Attached files
file | filename |
---|---|
EX-32.2 - EXHIBIT 32.2 - ConnectOne Bancorp, Inc. | v320536_ex32x2.htm |
EX-31.2 - EXHIBIT 31.2 - ConnectOne Bancorp, Inc. | v320536_ex31x2.htm |
EX-31.1 - EXHIBIT 31.1 - ConnectOne Bancorp, Inc. | v320536_ex31x1.htm |
EX-32.1 - EXHIBIT 32.1 - ConnectOne Bancorp, Inc. | v320536_ex32x1.htm |
UNITED STATES OF AMERICA
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One) | ||
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended June 30, 2012
OR
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 000-11486
CENTER BANCORP, INC.
(Exact Name of Registrant as Specified in Its Charter)
New Jersey | 52-1273725 | |
(State or Other Jurisdiction of Incorporation or Organization) |
(IRS Employer Identification No.) |
2455 Morris Avenue
Union, New Jersey 07083-0007
(Address of Principal Executive Offices) (Zip Code)
(908) 688-9500
(Registrants Telephone Number, Including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.Yes x No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or smaller reporting company. See definition of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act (check one):
Large accelerated filer o | Accelerated filer x | Non-accelerated filer o | Smaller reporting company o | |||
(Do not check if smaller reporting company) |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).Yes o No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
Common Stock, no par value: | 16,347,088 shares | |
(Title of Class) | (Outstanding as of July 31, 2012) |
Table of Contents
i
PART I FINANCIAL INFORMATION
The following unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X, and, accordingly, do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. However, in the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the six months ended June 30, 2012 are not necessarily indicative of the results that may be expected for the full year ending December 31, 2012, or for any other interim period. The Center Bancorp, Inc. 2011 Annual Report on Form 10-K, should be read in conjunction with these financial statements.
1
Item 1. Financial Statements
CENTER BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CONDITION
(Unaudited)
(in thousands, except for share data) | June 30, 2012 |
December 31, 2011 |
||||||
ASSETS |
||||||||
Cash and due from banks | $ | 73,668 | $ | 111,101 | ||||
Interest bearing deposits with banks | 12,000 | | ||||||
Total cash and cash equivalents | 85,668 | 111,101 | ||||||
Investment securities: |
||||||||
Available for sale | 467,190 | 414,507 | ||||||
Held to maturity (fair value of $66,562 and $74,922) | 62,997 | 72,233 | ||||||
Loans | 807,454 | 756,010 | ||||||
Less: Allowance for loan losses | 10,221 | 9,602 | ||||||
Net loans | 797,233 | 746,408 | ||||||
Restricted investment in bank stocks, at cost | 9,139 | 9,233 | ||||||
Premises and equipment, net | 12,218 | 12,327 | ||||||
Accrued interest receivable | 6,465 | 6,219 | ||||||
Bank-owned life insurance | 29,440 | 28,943 | ||||||
Goodwill and other intangible assets | 16,804 | 16,902 | ||||||
Prepaid FDIC assessments | 1,350 | 1,884 | ||||||
Other real estate owned | 453 | 591 | ||||||
Other assets | 12,065 | 12,390 | ||||||
Total assets | $ | 1,501,022 | $ | 1,432,738 | ||||
LIABILITIES |
||||||||
Deposits: |
||||||||
Non-interest bearing | $ | 181,282 | $ | 167,164 | ||||
Interest-bearing: |
||||||||
Time deposits $100 and over | 106,452 | 137,998 | ||||||
Interest-bearing transaction, savings and time deposits less than $100 | 886,915 | 816,253 | ||||||
Total deposits | 1,174,649 | 1,121,415 | ||||||
Short-term borrowings | 107 | | ||||||
Long-term borrowings | 161,000 | 161,000 | ||||||
Subordinated debentures | 5,155 | 5,155 | ||||||
Due to brokers for investment securities | 1,545 | | ||||||
Accounts payable and accrued liabilities | 10,583 | 9,252 | ||||||
Total liabilities | 1,353,039 | 1,296,822 | ||||||
STOCKHOLDERS EQUITY |
||||||||
Preferred stock, $1,000 liquidation value per share, authorized 5,000,000 shares; issued and outstanding 11,250 shares of Series B preferred stock at June 30, 2012 and December 31, 2011 | 11,250 | 11,250 | ||||||
Common stock, no par value, authorized 25,000,000 shares; issued 18,477,412 shares at June 30, 2012 and December 31, 2011; outstanding 16,347,088 shares at June 30, 2012 and 16,332,327 shares at December 31, 2011 | 110,056 | 110,056 | ||||||
Additional paid-in capital | 4,742 | 4,715 | ||||||
Retained earnings | 39,663 | 32,695 | ||||||
Treasury stock, at cost (2,130,324 common shares at June 30, 2012 and 2,145,085 common shares at December 31, 2011) | (17,234 | ) | (17,354 | ) | ||||
Accumulated other comprehensive loss | (494 | ) | (5,446 | ) | ||||
Total stockholders equity | 147,983 | 135,916 | ||||||
Total liabilities and stockholders equity | $ | 1,501,022 | $ | 1,432,738 |
See accompanying notes to unaudited consolidated financial statements.
