reissued 28,084 shares to existing
shareholders through its dividend reinvestment program during
2009, net of repurchased fractional shares. Under the MOU, the
Company is prohibited from repurchasing shares without the
Federal Reserves prior approval.
NOTE 19
- MEMORANDUM OF UNDERSTANDING
On May 26, 2009, the Board of Directors of the Company and
Cortland Banks adopted resolutions authorizing its President and
Chief Executive Officer to enter into the Memorandum of
Understanding (MOU) with the Federal Reserve. The MOU was
executed June 1, 2009. The Ohio Division became a party to
the MOU in December 2009 when the agreement was revised. The
revised MOU was executed December 31, 2009. The MOU
requires the Company and Cortland Banks to obtain the Federal
Reserves and the Ohio Divisions approval prior to:
(i) incurring any debt; (ii) repurchasing any of its
stock; or (iii) paying any dividends.
The MOU also required, within specified timeframes, submission
of the following plans to the Federal Reserve for its approval:
(i) Cortland Banks a plan to strengthen
and improve management of the overall risk exposure of the
investment portfolio; (ii) the Company and Cortland
Banks a plan to maintain an adequate capital
position, (iii) the Company and Cortland
Banks a plan to strengthen board oversight of
the management and operations and (iv) Cortland
Banks a plan for 2010 to improve the
Banks earnings and overall condition.
The provisions of the MOU shall remain effective and enforceable
until stayed, modified, terminated or suspended by the Federal
Reserve. The Company is substantially in compliance with the
provisions of the MOU as of December 31, 2010 and 2009.
50
CORTLAND BANCORP AND
SUBSIDIARIES
SELECTED FINANCIAL DATA
(In thousands of dollars, except for ratios and per share
amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
SUMMARY OF
OPERATIONS
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Total Interest Income
|
|
$
|
21,872
|
|
|
$
|
23,623
|
|
|
$
|
27,559
|
|
|
$
|
28,992
|
|
|
$
|
26,497
|
|
Total Interest Expense
|
|
|
6,367
|
|
|
|
9,234
|
|
|
|
12,177
|
|
|
|
13,985
|
|
|
|
11,582
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME (NII)
|
|
|
15,505
|
|
|
|
14,389
|
|
|
|
15,382
|
|
|
|
15,007
|
|
|
|
14,915
|
|
Provision for Loan Losses
|
|
|
505
|
|
|
|
427
|
|
|
|
1,785
|
|
|
|
40
|
|
|
|
225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NII After Loss Provision
|
|
|
15,000
|
|
|
|
13,962
|
|
|
|
13,597
|
|
|
|
14,967
|
|
|
|
14,690
|
|
Security Gains (Losses) including impairment losses
|
|
|
(1,694)
|
|
|
|
(14,070)
|
|
|
|
(1,112)
|
|
|
|
77
|
|
|
|
18
|
|
Gain on Sale of Loans
|
|
|
236
|
|
|
|
265
|
|
|
|
30
|
|
|
|
88
|
|
|
|
106
|
|
Other Income
|
|
|
2,791
|
|
|
|
3,001
|
|
|
|
2,941
|
|
|
|
2,924
|
|
|
|
2,711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME BEFORE EXPENSE
|
|
|
16,333
|
|
|
|
3,158
|
|
|
|
15,456
|
|
|
|
18,056
|
|
|
|
17,525
|
|
Total Other Expenses
|
|
|
12,441
|
|
|
|
13,648
|
|
|
|
12,815
|
|
|
|
12,595
|
|
|
|
12,021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCOME (LOSS) BEFORE TAX
|
|
|
3,892
|
|
|
|
(10,490)
|
|
|
|
2,641
|
|
|
|
5,461
|
|
|
|
5,504
|
|
Federal Income Tax Expense (Benefit)
|
|
|
621
|
|
|
|
(4,155)
|
|
|
|
288
|
|
|
|
1,111
|
|
|
|
928
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME (LOSS)
|
|
$
|
3,271
|
|
|
$
|
(6,335)
|
|
|
$
|
2,353
|
|
|
$
|
4,350
|
|
|
$
|
4,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE SHEET DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
$
|
500,273
|
|
|
$
|
497,299
|
|
|
$
|
493,365
|
|
|
$
|
492,694
|
|
|
$
|
471,751
|
|
Investments
|
|
|
188,458
|
|
|
|
171,924
|
|
|
|
191,754
|
|
|
|
238,622
|
|
|
|
233,103
|
|
Total Loans
|
|
|
265,441
|
|
|
|
248,248
|
|
|
|
246,017
|
|
|
|
223,109
|
|
|
|
205,208
|
|
Allowance for Loan Losses
|
|
|
2,501
|
|
|
|
2,437
|
|
|
|
2,470
|
|
|
|
1,621
|
|
|
|
2,211
|
|
Deposits
|
|
|
391,509
|
|
|
|
387,495
|
|
|
|
379,953
|
|
|
|
364,788
|
|
|
|
355,818
|
|
Borrowings
|
|
|
57,901
|
|
|
|
63,366
|
|
|
|
68,148
|
|
|
|
70,413
|
|
|
|
62,015
|
|
Subordinated Debt
|
|
|
5,155
|
|
|
|
5,155
|
|
|
|
5,155
|
|
|
|
5,155
|
|
|
|
|
|
Shareholders Equity
|
|
|
41,852
|
|
|
|
36,908
|
|
|
|
36,028
|
|
|
|
48,824
|
|
|
|
50,592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AVERAGE BALANCES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
$
|
486,588
|
|
|
$
|
498,250
|
|
|
$
|
488,371
|
|
|
$
|
489,047
|
|
|
$
|
460,359
|
|
Investments
|
|
|
191,546
|
|
|
|
176,524
|
|
|
|
223,077
|
|
|
|
238,904
|
|
|
|
234,969
|
|
Net Loans
|
|
|
235,148
|
|
|
|
235,803
|
|
|
|
226,907
|
|
|
|
213,568
|
|
|
|
193,648
|
|
Deposits
|
|
|
378,242
|
|
|
|
383,858
|
|
|
|
361,922
|
|
|
|
366,834
|
|
|
|
348,581
|
|
Borrowings
|
|
|
58,317
|
|
|
|
68,307
|
|
|
|
70,961
|
|
|
|
66,175
|
|
|
|
59,251
|
|
Subordinated Debt
|
|
|
5,155
|
|
|
|
5,155
|
|
|
|
5,155
|
|
|
|
2,175
|
|
|
|
|
|
Shareholders Equity
|
|
|
39,480
|
|
|
|
36,073
|
|
|
|
45,119
|
|
|
|
50,088
|
|
|
|
49,313
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PER COMMON SHARE DATA (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income (loss), both Basic and Diluted
|
|
$
|
0.72
|
|
|
$
|
(1.40)
|
|
|
$
|
0.52
|
|
|
$
|
0.95
|
|
|
$
|
0.99
|
|
Cash Dividends Declared
|
|
|
|
|
|
|
|
|
|
|
0.86
|
|
|
|
0.85
|
|
|
|
0.84
|
|
Book Value
|
|
|
9.25
|
|
|
|
8.16
|
|
|
|
8.01
|
|
|
|
10.90
|
|
|
|
10.92
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ASSET QUALITY RATIOS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans 30+ days delinquent as a percent of total loans
|
|
|
1.37
|
%
|
|
|
0.80
|
%
|
|
|
0.57
|
%
|
|
|
1.32
|
%
|
|
|
2.26
|
%
|
Nonperforming loans
|
|
$
|
3,858
|
|
|
$
|
2,034
|
|
|
$
|
1,290
|
|
|
$
|
2,831
|
|
|
$
|
3,923
|
|
Nonperforming securities
|
|
|
3,767
|
|
|
|
2,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
|
848
|
|
|
|
687
|
|
|
|
809
|
|
|
|
282
|
|
|
|
35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming assets
|
|
$
|
8,473
|
|
|
$
|
4,875
|
|
|
$
|
2,099
|
|
|
$
|
3,113
|
|
|
$
|
3,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming Assets as a Percentage of:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
|
1.69
|
%
|
|
|
0.98
|
%
|
|
|
0.43
|
%
|
|
|
0.63
|
%
|
|
|
0.84
|
%
|
Equity plus Allowance for Loan Losses
|
|
|
19.07
|
|
|
|
12.37
|
|
|
|
5.45
|
|
|
|
6.17
|
|
|
|
7.50
|
|
Tier I Capital
|
|
|
18.11
|
|
|
|
10.59
|
|
|
|
4.03
|
|
|
|
6.38
|
|
|
|
7.78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCIAL RATIOS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Average Equity
|
|
|
8.29
|
%
|
|
|
(17.56)
|
%
|
|
|
5.22
|
%
|
|
|
8.68
|
%
|
|
|
9.28
|
%
|
Return on Average Assets
|
|
|
0.67
|
|
|
|
(1.27)
|
|
|
|
0.48
|
|
|
|
0.89
|
|
|
|
0.99
|
|
Effective Tax Rate
|
|
|
15.96
|
|
|
|
(39.61)
|
|
|
|
10.90
|
|
|
|
20.34
|
|
|
|
16.86
|
|
Equity to Asset Ratio
|
|
|
8.11
|
|
|
|
7.24
|
|
|
|
9.24
|
|
|
|
10.24
|
|
|
|
10.71
|
|
Tangible Equity to Tangible Asset Ratio
|
|
|
8.11
|
|
|
|
7.23
|
|
|
|
9.22
|
|
|
|
10.22
|
|
|
|
10.68
|
|
Cash Dividend Payout Ratio
|
|
|
|
|
|
|
|
|
|
|
165.38
|
|
|
|
89.69
|
|
|
|
84.31
|
|
Net Interest Margin
|
|
|
3.59
|
|
|
|
3.19
|
|
|
|
3.49
|
|
|
|
3.45
|
|
|
|
3.67
|
|
(1) Basic and diluted earnings per common share are based
on weighted average shares outstanding adjusted retroactively
for stock dividends. Cash dividends per common share are based
on actual cash dividends declared, adjusted retroactively for
the stock dividends. Book value per common share is based on
shares outstanding at each period, adjusted retroactively for
the stock dividends.
51
FIVE YEAR SUMMARY
AVERAGE BALANCE SHEET, YIELDS AND RATES
The following schedules show average balances of
interest-earning and non interest-earning assets and
liabilities, and shareholders equity for the years
indicated. Also shown are the related amounts of interest earned
or paid and the related average yields or interest rates paid
for the years indicated. The averages are based on daily
balances.
(Fully taxable equivalent basis in
thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
Average
|
|
|
Interest
|
|
|
Yield
|
|
|
Average
|
|
|
Interest
|
|
|
Yield
|
|
|
|
Balance
|
|
|
Earned
|
|
|
or
|
|
|
Balance
|
|
|
Earned
|
|
|
or
|
|
|
|
Outstanding
|
|
|
or Paid
|
|
|
Rate
|
|
|
Outstanding
|
|
|
or Paid
|
|
|
Rate
|
|
|
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning deposits and other earning assets
|
|
$
|
24,898
|
|
|
$
|
92
|
|
|
|
0.36
|
%
|
|
$
|
59,923
|
|
|
$
|
155
|
|
|
|
0.27
|
%
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and other U.S. Government agencies and corporations
|
|
|
34,610
|
|
|
|
1,228
|
|
|
|
3.55
|
%
|
|
|
26,069
|
|
|
|
1,410
|
|
|
|
5.41
|
%
|
U.S. Government mortgage-backed pass through certificates
|
|
|
98,657
|
|
|
|
3,824
|
|
|
|
3.88
|
%
|
|
|
89,715
|
|
|
|
4,407
|
|
|
|
4.91
|
%
|
States of the U.S. and political subdivisions (Note 1, 2, 3)
|
|
|
34,687
|
|
|
|
2,250
|
|
|
|
6.49
|
%
|
|
|
28,569
|
|
|
|
2,000
|
|
|
|
7.00
|
%
|
Other securities
|
|
|
23,592
|
|
|
|
505
|
|
|
|
2.14
|
%
|
|
|
32,171
|
|
|
|
1,148
|
|
|
|
3.57
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INVESTMENT SECURITIES
|
|
|
191,546
|
|
|
|
7,807
|
|
|
|
4.08
|
%
|
|
|
176,524
|
|
|
|
8,965
|
|
|
|
5.08
|
%
|
Loans (Note 2, 3, 4)
|
|
|
237,624
|
|
|
|
14,765
|
|
|
|
6.21
|
%
|
|
|
238,290
|
|
|
|
15,229
|
|
|
|
6.39
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INTEREST-EARNING ASSETS
|
|
|
454,068
|
|
|
$
|
22,664
|
|
|
|
4.99
|
%
|
|
|
474,737
|
|
|
$
|
24,349
|
|
|
|
5.13
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
|
6,570
|
|
|
|
|
|
|
|
|
|
|
|
6,661
|
|
|
|
|
|
|
|
|
|
Premises and equipment
|
|
|
6,918
|
|
|
|
|
|
|
|
|
|
|
|
7,392
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
19,032
|
|
|
|
|
|
|
|
|
|
|
|
9,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
486,588
|
|
|
|
|
|
|
|
|
|
|
$
|
498,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits
|
|
$
|
69,295
|
|
|
$
|
256
|
|
|
|
0.37
|
%
|
|
$
|
65,266
|
|
|
$
|
436
|
|
|
|
0.67
|
%
|
Savings
|
|
|
89,049
|
|
|
|
212
|
|
|
|
0.24
|
%
|
|
|
84,933
|
|
|
|
516
|
|
|
|
0.61
|
%
|
Time
|
|
|
158,578
|
|
|
|
3,611
|
|
|
|
2.28
|
%
|
|
|
175,153
|
|
|
|
5,342
|
|
|
|
3.05
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INTEREST-BEARING DEPOSITS
|
|
|
316,922
|
|
|
|
4,079
|
|
|
|
1.29
|
%
|
|
|
325,352
|
|
|
|
6,294
|
|
|
|
1.93
|
%
|
Borrowings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities sold under agreement to repurchase
|
|
|
6,924
|
|
|
|
10
|
|
|
|
0.14
|
%
|
|
|
6,218
|
|
|
|
9
|
|
|
|
0.14
|
%
|
Subordinated debt
|
|
|
5,155
|
|
|
|
93
|
|
|
|
1.81
|
%
|
|
|
5,155
|
|
|
|
127
|
|
|
|
2.46
|
%
|
Other borrowings under one year
|
|
|
17,134
|
|
|
|
847
|
|
|
|
4.94
|
%
|
|
|
11,285
|
|
|
|
620
|
|
|
|
5.49
|
%
|
Other borrowings over one year
|
|
|
34,259
|
|
|
|
1,338
|
|
|
|
3.91
|
%
|
|
|
50,804
|
|
|
|
2,184
|
|
|
|
4.30
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL BORROWINGS
|
|
|
63,472
|
|
|
|
2,288
|
|
|
|
3.60
|
%
|
|
|
73,462
|
|
|
|
2,940
|
|
|
|
4.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INTEREST-BEARING LIABILITIES
|
|
|
380,394
|
|
|
$
|
6,367
|
|
|
|
1.67
|
%
|
|
|
398,814
|
|
|
$
|
9,234
|
|
|
|
2.32
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits
|
|
|
61,320
|
|
|
|
|
|
|
|
|
|
|
|
58,506
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
5,394
|
|
|
|
|
|
|
|
|
|
|
|
4,857
|
|
|
|
|
|
|
|
|
|
Shareholders equity
|
|
|
39,480
|
|
|
|
|
|
|
|
|
|
|
|
36,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY
|
|
$
|
486,588
|
|
|
|
|
|
|
|
|
|
|
$
|
498,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
$
|
16,297
|
|
|
|
|
|
|
|
|
|
|
$
|
15,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate spread (Note 5)
|
|
|
|
|
|
|
|
|
|
|
3.32
|
%
|
|
|
|
|
|
|
|
|
|
|
2.81
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (Note 6)
|
|
|
|
|
|
|
|
|
|
|
3.59
|
%
|
|
|
|
|
|
|
|
|
|
|
3.19
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 1
|
Includes both taxable and tax exempt securities.
|
|
Note 2
|
The amounts are presented on a fully taxable equivalent basis
using the statutory tax rate of 34%, and have been adjusted to
reflect the effect of disallowed interest expense related to
carrying tax-exempt assets. Tax-free income from states of the
U.S. and political subdivisions and loans amounted to $1,516 and
$121 for 2010, $1,356 and $166 for 2009, $1,530 and $166 for
2008, $1,811 and $155 for 2007 and $2,045 and $192 for 2006,
respectively.
|
52
(Fully taxable equivalent basis in
thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
Average
|
|
|
Interest
|
|
|
Yield
|
|
|
Average
|
|
|
Interest
|
|
|
Yield
|
|
|
Average
|
|
|
Interest
|
|
|
Yield
|
|
|
|
Balance
|
|
|
Earned
|
|
|
or
|
|
|
Balance
|
|
|
Earned
|
|
|
or
|
|
|
Balance
|
|
|
Earned
|
|
|
or
|
|
|
|
Outstanding
|
|
|
or Paid
|
|
|
Rate
|
|
|
Outstanding
|
|
|
or Paid
|
|
|
Rate
|
|
|
Outstanding
|
|
|
or Paid
|
|
|
Rate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
11,462
|
|
|
$
|
200
|
|
|
|
1.74%
|
|
|
$
|
6,950
|
|
|
$
|
366
|
|
|
|
5.27%
|
|
|
$
|
4,228
|
|
|
$
|
215
|
|
|
|
5.09%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55,048
|
|
|
|
3,102
|
|
|
|
5.64%
|
|
|
|
87,867
|
|
|
|
4,772
|
|
|
|
5.43%
|
|
|
|
83,615
|
|
|
|
4,257
|
|
|
|
5.09%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
95,737
|
|
|
|
4,852
|
|
|
|
5.07%
|
|
|
|
80,689
|
|
|
|
4,008
|
|
|
|
4.97%
|
|
|
|
79,317
|
|
|
|
3,795
|
|
|
|
4.78%
|
|
|
|
|
31,827
|
|
|
|
2,235
|
|
|
|
7.02%
|
|
|
|
37,488
|
|
|
|
2,633
|
|
|
|
7.02%
|
|
|
|
42,409
|
|
|
|
2,995
|
|
|
|
7.06%
|
|
|
|
|
40,465
|
|
|
|
2,394
|
|
|
|
5.92%
|
|
|
|
32,860
|
|
|
|
2,251
|
|
|
|
6.85%
|
|
|
|
29,628
|
|
|
|
1,888
|
|
|
|
6.37%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
223,077
|
|
|
|
12,583
|
|
|
|
5.64%
|
|
|
|
238,904
|
|
|
|
13,664
|
|
|
|
5.72%
|
|
|
|
234,969
|
|
|
|
12,935
|
|
|
|
5.50%
|
|
|
|
|
228,440
|
|
|
|
15,557
|
|
|
|
6.81%
|
|
|
|
215,496
|
|
|
|
15,856
|
|
|
|
7.36%
|
|
|
|
195,838
|
|
|
|
14,381
|
|
|
|
7.34%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
462,979
|
|
|
$
|
28,340
|
|
|
|
6.12%
|
|
|
|
461,350
|
|
|
$
|
29,886
|
|
|
|
6.48%
|
|
|
|
435,035
|
|
|
$
|
27,531
|
|
|
|
6.33%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,791
|
|
|
|
|
|
|
|
|
|
|
|
8,220
|
|
|
|
|
|
|
|
|
|
|
|
8,733
|
|
|
|
|
|
|
|
|
|
|
|
|
7,055
|
|
|
|
|
|
|
|
|
|
|
|
5,374
|
|
|
|
|
|
|
|
|
|
|
|
4,226
|
|
|
|
|
|
|
|
|
|
|
|
|
11,546
|
|
|
|
|
|
|
|
|
|
|
|
14,103
|
|
|
|
|
|
|
|
|
|
|
|
12,365
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
488,371
|
|
|
|
|
|
|
|
|
|
|
$
|
489,047
|
|
|
|
|
|
|
|
|
|
|
$
|
460,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
49,653
|
|
|
$
|
706
|
|
|
|
1.42%
|
|
|
$
|
46,508
|
|
|
$
|
888
|
|
|
|
1.91%
|
|
|
$
|
47,415
|
|
|
$
|
752
|
|
|
|
1.59%
|
|
|
|
|
77,401
|
|
|
|
851
|
|
|
|
1.10%
|
|
|
|
78,072
|
|
|
|
799
|
|
|
|
1.02%
|
|
|
|
82,845
|
|
|
|
850
|
|
|
|
1.03%
|
|
|
|
|
178,372
|
|
|
|
7,259
|
|
|
|
4.07%
|
|
|
|
184,586
|
|
|
|
8,769
|
|
|
|
4.75%
|
|
|
|
161,050
|
|
|
|
6,907
|
|
|
|
4.29%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
305,426
|
|
|
|
8,816
|
|
|
|
2.89%
|
|
|
|
309,166
|
|
|
|
10,456
|
|
|
|
3.38%
|
|
|
|
291,310
|
|
|
|
8,509
|
|
|
|
2.92%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
154
|
|
|
|
7
|
|
|
|
4.55%
|
|
|
|
605
|
|
|
|
29
|
|
|
|
4.79%
|
|
|
|
478
|
|
|
|
25
|
|
|
|
5.23%
|
|
|
|
|
4,759
|
|
|
|
92
|
|
|
|
1.93%
|
|
|
|
5,764
|
|
|
|
243
|
|
|
|
4.22%
|
|
|
|
3,991
|
|
|
|
158
|
|
|
|
3.96%
|
|
|
|
|
5,155
|
|
|
|
244
|
|
|
|
4.73%
|
|
|
|
2,175
|
|
|
|
154
|
|
|
|
7.08%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,946
|
|
|
|
228
|
|
|
|
4.61%
|
|
|
|
13,963
|
|
|
|
715
|
|
|
|
5.12%
|
|
|
|
7,924
|
|
|
|
365
|
|
|
|
4.61%
|
|
|
|
|
61,102
|
|
|
|
2,790
|
|
|
|
4.57%
|
|
|
|
45,843
|
|
|
|
2,388
|
|
|
|
5.21%
|
|
|
|
46,858
|
|
|
|
2,525
|
|
|
|
5.39%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
76,116
|
|
|
|
3,361
|
|
|
|
4.42%
|
|
|
|
68,350
|
|
|
|
3,529
|
|
|
|
5.16%
|
|
|
|
59,251
|
|
|
|
3,073
|
|
|
|
5.19%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
381,542
|
|
|
$
|
12,177
|
|
|
|
3.19%
|
|
|
|
377,516
|
|
|
$
|
13,985
|
|
|
|
3.70%
|
|
|
|
350,561
|
|
|
$
|
11,582
|
|
|
|
3.30%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,496
|
|
|
|
|
|
|
|
|
|
|
|
57,668
|
|
|
|
|
|
|
|
|
|
|
|
57,271
|
|
|
|
|
|
|
|
|
|
|
|
|
5,214
|
|
|
|
|
|
|
|
|
|
|
|
3,775
|
|
|
|
|
|
|
|
|
|
|
|
3,214
|
|
|
|
|
|
|
|
|
|
|
|
|
45,119
|
|
|
|
|
|
|
|
|
|
|
|
50,088
|
|
|
|
|
|
|
|
|
|
|
|
49,313
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
488,371
|
|
|
|
|
|
|
|
|
|
|
$
|
489,047
|
|
|
|
|
|
|
|
|
|
|
$
|
460,359
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
16,163
|
|
|
|
|
|
|
|
|
|
|
$
|
15,901
|
|
|
|
|
|
|
|
|
|
|
$
|
15,949
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.93%
|
|
|
|
|
|
|
|
|
|
|
|
2.77%
|
|
|
|
|
|
|
|
|
|
|
|
3.02%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.49%
|
|
|
|
|
|
|
|
|
|
|
|
3.45%
|
|
|
|
|
|
|
|
|
|
|
|
3.67%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note 3
|
Average balance outstanding includes the average amount
outstanding of all non-accrual investment securities and loans.
Investment securities consist of average total principal
adjusted for amortization of premium and accretion of discount
and include both taxable and tax-exempt securities. Loans
consist of average total loans less average unearned income.
|
|
Note 4
|
Interest earned on loans includes net loan fees of $264 in 2010,
$245 in 2009, $263 in 2008, $219 in 2007 and $291 in 2006.
|
|
Note 5
|
Net interest rate spread represents the difference between the
yield on earning assets and the rate paid on interest-bearing
liabilities.
|
|
Note 6
|
Net interest margin is calculated by dividing the net interest
income by total interest-earning assets.
|
53
FINANCIAL
REVIEW
The following is managements discussion and analysis of
the financial condition and results of operations of Cortland
Bancorp (the Company). The discussion should be read
in conjunction with the Consolidated Financial Statements and
related notes and summary financial information included
elsewhere in this annual report.
NOTE REGARDING
FORWARD-LOOKING STATEMENTS
The Private Securities Litigation Reform Act of 1995 provides a
safe harbor for forward-looking statements. In
addition to historical information, certain information included
in this discussion and other material filed or to be filed by
the Company with the Securities and Exchange Commission (as well
as information included in oral statements or other written
statements made or to be made by the Company) may contain
forward-looking statements that involve risks and uncertainties.
The words believes, expects,
may, will, should,
projects, contemplates,
anticipates, forecasts,
intends, or similar terminology identify
forward-looking statements. These statements reflect
managements beliefs and assumptions, and are based on
information currently available to management.
Economic circumstances, the Companys operations and actual
results could differ significantly from those discussed in any
forward-looking statements. Some of the factors that could cause
or contribute to such differences are changes in the economy and
interest rates either nationally or in the Companys market
area, including the impact of the impairment of securities;
changes in customer preferences and consumer behavior; increased
competitive pressures or changes in either the nature or
composition of competitors; changes in the legal and regulatory
environment; changes in factors influencing liquidity, such as
expectations regarding the rate of inflation or deflation,
currency exchange rates, and other factors influencing market
volatility; and unforeseen risks associated with other global
economic, political and financial factors.
While actual results may differ significantly from the results
discussed in the forward-looking statements, the Company
undertakes no obligation to update publicly any forward-looking
statement for any reason, even if new information becomes
available.
CRITICAL
ACCOUNTING POLICIES AND ESTIMATES
The discussion and analysis of the Companys financial
condition and results of operation are based upon the
Consolidated Financial Statements, which have been prepared in
accordance with accounting principles generally accepted in the
United States of America. The preparation of these consolidated
financial statements requires management to make estimates and
judgments that affect the reported amounts of assets and
liabilities, revenues and expenses, and related disclosures of
contingent assets and liabilities at the date of our
consolidated financial statements. Actual results may differ
from these estimates under different assumptions or conditions.
Certain accounting policies involve significant judgments and
assumptions by management which has a material impact on the
carrying value of certain assets and liabilities; management
considers such accounting policies to be critical accounting
policies. The judgments and assumptions used by management are
based on historical experience and other factors, which are
believed to be reasonable under the circumstances.
Management believes the following are critical accounting
policies that require the most significant judgments and
estimates used in the preparation of the Companys
consolidated financial statements.
54
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Accounting
for the Allowance for Loan Losses
The determination of the allowance for loan losses and the
resulting amount of the provision for loan losses charged to
operations reflects managements current judgment about the
credit quality of the loan portfolio and takes into
consideration changes in lending policies and procedures,
changes in economic and business conditions, changes in the
nature and volume of the portfolio and, in the terms of loans,
changes in the experience, ability and depth of lending
management, changes in the volume and severity of past due,
non-accrual and adversely classified or graded loans, changes in
the quality of the loan review system, changes in the value of
underlying collateral for collateral-dependent loans, the
existence and effect of any concentrations of credit and the
effect of competition, legal and regulatory requirements and
other external factors. The nature of the process by which we
determine the appropriate allowance for loan losses requires the
exercise of considerable judgment. While management utilizes its
best judgment and information available, the ultimate adequacy
of the allowance is dependent upon a variety of factors beyond
our control, including the performance of the loan portfolio,
the economy, changes in interest rates and the view of the
regulatory authorities toward loan classifications. The
allowance is increased by the provision for loan losses and
decreased by charge-offs when management believes the
uncollectibility of a loan is confirmed. Subsequent recoveries,
if any, are credited to the allowance. A weakening of the
economy or other factors that adversely affect asset quality
could result in an increase in the number of delinquencies,
bankruptcies or defaults and a higher level of non-performing
assets, net charge offs, and provision for loan losses in future
periods.
The Companys allowance for loan losses methodology
consists of three elements: (i) specific valuation
allowances based on probable losses on specific loans;
(ii) valuation allowances based on historical loan loss
experience for similar loans with similar characteristics and
trends; and (iii) general valuation allowances based on
general economic conditions and other qualitative risk factors
both internal and external to the Company. These elements
support the basis for determining allocations between the
various loan categories and the overall adequacy of our
allowance to provide for probable losses inherent in the loan
portfolio.
With these methodologies, a general allowance is established for
each loan type based on historical losses for each loan type in
the portfolio. Additionally, management allocates a specific
allowance for Impaired Credits, which based on
current information and events, it is probable the Company will
not collect all amounts due according to the original
contractual terms of the loan agreement. The level of the
general allowance is established to provide coverage for
managements estimate of the credit risk in the loan
portfolio by various loan segments not covered by the specific
allowance. Additional information regarding allowance for credit
losses can be found in the Notes to the Consolidated Financial
Statements (NOTE 4) and further more in
Managements Discussion and Analysis.
Investment
Securities and Impairment
The classification and accounting for investment securities is
discussed in detail in Notes 1 and 2 of the Consolidated
Financial Statements. Investment securities must be classified
as
held-to-maturity,
available-for-sale,
or trading. The appropriate classification is based partially on
our ability to hold the securities to maturity and largely on
managements intentions, if any, with respect to either
holding or selling the securities. The classification of
investment securities is significant since it directly impacts
the accounting for unrealized gains and losses on securities.
Unrealized gains and losses on trading securities, if any, flow
directly through earnings during the periods in which they
arise, whereas
available-for-sale
securities are recorded as a separate component of
shareholders equity (accumulated other comprehensive
income or loss) and do not affect earnings until realized. The
fair values of our investment securities are generally
determined by reference to quoted market
55
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
prices and reliable independent sources. At each reporting date,
we assess whether there is an
other-than-temporary
impairment to our investment securities. Such impairment must be
recognized in current earnings rather than in other
comprehensive income (loss).
The Company reviews investment debt securities on an ongoing
basis for the presence of
other-than-temporary
impairment (OTTI) with formal reviews performed quarterly. OTTI
losses on individual investment securities were recognized
during 2010 in accordance with FASB ASC topic 320,
Investments Debt and Equity Securities. The
purpose of this ASC is to provide greater clarity to investors
about the credit and noncredit component of an OTTI event and to
communicate more effectively when an OTTI event has occurred.
This ASC amends the OTTI guidance in GAAP for debt securities,
improves the presentation and disclosure of OTTI on investment
securities and changes the calculation of the OTTI recognized in
earnings in the financial statements. This ASC does not amend
existing recognition and measurement guidance related to OTTI of
equity securities.
For debt securities, ASC topic 320 requires an entity to assess
whether it has the intent to sell the debt security or it is
more-likely-than-not that it will be required to sell the debt
security before its anticipated recovery. If either of these
conditions is met, an OTTI on the security must be recognized.
In instances in which a determination is made that a credit loss
(defined as the difference between the present value of the cash
flows expected to be collected and the amortized cost basis)
exists but the entity does not intend to sell the debt security
and it is not more-likely-than-not that the entity will be
required to sell the debt security before the anticipated
recovery of its remaining amortized cost basis (i.e., the
amortized cost basis less any current-period credit loss), ASC
topic 320 changes the presentation and amount of the OTTI
recognized in the income statement.
In these instances, the impairment is separated into the amount
of the total impairment related to the credit loss and the
amount of the total impairment related to all other factors. The
amount of the total
other-than-temporary
impairment related to the credit loss is recognized in earnings.
The amount of the total impairment related to all other factors
is recognized in other comprehensive income (loss). The total
OTTI is presented in the income statement with an offset for the
amount of the total OTTI that is recognized in other
comprehensive income (loss). In determining the amount of
impairment related to credit loss, the Company uses a third
party discounted cash flow model, several inputs for which
require estimation and judgment. Among these inputs are
projected deferral and default rates and estimated recovery
rates. Realization of events different than that projected could
result in a large variance in the values of the securities.
Additional information regarding investment securities can be
found in the Notes to the Consolidated Financial Statements
(NOTES 2 and 12) and further more in Managements
Discussion and Analysis.
Income
Taxes
The provision for income taxes is based on income reported for
financial statement purposes and differs from the amount of
taxes currently payable, since certain income and expense items
are reported for financial statement purposes in different
periods than those for tax reporting purposes. Taxes are
discussed in more detail in Note 11, Federal Income Taxes,
of the Consolidated Financial Statements. Accrued taxes
represent the net estimated amount due or to be received from
taxing authorities. In estimating accrued taxes, we assess the
relative merits and risks of the appropriate tax treatment of
transactions taking into account statutory, judicial and
regulatory guidance in the context of our tax position.
56
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
We account for income taxes using the asset and liability
approach, the objective of which is to establish deferred tax
assets and liabilities for the temporary differences between the
financial reporting basis and tax basis of our assets and
liabilities at enacted tax rates expected to be in effect when
such amounts are realized or settled. We conduct periodic
assessments of deferred tax assets to determine if it is
more-likely-than-not that they will be realized. In making these
assessments, we consider taxable income in prior periods,
projected future taxable income, potential tax planning
strategies and projected future reversals of deferred tax items.
These assessments involve a certain degree of subjectivity which
may change significantly depending on the related circumstances.
CORPORATE
PROFILE
Cortland Bancorp (the Company) is a bank holding
company headquartered in Cortland, Ohio whose principle activity
is to manage, supervise and otherwise serve as a source of
strength to its banking subsidiary, the Cortland Savings and
Banking Company (Cortland Banks or the
Bank).
Cortland Banks, with total assets of just over $500 million
at December 31, 2010, is a state chartered bank engaged in
commercial and retail banking services. The Bank offers a full
range of financial services to its local communities with an
ongoing strategic focus on commercial banking relationships.
The Banks results of operations depend primarily on net
interest income, which in part, is a direct result of the market
interest rate environment. Net interest income is the difference
between the interest income earned on interest-earning assets
and the interest paid on interest-bearing liabilities. Net
interest income is affected by the shape of the market yield
curve, the repricing of interest-earning assets and
interest-bearing liabilities and the prepayment rate of mortgage
related assets. Results of operations may be affected
significantly by general and local economic conditions,
particularly those with respect to changes in market interest
rates, credit quality, governmental policies and actions of
regulatory authority.
2010
OVERVIEW
Net income for 2010 was $3,271, or $0.72 per share, representing
an increase of $2.12 from the $(1.40) per share in 2009.
The Companys financial results for 2010 were affected by
these notable specific factors:
|
|
|
Core earnings for the year which exclude non-recurring items
such as impairment loss and gain on securities sales were
$4.2 million compared to $3.5 million for 2009, an
increase of 20%.
|
|
|
The Companys recognition of pre-tax OTTI losses on
investment securities fell dramatically in 2010 to
$2.7 million versus $14.5 million in 2009.
|
|
|
Net interest margin for the full year 2010 was 3.59%, or
40 basis points higher than the 3.19% in 2009. The Company
continues to optimally manage its balance sheet in this
historically low interest rate environment.
|
|
|
The Company continues to excel in managing risks in the loan
portfolio as asset quality measures are among the best for banks
with similar asset totals. Net loan charge-offs were .19% of
average loans in both 2010 and 2009 and the allowance for loan
loss (ALLL) to total loans ratio was .94% and .98% at the 2010
and 2009 year end, respectively.
|
Loan loss reserves were bolstered at year end 2008 to account
for charge-offs against the allowance and to give recognition to
the economys steep slide into a serious and likely long
lasting recession, with expectations for
57
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
deterioration on credit quality arising from faltering economic
and financial conditions. Regionally, unemployment levels have
shown modest improvement, however, the housing market continues
to be negatively impacted by a high level of home foreclosures.
Despite the market conditions, the Company, to date, has not
experienced notable deterioration in credit quality. Loans
considered as potential problem loans decreased from $16,354 at
December 31, 2009 to $6,845 at December 31, 2010.
Non-accrual loans increased from $1,230 at December 31,
2009 to $2,611 at December 31, 2010. Included in the 2010
total is a single loan for $1.1 million fully secured by
collateral for which no loss is expected to be incurred. For the
years ending December 31, 2010 and 2009 provisions for loan
loss were $505 and $427 respectively, more than covering the net
charge-offs for the periods. The allowance is considered
adequate, giving recognition to the risk inherent in the loan
portfolio and the expectation of a slow economic recovery.
In the midst of earnings pressures brought on by the economic
downturn, interest rate compression and investment impairment
issues, the Company devoted substantial attention to profit
improvement measures, balance sheet restructuring and
reorganization of its management structure. The Companys
management team continues to focus on measures designed to
enhance capital and to provide adequate liquidity for lending
and business development purposes. New strategies are being
pursued to improve market penetration and product expansion with
the objective of increasing both the interest income and
non-interest income revenue base. Financial results also reflect
an increase in expenses associated with the Companys
strategic growth plans. These expenses include costs for
professional consulting, information system software licensing
and maintenance, and personnel and educational training programs
for the Companys employees.
Total shareholders equity at December 31, 2010 was
$41,852, representing a ratio of equity capital to total assets
of 8.37%. In comparison, total shareholders equity was
$36,908 at December 31, 2009, representing a ratio of
equity capital to total assets of 7.42%. A component of
shareholders equity is accumulated other comprehensive
income or loss, which includes the net after-tax impact of
unrealized gains or losses on investment securities classified
as
available-for-sale.
Net unrealized losses on
available-for-sale
investment securities were $2,458 at December 31, 2010 as
compared with net unrealized losses of $4,131 at
December 31, 2009. Such unrealized losses represent the
difference, net of applicable income tax effect, between the
estimated fair value and amortized cost of investment securities
classified as
available-for-sale.
The decrease in net unrealized losses resulted primarily from
recognizing pre-tax
other-than-temporary
losses of $2.7 million on trust preferred securities at
December 31, 2010.
Additional information regarding investment securities can be
found in the Notes to the Consolidated Financial Statements
(NOTES 2 and 12) and further more in Managements
Discussion and Analysis.
No cash dividends on the Companys common stock were paid
in 2010 or 2009.
Total risk-based capital measured 13.42% at December 31,
2010 compared to 13.22% at December 31, 2009. All capital
ratios continue to register well in excess of required
regulatory minimums and above the well-capitalized categories.
Return on average equity was 8.3% in 2010 compared to (17.6%) in
2009, while return on average assets measured 0.7% compared to
(1.3%) in 2009. Book value per share increased by $1.09 to $9.25
at December 31, 2010 from $8.16 at December 31, 2009.
The price of the Companys common stock traded in a range
between a low of $4.10 and a high of $6.35, closing the year at
$5.30 per share.
58
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
CERTAIN
NON-GAAP MEASURES
Certain financial information has been determined by methods
other than U.S. Generally Accepted Accounting Principles
(GAAP). Specifically, certain financial measures are based on
core earnings rather than net income. Core earnings exclude
income, expense, gains and losses that either are not reflective
of ongoing operations or that are not expected to reoccur with
any regularity or reoccur with a high degree of uncertainty and
volatility. Such information may be useful to both investors and
management and can aid them in understanding the Companys
current performance trends and financial condition. Core
earnings are a supplemental tool for analysis and not a
substitute for GAAP net income. Reconciliation from GAAP net
income to the non-GAAP measure of core earnings is referenced as
part of managements discussion and analysis of quarterly
and
year-to-date
financial results of operations.
Core earnings, which exclude the
other-than-temporary
impairment charge, FDIC special assessment and certain other
non-recurring items, were $4,152 in 2010 compared to $3,463
earned in 2009. Core earnings per share were $0.92 in 2010,
$0.77 in 2009 and $0.71 in 2008.