2
CENTER BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
(in thousands, except for share and per share data) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Interest income |
||||||||||||||||
Interest and fees on loans | $ | 9,414 | $ | 8,950 | $ | 18,799 | $ | 18,167 | ||||||||
Interest and dividends on investment securities: |
||||||||||||||||
Taxable | 3,112 | 3,428 | 6,200 | 6,806 | ||||||||||||
Tax-exempt | 826 | 351 | 1,599 | 439 | ||||||||||||
Dividends | 140 | 149 | 289 | 333 | ||||||||||||
Interest on federal funds sold and other short-term investment | 4 | | 4 | | ||||||||||||
Total interest income | 13,496 | 12,878 | 26,891 | 25,745 | ||||||||||||
Interest expense |
||||||||||||||||
Interest on certificates of deposit $100 or more | 182 | 348 | 434 | 613 | ||||||||||||
Interest on other deposits | 1,126 | 1,072 | 2,282 | 2,074 | ||||||||||||
Interest on borrowings | 1,642 | 1,665 | 3,284 | 3,320 | ||||||||||||
Total interest expense | 2,950 | 3,085 | 6,000 | 6,007 | ||||||||||||
Net interest income | 10,546 | 9,793 | 20,891 | 19,738 | ||||||||||||
Provision for loan losses | (107 | ) | 250 | | 1,128 | |||||||||||
Net interest income after provision for loan losses | 10,653 | 9,543 | 20,891 | 18,610 | ||||||||||||
Other income |
||||||||||||||||
Service charges, commissions and fees | 421 | 461 | 867 | 910 | ||||||||||||
Annuities and insurance commissions | 48 | 33 | 92 | 39 | ||||||||||||
Bank-owned life insurance | 246 | 261 | 497 | 521 | ||||||||||||
Loan related fees | 195 | 145 | 431 | 232 | ||||||||||||
Other | 181 | 31 | 222 | 60 | ||||||||||||
Other-than-temporary impairment losses on investment securities | (140 | ) | (142 | ) | (198 | ) | (237 | ) | ||||||||
Net other-than-temporary impairment losses on investment securities | (140 | ) | (142 | ) | (198 | ) | (237 | ) | ||||||||
Net gains on sale of investment securities | 653 | 943 | 1,648 | 1,804 | ||||||||||||
Net investment securities gains | 513 | 801 | 1,450 | 1,567 | ||||||||||||
Total other income | 1,604 | 1,732 | 3,559 | 3,329 | ||||||||||||
Other expense |
||||||||||||||||
Salaries and employee benefits | 3,055 | 2,903 | 6,173 | 5,770 | ||||||||||||
Occupancy and equipment | 606 | 667 | 1,306 | 1,533 | ||||||||||||
FDIC insurance | 270 | 528 | 569 | 1,056 | ||||||||||||
Professional and consulting | 294 | 245 | 540 | 486 | ||||||||||||
Stationery and printing | 96 | 99 | 180 | 200 | ||||||||||||
Marketing and advertising | 56 | 65 | 87 | 86 | ||||||||||||
Computer expense | 362 | 350 | 715 | 689 | ||||||||||||
Other real estate owned, net | 22 | | 84 | (1 | ) | |||||||||||
All other | 929 | 900 | 1,843 | 1,873 | ||||||||||||
Total other expense | 5,690 | 5,757 | 11,497 | 11,692 | ||||||||||||
Income before income tax expense | 6,567 | 5,518 | 12,953 | 10,247 | ||||||||||||
Income tax expense | 2,214 | 1,934 | 4,369 | 3,645 | ||||||||||||
Net Income | 4,353 | 3,584 | 8,584 | 6,602 | ||||||||||||
Preferred stock dividends and accretion | 84 | 145 | 225 | 291 | ||||||||||||
Net income available to common stockholders | $ | 4,269 | $ | 3,439 | $ | 8,359 | $ | 6,311 | ||||||||
Earnings per common share |
||||||||||||||||
Basic | $ | 0.26 | $ | 0.21 | $ | 0.51 | $ | 0.39 | ||||||||
Diluted | $ | 0.26 | $ | 0.21 | $ | 0.51 | $ | 0.39 | ||||||||
Weighted Average Common Shares Outstanding |
||||||||||||||||
Basic | 16,333,653 | 16,290,700 | 16,332,990 | 16,290,547 | ||||||||||||
Diluted | 16,341,767 | 16,315,667 | 16,340,011 | 16,309,026 | ||||||||||||