The following is a reconciliation between core earnings and
earnings (loss) under GAAP:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
GAAP earnings (loss)
|
|
$
|
3,271
|
|
|
$
|
(6,335
|
)
|
|
$
|
2,353
|
|
|
$
|
4,350
|
|
|
$
|
4,576
|
|
Impairment losses on investment securities
|
|
|
2,712
|
|
|
|
14,502
|
|
|
|
1,251
|
|
|
|
|
|
|
|
|
|
Investment gains on risk reduction strategy
|
|
|
(920
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FDIC special assessment
|
|
|
|
|
|
|
224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other non-recurring items*
|
|
|
(457
|
)
|
|
|
120
|
|
|
|
|
|
|
|
|
|
|
|
(142
|
)
|
Tax effect of adjustments
|
|
|
(454
|
)
|
|
|
(5,048
|
)
|
|
|
(425
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings
|
|
$
|
4,152
|
|
|
$
|
3,463
|
|
|
$
|
3,179
|
|
|
$
|
4,350
|
|
|
$
|
4,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core earnings per share
|
|
$
|
0.92
|
|
|
$
|
0.77
|
|
|
$
|
0.71
|
|
|
$
|
0.95
|
|
|
$
|
0.98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Includes net credits relating to reorganization in 2010, a
one-time accrual for severance for former president &
CEO in 2009 and a one time change in tax accrual estimate made
in the first quarter of 2006.
|
RECENT
MARKET AND INDUSTRY DEVELOPMENTS
The economic turmoil that began in the middle of 2007 and
continued through 2008 and 2009 has now settled into a slow
economic recovery in 2010 and 2011. At this time, the recovery
has somewhat uncertain prospects. The risks associated with the
Companys business become more acute in periods of a
slowing economy or slow growth. Financial institutions continue
to be affected by declines in the real estate market and
constrained financial markets. While the Company is taking steps
to decrease and limit exposure to problem loans, it nonetheless
retains direct exposure to the residential and commercial real
estate markets, and is affected by these events. This has been
accompanied by dramatic changes in the competitive landscape of
the financial services industry and a wholesale reformation of
the legislative and regulatory landscape with the passage of the
Dodd-Frank Wall Street Reform and Consumer Protection Act
(Dodd-Frank Act), which was signed into law by
President Obama on July 21, 2010.
The Dodd-Frank Act is extensive, complex and comprehensive
legislation that impacts many aspects of banking organizations.
Certain provisions of the Dodd-Frank Act are expected to have a
near-term impact on the Company. Effective one year after the
date of enactment is a provision of the Dodd-Frank Act that
eliminates the federal
59
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
prohibitions on paying interest on demand deposits, thus
allowing businesses to have interest-bearing checking accounts.
Depending on competitive responses, this significant change to
existing law could have an adverse impact on the Companys
net interest margin. The Dodd-Frank Act also broadens the base
for FDIC insurance assessments. Assessments will now be based on
the average consolidated total assets less tangible equity
capital of a financial institution. The Dodd-Frank Act also
permanently increases the maximum amount of deposit insurance
for banks, savings institutions and credit unions to $250
thousand per depositor and non-interest bearing transaction
accounts have unlimited deposit insurance through
December 31, 2012.
The Dodd-Frank Act creates a new Consumer Financial Protection
Bureau with broad powers to supervise and enforce consumer
protection laws. The Consumer Financial Protection Bureau has
broad rule-making authority for a wide range of consumer
protection laws that apply to all banks and savings
institutions, including the authority to prohibit unfair,
deceptive or abusive acts and practices.
Until such time as the regulatory agencies issue proposed and
final regulations implementing the numerous provisions of
Dodd-Frank, a process that will extend at least over the next
twelve months and may last several years, management will not be
able to fully assess the impact the legislation will have on its
business.
BALANCE
SHEET COMPOSITION
The following table illustrates, during the years presented, the
mix of the Companys funding sources and the assets in
which those funds are invested as a percentage of the
Companys average total assets for the period indicated.
Average assets totaled $486,588 in 2010 compared to $498,250 in
2009 and $488,371 in 2008.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Sources of Funds:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest bearing
|
|
|
12.6
|
%
|
|
|
11.8
|
%
|
|
|
11.6
|
%
|
|
|
11.8
|
%
|
|
|
12.4
|
%
|
Interest bearing
|
|
|
65.1
|
|
|
|
65.3
|
|
|
|
62.5
|
|
|
|
63.2
|
|
|
|
63.3
|
|
Federal funds purchased and repurchase agreements
|
|
|
|
|
|
|
|
|
|
|
1.0
|
|
|
|
1.3
|
|
|
|
1.0
|
|
Long-term debt and other borrowings
|
|
|
12.0
|
|
|
|
13.7
|
|
|
|
13.5
|
|
|
|
12.2
|
|
|
|
11.9
|
|
Subordinated debt
|
|
|
1.1
|
|
|
|
1.0
|
|
|
|
1.1
|
|
|
|
0.5
|
|
|
|
|
|
Other non-interest bearing liabilities
|
|
|
1.1
|
|
|
|
1.0
|
|
|
|
1.1
|
|
|
|
0.8
|
|
|
|
0.7
|
|
Equity capital
|
|
|
8.1
|
|
|
|
7.2
|
|
|
|
9.2
|
|
|
|
10.2
|
|
|
|
10.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Uses of Funds:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
|
48.8
|
%
|
|
|
47.8
|
%
|
|
|
46.8
|
%
|
|
|
44.1
|
%
|
|
|
42.6
|
%
|
Securities
|
|
|
39.4
|
|
|
|
35.4
|
|
|
|
45.7
|
|
|
|
48.9
|
|
|
|
51.0
|
|
Interest-earning deposits and other assets
|
|
|
5.1
|
|
|
|
12.0
|
|
|
|
2.3
|
|
|
|
1.4
|
|
|
|
0.9
|
|
Bank-owned life insurance
|
|
|
2.6
|
|
|
|
2.6
|
|
|
|
2.6
|
|
|
|
2.4
|
|
|
|
2.5
|
|
Other non-interest earning assets
|
|
|
4.1
|
|
|
|
2.2
|
|
|
|
2.6
|
|
|
|
3.2
|
|
|
|
3.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits continue to be the Companys primary source of
funding. During 2010, the relative mix of deposits has remained
steady with interest-bearing being the main source. Average
non-interest bearing deposits totaled 16.2% of total average
deposits in 2010, compared to 15.2% in 2009 and 15.6% in 2008.
Additional information regarding deposits can be found in the
Notes to the Consolidated Financial Statements
(NOTE 6) and further more in Managements
Discussion and Analysis.
60
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
The Company primarily invests funds in loans and securities.
Prior to 2008, securities were the largest component of the
Companys mix of invested assets. Since then, loans have
become the largest component. Average securities increased
$15,022, or 8.5%, to $191,546 during 2010 from $176,524 in 2009,
while average loans decreased by $666, or 0.3%, to $237,624
during 2010 from $238,290 in 2009. Interest-earning deposits and
other earning asset components decreased in 2010 to 5.1% from
12.0% in 2009. The average balance decreased to $24,898 in 2010
from $59,923 in 2009. Bank management had elected to employ a
higher level of deposits at the Federal Reserve Bank which are
now interest bearing to achieve a higher level of short-term
liquidity needed to support loan demand and compensate for
poorly functioning credit markets. Beginning in June 2009,
management began investing a portion of liquid funds into
short-term investment grade securities.
ASSET
QUALITY
The Companys management regularly monitors and evaluates
trends in asset quality. Loan review practices and procedures
require detailed monthly analysis of delinquencies,
nonperforming assets and other sensitive credits. Mortgage,
commercial and consumer loans are moved to non-accrual status
once they reach 90 days past due or when analysis of a
borrowers creditworthiness indicates the collection of
interest and principal is in doubt.
Additionally, as part of the Companys loan review process,
management routinely evaluates risks which could potentially
affect the ability to collect loan balances in their entirety.
Reviews of individual credits, aggregate account relationships
or any concentration of credits in particular industries are
subject to a detailed loan review.
In addition to nonperforming loans, nonperforming assets include
nonperforming investment securities, restructured loans and real
estate acquired in satisfaction of debts previously contracted.
Gross income that would have been recorded in 2010 on these
nonperforming loans, had they been in compliance with their
original terms, was $268. Interest income that actually was
included in income on these loans amounted to $161. Gross income
that would have been recorded in 2010 on nonperforming
investments, had they been in compliance with their original
terms was $1,301. Income that actually was included in income on
these investments amounted to $344. The following table depicts
the trend in these potentially problematic asset categories.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Non-accrual loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
$
|
307
|
|
|
$
|
350
|
|
|
$
|
469
|
|
|
$
|
1,572
|
|
|
$
|
2,497
|
|
Commercial loans
|
|
|
132
|
|
|
|
116
|
|
|
|
140
|
|
|
|
146
|
|
|
|
188
|
|
Residential real estate
|
|
|
1,040
|
|
|
|
718
|
|
|
|
237
|
|
|
|
499
|
|
|
|
887
|
|
Consumer loans
|
|
|
1,085
|
|
|
|
46
|
|
|
|
12
|
|
|
|
17
|
|
|
|
129
|
|
Home equity loans
|
|
|
47
|
|
|
|
|
|
|
|
|
|
|
|
51
|
|
|
|
222
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-accrual Loans
|
|
|
2,611
|
|
|
|
1,230
|
|
|
|
858
|
|
|
|
2,285
|
|
|
|
3,923
|
|
Investment securities
|
|
|
3,767
|
|
|
|
2,154
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
|
848
|
|
|
|
687
|
|
|
|
809
|
|
|
|
282
|
|
|
|
35
|
|
Restructured loans
|
|
|
1,247
|
|
|
|
804
|
|
|
|
432
|
|
|
|
546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming Assets
|
|
$
|
8,473
|
|
|
$
|
4,875
|
|
|
$
|
2,099
|
|
|
$
|
3,113
|
|
|
$
|
3,958
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
61
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
The table below provides a number of asset quality ratios based
on this data. Problem loans accounted for on a non-accrual basis
ranged from a high of $3,923 in 2006 to a low of $858 in 2008.
The total for non-accrual loans in 2010 of $2,611 is slightly
higher than the average of the five years, which is $2,181. The
increase from 2009 is a single loan in the consumer loan
category for $1.1 million fully secured by collateral for
which no loss is expected to be incurred. The ratio of
non-accrual loans to total loans, which was 1.02% at
December 31, 2007, improved to 0.35% at December 31,
2008, then increased to 0.50% at December 31, 2009 and
further increased to 0.98% at December 31, 2010. The total
of all loans past due more than 30 days were in excess of
$2.943 million, or 1.32%, of loan balances at
December 31, 2007, then declined to $1.393 million, or
0.57%, at December 31, 2008, increased to $1,976, or 0.80%,
at December 31, 2009 and further increased to
$3,268 million, or 1.37%, at December 31, 2010. While
non-accrual loans and past due loans increased during 2010,
loans charged-off, net of recoveries, decreased to $441 for
2010, compared to $630 for 2007, $936 for 2008 and $460 for 2009.
Despite improving trends in certain asset quality areas, the
Company recognizes that an extraordinary amount of uncertainty
currently exists regarding credit quality as a result of the
rapid deterioration of the U.S. economy beginning in the
final quarter of 2008. Regionally, the housing market continues
to be negatively impacted by a high level of bankruptcy filings
and home foreclosures, while unemployment levels have shown
little improvement and business failures are now being reported
on a more routine basis. Accordingly, loan loss reserves were
increased by $1,785 in 2008 to account for charge-offs against
the allowance and to give recognition to the economys
steep slide into a serious and likely long lasting recession,
with expectations for deterioration on credit quality arising
from faltering economic and financial conditions. In 2010 and
2009, the loan loss reserve was further increased by $505 and
$427, respectively. Additional information regarding loans can
be found in the Notes to the Consolidated Financial Statements
(NOTES 3 and 4) and further more in Managements
Discussion and Analysis.
At December 31, 2010, there was $3,767 of investment
securities considered to be in non-accrual status. This included
the remaining book value of the Companys investment in
General Motors corporate securities of $287 and $3,480 of the
Companys holdings in trust preferred securities. Through
December 31, 2010, the Companys management was
notified that the quarterly interest payments for 20 of its 32
investments in trust preferred securities had been placed in
payment in kind status. Payment in kind status
results in a temporary delay in the payment of interest. As a
result of a delay in the collection of the interest payments,
management placed these securities in non-accrual status.
Current estimates indicate that the interest payment delays may
exceed ten years. All the other trust preferred securities
remain in accrual status.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Non-accrual loans as a percentage of total loans
|
|
|
0.98%
|
|
|
|
0.50%
|
|
|
|
0.35%
|
|
|
|
1.02%
|
|
|
|
1.91%
|
|
Nonperforming assets as a percentage of total assets
|
|
|
1.69%
|
|
|
|
0.98%
|
|
|
|
0.43%
|
|
|
|
0.63%
|
|
|
|
0.84%
|
|
Nonperforming assets as a percentage of equity capital plus
allowance for loan losses
|
|
|
19.07%
|
|
|
|
12.37%
|
|
|
|
5.45%
|
|
|
|
6.17%
|
|
|
|
7.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
62
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
RESULTS
OF OPERATIONS
Analysis
of Net Interest Income Years Ended December 31,
2010 and 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INTEREST MARGIN FOR YEARS ENDED
|
|
|
|
December 31, 2010
|
|
|
December 31, 2009
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
Balance(1)
|
|
|
Interest
|
|
|
Rate
|
|
|
Balance(1)
|
|
|
Interest
|
|
|
Rate
|
|
|
INTEREST-EARNING ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning deposits and other earning assets
|
|
$
|
24,898
|
|
|
$
|
92
|
|
|
|
0.36%
|
|
|
$
|
59,923
|
|
|
$
|
155
|
|
|
|
0.27%
|
|
Investment securities(1)(2)
|
|
|
191,546
|
|
|
|
7,807
|
|
|
|
4.08%
|
|
|
|
176,524
|
|
|
|
8,965
|
|
|
|
5.08%
|
|
Loans(1)(2)(3)
|
|
|
237,624
|
|
|
|
14,765
|
|
|
|
6.21%
|
|
|
|
238,290
|
|
|
|
15,229
|
|
|
|
6.39%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets
|
|
$
|
454,068
|
|
|
$
|
22,664
|
|
|
|
4.99%
|
|
|
$
|
474,737
|
|
|
$
|
24,349
|
|
|
|
5.13%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST-BEARING LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand and money market deposits
|
|
$
|
69,295
|
|
|
$
|
256
|
|
|
|
0.37%
|
|
|
$
|
65,266
|
|
|
$
|
436
|
|
|
|
0.67%
|
|
Savings
|
|
|
89,049
|
|
|
|
212
|
|
|
|
0.24%
|
|
|
|
84,933
|
|
|
|
516
|
|
|
|
0.61%
|
|
Time
|
|
|
158,578
|
|
|
|
3,611
|
|
|
|
2.28%
|
|
|
|
175,153
|
|
|
|
5,342
|
|
|
|
3.05%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits
|
|
|
316,922
|
|
|
|
4,079
|
|
|
|
1.29%
|
|
|
|
325,352
|
|
|
|
6,294
|
|
|
|
1.93%
|
|
Securities sold under agreement to repurchase
|
|
|
6,924
|
|
|
|
10
|
|
|
|
0.14%
|
|
|
|
6,218
|
|
|
|
9
|
|
|
|
0.14%
|
|
Other borrowings
|
|
|
51,393
|
|
|
|
2,185
|
|
|
|
4.25%
|
|
|
|
62,089
|
|
|
|
2,804
|
|
|
|
4.52%
|
|
Subordinated debt
|
|
|
5,155
|
|
|
|
93
|
|
|
|
1.81%
|
|
|
|
5,155
|
|
|
|
127
|
|
|
|
2.46%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
$
|
380,394
|
|
|
$
|
6,367
|
|
|
|
1.67%
|
|
|
$
|
398,814
|
|
|
$
|
9,234
|
|
|
|
2.32%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
$
|
16,297
|
|
|
|
|
|
|
|
|
|
|
$
|
15,115
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate spread(4)
|
|
|
|
|
|
|
|
|
|
|
3.32%
|
|
|
|
|
|
|
|
|
|
|
|
2.81%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin(5)
|
|
|
|
|
|
|
|
|
|
|
3.59%
|
|
|
|
|
|
|
|
|
|
|
|
3.19%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes both taxable and
tax exempt securities.
|
|
|
(2)
|
|
The amounts are presented on a
fully taxable equivalent basis using the statutory tax rate of
34%, and have been adjusted to reflect the effect of disallowed
interest expense related to carrying tax-exempt assets. Tax-free
income from states of the U.S. and political subdivisions and
loans amounted to $1,516 and $121 for 2010 and $1,356 and $166
for 2009, respectively.
|
|
(3)
|
|
Average balance outstanding
includes the average amount outstanding of all non-accrual
investment securities and loans. Investment securities consist
of average total principal adjusted for amortization of premium
and accretion of discount and include both taxable and
tax-exempt securities. Loans consist of average total loans less
average unearned income.
|
|
(4)
|
|
Interest earned on loans includes
net loan fees of $264 in 2010 and $245 in 2009.
|
|
(5)
|
|
Net interest rate spread represents
the difference between the yield on earning assets and the rate
paid on interest-bearing liabilities.
|
|
(6)
|
|
Net interest margin is calculated
by dividing the net interest income by total interest-earning
assets.
|
Net interest income, which continued to be the principal source
of the Companys earnings in 2010, is the amount by which
interest and fees generated by interest-earning assets,
primarily loans and investment securities, exceed the interest
cost of deposits and borrowed funds. Net interest income
provides the core earnings base for the Company and increased
7.6% to $15,500 in 2010 versus $14,389 in 2009. During this
extended period of historically low interest rates, the
repricing of deposits initially trailed the pace of declining
rates on assets. As liabilities continue to mature and reprice
at lower rates, the net interest margin has, and is expected to
continue to improve. Net interest income on a fully
tax-equivalent basis measured $16,297 in the year ended 2010 and
$15,115 in the year ended 2009, generating a net interest margin
of 3.59% in 2010 and 3.19% in 2009.
The decrease in interest income, on a fully taxable equivalent
basis, of $1,685 was the product of a 4.4%
year-over-year
decrease in average earning assets and a 14 basis point
decrease in interest rates earned. The decrease in interest
expense of $2,867 was a product of a 4.6% decrease in
interest-bearing liabilities and a 64 basis point decrease
in rates paid. The net result was a 7.8% increase in net
interest income on a fully tax-equivalent basis and a
40 basis point increase in the Companys net interest
margin.
63
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
On a fully tax-equivalent basis, income on investment securities
decreased by $1,157, or 12.9%. The average invested balances
increased by $15,022 from the levels of a year ago. The increase
in the average balance of investment securities was accompanied
by a 101 basis point decrease in the tax-equivalent yield
of the portfolio. The increase in the average balance of
investment securities resulted from a management decision to
steadily invest liquid funds into short-term investment grade
securities beginning in the second half of 2009. During the year
ended December 31, 2010, $85,753 in investment securities
were purchased while $53,682 were called by the issuer or
matured. During the year ended December 31, 2009, $51,462
in investment securities were purchased while $63,872 were
called by the issuer or matured. As the Company managed its
balance sheet for asset growth, asset mix and liquidity, as well
as current interest rates and interest rate forecasts, several
securities in the investment portfolio were sold for $15,153 in
mid-2010. The sale was intended to reduce the interest rate risk
in the portfolio given the eventual interest rate increases
expected post-economic recovery. Sales of $3,734 were made late
in 2009. The Company expects to continue re-deployment of
liquidity into loans and investments. Additional information
regarding investment securities can be found in the Notes to the
Consolidated Financial Statements (NOTES 2 and 12) and
further more in Managements Discussion and Analysis.
Interest and fees on loans decreased by $464 on a fully
tax-equivalent basis, or 3.0%, for the twelve months of 2010
compared to 2009. A $666 decrease in the average balance of the
loan portfolio, or 0.3%, was accompanied by an 18 basis
point decrease in the portfolios tax equivalent yield.
Additional information regarding loans can be found in the Notes
to the Consolidated Financial Statements (NOTES 3 and
4) and further more in Managements Discussion and
Analysis.
Other interest income decreased by $63 from the same period a
year ago. The average balance of interest-earning deposits and
other earning assets decreased by $35,025, or 58.5%, reflecting
the re-deployment of liquidity held during the recession. The
yield increased by 9 basis points during 2010 compared to
2009.
Average interest-bearing demand deposits and money market
accounts increased by $4,029, and savings increased by $4,116.
The average rate paid on these products decreased by
34 basis points in the aggregate. The average balance of
time deposit products decreased by $16,575, as the average rate
paid decreased by 77 basis points, from 3.05% to 2.28%.
Total interest paid on these products was $3,611, a $1,731
decrease from a year ago. Additional information regarding
deposits can be found in the Notes to the Consolidated Financial
Statements (NOTE 6) and further more in
Managements Discussion and Analysis.
Average borrowings, federal funds purchased and subordinated
debt decreased by $9,990 while the average rate paid on
borrowings decreased by 40 basis points. FHLB borrowings of
$15,500 were paid off at their due dates in 2010. In the fourth
quarter of 2010, the Bank borrowed $12,000 in short-term FHLB
borrowings to assist in funding the high commercial loan demand
at year end. Management plans to pay down individual borrowings
at their respective due dates in the future using current
liquidity. Additional information regarding FHLB Advances and
Other Borrowings and Subordinated Debt can be found in the Notes
to the Consolidated Financial Statements (NOTES 7 and
8) and further more in Managements Discussion and
Analysis.
64
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Analysis
of Net Interest Income Years Ended December 31,
2009 and 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INTEREST MARGIN FOR YEARS ENDED
|
|
|
|
December 31, 2009
|
|
|
December 31, 2008
|
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
Average
|
|
|
|
|
|
Average
|
|
|
|
Balance(1)
|
|
|
Interest
|
|
|
Rate
|
|
|
Balance(1)
|
|
|
Interest
|
|
|
Rate
|
|
|
INTEREST-EARNING ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning deposits and other earning assets
|
|
$
|
59,923
|
|
|
$
|
155
|
|
|
|
0.27%
|
|
|
$
|
11,462
|
|
|
$
|
200
|
|
|
|
1.74%
|
|
Investment securities(1)(2)
|
|
|
176,524
|
|
|
|
8,965
|
|
|
|
5.08%
|
|
|
|
223,077
|
|
|
|
12,583
|
|
|
|
5.64%
|
|
Loans(1)(2)(3)
|
|
|
238,290
|
|
|
|
15,229
|
|
|
|
6.39%
|
|
|
|
228,440
|
|
|
|
15,557
|
|
|
|
6.81%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-earning assets
|
|
$
|
474,737
|
|
|
$
|
24,349
|
|
|
|
5.13%
|
|
|
$
|
462,979
|
|
|
$
|
28,340
|
|
|
|
6.12%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST-BEARING LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits
|
|
$
|
65,266
|
|
|
$
|
436
|
|
|
|
0.67%
|
|
|
$
|
49,653
|
|
|
$
|
706
|
|
|
|
1.42%
|
|
Savings
|
|
|
84,933
|
|
|
|
516
|
|
|
|
0.61%
|
|
|
|
77,401
|
|
|
|
851
|
|
|
|
1.10%
|
|
Time
|
|
|
175,153
|
|
|
|
5,342
|
|
|
|
3.05%
|
|
|
|
178,372
|
|
|
|
7,259
|
|
|
|
4.07%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing deposits
|
|
|
325,352
|
|
|
|
6,294
|
|
|
|
1.93%
|
|
|
|
305,426
|
|
|
|
8,816
|
|
|
|
2.89%
|
|
Federal funds purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
154
|
|
|
|
7
|
|
|
|
4.55%
|
|
Securities sold under agreement to repurchase
|
|
|
6,218
|
|
|
|
9
|
|
|
|
0.14%
|
|
|
|
4,759
|
|
|
|
92
|
|
|
|
0.19%
|
|
Other borrowings
|
|
|
62,089
|
|
|
|
2,804
|
|
|
|
4.52%
|
|
|
|
66,048
|
|
|
|
3,018
|
|
|
|
4.57%
|
|
Subordinated debt
|
|
|
5,155
|
|
|
|
127
|
|
|
|
2.46%
|
|
|
|
5,155
|
|
|
|
244
|
|
|
|
4.73%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest-bearing liabilities
|
|
$
|
398,814
|
|
|
$
|
9,234
|
|
|
|
2.32%
|
|
|
$
|
381,542
|
|
|
$
|
12,177
|
|
|
|
3.19%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
|
|
$
|
15,115
|
|
|
|
|
|
|
|
|
|
|
$
|
16,163
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest rate spread(4)
|
|
|
|
|
|
|
|
|
|
|
2.81%
|
|
|
|
|
|
|
|
|
|
|
|
2.93%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin(5)
|
|
|
|
|
|
|
|
|
|
|
3.19%
|
|
|
|
|
|
|
|
|
|
|
|
3.49%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Includes both taxable and tax
exempt securities.
|
(2)
|
The amounts are presented on a
fully taxable equivalent basis using the statutory tax rate of
34%, and have been adjusted to reflect the effect of disallowed
interest expense related to carrying tax-exempt assets. Tax-free
income from states of the U.S. and political subdivisions and
loans amounted to $1,356 and $166 for 2009 and $1,530 and $166
for 2008, respectively.
|
(3)
|
Average balance outstanding
includes the average amount outstanding of all non-accrual
investment securities and loans. Investment securities consist
of average total principal adjusted for amortization of premium
and accretion of discount and include both taxable and
tax-exempt securities. Loans consist of average total loans less
average unearned income.
|
(4)
|
Interest earned on loans includes
net loan fees of $245 in 2009 and $263 in 2008.
|
(5)
|
Net interest rate spread represents
the difference between the yield on earning assets and the rate
paid on interest-bearing liabilities.
|
(6)
|
Net interest margin is calculated
by dividing the net interest income by total interest-earning
assets.
|
Net interest income, the principal source of the Companys
earnings in 2009, is the amount by which interest and fees
generated by interest-earning assets, primarily loans and
investment securities, exceed the interest cost of deposits and
borrowed funds. Net interest income measured $15,115 in the year
ended 2009 and $16,163 in the year ended 2008, generating a net
interest margin of 3.19% in 2009 and 3.49% in 2008.
The decrease in interest income, on a fully tax-equivalent
basis, of $3,991 was the product of a 2.5%
year-over-year
increase in average earning assets and a 99 basis point
decrease in interest rates earned. The decrease in interest
expense was a product of a 4.5% increase in interest-bearing
liabilities and an 88 basis point decrease in rates paid.
The net result was a 6.5% decrease in net interest income on a
fully tax-equivalent basis and a 31 basis point decrease in
the Companys net interest margin.
65
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Interest and dividend income on securities registered a decrease
of $3,557, or 29.9%, during the year ended December 31,
2009 when compared to 2008. On a fully tax-equivalent basis,
income on investment securities decreased by $3,618, or 28.8%.
The average invested balances decreased by $46,553 from the
levels of a year ago. The decrease in the average balance of
investment securities was accompanied by a 56 basis point
decrease in the tax-equivalent yield of the portfolio. The
decrease in the average balance of investment securities
resulted from a management decision to not reinvest all of the
proceeds from called securities that were realized in 2008 and
the first half of 2009. At that time, management began investing
a portion of the liquid funds into short-term investment grade
securities. During the year ended December 31, 2009,
$51,462 in investment securities were purchased while $63,872
were called by the issuer or matured. During the year ended
December 31, 2008, $42,426 in investment securities were
purchased while $71,463 were called by the issuer or matured.
There were $3,734 in securities sold in 2009 and none in 2008.
Additional information regarding investment securities can be
found in the Notes to the Consolidated Financial Statements
(NOTES 2 and 12) and further more in Managements
Discussion and Analysis.
Interest and fees on loans decreased by $328 on a fully
tax-equivalent basis, or 2.1%, for the twelve months of 2009
compared to 2008. A $9,850 increase in the average balance of
the loan portfolio, or 4.3%, was offset by a 42 basis point
decrease in the portfolios tax-equivalent yield. This
increase in the average loan portfolio balance is a direct
result of efforts to increase market share.
Other interest income decreased by $45 from the same period a
year ago. The average balance of federal funds sold and other
earning assets increased by $48,461, or 422.8%. The yield
decreased by 148 basis points during 2009 compared to 2008.
Average interest-bearing demand deposits and money market
accounts increased by $15,613, and savings increased by $7,532.
The average rate paid on these products decreased by
59 basis points in the aggregate. The average balance of
time deposit products decreased by $3,219, as the average rate
paid decreased by 102 basis points, from 4.07% to 3.05%.
Total interest paid on these products was $5,342, a $1,917
decrease from 2008.
Average borrowings, federal funds purchased and subordinated
debt decreased by $2,654, while the average rate paid on
borrowings decreased by 42 basis points. FHLB borrowings of
$6,000 were paid off at their due dates in the last two months
of 2009. Management plans to pay down individual borrowings at
their respective due dates in the future using current
liquidity. Additional information regarding FHLB Advances and
Other Borrowings and Subordinated Debt can be found in the Notes
to the Consolidated Financial Statements (NOTES 7 and
8) and further more in Managements Discussion and
Analysis.
66
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
The following table provides a detailed analysis of changes in
net interest income, identifying that portion of the change that
is due to a change in the volume of average assets and
liabilities outstanding versus that portion which is due to a
change in the average yields on earning assets and average rates
on interest-bearing liabilities. Changes in interest due to both
rate and volume which cannot be segregated have been allocated
to rate and volume changes in proportion to the relationship of
the absolute dollar amounts of the change in each.
Analysis
of Net Interest Income Changes (Tax Equivalent Basis)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010 Compared to 2009
|
|
2009 Compared to 2008
|
|
|
|
|
Volume
|
|
Rate
|
|
Total
|
|
Volume
|
|
Rate
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning deposits and other money markets
|
|
$
|
(113
|
)
|
|
$
|
50
|
|
|
$
|
(63
|
)
|
|
$
|
246
|
|
|
$
|
(291
|
)
|
|
$
|
(45
|
)
|
|
|
Investment securities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agencies and corporations
|
|
|
384
|
|
|
|
(566
|
)
|
|
|
(182
|
)
|
|
|
(1,572
|
)
|
|
|
(120
|
)
|
|
|
(1,692
|
)
|
|
|
Mortgage-backed and related securities
|
|
|
410
|
|
|
|
(993
|
)
|
|
|
(583
|
)
|
|
|
(299
|
)
|
|
|
(146
|
)
|
|
|
(445
|
)
|
|
|
Obligations of states and political subdivisions
|
|
|
405
|
|
|
|
(155
|
)
|
|
|
250
|
|
|
|
(228
|
)
|
|
|
(7
|
)
|
|
|
(235
|
)
|
|
|
Other securities
|
|
|
(257
|
)
|
|
|
(386
|
)
|
|
|
(643
|
)
|
|
|
(407
|
)
|
|
|
(839
|
)
|
|
|
(1,246
|
)
|
|
|
Loans
|
|
|
(43
|
)
|
|
|
(421
|
)
|
|
|
(464
|
)
|
|
|
654
|
|
|
|
(982
|
)
|
|
|
(328
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest income change
|
|
|
786
|
|
|
|
(2,471
|
)
|
|
|
(1,685
|
)
|
|
|
(1,606
|
)
|
|
|
(2,385
|
)
|
|
|
(3,991
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing demand deposits
|
|
|
25
|
|
|
|
(205
|
)
|
|
|
(180
|
)
|
|
|
178
|
|
|
|
(448
|
)
|
|
|
(270
|
)
|
|
|
Savings deposits
|
|
|
24
|
|
|
|
(328
|
)
|
|
|
(304
|
)
|
|
|
76
|
|
|
|
(411
|
)
|
|
|
(335
|
)
|
|
|
Time deposits
|
|
|
(471
|
)
|
|
|
(1,260
|
)
|
|
|
(1,731
|
)
|
|
|
(129
|
)
|
|
|
(1,788
|
)
|
|
|
(1,917
|
)
|
|
|
Federal funds purchased
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3
|
)
|
|
|
(4
|
)
|
|
|
(7
|
)
|
|
|
Securities sold under agreements to repurchase
|
|
|
1
|
|
|
|
|
|
|
|
1
|
|
|
|
22
|
|
|
|
(105
|
)
|
|
|
(83
|
)
|
|
|
Other borrowings under one year
|
|
|
294
|
|
|
|
(67
|
)
|
|
|
227
|
|
|
|
341
|
|
|
|
51
|
|
|
|
392
|
|
|
|
Other borrowings over one year
|
|
|
(660
|
)
|
|
|
(186
|
)
|
|
|
(846
|
)
|
|
|
(450
|
)
|
|
|
(156
|
)
|
|
|
(606
|
)
|
|
|
Subordinated debt
|
|
|
|
|
|
|
(34
|
)
|
|
|
(34
|
)
|
|
|
|
|
|
|
(117
|
)
|
|
|
(117
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest expense change
|
|
|
(787
|
)
|
|
|
(2,080
|
)
|
|
|
(2,867
|
)
|
|
|
35
|
|
|
|
(2,978
|
)
|
|
|
(2,943
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase (decrease) in net interest income on a taxable
equivalent basis
|
|
$
|
1,573
|
|
|
$
|
(391
|
)
|
|
$
|
1,182
|
|
|
$
|
(1,641
|
)
|
|
$
|
593
|
|
|
$
|
(1,048
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
67
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Analysis
of Other Income, Other Expense and Federal Income Tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Fees for other customer services
|
|
$
|
2,234
|
|
|
$
|
2,298
|
|
|
$
|
2,314
|
|
|
$
|
2,307
|
|
|
$
|
2,239
|
|
Gain on sale of loans
|
|
|
236
|
|
|
|
265
|
|
|
|
30
|
|
|
|
88
|
|
|
|
106
|
|
Other real estate (losses) gains
|
|
|
(55
|
)
|
|
|
15
|
|
|
|
43
|
|
|
|
(1
|
)
|
|
|
(47
|
)
|
Earnings on bank-owned life insurance
|
|
|
525
|
|
|
|
553
|
|
|
|
537
|
|
|
|
521
|
|
|
|
433
|
|
Other operating income
|
|
|
87
|
|
|
|
135
|
|
|
|
47
|
|
|
|
97
|
|
|
|
86
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, excluding investment gains
|
|
|
3,027
|
|
|
|
3,266
|
|
|
|
2,971
|
|
|
|
3,012
|
|
|
|
2,817
|
|
Investment securities net gains
|
|
|
1,018
|
|
|
|
432
|
|
|
|
139
|
|
|
|
77
|
|
|
|
18
|
|
Impairment losses on investment securities
|
|
|
(2,712
|
)
|
|
|
(14,502
|
)
|
|
|
(1,251
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income (loss)
|
|
$
|
1,333
|
|
|
$
|
(10,804
|
)
|
|
$
|
1,859
|
|
|
$
|
3,089
|
|
|
$
|
2,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other income, excluding investment gains or losses,
decreased by $239 or 7.3% for 2010 compared to an increase of
$295, or 9.9%, for 2009. After impairment losses and gains on
investment securities, other income increased by $12,137 in 2010
compared to a decrease of $12,663 in 2009.
Fees for customer services decreased by $64, or 2.8%, compared
to a decrease of $16, or 0.7%, in the prior year. In November
2009, the Federal Reserve Board issued a final rule that,
effective July 1, 2010, prohibits financial institutions
from charging consumers fees for paying overdrafts on automated
teller machine and one-time debit card transactions, unless a
consumer consents, or opts in, to the overdraft service for
those types of transactions. Consumers were provided a notice
that explains the financial institutions overdraft
services, including the fees associated with the service, and
the consumers choices. Because the Banks customers
had to provide advance consent to the overdraft service for
automated teller machine and one-time debit card transactions,
the Company cannot provide any assurance as to the ultimate
impact of this rule on the amount of overdraft/insufficient
funds charges reported in future periods. Loans originated for
sale in the secondary market showed gains of $236 in 2010,
compared to $265 and $30 in 2009 and 2008, respectively. This
increase in loan sales activity for the years ended 2010 and
2009, as compared to 2008, is attributable to the significant
decline in mortgage interest rates beginning the fourth quarter
of 2008 and throughout 2009 and 2010.
Gains on securities called and net gains on the sale of
available-for-sale
investment securities increased by $586 from 2009 levels
compared to an increase of $293 in 2009. As the Company manages
its balance sheet for asset growth, asset mix and liquidity, and
for current interest rates and interest rate forecasts, several
securities in the investment portfolio were sold mainly in the
second quarter of 2010, along with calls and maturities,
resulting in a gain of $1,018 in 2010 compared to $432 in 2009.
Gains in 2010 and 2009 were offset by impairment losses of
$2,712 and $14,502, respectively. These losses are attributable
to trust preferred securities, primarily issued by bank holding
companies and insurance companies, as well as General Motors
corporate securities. Additional information regarding
investment securities can be found in the Notes to the
Consolidated Financial Statements (NOTES 2 and 12) and
further more in Managements Discussion and Analysis.
68
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Non-Interest
Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Salaries and benefits
|
|
$
|
6,389
|
|
|
$
|
7,434
|
|
|
$
|
7,156
|
|
|
$
|
7,199
|
|
|
$
|
6,776
|
|
Net occupancy and equipment expense
|
|
|
1,801
|
|
|
|
1,849
|
|
|
|
1,957
|
|
|
|
1,871
|
|
|
|
1,811
|
|
State and local taxes
|
|
|
430
|
|
|
|
415
|
|
|
|
552
|
|
|
|
580
|
|
|
|
552
|
|
FDIC insurance expense
|
|
|
867
|
|
|
|
962
|
|
|
|
51
|
|
|
|
42
|
|
|
|
43
|
|
Office supplies
|
|
|
344
|
|
|
|
357
|
|
|
|
368
|
|
|
|
396
|
|
|
|
367
|
|
Bank exam and audit
|
|
|
439
|
|
|
|
458
|
|
|
|
460
|
|
|
|
443
|
|
|
|
486
|
|
Other operating expense
|
|
|
2,171
|
|
|
|
2,173
|
|
|
|
2,271
|
|
|
|
2,064
|
|
|
|
1,986
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expenses
|
|
$
|
12,441
|
|
|
$
|
13,648
|
|
|
$
|
12,815
|
|
|
$
|
12,595
|
|
|
$
|
12,021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other expenses decreased by $1,207, or 8.8%, in 2010. This
compares to an increase of $883, or 6.5%, in 2009. During 2010,
expenditures for salaries and employee benefits decreased by
$1,045, or 14.1%. The Company completed its management
reorganization during 2010 and recorded credits of $457 related
to various compensation plans, net of severance costs. In
comparison, expenditures for salaries and employee benefits in
2009 increased by $278, or 3.9%; in 2009, this increase was a
combination of regular staff salary and benefit increases and a
one time accrual of $120 for cash severance to the former
President and Chief Executive Officer. Full-time equivalent
employment averaged 147 in 2010 compared to 160 in 2009.
Salaries and employee benefits represent 51.4% of all
non-interest expenses in 2010, 54.5% in 2009 and 55.8% in 2008.
The following details components of these increases or decreases:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analysis of Changes in Salaries and Benefits
|
|
|
|
Amounts
|
|
|
Percentage
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries
|
|
$
|
(254
|
)
|
|
$
|
135
|
|
|
$
|
(148
|
)
|
|
$
|
252
|
|
|
$
|
(176
|
)
|
|
|
(4.5
|
)%
|
|
|
2.5
|
%
|
|
|
(2.7
|
)%
|
|
|
4.7
|
%
|
|
|
(3.2
|
)%
|
Benefits
|
|
|
(782
|
)
|
|
|
109
|
|
|
|
115
|
|
|
|
145
|
|
|
|
(77
|
)
|
|
|
(40.7
|
)
|
|
|
5.8
|
|
|
|
6.5
|
|
|
|
9.0
|
|
|
|
(4.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,036
|
)
|
|
|
244
|
|
|
|
(33
|
)
|
|
|
397
|
|
|
|
(253
|
)
|
|
|
(13.7
|
)
|
|
|
3.3
|
|
|
|
(0.4
|
)
|
|
|
5.7
|
|
|
|
(3.5
|
)
|
Deferred Loan Origination Fees
|
|
|
(9
|
)
|
|
|
34
|
|
|
|
(10
|
)
|
|
|
26
|
|
|
|
(23
|
)
|
|
|
8.1
|
|
|
|
23.4
|
|
|
|
(7.4
|
)
|
|
|
16.1
|
|
|
|
(16.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,045
|
)
|
|
$
|
278
|
|
|
$
|
(43
|
)
|
|
$
|
423
|
|
|
$
|
(276
|
)
|
|
|
(14.1
|
)%
|
|
|
3.9
|
%
|
|
|
(0.6
|
)%
|
|
|
6.2
|
%
|
|
|
(3.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wage and salary expense per employee averaged $36,517 in 2010,
$34,762 in 2009 and $33,708 in 2008. Full-time equivalent
employment averaged 147 employees in 2010,
160 employees in 2009 and 161 employees in 2008.
Average earning assets per employee measured $3,089 in 2010,
$2,967 in 2009 and $2,876 in 2008.