Dividend paid per common share | $ | 0.03 | $ | 0.03 | $ | 0.06 | $ | 0.06 |
See accompanying notes to unaudited consolidated financial statements.
3
CENTER BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
(in thousands) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Net income | $ | 4,353 | $ | 3,584 | $ | 8,584 | $ | 6,602 | ||||||||
Other comprehensive income, net of tax: |
||||||||||||||||
Unrealized gains and losses on securities available-for-sale |
||||||||||||||||
Unrealized holding gains arising during the period | 2,721 | 2,855 | 5,909 | 4,637 | ||||||||||||
Reclassification adjustment on OTTI losses included in income | 93 | 92 | 131 | 153 | ||||||||||||
Reclassification adjustment for net gains arising during the period | (432 | ) | (613 | ) | (1,092 | ) | (1,162 | ) | ||||||||
Unrealized holding gains on securities transferred from available-for-sale to held-to-maturity securities | | 205 | | 205 | ||||||||||||
Amortization of unrealized holding gains on securities transferred from available-for-sale to held-to-maturity securities | 10 | 2 | 4 | 2 | ||||||||||||
Net unrealized gains on investment securities | 2,392 | 2,541 | 4,952 | 3,835 | ||||||||||||
Change in minimum pension liability | | | | (85 | ) | |||||||||||
Total other comprehensive income (see Note 6) | 2,392 | 2,541 | 4,952 | 3,750 | ||||||||||||
Total comprehensive income | $ | 6,745 | $ | 6,125 | $ | 13,536 | $ | 10,352 |
See accompanying notes to unaudited consolidated financial statements.
4
CENTER BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
(Unaudited)
(in thousands, except for share and per share data) | Preferred Stock | Common Stock | Additional Paid In Capital | Retained Earnings | Treasury Stock | Accumulated Other Comprehensive Loss |
Total Stockholders Equity |
|||||||||||||||||||||
Balance as of December 31, 2010 | $ | 9,700 | $ | 110,056 | $ | 4,941 | $ | 21,633 | $ | (17,698 | ) | $ | (7,675 | ) | $ | 120,957 | ||||||||||||
Net income | 6,602 | 6,602 | ||||||||||||||||||||||||||
Other comprehensive income, net of tax | 3,750 | 3,750 | ||||||||||||||||||||||||||
Accretion of discount on preferred stock | 41 | (41 | ) | | ||||||||||||||||||||||||
Issuance cost of common stock | (3 | ) | (3 | ) | ||||||||||||||||||||||||
Cash dividend on series A preferred stock | (250 | ) | (250 | ) | ||||||||||||||||||||||||
Cash dividends declared on common stock ($0.06 per share) | (978 | ) | (978 | ) | ||||||||||||||||||||||||
Stock issued for options exercise (868 shares) | 7 | 7 | ||||||||||||||||||||||||||
Stock-based compensation expense | 19 | 19 | ||||||||||||||||||||||||||
Balance as of June 30, 2011 | $ | 9,741 | $ | 110,056 | $ | 4,960 | $ | 26,963 | $ | (17,691 | ) | $ | (3,925 | ) | $ | 130,104 | ||||||||||||
Balance as of December 31, 2011 | $ | 11,250 | $ | 110,056 | $ | 4,715 | $ | 32,695 | $ | (17,354 | ) | $ | (5,446 | ) | $ | 135,916 | ||||||||||||
Net income | 8,584 | 8,584 | ||||||||||||||||||||||||||
Other comprehensive income, net of tax | 4,952 | 4,952 | ||||||||||||||||||||||||||
Dividend on series B preferred stock | (225 | ) | (225 | ) | ||||||||||||||||||||||||
Issuance cost of common stock | (3 | ) | (3 | ) | ||||||||||||||||||||||||
Cash dividends declared on common stock ($0.085 per share) | (1,388 | ) | (1,388 | ) | ||||||||||||||||||||||||
Stock issued for options exercise (14,761 shares) | 12 | 120 | 132 | |||||||||||||||||||||||||
Stock-based compensation expense | 15 | 15 | ||||||||||||||||||||||||||
Balance as of June 30, 2012 | $ | 11,250 | $ | 110,056 | $ | 4,742 | $ | 39,663 | $ | (17,234 | ) | $ | (494 | ) | $ | 147,983 |
See accompanying notes to unaudited consolidated financial statements.
5
CENTER BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
Six Months Ended June 30, |
||||||||
(in thousands) | 2012 | 2011 | ||||||
Cash flows from operating activities: |
||||||||
Net income | $ | 8,584 | $ | 6,602 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Amortization of premiums and accretion of discounts on investment securities, net |
2,339 | 2,036 | ||||||
Depreciation and amortization | 421 | 484 | ||||||
Stock-based compensation | 15 | 19 | ||||||
Provision for loan losses | | 1,128 | ||||||
Net other-than-temporary impairment losses on investment securities | 198 | 237 | ||||||
Gains on sales of investment securities, net | (1,648 | ) | (1,804 | ) | ||||
Loans originated for resale | (10,833 | ) | (2,827 | ) | ||||
Proceeds from sale of loans held for sale | 11,587 | 2,481 | ||||||
Gains on sale of loans held for sale | (226 | ) | (32 | ) | ||||
Increase in accrued interest receivable | (246 | ) | (1,095 | ) | ||||
Decrease in prepaid FDIC insurance assessments | 534 | 1,061 | ||||||
Increase in cash surrender value of bank-owned life insurance | (497 | ) | (521 | ) | ||||
(Increase) decrease in other assets | (2,533 | ) | 1,352 | |||||
Increase (decrease) in other liabilities | 923 | (1,277 | ) | |||||
Net cash provided by operating activities | 8,618 | 7,844 | ||||||
Cash flows from investing activities: |
||||||||
Investment securities available-for-sale: |
||||||||
Purchases | (134,679 | ) | (213,875 | ) | ||||
Sales | 71,162 | 158,201 | ||||||
Maturities, calls and principal repayments | 18,184 | 30,180 | ||||||
Investment securities held-to-maturity: |
||||||||
Purchases | (5,866 | ) | (5,843 | ) | ||||
Maturities and principal repayments | 16,325 | | ||||||
Net redemption of restricted investment in bank stocks | 94 | 402 | ||||||
Net (increase) decrease in loans | (51,353 | ) | 10,515 | |||||
Purchases of premises and equipment | (288 | ) | (93 | ) | ||||
Proceeds from sale of other real estate owned | 105 | | ||||||
Net cash used in investing activities | (86,316 | ) | (20,513 | ) | ||||
Cash flows from financing activities: |
||||||||
Net increase in deposits | 53,234 | 105,344 | ||||||
Net increase (decrease) in short-term borrowings | 107 | (9,481 | ) | |||||
Repayments of long-term borrowings | | (10,000 | ) | |||||
Cash dividends on preferred stock | (225 | ) | (250 | ) | ||||
Cash dividends on common stock | (980 | ) | (978 | ) | ||||
Issuance cost of common stock | (3 | ) | (3 | ) | ||||
Proceeds from exercise of stock options | 132 | 7 | ||||||
Net cash provided by financing activities | 52,265 | 84,639 | ||||||
Net change in cash and cash equivalents | (25,433 | ) | 71,970 | |||||
Cash and cash equivalents at beginning of period | 111,101 | 37,497 | ||||||
Cash and cash equivalents at end of period | $ | 85,668 | $ | 109,467 | ||||
Supplemental disclosures of cash flow information: |
||||||||
Cash payments for: |
||||||||
Interest paid on deposits and borrowings | $ | 6,080 | $ | 6,037 | ||||
Income taxes | $ | 3,885 | $ | 2,564 | ||||
Supplemental disclosures of non-cash investing activities: |
||||||||
Trade date accounting settlements for investments, net | $ | 1,545 | $ | 3,761 | ||||
Transfer from investment securities available-for-sale to investment securities held-to-maturity | $ | | $ | 35,987 |
See accompanying notes to unaudited consolidated financial statements.