Insurance premiums paid to the FDIC decreased by $95. Deposits
are insured by the Federal Deposit Insurance Corporation (FDIC)
up to a maximum amount, which is generally $250 per depositor
subject to aggregation rules. As an FDIC-insured institution,
the Bank is required to pay deposit insurance premium
assessments to the FDIC. The FDIC adopted a Restoration Plan to
restore the reserve ratio of the Deposit Insurance Fund to
1.15%. Effective April 1, 2009, the Restoration Plan
provides base assessment rate adjustments. In addition, under an
interim rule, the FDIC imposed a five basis point emergency
special assessment on insured depository institutions on
June 30, 2009, which was $224. The special assessment was
payable on September 30, 2009. Pursuant to a final rule
adopted by the FDIC in November 2009, the Bank was required to
prepay its estimated quarterly risk-based assessments to the
FDIC for the fourth quarter 2009 and for all of 2010, 2011 and
2012. The Bank prepaid the amount of $2,974 in December 2009 and
had a remaining balance of $2,106 at December 31, 2010. The
prepaid assessment amounts are included in other assets on the
Consolidated Balance Sheets of the
69
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Company. The Bank will be assessed quarterly premiums by the
FDIC, and such assessments will be charged against the prepaid
asset until such time as the prepaid asset has been fully
expensed, at which point the Bank will resume paying premiums to
the FDIC. The Company anticipates its FDIC insurance expense
will continue to adversely impact operating expenses for the
year ended December 31, 2011.
Income (loss) before income tax expense amounted to $3,892 for
the year ended 2010 compared to $(10,490) and $2,641 for the
similar periods of 2009 and 2008, respectively. The effective
tax rate was 15.96% in 2010, (39.61%) in 2009 and 10.90% in
2008, resulting in income tax expense (benefit) of $621,
$(4,155) and $288, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Provision at statutory rate
|
|
|
34.00
|
%
|
|
|
(34.00
|
)%
|
|
|
34.00
|
%
|
|
|
34.00
|
%
|
|
|
34.00
|
%
|
Add (Deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax effect of earnings on bank-owned life
insurance-net
|
|
|
(3.65
|
)
|
|
|
(1.50
|
)
|
|
|
(6.02
|
)
|
|
|
(2.99
|
)
|
|
|
(2.40
|
)
|
Tax effect of other non-taxable income
|
|
|
(15.91
|
)
|
|
|
(4.45
|
)
|
|
|
(19.39
|
)
|
|
|
(12.23
|
)
|
|
|
(13.84
|
)
|
Tax effect of non-deductible expense
|
|
|
1.52
|
|
|
|
0.34
|
|
|
|
2.31
|
|
|
|
1.56
|
|
|
|
1.74
|
|
Tax effect of change in estimate*
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2.64
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal income taxes
|
|
|
15.96
|
%
|
|
|
(39.61
|
)%
|
|
|
10.90
|
%
|
|
|
20.34
|
%
|
|
|
16.86
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
One time adjustment to tax accrual estimate
|
Net income (loss) registered $3,271 in 2010, $(6,335) in 2009
and $2,353 in 2008, representing per share amounts of $0.72 in
2010, $(1.40) in 2009 and $0.52 in 2008. There were no dividends
in 2010 and 2009 compared to dividends declared per share of
$0.86 in 2008. Per share amounts have been restated to give
retroactive effect to the 1% common stock dividend of
January 1, 2009, and the 1% stock dividend declared on
March 9, 2009.
The following table shows unaudited financial results by quarter
for the years ending December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
For the Quarter Ended
|
|
|
For the Quarter Ended
|
|
|
|
Dec. 31
|
|
|
Sept. 30
|
|
|
June 30
|
|
|
March 31
|
|
|
Dec. 31
|
|
|
Sept. 30
|
|
|
June 30
|
|
|
March 31
|
|
|
Interest income
|
|
$
|
5,334
|
|
|
$
|
5,370
|
|
|
$
|
5,619
|
|
|
$
|
5,549
|
|
|
$
|
5,681
|
|
|
$
|
5,701
|
|
|
$
|
5,821
|
|
|
$
|
6,420
|
|
Interest expense
|
|
|
1,416
|
|
|
|
1,567
|
|
|
|
1,624
|
|
|
|
1,760
|
|
|
|
1,973
|
|
|
|
2,248
|
|
|
|
2,432
|
|
|
|
2,581
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income
|
|
|
3,918
|
|
|
|
3,803
|
|
|
|
3,995
|
|
|
|
3,789
|
|
|
|
3,708
|
|
|
|
3,453
|
|
|
|
3,389
|
|
|
|
3,839
|
|
Loan loss provision
|
|
|
180
|
|
|
|
30
|
|
|
|
120
|
|
|
|
175
|
|
|
|
90
|
|
|
|
121
|
|
|
|
65
|
|
|
|
151
|
|
Net security gains
|
|
|
10
|
|
|
|
45
|
|
|
|
963
|
|
|
|
|
|
|
|
255
|
|
|
|
8
|
|
|
|
82
|
|
|
|
87
|
|
Impairment losses
|
|
|
(91
|
)
|
|
|
(1,464
|
)
|
|
|
(613
|
)
|
|
|
(544
|
)
|
|
|
(512
|
)
|
|
|
(2,471
|
)
|
|
|
(7,852
|
)
|
|
|
(3,667
|
)
|
Net gain on loans
|
|
|
131
|
|
|
|
63
|
|
|
|
38
|
|
|
|
4
|
|
|
|
32
|
|
|
|
43
|
|
|
|
119
|
|
|
|
71
|
|
Other real estate (losses) gains
|
|
|
5
|
|
|
|
(56
|
)
|
|
|
|
|
|
|
(4
|
)
|
|
|
|
|
|
|
|
|
|
|
29
|
|
|
|
(14
|
)
|
Other income
|
|
|
711
|
|
|
|
701
|
|
|
|
726
|
|
|
|
708
|
|
|
|
771
|
|
|
|
752
|
|
|
|
707
|
|
|
|
756
|
|
Other expenses
|
|
|
3,205
|
|
|
|
3,287
|
|
|
|
3,210
|
|
|
|
2,739
|
|
|
|
3,428
|
|
|
|
3,383
|
|
|
|
3,557
|
|
|
|
3,280
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before tax
|
|
|
1,299
|
|
|
|
(225
|
)
|
|
|
1,779
|
|
|
|
1,039
|
|
|
|
736
|
|
|
|
(1,719
|
)
|
|
|
(7,148
|
)
|
|
|
(2,359
|
)
|
Federal income tax expense (benefit)
|
|
|
263
|
|
|
|
(242
|
)
|
|
|
455
|
|
|
|
145
|
|
|
|
93
|
|
|
|
(736
|
)
|
|
|
(2,550
|
)
|
|
|
(962
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
1,036
|
|
|
$
|
17
|
|
|
$
|
1,324
|
|
|
$
|
894
|
|
|
$
|
643
|
|
|
$
|
(983
|
)
|
|
$
|
(4,598
|
)
|
|
$
|
(1,397
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share
|
|
$
|
0.23
|
|
|
$
|
|
|
|
$
|
0.29
|
|
|
$
|
0.20
|
|
|
$
|
0.14
|
|
|
$
|
(0.22
|
)
|
|
$
|
(1.01
|
)
|
|
$
|
(0.31
|
)
|
Net interest income (fully tax-equivalent basis)
|
|
$
|
4,148
|
|
|
$
|
4,011
|
|
|
$
|
4,180
|
|
|
$
|
3,958
|
|
|
$
|
3,895
|
|
|
$
|
3,628
|
|
|
$
|
3,566
|
|
|
$
|
4,026
|
|
Net interest rate spread
|
|
|
3.42
|
%
|
|
|
3.24
|
%
|
|
|
3.41
|
%
|
|
|
3.19
|
%
|
|
|
3.08
|
%
|
|
|
2.77
|
%
|
|
|
2.65
|
%
|
|
|
2.99
|
%
|
Net interest margin
|
|
|
3.67
|
%
|
|
|
3.52
|
%
|
|
|
3.68
|
%
|
|
|
3.47
|
%
|
|
|
3.34
|
%
|
|
|
3.06
|
%
|
|
|
2.98
|
%
|
|
|
3.38
|
%
|
70
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
ALLOWANCE
FOR LOAN LOSSES
The allowance for loan losses is a reserve established through a
provision for loan losses charged to expense, which represents
managements best estimate of probable losses that have
been incurred within the existing portfolio of loans. The
allowance, in the judgment of management, is necessary to
reserve for estimated loan losses on risks inherent in the loan
portfolio. Accordingly, the methodology to establish the amount
of the allowance is based on historical loss experience by type
of credit and internal risk grade, specific homogeneous risk
pools, and specific loss allocations, with adjustments for
current events and conditions. The Companys process for
determining the appropriate level of the allowance for loan
losses is designed to account for credit deterioration as it
occurs.
The Companys allowance for loan loss methodology consists
of three elements: (i) specific valuation allowances on
probable losses on specific loans; (ii) historical
valuation allowances based on historical loan loss experience
for similar loans with similar characteristics and trends; and
(iii) general valuation allowances based on general
economic conditions and other qualitative risk factors both
internal and external to the Company.
The allowances established for probable losses on specific loans
are based on recurring analyses and evaluations of classified
loans. Loans are categorized into risk grade classifications
based on an internal credit risk grading process that evaluates,
among other things: (i) the obligors ability to
repay; (ii) the underlying collateral, if any; and
(iii) the economic environment and industry in which the
borrower operates. The Bank currently divides the loan and lease
portfolio into the following major categories: 1) Pooled
Loans (unclassified) with similar risk characteristics;
2) Substandard Loans (classified) defined as being
inadequately protected by current sound net worth, paying
capacity of the borrower, or pledged collateral; 3) Special
Mention (classified) defined as having potential weaknesses that
deserve managements close attention. If left uncorrected,
these potential weaknesses may, at some future date, result in
the deterioration of the repayment prospects for the credit or
the Banks credit position; 4) Loss or doubtful loans
(classified) have all the weaknesses of the previous
classifications, with the added characteristic that the
weaknesses make collection or liquidation in full, on the basis
of currently existing facts, conditions, and values highly
questionable and improbable; 5) Impaired Loans which
generally include non-accrual loans. Once a loan is assigned a
risk grade of classified, the loan review officer assesses
whether the loan is to be evaluated for impairment based on the
Company policy. A portion of the allowance for loan loss is
specifically allocated to those loans which are evaluated for
impairment and determined to be impaired. Specific valuation
allowances are determined by analyzing the borrowers
ability to repay amounts owed, collateral deficiencies, the
relative risk grade of the loan and economic conditions
affecting the borrowers industry, among other things. If
after review, the loan is not considered to be impaired, the
loan is included with a pool of similar loans that is assigned a
valuation allowance calculated based on the historical loss
experience of the pool type. The valuation allowance is
calculated based on the historical loss experience of specific
types of classified loans. The Company calculates historical
loss ratios for pools of loans with similar characteristics
based on the proportion of actual charge-offs experienced to the
total population of loans in the pool. The historical loss
ratios are periodically updated based on actual charge-off
experience.
A general valuation allowance is established for pools of
homogeneous loans based upon the product of the historical loss
ratio adjusted for qualitative factors and the total dollar
amount of the loans in the pool. Specific qualitative factors
considered by management include trends in volume or terms,
changes in lending policy levels and trends in charge-offs,
classification and non-accrual loans, concentrations of credit
and local and national economic factors. The Companys
pools of similar loans include similarly risk-graded groups of
commercial and industrial loans, commercial real estate loans,
consumer loans and 1-4 family residential mortgages. Additional
factors are used on pools of loans considered special mention;
specifically, levels and trends in classification, declining
trends in financial performance, structure and lack of
performance measures and migration from
71
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
special mention to substandard. For loans graded as substandard,
a separate historical loss rate is calculated as a percent of
charge-offs net of recoveries to the balance of substandard
loans, which results in a significantly higher historical loss
factor. This is also adjusted for the qualitative factors
discussed previously.
Loans identified as losses by management, internal loan review
and/or bank
examiners are charged-off. Furthermore, consumer loan accounts
are charged-off in accordance with regulatory requirements.
The Company maintains an allowance for losses on unfunded
commercial lending commitments to provide for the risk of loss
inherent in these arrangements. The allowance is computed using
a methodology similar to that used to determine the allowance
for loan losses. This allowance is reported as a liability on
the balance sheet within accrued expenses and other liabilities,
while the corresponding provision for these losses is recorded
as a component of other expense. At December 31, 2010 and
2009, this allowance was $84 and $74, respectively.
Portions of the allowance may be allocated for specific credits;
however, the entire allowance is available for any credit that,
in managements judgment, should be charged off. While
management utilizes its best judgment and information available,
the ultimate adequacy of the allowance is dependent upon a
variety of factors beyond the Companys control, including
the performance of the Companys loan portfolio, the
economy, changes in interest rates and the view of the
regulatory authorities toward loan classifications.
Although we believe we use the best information available to
make loan loss allowance determinations, future adjustments
could be necessary if circumstances or economic conditions
differ substantially from the assumptions used in making our
initial determinations. Continued levels of job loss and high
unemployment, home foreclosures and business failures could
result in increased levels of nonperforming assets and
charge-offs, increased loan loss provisions and reductions in
income. Additionally, as an integral part of their examination
process, bank regulatory agencies periodically review our
allowance for loan losses. The banking agencies could require
the recognition of additions to the loan loss allowance based on
their judgment of information available to them at the time of
their examination.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Balance at beginning of year
|
|
$
|
2,437
|
|
|
$
|
2,470
|
|
|
$
|
1,621
|
|
|
$
|
2,211
|
|
|
$
|
2,168
|
|
Loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
|
(204
|
)
|
|
|
(233
|
)
|
|
|
(624
|
)
|
|
|
(395
|
)
|
|
|
(20
|
)
|
Commercial loans
|
|
|
(1
|
)
|
|
|
(5
|
)
|
|
|
(20
|
)
|
|
|
(1
|
)
|
|
|
(40
|
)
|
Residential real estate
|
|
|
(229
|
)
|
|
|
(87
|
)
|
|
|
(184
|
)
|
|
|
(92
|
)
|
|
|
(29
|
)
|
Consumer and other loans
|
|
|
(168
|
)
|
|
|
(198
|
)
|
|
|
(255
|
)
|
|
|
(232
|
)
|
|
|
(199
|
)
|
Home equity loans
|
|
|
(14
|
)
|
|
|
(97
|
)
|
|
|
(17
|
)
|
|
|
(8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
(616
|
)
|
|
|
(620
|
)
|
|
|
(1,100
|
)
|
|
|
(728
|
)
|
|
|
(288
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recoveries on previous loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial real estate
|
|
|
58
|
|
|
|
55
|
|
|
|
3
|
|
|
|
5
|
|
|
|
|
|
Commercial loans
|
|
|
|
|
|
|
4
|
|
|
|
35
|
|
|
|
1
|
|
|
|
7
|
|
Residential real estate
|
|
|
18
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and other loans
|
|
|
99
|
|
|
|
100
|
|
|
|
126
|
|
|
|
92
|
|
|
|
99
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
175
|
|
|
|
160
|
|
|
|
164
|
|
|
|
98
|
|
|
|
106
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loan losses
|
|
|
(441
|
)
|
|
|
(460
|
)
|
|
|
(936
|
)
|
|
|
(630
|
)
|
|
|
(182
|
)
|
Provision charged to operations
|
|
|
505
|
|
|
|
427
|
|
|
|
1,785
|
|
|
|
40
|
|
|
|
225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
$
|
2,501
|
|
|
$
|
2,437
|
|
|
$
|
2,470
|
|
|
$
|
1,621
|
|
|
$
|
2,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of net loan losses to average net loans outstanding
|
|
|
0.19%
|
|
|
|
0.20%
|
|
|
|
0.42%
|
|
|
|
0.29%
|
|
|
|
0.09%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of loan loss allowance to total loans
|
|
|
0.94%
|
|
|
|
0.98%
|
|
|
|
1.00%
|
|
|
|
0.73%
|
|
|
|
1.08%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
The spike in charge-offs during 2008 primarily reflected certain
impaired commercial loan credits for which specific loss
reserves had been established.
The following is an allocation of the year end allowance for
loan losses. The allowance has been allocated according to the
amount deemed to be reasonably necessary to provide for the
possibility of losses being incurred within the following
categories of loans as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Commercial real estate
|
|
$
|
1,611
|
|
|
$
|
1,666
|
|
|
$
|
1,663
|
|
|
$
|
954
|
|
|
$
|
1,441
|
|
Commercial loans
|
|
|
249
|
|
|
|
209
|
|
|
|
257
|
|
|
|
194
|
|
|
|
376
|
|
Residential real estate
|
|
|
418
|
|
|
|
315
|
|
|
|
287
|
|
|
|
258
|
|
|
|
209
|
|
Consumer and other loans
|
|
|
112
|
|
|
|
176
|
|
|
|
226
|
|
|
|
214
|
|
|
|
183
|
|
Home equity loans
|
|
|
111
|
|
|
|
71
|
|
|
|
37
|
|
|
|
1
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
2,501
|
|
|
$
|
2,437
|
|
|
$
|
2,470
|
|
|
$
|
1,621
|
|
|
$
|
2,211
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The allocations of the allowance as shown in the table above
should not be interpreted as an indication that future loan
losses will occur in the same proportions or that the
allocations indicate future loan loss trends. Furthermore, the
portion allocated to each loan category is not the total amount
available for future losses that might occur within such
categories since the total allowance is applicable to the entire
portfolio, and allocation of a portion of the allowance to one
category of loans does not preclude availability to absorb
losses in other categories.
LOAN
PORTFOLIO
The following table represents the composition of the loan
portfolio as of December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
|
Balance
|
|
|
%
|
|
|
Commercial real estate
|
|
$
|
146,389
|
|
|
|
55.1
|
|
|
$
|
126,507
|
|
|
|
51.0
|
|
|
$
|
128,705
|
|
|
|
52.3
|
|
|
$
|
120,950
|
|
|
|
54.3
|
|
|
$
|
106,160
|
|
|
|
51.7
|
|
Commercial loans
|
|
|
42,349
|
|
|
|
16.0
|
|
|
|
38,498
|
|
|
|
15.5
|
|
|
|
27,750
|
|
|
|
11.3
|
|
|
|
14,981
|
|
|
|
6.7
|
|
|
|
17,505
|
|
|
|
8.5
|
|
Residential real estate
|
|
|
52,262
|
|
|
|
19.7
|
|
|
|
60,904
|
|
|
|
24.5
|
|
|
|
68,985
|
|
|
|
28.0
|
|
|
|
68,135
|
|
|
|
30.5
|
|
|
|
62,882
|
|
|
|
30.6
|
|
Residential real estate held for sale
|
|
|
262
|
|
|
|
0.1
|
|
|
|
|
|
|
|
|
|
|
|
236
|
|
|
|
0.1
|
|
|
|
|
|
|
|
|
|
|
|
109
|
|
|
|
0.1
|
|
Consumer loans
|
|
|
7,216
|
|
|
|
2.7
|
|
|
|
7,770
|
|
|
|
3.1
|
|
|
|
8,162
|
|
|
|
3.3
|
|
|
|
8,484
|
|
|
|
3.8
|
|
|
|
7,745
|
|
|
|
3.8
|
|
Home equity loans
|
|
|
16,963
|
|
|
|
6.4
|
|
|
|
14,569
|
|
|
|
5.9
|
|
|
|
12,179
|
|
|
|
5.0
|
|
|
|
10,559
|
|
|
|
4.7
|
|
|
|
10,807
|
|
|
|
5.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans .
|
|
$
|
265,441
|
|
|
|
|
|
|
$
|
248,248
|
|
|
|
|
|
|
$
|
246,017
|
|
|
|
|
|
|
$
|
223,109
|
|
|
|
|
|
|
$
|
205,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
The following schedule sets forth maturities based on remaining
scheduled repayments of principal or next
re-pricing
opportunity for loans (excluding residential real estate and
consumer loans) as of December 31, 2010:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Year
|
|
|
1 to
|
|
|
Over
|
|
|
|
|
|
|
or Less
|
|
|
5 Years
|
|
|
5 Years
|
|
|
Total
|
|
|
Commercial real estate
|
|
$
|
45,433
|
|
|
$
|
74,714
|
|
|
$
|
26,242
|
|
|
$
|
146,389
|
|
Commercial loans
|
|
|
26,866
|
|
|
|
11,352
|
|
|
|
4,131
|
|
|
|
42,349
|
|
Home equity
|
|
|
16,963
|
|
|
|
|
|
|
|
|
|
|
|
16,963
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans (excluding residential real estate and consumer
loans)
|
|
$
|
89,262
|
|
|
$
|
86,066
|
|
|
$
|
30,373
|
|
|
$
|
205,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following schedule sets forth loans as of December 31,
2010 based on next re-pricing opportunity for floating and
adjustable interest rate products, and by remaining scheduled
principal payments for loan products with fixed rates of
interest. Residential real estate and consumer loans have again
been excluded.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Year
|
|
|
Over
|
|
|
|
|
|
|
or Less
|
|
|
1 Year
|
|
|
Total
|
|
|
Floating or adjustable rates of interest
|
|
$
|
81,082
|
|
|
$
|
92,164
|
|
|
$
|
173,246
|
|
Fixed rates of interest
|
|
|
8,180
|
|
|
|
24,275
|
|
|
|
32,455
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans (excluding residential real estate and consumer
loans)
|
|
$
|
89,262
|
|
|
$
|
116,439
|
|
|
$
|
205,701
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company recorded an increase of $17,193 in the loan
portfolio from the level of $248,248 recorded at
December 31, 2009. Gross loans as a percentage of earning
assets stood at 57.4% as of December 31, 2010 and 54.3% at
December 31, 2009. The loan to deposit ratio at the end of
2010 was 67.8% as compared to 64.1% at the end of 2009. The
increase in loans has primarily resulted from efforts designed
to increase market share. The Company substantially restructured
and expanded its commercial lending staff in the second half of
the year with the specific objective of growing loans while
maintaining credit quality. Despite the slow economic recovery
in the region, Cortland Banks posted year over year growth not
only in commercial loans but in total portfolio loans. As the
balance sheet is adequately structured to accommodate additional
loan growth, management remains committed to fulfilling the
credit needs of creditworthy customers. The increase is also due
to short-term,
60-day loans
closed in 2010 for $16,915, compared to $13,080 in 2009. At
December 31, 2010 the loan loss allowance of $2,501
represented approximately 1.0% of outstanding loans, and at
December 31, 2009, the loan loss allowance of $2,437 also
represented approximately 1.0% of outstanding loans.