6
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Basis of Presentation
The consolidated financial statements of Center Bancorp, Inc. (the Parent Corporation) are prepared on the accrual basis and include the accounts of the Parent Corporation and its wholly-owned subsidiary, Union Center National Bank (the Bank and, collectively with the Parent Corporation and the Parent Corporations other direct and indirect subsidiaries, the Corporation). All significant intercompany accounts and transactions have been eliminated from the accompanying consolidated financial statements.
In preparing the consolidated financial statements, management has made estimates and assumptions that affect the reported amounts of assets and liabilities as of the dates of the consolidated statements of condition and that affect the results of operations for the periods presented. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to change in the near term relate to the determination of the allowance for loan losses, other-than-temporary impairment evaluation of securities, the evaluation of the impairment of goodwill and the valuation of deferred tax assets.
The consolidated financial statements have been prepared in conformity with U.S. generally accepted accounting principles (U.S. GAAP).
Note 2. Earnings per Common Share
Basic earnings per common share (EPS) is computed by dividing income available to common shareholders by the weighted average number of common shares outstanding. Diluted EPS includes any additional common shares as if all potentially dilutive common shares were issued (e.g., stock options). The Corporations weighted average common shares outstanding for diluted EPS include the effect of stock options and warrants outstanding using the Treasury Stock Method, which are not included in the calculation of basic EPS. Anti-dilutive stock option shares outstanding were 79,343 and 79,343, respectively, for the three and six months ended June 30, 2012 and 79,343 and 79,343, respectively, for three and six months ended June 30, 2011, respectively.
Earnings per common share have been computed based on the following:
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
(in thousands, except per share amounts) | 2012 | 2011 | 2012 | 2011 | ||||||||||||
Net income | $ | 4,353 | $ | 3,584 | $ | 8,584 | $ | 6,602 | ||||||||
Preferred stock dividends and accretion | 84 | 145 | 225 | 291 | ||||||||||||
Net income available to common shareholders | $ | 4,269 | $ | 3,439 | $ | 8,359 | $ | 6,311 | ||||||||
Basic weighted average common shares outstanding |
16,334 | 16,291 | 16,333 | 16,291 | ||||||||||||
Plus: effect of dilutive options and warrants | 8 | 25 | 7 | 18 | ||||||||||||
Diluted weighted average common shares outstanding | 16,342 | 16,316 | 16,340 | 16,309 | ||||||||||||
Earnings per common share: |
||||||||||||||||
Basic | $ | 0.26 | $ | 0.21 | $ | 0.51 | $ | 0.39 | ||||||||
Diluted | $ | 0.26 | $ | 0.21 | $ | 0.51 | $ | 0.39 |
Note 3. Stock-Based Compensation
The Corporation maintains two stock-based compensation plans from which new grants could be issued. The Corporations stock option plans permit Parent Corporation common stock to be issued to key employees and directors of the Corporation and its subsidiaries. The options granted under the plans are intended to be either incentive stock options or non-qualified options. Under the 2009 Equity Incentive Plan, a total of 394,417 shares are available for grant and issuance as of June 30, 2012. Under the 2003 Non-Employee Director Stock Option Plan, a total of 403,219 shares remain available for grant and issuance under the plan as of June 30, 2012. Such shares may be treasury shares, newly issued shares or a combination thereof.