Between 2009 and 2010, the balance of residential real estate
loans declined from 24.5% to 20.7% of the loan portfolio as
borrowers look to the secondary market in order to take
advantage of historically low interest rates. The portion of the
loan portfolio represented by commercial loans (including
commercial real estate) increased from 66.5% in 2009 to 71.1% in
2010. Consumer loans (including home equity loans) increased
from 9.0% in 2009 to 9.1% in 2010.
74
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Commercial, commercial real estate and residential real estate
loans continue to comprise the largest share of the
Companys loan portfolio. At the end of 2010, commercial
and residential real estate loans comprised a combined 90.9% of
the portfolio compared to 90.6% at December 31, 2005. The
portfolio at December 31, 2010 also included home equity
loans at 6.4% and consumer installment loans at 2.7%. These
percentages compare to home equity loans at 5.8% and consumer
installment loans at 3.6% on December 31, 2005.
For fiscal year ended 2010, approximately $15,300 in new
residential real estate loans were originated by the Company, a
decrease of approximately $4,000 from 2009 originations.
The following shows the disposition of real estate loans
originated during 2006 to 2010 (in millions):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Retained in portfolio
|
|
$
|
3.7
|
|
|
$
|
4.2
|
|
|
$
|
6.2
|
|
|
$
|
10.1
|
|
|
$
|
8.3
|
|
Loans sold to investors with servicing rights released
|
|
$
|
11.6
|
|
|
$
|
15.1
|
|
|
$
|
2.0
|
|
|
$
|
6.2
|
|
|
$
|
6.9
|
|
The Companys product offerings continue to include a
service released sales program, which extends the Company the
ability to offer competitive long-term fixed interest rates
without incurring additional credit or interest rate risk.
During 2010, the Company sold less residential real estate loans
under the service release sales program and retained fewer
portfolio loans in comparison to 2009 totals. Real estate loan
originations are typically qualified for sale to investors in
the secondary market, but are occasionally retained in the
portfolio when requested by a customer or to enhance account
relationships for certain customers. The mix of portfolio
retained to those sold to investors will vary from year to year.
The Bank continues to be active in home equity financing. Home
equity term loans and credit lines (HELOCs) remain popular with
consumers wishing to finance home improvement costs, education
expenses, vacations and consumer goods purchased at favorable
interest rates.
In order to improve customer retention and provide better
overall balance, management will continue to evaluate and
reposition the Companys portfolio product offerings during
2011.
The balance of the commercial loan portfolio, which includes
commercial mortgages, is $188,738 at December 31, 2010, an
increase of $23,733 from the balance of $165,005 recorded at
December 31, 2009 and represents a 14.4% growth.
Short-term, asset-based commercial loans, including lines of
credit, increased during the year. This was a direct result of
increased focus on commercial and industrial customers,
commercial customers utilizing their commercial lines of credit
and an increase in
60-day
commercial loans closed in December 2010 totaling $16,915 and in
December 2009 totaling $13,080, which were fully secured by
75
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
segregated deposit accounts with the Bank. As previously stated,
the Company expanded its commercial lending staff in 2010 with
the specific objective of growing loans.
Loan personnel will continue to aggressively pursue both
commercial and small business opportunities supported by product
incentives and marketing efforts. When necessary, management
will continue to offer competitive fixed rate commercial real
estate products to qualifying customers in an effort to
establish new business relationships, retain existing
relationships, and capture additional market share. The
Banks lending function continues to provide business
services to a wide array of medium and small businesses,
including but not limited to, commercial and industrial accounts
such as health care facilities, grocery stores, manufacturers,
trucking companies, physicians and medical groups, service
contractors, restaurants, hospitality industry companies,
retailers, wholesalers, educational institutions and other
political subdivisions as well as commercial and residential
real estate builders.
Commercial and small business loans are originated by commercial
loan personnel and other loan personnel assigned to the
Banks offices within various geographical regions. These
loans are all processed in accordance with established business
loan underwriting standards and practices.
The following table provides an overview of commercial loans by
various business sectors reflecting the areas of largest
concentration. It should be noted that these are open balances
and do not reflect existing commitments that may be currently
outstanding but unfunded.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
|
|
|
% of
|
|
|
|
|
|
% of
|
|
Sector
|
|
Balances
|
|
|
Portfolio
|
|
|
Balances
|
|
|
Portfolio
|
|
|
Skilled nursing
|
|
$
|
22,039
|
|
|
|
11.68%
|
|
|
$
|
7,743
|
|
|
|
4.69%
|
|
Non-residential building/apartment building
|
|
|
21,036
|
|
|
|
11.15%
|
|
|
|
14,594
|
|
|
|
8.84%
|
|
Hotels/motels
|
|
|
18,057
|
|
|
|
9.57%
|
|
|
|
20,805
|
|
|
|
12.61%
|
|
Eating establishments
|
|
|
16,463
|
|
|
|
8.72%
|
|
|
|
14,519
|
|
|
|
8.80%
|
|
Steel-related industries
|
|
|
7,702
|
|
|
|
4.08%
|
|
|
|
11,726
|
|
|
|
7.11%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The single largest customer relationship had an aggregate
balance at year end 2010 of $11,654 compared to $12,191 in 2009.
This balance represented approximately 6.2% of the total
commercial portfolio compared to 7.4% in 2009. It is important
to note that within this relationship, there is a
60-day note
for $8,200 in 2010 and $8,650 in 2009, which are fully secured
by segregated deposit accounts with the Bank.
In the consumer lending area, the Company provides financing for
a variety of consumer purchases, such as: fixed rate amortizing
mortgage products that consumers utilize for home improvements;
the purchase of consumer goods of all types; education, travel
and other personal expenditures. The consolidation of credit
card balances and other existing debt into term payouts
continues to remain a popular financing option among consumers.
Additional information regarding the loan portfolio can be found
in the Notes to the Consolidated Financial Statements
(NOTES 1, 3, 9, 12 and 14).
INVESTMENT
SECURITIES
Investment securities are segregated into three separate
portfolios:
held-to-maturity,
available-for-sale
and trading. Each portfolio type has its own method of
accounting. The Company currently does not maintain a trading
portfolio.
76
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Held-to-maturity
securities are recorded at historical cost and adjusted for
amortization of premiums and accretion of discounts. Securities
designated by the Company as
held-to-maturity
tend to be higher yielding but less liquid either due to
maturity, size or other characteristics of the issue. The
Company must have both the intent and the ability to hold such
securities to maturity.
Securities classified as
available-for-sale
are those that could be sold for liquidity, investment
management, or similar reasons even though management has no
present intentions to do so. Securities
available-for-sale
are carried at fair value using the specific identification
method. Changes in the unrealized gains and losses on
available-for-sale
securities are recorded net of tax effect as a component of
comprehensive income.
Securities the Company has designated as
available-for-sale
may be sold prior to maturity in order to fund loan demand, to
adjust for interest rate sensitivity, to reallocate bank
resources or to reposition the portfolio to reflect changing
economic conditions and shifts in the relative values of market
sectors.
Available-for-sale
securities tend to be more liquid investments and generally
exhibit less price volatility as interest rates fluctuate.
Securities are evaluated periodically to determine whether a
decline in their value is
other-than-temporary.
Management utilizes criteria such as the magnitude and duration
of the decline, in addition to the reasons underlying the
decline, to determine whether the loss in value is
other-than-temporary.
The
other-than-temporary
is not intended to indicate that the decline is permanent, but
indicates that the prospect for a near-term recovery of value is
not necessarily favorable, or that there is a lack of evidence
to support a realizable value equal to or greater than the
carrying value of the investment. Once a decline in value is
determined to be an OTTI, the credit-related OTTI is recognized
in earnings while the non-credit related OTTI on securities not
expected to be sold is recognized in other comprehensive income
(loss).
The following table shows the book value of investment
securities by type of obligation at December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
U.S. Government agencies and corporations
|
|
$
|
31,571
|
|
|
$
|
26,673
|
|
|
$
|
44,903
|
|
|
$
|
83,995
|
|
|
$
|
86,682
|
|
U.S. Government mortgage-backed and related securities
|
|
|
101,496
|
|
|
|
99,493
|
|
|
|
95,443
|
|
|
|
82,133
|
|
|
|
72,181
|
|
Private-label mortgage-backed and related securities
|
|
|
780
|
|
|
|
1,003
|
|
|
|
1,287
|
|
|
|
1,521
|
|
|
|
1,740
|
|
Obligations of states and political subdivisions
|
|
|
38,496
|
|
|
|
28,595
|
|
|
|
30,124
|
|
|
|
32,762
|
|
|
|
40,807
|
|
Trust preferred securities
|
|
|
12,779
|
|
|
|
12,124
|
|
|
|
15,146
|
|
|
|
32,598
|
|
|
|
25,897
|
|
Corporate securities
|
|
|
287
|
|
|
|
287
|
|
|
|
1,102
|
|
|
|
2,032
|
|
|
|
2,215
|
|
Regulatory stock
|
|
|
3,049
|
|
|
|
3,749
|
|
|
|
3,749
|
|
|
|
3,581
|
|
|
|
3,581
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$
|
188,458
|
|
|
$
|
171,924
|
|
|
$
|
191,754
|
|
|
$
|
238,622
|
|
|
$
|
233,103
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment
Analysis of Investment Securities
Note 2 in the Notes to the Consolidated Financial
Statements contains the accounting and disclosures for
securities impairment pursuant to FASB ASC Topic 320,
Investments Debt and Equity Securities.
Fair
Value
The Company owns 32 trust preferred securities totaling $34,926
(par value) issued by banks, thrifts, insurance companies and
real estate investment trusts. The market for these securities
at December 31, 2010 is not active
77
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
and markets for similar securities are also not active. Given
conditions in the debt markets today and the absence of
observable transactions in the secondary and new issue markets,
the Company determined the few observable transactions and
market quotations that are available are not reliable for
purposes of determining fair value at December 31, 2010. It
was decided that an income valuation approach technique (present
value technique) that maximizes the use of relevant observable
inputs and minimizes the use of unobservable inputs would be
more representative of fair value than the market approach
valuation technique used at measurement dates prior to 2008.
The Company enlisted the aid of an independent third party to
perform the trust preferred securities valuations. The approach
to determining fair value involved the following process:
|
|
1.
|
Estimate the credit quality of the collateral using average
probability of default values for each issuer (adjusted for
rating levels).
|
|
2.
|
Consider the potential for correlation among issuers within the
same industry for default probabilities (e.g. banks with other
banks).
|
|
3.
|
Forecast the cash flows for the underlying collateral and apply
to each trust preferred security tranche to determine the
resulting distribution among the securities.
|
|
4.
|
Discount the expected cash flows to calculate the present value
of the security.
|
The effective discount rates on an overall basis generally range
from 25.18% to 64.38% and are highly dependent upon the credit
quality of the collateral, the relative position of the tranche
in the capital structure of the trust preferred securities and
the prepayment assumptions.
Based upon the results of the analysis, the Company currently
believes that a weighted average price of approximately $0.37
per $1.00 of par value is representative of the fair value of
the 32 trust preferred securities.
The Company considered all information available as of
December 31, 2010 to estimate the impairment and resulting
fair value of the trust preferred securities. These securities
are supported by a number of banks and insurance companies
located throughout the country. The FDIC has recently indicated
that there are many financial institutions still considered
troubled banks even after the numerous failures in 2010. If the
conditions of the underlying banks in the trust preferred
securities worsen, there may be additional impairment to
recognize in 2011 or later.
A summary of securities held at December 31, 2010,
classified according to the earlier of next re-pricing or the
maturity date and the weighted average yield for each range of
maturities, is set forth below. Fixed-rate mortgage-backed
securities are classified by their estimated contractual cash
flow, adjusted for current prepayment assumptions. Actual
maturities may differ from contractual maturities because
borrowers may have the right to call or prepay obligations with
or without call or prepayment penalties.
78
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
|
|
|
|
|
|
|
|
|
|
|
December 31, 2010
|
|
|
|
Book
|
|
|
Weighted
|
|
Type and Maturity or Repricing Grouping
|
|
Value
|
|
|
Average Yield(1)
|
|
|
U.S. Government agencies and corporations:
|
|
|
|
|
|
|
|
|
Maturing or repricing within one year
|
|
$
|
|
|
|
|
|
%
|
Maturing or repricing after one year but within five years
|
|
|
3,134
|
|
|
|
1.419
|
|
Maturing or repricing after five years but within ten
years
|
|
|
25,366
|
|
|
|
3.873
|
|
Maturing or repricing after ten years
|
|
|
3,071
|
|
|
|
5.773
|
|
|
|
|
|
|
|
|
|
|
Total U.S. Government agencies and corporations
|
|
$
|
31,571
|
|
|
|
3.814
|
%
|
|
|
|
|
|
|
|
|
|
U.S. Government mortgage-backed and related securities:
|
|
|
|
|
|
|
|
|
Maturing or repricing within one year
|
|
$
|
47,611
|
|
|
|
3.499
|
%
|
Maturing or repricing after one year but within five years
|
|
|
35,598
|
|
|
|
3.433
|
|
Maturing or repricing after five years but within ten
years
|
|
|
15,332
|
|
|
|
3.701
|
|
Maturing or repricing after ten years
|
|
|
2,955
|
|
|
|
4.059
|
|
|
|
|
|
|
|
|
|
|
Total U.S. Government mortgage-backed and related
securities
|
|
$
|
101,496
|
|
|
|
3.523
|
%
|
|
|
|
|
|
|
|
|
|
Private-label mortgage-backed and related securities:
|
|
|
|
|
|
|
|
|
Maturing or repricing within one year
|
|
$
|
660
|
|
|
|
3.091
|
%
|
Maturing or repricing after one year but within five years
|
|
|
111
|
|
|
|
4.668
|
|
Maturing or repricing after five years but within ten
years
|
|
|
9
|
|
|
|
4.668
|
|
Maturing or repricing after ten years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total private-label mortgage-backed and related securities
|
|
$
|
780
|
|
|
|
3.334
|
%
|
|
|
|
|
|
|
|
|
|
Obligations of states and political subdivisions:
|
|
|
|
|
|
|
|
|
Maturing or repricing within one year
|
|
$
|
937
|
|
|
|
8.077
|
%
|
Maturing or repricing after one year but within five years
|
|
|
1,392
|
|
|
|
4.474
|
|
Maturing or repricing after five years but within ten
years
|
|
|
9,087
|
|
|
|
6.874
|
|
Maturing or repricing after ten years
|
|
|
27,080
|
|
|
|
6.031
|
|
|
|
|
|
|
|
|
|
|
Total obligations of states and political subdivisions
|
|
$
|
38,496
|
|
|
|
6.223
|
%
|
|
|
|
|
|
|
|
|
|
Other securities(2):
|
|
|
|
|
|
|
|
|
Maturing or repricing within one year
|
|
$
|
11,498
|
|
|
|
1.928
|
%
|
Maturing or repricing after one year but within five years
|
|
|
245
|
|
|
|
|
|
Maturing or repricing after five years but within ten
years
|
|
|
42
|
|
|
|
|
|
Maturing or repricing after ten years
|
|
|
4,330
|
|
|
|
2.921
|
|
|
|
|
|
|
|
|
|
|
Total other securities
|
|
$
|
16,115
|
|
|
|
2.160
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The weighted-average yield has been computed by dividing the
total interest income adjusted for amortization of premium or
accretion of discount over the life of the security by the
amortized cost of the securities outstanding. The
weighted-average yield of tax-exempt obligations of states and
political subdivisions has been calculated on a fully taxable
equivalent basis. The amounts of adjustments to interest, which
are based on the statutory tax rate of 34%, were $26, $19, $192
and $490 for the four ranges of maturities, respectively.
|
|
|
|
(2)
|
Regulatory stock is included in the maturing or repricing after
ten years maturity bucket.
|
|
As of December 31, 2010, there are $12,593 in callable
U.S. Government agencies and $8,915 in callable obligations
of states and political subdivisions that given current and
expected interest rate environments, are likely to be called
within the one year time horizon. These securities are
categorized according to their contractual maturities, with
$3,010 classified as maturing after one year but within five
years, $15,499 classified as maturing after five years but
within ten years and $2,999 classified as maturing after
10 years.
79
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
As of December 31, 2010, there are $18,854 in callable
U.S. Government agencies, $7,984 in callable obligations of
states and political subdivisions that given current and
expected interest rate environments having the possibility of
being called within the time frame defined as after one year but
within five years. These securities are categorized according to
their contractual maturities, with $18,641 maturing after five
years but within ten years and $8,197 maturing after
10 years.
As of December 31, 2010, the carrying value of all
investment securities, both
available-for-sale
and
held-to-maturity,
totaled $188,458, an increase of $16,534, or 9.6%, from the
prior year. The Banks management elected to reinvest the
majority of the called and paid-down securities that were
realized during the twelve months ended December 31, 2010.
Additionally, by utilizing the Federal Reserve Bank balance, the
Bank was able to pay off FHLB of Cincinnati advances and fund
commercial loans. The investment portfolio represents 48.1% of
each deposit dollar, up from 44.4% of year end levels. The
allocation between single maturity investment securities and
mortgage-backed securities shifted to a 45/55 split versus the
40/60 division of the previous year, as mortgage-backed
securities increased by $1,780, or 1.8%.
Holdings of obligations of states and political subdivisions
showed an increase of $9,901, or 34.6%, as numerous bonds were
purchased during the year. Amortization of purchase premiums
resulted in the decrease of holdings of U.S. Treasury
securities by approximately $6, or 4.6%. Investments in
U.S. government agencies and corporations increased by
approximately $4,904, or 18.5%. Holdings of corporate securities
remained flat.
Holdings of trust preferred securities increased by $655, as the
fair value increased during the year. The Company recognized
$2,712 of
other-than-temporary
losses on its trust preferred securities that flowed through
non-interest income. The change in losses recorded in other
comprehensive income decreased by $3,586.
Holdings of other securities decreased during the year, as the
Bank redeemed $700 in excess FHLB of Cincinnati stock.
The mix of mortgage-backed securities remained weighted in favor
of fixed rate securities in 2010. The portion of the
mortgage-backed portfolio allocated to fixed-rate securities
rose to 90% in 2010 versus 87% in 2009. Floating rate and
adjustable rate mortgage-backed securities provide some degree
of protection against rising interest rates, while fixed-rate
securities perform better in periods of
stable-to-slightly
declining interest rates. Included in the mortgage-backed
securities portfolio are investments in collateralized mortgage
obligations, which totaled $19,276 and $5,976 at
December 31, 2010 and 2009, respectively. No collateralized
mortgage obligations were sold in 2010 or 2009.
At December 31, 2010, a net unrealized loss of $2,458, net
of tax, was included in shareholders equity as a component
of other comprehensive loss, as compared to a net unrealized
loss of $4,131, net of tax, as of December 31, 2009. This
$1,673 reflects the increased market value of the trust
preferred securities resulting from the $2,712 OTTI charges.
Lower interest rates generally translate into more favorable
market prices for debt securities; conversely, rising interest
rates generally result in depreciation in the market value of
debt securities. As these securities are in an illiquid market,
the valuation is driven by a discounted cash flow model.
The Company has $3,040 in investments considered to be
structured notes as of December 31, 2010, a decrease of
$442, or 12.7%. The Company has no investments in inverse
floating rate securities or other derivative products.
Additional information regarding securities investments can be
found in the Notes to the Consolidated Financial Statements
(NOTES 1 and 2).
80
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
DEPOSITS
The Companys deposits are derived from the individuals and
businesses located in its primary market area. Total deposits at
year-end exhibited an increase of 1.0% to $391,509 at
December 31, 2010, as compared to $387,495 at
December 31, 2009.
The Companys deposit base consists of demand deposits,
savings, money market and time deposit accounts. Average
noninterest-bearing deposits increased 4.8% during 2010, while
average interest-bearing deposits decreased by 2.6%.
During 2010, noninterest-bearing deposits averaged $61,320, or
16.2%, of total average deposits compared to $58,506, or 15.2%,
of total deposits in 2009. Core deposits averaged $317,669 for
the year ended December 31, 2010, a decrease of $1,399 from
the average level in 2009. During 2009, core deposits had
averaged $319,068, an increase of $19,670 from the preceding
year.
Historically, the deposit base of the Company has been
characterized by a significant aggregate amount of core
deposits. Core deposits represents 84.0% of average total
deposits in 2010 compared to 83.1% in 2009. Non core deposits
consist of Jumbo CDs, which are certificates of deposit in the
amount of $100 or more.
The Companys portfolio of certificates of deposit is
sourced primarily from customers in the Banks immediate
market area and does not include brokered deposits.
Over the past five years, noninterest-bearing and
interest-bearing checking accounts have trended slightly
downward as a percentage of total deposits. These products now
comprise 24.1% of total deposits compared to 25.8% five years
ago. The following graph depicts how the deposit mix has shifted
during this five-year time frame.
Additional information regarding interest-bearing deposits can
be found in the Notes to the Consolidated Financial Statements
(NOTE 6).
81
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
OTHER
ASSETS AND OTHER LIABILITIES
Premises and equipment totaled $6,720 at December 31, 2010,
a decrease of $407 from $7,127 at December 31, 2009.
Bank-owned life insurance had a cash surrender value of $12,491
at December 31, 2010 and $13,211 at December 31, 2009.
The decrease is due to death benefit proceeds of $1,138 received
in the second quarter of 2010. Other assets decreased to $13,860
at December 31, 2010 from $14,403 at December 31,
2009. Included in other assets is a prepaid assessment paid to
the FDIC in December of 2009. This prepayment is the estimate,
based on projected assessment rates and assessment base, made by
the FDIC of premiums due until December 31, 2012. On a
quarterly basis, this prepayment will be reduced, and at that
time expensed, until the prepayment is depleted. The balance is
$2,106 at December 31, 2010 and $2,915 at December 31,
2009. Other real estate increased to $848 at December 31,
2010 compared to $687 at December 31, 2009. Net deferred
tax assets measured $6,265 at December 31, 2010 compared to
$7,893 at December 31, 2009. This decrease was due to
$6.0 million of impaired securities expense considered
permanent for tax purposes. This resulted in a $1.6 million
shift from deferred tax assets to a receivable of
$1.6 million representing refundable taxes.
Other liabilities remain fairly consistent measuring $3,856 at
December 31, 2010 and $4,375 at December 31, 2009. The
major components are accrued interest on deposits and borrowings
which measured $535 and $721 in 2010 and 2009. Accrued expenses
measure $2,469 and $2,854 at December 31, 2010 and 2009,
respectively. Post-retirement benefits is the largest accrued
expense item. Completion of reorganization in 2010 resulted in a
reduction in the accrual for post-retirement of $542.
82
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
ASSET-LIABILITY
MANAGEMENT
The Companys executive management and Board of Directors
routinely review the Companys balance sheet structure for
stability, liquidity and capital adequacy. The Company has
defined a set of key control parameters which provide various
measures of the Companys exposure to changes in interest
rates. The Companys asset-liability management goal is to
produce a net interest margin that is relatively stable despite
interest rate volatility, while maintaining an acceptable level
of earnings. Net interest income is the difference between total
interest earned on a fully taxable equivalent basis and total
interest expensed. The net interest margin ratio expresses this
difference as a percentage of average earning assets. In the
past five years, the net interest margin has averaged 3.48%
ranging between 3.19% and 3.67% as depicted in the following
graph.
Included among the various measurement techniques used by the
Company to identify and manage exposure to changing interest
rates is the use of computer based simulation models.
Computerized simulation techniques enable the Company to explore
and measure net interest income volatility under alternative
asset deployment strategies, different interest rate
environments, various product offerings and changing growth
patterns.
During 2010, the effective maturities of earning assets tended
to shorten as rates in the credit markets remained extremely
low. Federal Reserve policy makers kept the short-term rates in
the range of 0.00% to 0.25% during all of 2010 in an attempt to
ease strains in the financial market, soften the effects of the
housing correction and help avoid a recession. With rates low
during the year, prepayments on loans and mortgage-backed
securities remained high, causing the effective maturities of
existing earning assets to shorten during 2010. In the second
half of the year, management invested a portion of the excess
overnight funds (federal funds sold balances), with an
allocation towards U.S. Government agencies, municipal
bonds and mortgage-backed securities.
The computerized simulation techniques utilized by management
provide a more sophisticated measure of the degree to which the
Companys interest sensitive assets and liabilities may be
impacted by changes in the general level of interest rates.
These analyses show the Companys net interest income
remaining relatively neutral within the economic and interest
rate scenarios anticipated by management. As previously noted,
the Companys net interest margin has remained in the range
of 3.19% to 3.67% over the past five years, a period
characterized by significant shifts in the mix of earning assets
and the direction and level of interest rates. The targeted
federal funds rate during that period ranged from a low of 0.00%
to 5.25%, as Federal Reserve monetary policy turned from
guarding against deflation to warding off inflationary threats
to attempting to recover from a recession and softening the
effects of the housing correction.
83
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
LIQUIDITY
The central role of the Companys liquidity management is
to (1) ensure sufficient liquid funds to meet the normal
transaction requirements of its customers, (2) take
advantage of market opportunities requiring flexibility and
speed, and (3) provide a cushion against unforeseen
liquidity needs.
Liquidity risk arises from the possibility that the Company may
not be able to satisfy current or future financial commitments
or may become unduly reliant on alternative funding sources. The
objective of liquidity management is to ensure we have the
ability to fund balance sheet growth and meet deposit and debt
obligations in a timely and cost-effective manner. Management
monitors liquidity through a regular review of asset and
liability maturities, funding sources, and loan and deposit
forecasts. The Company maintains strategic and contingency
liquidity plans to ensure sufficient available funding to
satisfy requirements for balance sheet growth, proper management
of capital markets funding sources and addressing unexpected
liquidity requirements.
Principal sources of liquidity for the Company include assets
considered relatively liquid, such as interest-bearing deposits
in other banks, federal funds sold, cash and due from banks, as
well as cash flows from maturities and repayments of loans,
investment securities and mortgage-backed securities.
Anticipated principal repayments on mortgage-backed securities
along with investment securities maturing, re-pricing, or
expected to be called in one year or less amounted to $82,214 at
December 31, 2010, representing 43.6% of the total combined
portfolio, compared to $67,866, or 39.5%, of the portfolio a
year ago.
Concerns over deposit fluctuations with respect to the overall
banking industry were addressed by the FDIC in September and
October 2008. The FDIC temporarily increased the individual
account deposit insurance from $100 per account to $250 per
account through December 31, 2009, which has subsequently
been made permanent. The FDIC also implemented the Transaction
Account Guarantee Program (TAGP), which provides for full FDIC
coverage for transaction accounts, regardless of dollar amounts.
The Company elected to opt-in to this program, thus, customers
received full coverage for transaction accounts under the
program. The TAGP expired December 31, 2010. It was
replaced by a final rule to implement the section of the
Dodd-Frank Wall Street Reform and Consumer Protection Act
(Dodd-Frank Act) that provides temporary unlimited coverage for
non-interest bearing transaction accounts at all FDIC-insured
depository institutions. The separate coverage for non-interest
bearing transaction accounts became effective on
December 31, 2010 and terminates on December 31, 2012.
This provision is similar to the TAGP, except it does not
include low-interest Negotiable Order of Withdrawal (NOW)
accounts. The Dodd-Frank provision also differs significantly
from the TAGP in that it applies to all FDIC-insured depository
institutions with qualifying deposits. Concerns regarding the
overall banking industry or the Company could have an adverse
effect on future deposit levels.
In order to address the concern of FDIC insurance of larger
depositors, the Bank became a member of the Certificate of
Deposit Account Registry Service
(CDARS®)
program late in 2009. Through
CDARS®,
the Banks customers can increase their FDIC insurance by
up to $50 million through reciprocal certificate of deposit
accounts. This is accomplished by the Bank entering into
reciprocal depository relationships with other member banks. The
individual customers large deposit is broken into amounts
below $250 and placed with other banks that are members of the
network. The reciprocal member bank issues certificate of
deposits in amounts that ensure that the entire deposit is
eligible for FDIC insurance. At December 31, 2010, the Bank
did not have any deposits in the
CDARS®
program. For regulatory purposes,
CDARS®
is considered a brokered deposit even though reciprocal deposits
are generally from customers in the local market.
Along with its liquid assets, the Bank has other sources of
liquidity available to it which help to ensure that adequate
funds are available as needed. These other sources include, but
are not limited to, the ability to obtain
84
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
deposits through the adjustment of interest rates, the
purchasing of federal funds, correspondent bank lines of credit
and access to the Federal Reserve Discount Window. The Bank is
also a member of the Federal Home Loan Bank of Cincinnati, which
provides yet another source of liquidity. At December 31,
2010, the Bank had approximately $3.4 million available of
collateral-based borrowing capacity at FHLB of Cincinnati
$2.6 million of availability with the Federal Reserve
Discount window. The FHLB has committed to a cash management
line subject to posting additional collateral. Additionally, the
FHLB has committed a $23.8 million cash management line
subject to posting additional collateral. The Bank has access to
approximately 10% of total assets in brokered certificates of
deposit that could be used as an additional source of liquidity.
At December 31, 2010, there was no outstanding balance in
brokered certificates of deposit. The Company was also granted a
total of $8.5 million in unsecured, discretionary Federal
Funds lines of credit with no funds drawn upon as of
December 31, 2010. Unpledged securities of $63,870 are also
available for borrowing under repurchase agreements or as
additional collateral for FHLB lines of credit.
The Company has other more limited sources of liquidity. In
addition to its existing liquid assets, it can raise funds in
the securities market through debt or equity offerings or it can
receive dividends from its bank subsidiary. Generally, the Bank
may pay dividends without prior approval as long as the dividend
is not more than the total of the current calendar
year-to-date
earnings plus any earnings from the previous two years not
already paid out in dividends, as long as the Bank remains
well-capitalized after the dividend payment. As of
December 31, 2010, the Bank can pay no dividends to the
Company without regulatory approval. Future dividend payments by
the Bank to the Company are based upon future earnings and the
approval of the regulators. The Company has cash of $599 at
December 31, 2010 available to meet cash needs. It also
holds a $6 million note receivable, the cash flow from
which approximates the debt service on the Junior Subordinated
Debentures. Cash is generally used by the Company to pay
quarterly interest payment on the debentures, pay dividends to
common shareholders and to fund operating expenses. Currently,
any debt offerings or cash dividends to shareholders require
prior approval of the regulators.
Cash and cash equivalents decreased from $44,823 in 2009 to
$15,804 in 2010. The decrease in 2010 is due to a $29,893
decrease in the balance at the Federal Reserve Bank. The bank
management had elected to employ a higher level of short-term
liquidity needed to support increased loan demand, and
compensate for poorly functioning credit markets. Beginning in
June 2009, management started investing a portion of the liquid
funds into short-term investment grade securities.
85
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
The following table details the cash flows from operating
activities for years ended 2010, 2009, 2008, 2007 and 2006.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2010
|
|
|
2009
|
|
|
2008
|
|
|
2007
|
|
|
2006
|
|
|
Net income
|
|
$
|
3,271
|
|
|
$
|
(6,335
|
)
|
|
$
|
2,353
|
|
|
$
|
4,350
|
|
|
$
|
4,576
|
|
Adjustments to reconcile net income to net cash flows from
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, amortization and accretion
|
|
|
1,807
|
|
|
|
808
|
|
|
|
758
|
|
|
|
775
|
|
|
|
991
|
|
Provision for loan loss
|
|
|
505
|
|
|
|
427
|
|
|
|
1,785
|
|
|
|
40
|
|
|
|
225
|
|
Investment securities gains
|
|
|
(1,018
|
)
|
|
|
(432
|
)
|
|
|
(139
|
)
|
|
|
(77
|
)
|
|
|
(18
|
)
|
Impairment losses
|
|
|
2,712
|
|
|
|
14,502
|
|
|
|
1,251
|
|
|
|
|
|
|
|
|
|
Other real estate (gains) losses
|
|
|
55
|
|
|
|
(15
|
)
|
|
|
(43
|
)
|
|
|
1
|
|
|
|
47
|
|
Impact of loans held for sale
|
|
|
(262
|
)
|
|
|
236
|
|
|
|
(236
|
)
|
|
|
109
|
|
|
|
(109
|
)
|
Changes in:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of insurance contracts
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(128
|
)
|
Deferred tax (benefit) expense
|
|
|
766
|
|
|
|
(5,016
|
)
|
|
|
(507
|
)
|
|
|
189
|
|
|
|
(205
|
)
|
Prepaid FDIC assessment
|
|
|
809
|
|
|
|
(2,915
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets and liabilities
|
|
|
(2,670
|
)
|
|
|
560
|
|
|
|
75
|
|
|
|
(378
|
)
|
|
|
(297
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash flows from operating activities
|
|
$
|
5,975
|
|
|
$
|
1,820
|
|
|
$
|
5,297
|
|
|
$
|
5,009
|
|
|
$
|
5,082
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key variations stem from: 1) Impairment losses of
$2,712 were recognized in 2010 compared to $14,502 in 2009 and
$1,251 in 2008. This also accounts for the change in deferred
tax benefit to $766 at December 31, 2010 from $(5,016) at
December 31, 2009 and $(507) for 2008. In 2010,
$6.0 million of total impairment losses were considered
permanent for tax purposes. This accounted for part of the
reduction in deferred tax included in other assets in the
Consolidated Financial Statements. This was offset by the
$1.6 million increase in refundable taxes, which accounts
for much of the change in other assets and liabilities in 2010.;
2) Provisions for loan loss were $505 at December 31,
2010 compared to $427 at December 31, 2009 and $1,785 at
December 31, 2008; 3) A prepaid assessment of $2,915
was paid to the FDIC in December 2009 and $809 of it was
expensed in 2010. Refer to the Consolidated Statements of Cash
Flows for a summary of the sources and uses of cash for 2010,
2009 and 2008.
86
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
CONTRACTUAL
OBLIGATIONS AND COMMITMENTS
The Corporation has various obligations, including contractual
obligations and commitments that may require future cash
payments.
Contractual Obligations: The following table presents, as
of December 31, 2010, significant fixed and determinable
contractual obligations to third parties by payment date.
Further discussion of the nature of each obligation is included
in the referenced Notes to the Consolidated Financial Statements.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments Due in:
|
|
|
|
|
|
|
One
|
|
|
One
|
|
|
Three
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
|
to
|
|
|
to
|
|
|
Over
|
|
|
|
|
|
|
See
|
|
|
or
|
|
|
Three
|
|
|
Five
|
|
|
Five
|
|
|
|
|
|
|
Note
|
|
|
Less
|
|
|
Years
|
|
|
Years
|
|
|
Years
|
|
|
Total
|
|
Non-interest bearing deposits
|
|
|
|
|
|
$
|
61,362
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
61,362
|
|
Interest bearing deposits(a)
|
|
|
6
|
|
|
|
173,514
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
173,514
|
|
Average Rate(b)
|
|
|
|
|
|
|
0.22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.22
|
%
|
Certificates of deposit(a)
|
|
|
6
|
|
|
|
89,610
|
|
|
|
44,173
|
|
|
|
12,400
|
|
|
|
10,450
|
|
|
|
156,633
|
|
Average Rate(b)
|
|
|
|
|
|
|
1.09
|
%
|
|
|
3.15
|
%
|
|
|
3.66
|
%
|
|
|
3.73
|
%
|
|
|
2.05
|
%
|
Federal funds purchased and security repurchase agreements(a)
|
|
|
7
|
|
|
|
4,344
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,344
|
|
Average Rate(b)
|
|
|
|
|
|
|
0.15
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.15
|
%
|
U.S. Treasury interest-bearing demand note(a)
|
|
|
7
|
|
|
|
557
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
557
|
|
Average Rate(b)
|
|
|
|
|
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0
|
%
|
FHLB advances
|
|
|
7
|
|
|
|
20,500
|
|
|
|
4,000
|
|
|
|
10,500
|
|
|
|
18,000
|
|
|
|
53,000
|
|
Average Rate(b)
|
|
|
|
|
|
|
1.92
|
%
|
|
|
3.49
|
%
|
|
|
3.69
|
%
|
|
|
4.12
|
%
|
|
|
3.14
|
%
|
Subordinated debt
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,155
|
|
|
|
5,155
|
|
Average Rate(b)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.75
|
%
|
|
|
1.75
|
%
|
Operating leases
|
|
|
9
|
|
|
|
139
|
|
|
|
198
|
|
|
|
198
|
|
|
|
148
|
|
|
|
683
|
|
|
|
|
|
(a)
|
Excludes present and future accrued interest.
|
|
|
|
|
(b)
|
Variable rate obligations reflect interest rates in effect at
December 31, 2010.
|
The Companys operating lease obligations represent short
and long-term lease and rental payments for the Banks
branch facilities.
The Company also has obligations under its supplemental
retirement plans as described in Note 10 to the
Consolidated Financial Statements. The postretirement benefit
payments represent actuarially-determined future benefit
payments to eligible plan participants. The Corporation does not
have any commitments or obligations to the defined contribution
retirement plan (401(k) plan) at December 31, 2010 due to
the funded status of the plan. Additional information regarding
benefit plans can be found in the Notes to the Consolidated
Financial Statements (NOTE 10).
87
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Commitments: The following table details the amounts and
expected maturities of significant off balance sheet commitments
as of December 31, 2010. Additional information regarding
commitments can be found in the Notes to the Consolidated
Financial Statements (NOTE 9).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One to
|
|
|
Three
|
|
|
|
|
|
|
|
|
|
One Year
|
|
|
Three
|
|
|
To Five
|
|
|
Over Five
|
|
|
|
|
|
|
Or Less
|
|
|
Years
|
|
|
Years
|
|
|
Years
|
|
|
Total
|
|
|
Commitments to extend credit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (including commercial real estate)
|
|
$
|
15,230
|
|
|
$
|
87
|
|
|
$
|
1
|
|
|
$
|
15,473
|
|
|
$
|
30,791
|
|
Revolving home equity
|
|
|
12,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,653
|
|
Overdraft protection
|
|
|
10,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,333
|
|
Other
|
|
|
635
|
|
|
|
|
|
|
|
|
|
|
|
33
|
|
|
|
668
|
|
Standby letters of credit
|
|
|
408
|
|
|
|
|
|
|
|
36
|
|
|
|
|
|
|
|
444
|
|
Commitments to extend credit, including loan commitments,
standby letters of credit, and commercial letters of credit do
not necessarily represent future cash requirements since these
commitments often expire without being drawn upon.
CAPITAL
RESOURCES
Regulatory standards for measuring capital adequacy require
banks and bank holding companies to maintain capital based on
risk-adjusted assets so that categories of assets of
potentially higher credit risk require more capital backing than
assets with lower risk. In addition, banks and bank holding
companies are required to maintain capital to support, on a
risk-adjusted basis, certain off-balance sheet activities such
as standby letters of credit and interest rate swaps.
The risk-based standards classify capital into two tiers.
Tier 1 capital consists of common shareholders
equity, noncumulative and cumulative perpetual preferred stock,
qualifying trust preferred securities and minority interests
less intangibles, disallowed deferred tax assets and the
unrealized market value adjustment of investment securities
available-for-sale.
Tier 2 capital consists of a limited amount of the
allowance for loan and lease losses, perpetual preferred stock
(not included in Tier 1), hybrid capital instruments, term
subordinated debt, and intermediate-term preferred stock.
In April 2009, the FFIEC issued additional instructions for
reporting of direct credit substitutions that have been
downgraded below investment grade. Included in the definition of
a direct credit substitute are mezzanine and subordinated
tranches of trust preferred securities and non-agency
collateralized mortgage obligations. Adopting these instructions
for the 2009 period results in an increase in total
risk-weighted assets with an attendant decrease in the
risk-based capital and Tier 1 risk-based capital ratios.
As a result of the decline in the value of the Banks trust
preferred securities, the regulatory capital levels of the Bank
have declined. As a result of investment downgrades by the
rating agencies during 2010, all of the 32 trust preferred
securities and the General Motors corporate securities were
rated as highly speculative grade debt securities.
As a consequence, the Bank is required to maintain higher levels
of regulatory risk-based capital for these securities due to the
greater perceived risk of default by the underlying bank and
insurance company issuers. Specifically, regulatory guidance
requires the Bank to apply a higher risk weighting
formula for these securities to calculate its regulatory
capital ratios. The result of that calculation increases the
Banks risk-weighted assets for these securities to
$84.8 million, well above the $36.9 million in
amortized cost of these securities as of December 31, 2010,
thereby significantly diluting the regulatory capital ratios.
88
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
Regardless of the trust preferred securities risk weighting, the
Company met all capital adequacy requirements to which it was
subject as of December 31, 2010 and December 31, 2009,
as supported by the data in the following table. As of those
dates, the Company was well capitalized under
regulatory prompt corrective action provisions.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual Regulatory
|
|
|
Regulatory Capital Ratio
|
|
|
|
Capital Ratios as of:
|
|
|
requirements to be:
|
|
|
|
Dec. 31,
|
|
|
Dec. 31,
|
|
|
Well
|
|
|
Adequately
|
|
|
|
2010
|
|
|
2009
|
|
|
Capitalized
|
|
|
Capitalized
|
|
|
Total risk-based capital to risk-weighted assets
|
|
|
13.42%
|
|
|
|
13.22%
|
|
|
|
10.00%
|
|
|
|
8.00%
|
|
Tier I capital to risk-weighted assets
|
|
|
12.72%
|
|
|
|
12.54%
|
|
|
|
6.00%
|
|
|
|
4.00%
|
|
Tier I capital to average assets
|
|
|
9.59%
|
|
|
|
9.09%
|
|
|
|
5.00%
|
|
|
|
4.00%
|
|
Risk based capital standards require a minimum ratio of 8.00% of
qualifying total capital to risk-adjusted total assets with at
least 4.00% constituting Tier 1 capital. Capital qualifying
as Tier 2 capital is limited to 100.00% of Tier 1
capital. All banks and bank holding companies are also required
to maintain a minimum leverage capital ratio (Tier 1
capital to total average assets) in the range of 3.00% to 4.00%,
subject to regulatory guidelines. Capital ratios remain within
regulatory minimums for well capitalized financial
institutions.
The Federal Deposit Insurance Corporation Improvement Act of
1991 (FDICIA) require banking regulatory agencies to revise
risk-based capital standards to ensure that they adequately
account for the following additional risks: interest rate,
concentration of credit, and non traditional activities.
Accordingly, regulators will subjectively consider an
institutions exposure to declines in the economic value of
its capital due to changes in interest rates in evaluating
capital adequacy. The following table illustrates the
Companys components of risk weighted capital ratios and
the excess over amounts considered well-capitalized at December
31:
|
|
|
|
|
|
|
|
|
|
|
|
|
2010
|
|
|
2009
|
|
|
|
Tier 1 capital
|
|
$
|
46,787
|
|
|
$
|
46,015
|
|
|
|
Tier 2 capital
|
|
|
2,585
|
|
|
|
2,511
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUALIFYING CAPITAL
|
|
$
|
49,372
|
|
|
$
|
48,526
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Risk-adjusted total assets(*)
|
|
$
|
367,798
|
|
|
$
|
367,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 risk- based capital excess
|
|
$
|
24,719
|
|
|
$
|
23,990
|
|
|
|
Total risk- based capital excess
|
|
|
12,592
|
|
|
|
11,818
|
|
|
|
Total leverage capital excess
|
|
|
22,406
|
|
|
|
20,696
|
|
|
|
(*) Includes off-balance sheet exposures
Average total assets for leverage capital purposes is calculated
as average assets less intangibles, disallowed deferred tax
assets and the net unrealized market value adjustment of year
end investment securities
available-for-sale,
which averaged $487,620 and $506,376 for the years ended
December 31, 2010 and December 31, 2009, respectively.
The Companys Board of Directors declared a quarterly stock
dividend of 1% payable on April 1, 2009 to shareholders of
record as of March 9, 2009. The Board also opted to for go
the quarterly cash dividend at that time, which most recently
had been paid at the rate of $0.22 per share.
Regulations require that investments designated as
available-for-sale
are
marked-to-market
with corresponding entries to the deferred tax account and
shareholders equity. Regulatory agencies, however, exclude
these
89
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
adjustments in computing risk-based capital, as their inclusion
would tend to increase the volatility of this important measure
of capital adequacy. Additional information regarding regulatory
matters can be found in the Notes to the Consolidated Financial
Statements (NOTE 13).
REGULATORY
MATTERS
On May 26, 2009, the Board of Directors of the Company and
Cortland Banks adopted a resolution authorizing its President
and Chief Executive Officer to enter into the Memorandum of
Understanding (MOU) with the Federal Reserve Bank. The MOU,
requires the Company and Cortland Banks to obtain the Federal
Reserves approval prior to paying any dividends, incurring
any debt and repurchasing any of its stock. Additional
information regarding the MOU can be found in the Notes to the
Consolidated Financial Statements (NOTE 19).
INTEREST
RATE RISK
Interest rate risk is measured as the impact of interest rate
changes on the Companys net interest income. Components of
interest rate risk comprise re-pricing risk, basis risk and
yield curve risk. Re-pricing risk arises due to timing
differences in the re-pricing of assets and liabilities as
interest rate changes occur. Basis risk occurs when re-pricing
assets and liabilities reference different key rates. Yield
curve risk arises when a shift occurs in the relationship among
key rates across the maturity spectrum.
The effective management of interest rate risk seeks to limit
the adverse impact of interest rate changes on the
Companys net interest margin, providing the Company with
the best opportunity for maintaining consistent earnings growth.
Toward this end, management uses computer simulation to model
the Companys financial performance under varying interest
rate scenarios. These scenarios may reflect changes in the level
of interest rates, changes in the shape of the yield curve, and
changes in interest rate relationships.
The simulation model allows management to test and evaluate
alternative responses to a changing interest rate environment.
Typically when confronted with a heightened risk of rising
interest rates, the Company will evaluate strategies that
shorten investment and loan re-pricing intervals and maturities,
emphasize the acquisition of floating rate over fixed rate
assets, and lengthen the maturities of liability funding
sources. When the risk of falling rates is perceived, management
will consider strategies that shorten the maturities of funding
sources, lengthen the re-pricing intervals and maturities of
investments and loans, and emphasize the acquisition of fixed
rate assets over floating rate assets. The Company does not
currently use financial derivatives, such as interest rate
options, swaps, caps, floors or other similar instruments.
Run off rate assumptions for loans are based on the consensus
speeds for the various loan types. Investment speeds are based
on the characteristics of each individual investment. Re-pricing
characteristics are based upon actual information obtained from
the Banks information system data and other related
programs. Actual results may differ from simulated results not
only due to the timing, magnitude and frequency of interest rate
changes, but also due to changes in general economic conditions,
changes in customer preferences and behavior, and changes in
strategies by both existing and potential competitors.
The following table shows the Companys current estimate of
interest rate sensitivity based on the composition of its
balance sheet at December 31, 2010. For purposes of this
analysis, short-term interest rates as measured by the federal
funds rate and the prime lending rate are assumed to increase
(decrease) gradually over the next twelve
90
CORTLAND BANCORP AND
SUBSIDIARIES
MANAGEMENTS DISCUSSION AND ANALYSIS
(In thousands of dollars, except for per share amounts)
months reaching a level 300 basis points higher
(lower) than the rates in effect at December 31, 2010.
Under both the rising rate scenario and the falling rate
scenario, the yield curve is assumed to exhibit a parallel shift.
During 2010, the Federal Reserve kept its target rate for
overnight federal funds constant. At December 31, 2010, the
difference between the yield on the ten-year Treasury and the
three-month Treasury had decreased to a positive 318 from the
positive 379 basis points that existed at December 31,
2009, indicating that the yield curve had become less steeply
upward sloping. At December 31, 2010, rates peaked at the
30-year
point on the Treasury yield curve. The yield curve remains
positively sloping as interest rates continue to increase with a
lengthening of maturities, with rates peaking at the long-end of
the Treasury yield curve.
The base case against which interest rate sensitivity is
measured assumes no change in short-term rates. The base case
also assumes no growth in assets and liabilities and no change
in asset or liability mix. Under these simulated conditions, the
base case projects net interest income of $15,133 for the year
ending December 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
Simulated Net Interest Income
Sensitivity
|
|
For the Twelve Months Ending December 31, 2011
|
|
|
|
Net Interest
|
|
|
|
|
|
|
|
Change in Interest Rates
|
|
Income
|
|
|
$ Change
|
|
|
% Change
|
|
Graduated increase of +300 basis points
|
|
$
|
16,610
|
|
|
$
|
1,477
|
|
|
|
9.8
|
%
|
Short-term rates unchanged (base case)
|
|
|
15,133
|
|
|
|
|
|
|
|
|
|
Graduated decrease of -300 basis points
|
|
|
12,642
|
|
|
|
(2,491
|
)
|
|
|
(16.5
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The level of interest rate risk indicated is within limits that
management considers acceptable. However, given that interest
rate movements can be sudden and unanticipated and are
increasingly influenced by global events and circumstances
beyond the purview of the Federal Reserve, no assurances can be
made that interest rate movements will not impact key
assumptions and parameters in a manner not presently embodied by
the model.
It is managements opinion that hedging instruments
currently available are not a cost effective means of
controlling interest rate risk for the Company. Accordingly, the
Company does not currently use financial derivatives, such as
interest rate options, swaps, caps, floors or other similar
instruments.
IMPACT OF
INFLATION
Consolidated financial information included herein has been
prepared in accordance with U.S. Generally Accepted
Accounting Principles, which require the Company to measure
financial position and operating results in terms of historical
dollars. Changes in the relative value of money due to inflation
are generally not considered. Neither the price, timing or the
magnitude of changes directly coincides with changes in interest
rates.
91
INFORMATION AS TO STOCK PRICES AND
DIVIDENDS OF CORTLAND BANCORP
OTHER
INFORMATION
The Company files quarterly reports,
(Forms 10-Q),
an annual report
(Form 10-K),
current reports on
Form 8-K
and proxy statements, as well as any amendments to those reports
with the Securities and Exchange Commission (SEC) pursuant to
section 13(a) or (15)d of the Exchange Act. In 2011, the
quarterly reports will be filed within 45 days of the end
of each quarter, while the annual report is filed within
90 days of the end of the year. Any individual requesting
copies of such reports may obtain these free of charge, as soon
as reasonably practicable after such material is electronically
filed with or furnished to the SEC by visiting our web site at
www.cortland-banks.com or by writing to:
Deborah L. Eazor
Cortland Bancorp
194 West Main Street
Cortland, Ohio 44410
The SEC also maintains an Internet site that contains reports,
proxy and information statements, and other information
regarding issuers that file electronically with the SEC at
www.sec.gov.
The Companys stock trades on the NASDAQ OTC market under
the symbol CLDB. The following brokerage firms are known to be
relatively active in trading the Companys stock:
Community Banc Investments, Inc.
26 East Main Street
New Concord, Ohio 43762
Telephone:
1-800-224-1013
Boenning & Scattergood
9916 Brewster Lane
Powell, OH 43065
Telephone:
866-326-3113
Morgan Stanley Smith Barney
5048 Belmont Ave.
Youngstown, Ohio 44505
Telephone:
330-759-6725
92
INFORMATION AS TO STOCK PRICES AND
DIVIDENDS OF CORTLAND BANCORP
The following table shows the prices at which the common stock
of the Company has actually been purchased and sold in market
transactions during the periods indicated. The range of market
price is compiled from data available through Yahoo Finance,
Historical Prices. Also shown in the table are the dividends per
share on the outstanding common stock. Figures shown for 2009
and 2008 have been adjusted to give retroactive effect to the 1%
stock dividend paid as of April l, 2009 and January 1,
2009. As of March 22, 2011, the Company had approximately
1,618 shareholders of record.
|
|
|
|
|
|
|
|
|
|
|
|
|
HIGH OR LOW TRADING PRICE PER QUARTER
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
|
Price Per Share
|
|
|
Dividends
|
|
|
|
High
|
|
|
Low
|
|
|
Per Share
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
|
|
$
|
5.65
|
|
|
$
|
5.01
|
|
|
$
|
|
|
Third Quarter
|
|
|
5.25
|
|
|
|
4.55
|
|
|
|
|
|
Second Quarter
|
|
|
6.35
|
|
|
|
4.51
|
|
|
|
|
|
First Quarter
|
|
|
6.12
|
|
|
|
4.10
|
|
|
|
|
|
2009
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
|
|
$
|
4.70
|
|
|
$
|
4.00
|
|
|
$
|
|
|
Third Quarter
|
|
|
5.90
|
|
|
|
3.60
|
|
|
|
|
|
Second Quarter
|
|
|
6.95
|
|
|
|
4.10
|
|
|
|
|
|
First Quarter
|
|
|
12.38
|
|
|
|
3.00
|
|
|
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
Fourth Quarter
|
|
$
|
12.73
|
|
|
$
|
8.56
|
|
|
$
|
0.22
|
|
Third Quarter
|
|
|
13.97
|
|
|
|
11.77
|
|
|
|
0.21
|
|
Second Quarter
|
|
|
15.93
|
|
|
|
12.11
|
|
|
|
0.22
|
|
First Quarter
|
|
|
13.24
|
|
|
|
10.78
|
|
|
|
0.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company did not pay a dividend in 2010.
For the convenience of shareholders, the Company has established
a plan whereby shareholders may have their dividends
automatically reinvested in the common stock of Cortland
Bancorp. Participation in the plan is completely voluntary and
shareholders may withdraw at any time.
For current stock prices you may access our home page at
www.cortland-banks.com.
|
|
|
Stockholder and General Inquiries
|
|
Transfer Agent
|
|
Cortland Bancorp
194 West Main Street
Cortland, Ohio 44410
(330) 637-8040
Attention: Deborah L. Eazor
Vice President DLEazor@cortland-banks.com
|
|
Illinois Stock Transfer Shareholder Services (IST)
209 West Jackson Boulevard, Suite 903
Chicago, Illinois 60606
(312) 427-2953
|
Please contact our transfer agent directly for assistance in
changing your address, elimination of duplicate mailings,
transferring stock or replacing lost, stolen or destroyed stock
certificates.
93
CORTLAND BANCORP
TIMOTHY K. WOOFTER
Chairman
JERRY A. CARLETON
TIMOTHY CARNEY
DAVID C. COLE
JAMES M. GASIOR
GEORGE E. GESSNER
JAMES E. HOFFMAN III
NEIL J. KABACK
JOSEPH E. KOCH
K. RAY MAHAN
RICHARD B. THOMPSON
WILLIAM A. HAGOOD
Director Emeritus
OFFICERS
JAMES M. GASIOR
President and
Chief Executive
Officer
TIMOTHY CARNEY
Executive Vice
President
Chief Operating Officer
and
Secretary
DAVID J. LUCIDO
Senior Vice President
and
Chief Financial
Officer
STANLEY P. FERET
Senior Vice President
and
Chief Lending Officer
94
THE
CORTLAND SAVINGS AND BANKING COMPANY
BOARD OF DIRECTORS
JERRY A. CARLETON
President, Carleton Enterprises Inc.
TIMOTHY CARNEY
Executive Vice President,
Chief Operating Officer and
Corporate Secretary
DAVID C. COLE
Partner and President,
Cole Valley Pontiac-Cadillac
JAMES M. GASIOR
President and Chief Executive
Officer
GEORGE E. GESSNER
Attorney
JAMES E. HOFFMAN III
Attorney
NEIL J. KABACK
Partner, Cohen & Company
JOSEPH E. KOCH
President, Joe Koch Construction
K. RAY MAHAN
President, Mahan Packing Co.
RICHARD B. THOMPSON
Executive, Therm-O-Link, Inc.
TIMOTHY K. WOOFTER
President, Stan-Wade Metal Products
and Chairman of the Board
* * * * *
WILLIAM A. HAGOOD
Director Emeritus
* * * * *
OFFICERS
JAMES M. GASIOR
President and Chief Executive
Officer
TIMOTHY CARNEY
Executive Vice President,
Chief Operating Officer
and Corporate Secretary
DAVID J. LUCIDO
Senior Vice President and
Chief Financial Officer
STANLEY P. FERET
Senior Vice President and
Chief Lending Officer
STEVE TELEGO
Vice President
CRAIG M. PHYTHYON
Vice President
CHARLES J. COMMONS
Vice President
MARLENE LENIO
Vice President
JUDY RUSSELL
Vice President
KEITH MROZEK
Vice President
DEBORAH L. EAZOR
Vice President
JOAN M. FRANGIAMORE
Vice President
BARBARA R. SANDROCK
Vice President
WILLIAM J. HOLLAND
Vice President
DEAN S. EVANS
Vice President
NICHOLAS P. BERARDINO
Vice President
JOSEPH A. MARINO
Vice President
STANLEY MAGIELSKI
Vice President
MARCEL P. ARNAL
Assistant Vice President
GRACE J. BACOT
Assistant Vice President
DARLENE MACK
Assistant Vice President
and Trust Officer
JANET K. HOUSER
Assistant Vice President
RUSSELL E. TAYLOR
Assistant Vice President
JAMES HUGHES
Assistant Vice President
SHIRLEY A. WADE
Assistant Vice President
MICHELE LEE
Assistant Vice President
PEGGY BAILEY
Assistant Vice President
NICOLE WHITSEL
Assistant Vice President
JOHN HEWITT
Assistant Vice President
HEATHER J. BOWSER
Assistant Vice President
KAREN MILLER
Assistant Secretary
95
CORTLAND
BANKS OFFICES AND LOCATIONS
Fourteen Offices Serving Five
Counties
BOARDMAN
Victor Hills Plaza
6538 South Avenue
Boardman, Ohio 44512
330-629-9151
BRISTOL
6090 State Route 45
Bristolville, Ohio 44402
330-889-3062
BROOKFIELD
7202 Warren-Sharon Road
Brookfield, Ohio 44403
330-448-6814
CORTLAND
194 West Main Street
Cortland, Ohio 44410
330-637-8040
HUBBARD
890 West Liberty Street
Hubbard, Ohio 44425
330-534-2265
MANTUA
11661 State Route 44
Mantua, Ohio 44255
330-274-3111
MIDDLEFIELD
15561 West High Street
Middlefield, Ohio 44062
440-632-0099
NILES PARK PLAZA
815 Youngstown-Warren Road
Suite 1
Niles, Ohio 44446
330-652-8700
NORTH BLOOMFIELD
8837 State Route 45
North Bloomfield, Ohio 44450
440-685-4731
NORTH LIMA
9001 Market Street
North Lima, Ohio 44452
330-758-5884
VIENNA
4434 Warren-Sharon Road
Vienna, Ohio 44473
330-394-1438
WARREN
2935 Elm Road
Warren, Ohio 44483
330-372-1520
WILLIAMSFIELD
5917 U.S. Route 322
Williamsfield, Ohio 44093
440-293-7502
WINDHAM
8950 Maple Grove Road
Windham, Ohio 44288
330-326-2340
Member
Federal Reserve System
and
Federal Deposit Insurance
Corporation
Please visit us online at:
www.cortland-banks.com
or please
e-mail us at:
cbinfo@cortland-banks.com
96