7
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 3. Stock-Based Compensation (continued)
Options have been granted to purchase common stock principally at the fair market value of the stock at the date of grant. Options are exercisable over a three year vesting period starting one year after the date of grant and generally expire ten years from the date of grant.
Stock-based compensation expense for all share-based payment awards granted after December 31, 2005 is based on the grant date fair value estimated in accordance with the provisions of FASB ASC 718-10-10 Stock Based Compensation. The Corporation recognizes these compensation costs net of a forfeiture rate and recognizes the compensation costs for only those shares expected to vest on a straight-line basis over the requisite service period of the award, which is generally the option vesting term of 3 years. The Corporation estimated the forfeiture rate based on its historical experience during the preceding seven fiscal years.
For the six months ended June 30, 2012, the Corporations income before income taxes and net income were reduced by $15,000 and $9,000, respectively, as a result of the compensation expense related to stock options. For the six months ended June 30, 2011, the Corporations income before income taxes and net income were reduced by $19,000 and $11,000, respectively, as a result of the compensation expense related to stock options.
Under the principal option plans, the Corporation may also grant restricted stock awards to certain employees. Restricted stock awards are non-vested stock awards. Restricted stock awards are independent of option grants and are generally subject to forfeiture if employment terminates prior to the release of the restrictions. Such awards generally vest within 30 days to five years from the date of grant. During that period, ownership of the shares cannot be transferred. Restricted stock has the same cash dividend and voting rights as other common stock and is considered to be currently issued and outstanding. The Corporation expenses the cost of restricted stock awards, which is determined to be the fair market value of the shares at the date of grant, ratably over the period during which the restrictions lapse. There were no restricted stock awards outstanding at June 30, 2012 and June 30, 2011.
There were 27,784 and 30,564 shares of common stock underlying granted options for the six months ended June 30, 2012 and 2011, respectively. The fair value of share-based payment awards was estimated using the Black-Scholes option pricing model with the following assumptions and weighted average fair values at the time the grants were awarded:
Six Months Ended June 30, |
||||||||
2012 | 2011 | |||||||
Weighted average fair value of grants | $ | 2.03 | $ | 1.89 | ||||
Risk-free interest rate | 2.03 | % | 2.19 | % | ||||
Dividend yield | 1.24 | % | 1.32 | % | ||||
Expected volatility | 22.04 | % | 22.25 | % | ||||
Expected life in months | 68 | 65 |
Activity under the principal option plans as of June 30, 2012 and changes during the six months ended June 30, 2012 were as follows:
Shares | Weighted-Average Exercise Price | Weighted-Average Remaining Contractual Term (Years) |
Aggregate Intrinsic Value | |||||||||||||
Outstanding at December 31, 2011 | 171,378 | $ | 10.01 | |||||||||||||
Granted | 27,784 | 9.64 | ||||||||||||||
Exercised | 14,761 | 8.89 | ||||||||||||||
Outstanding at June 30, 2012 | 184,401 | 10.04 | 6.48 | $ | 282,988 | |||||||||||
Exercisable at June 30, 2012 | 115,813 | $ | 10.61 | 5.16 | $ | 134,131 |
8
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 3. Stock-Based Compensation (continued)
The aggregate intrinsic value of options above represents the total pre-tax intrinsic value (the difference between the Corporations closing stock price on the last trading day of the second quarter of 2012 and the exercise price, multiplied by the number of in-the-money options) that would have been received by the option holders had all option holders exercised their options on June 30, 2012. This amount changes based on the fair value of the Corporations stock.
As of June 30, 2012, there was approximately $119,000 of total unrecognized compensation expense relating to unvested stock options. These costs are expected to be recognized over a weighted average period of 1.65 years.
Note 4. Recent Accounting Pronouncements
In April 2011, the FASB issued ASU No. 2011-03, Reconsideration of Effective Control for Repurchase Agreements. ASU No. 2011-03 modifies the criteria for determining when repurchase agreements would be accounted for as a secured borrowing rather than as a sale. Currently, an entity that maintains effective control over transferred financial assets must account for the transfer as a secured borrowing rather than as a sale. The provisions of ASU No. 2011-03 removes from the assessment of effective control the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee. The FASB believes that contractual rights and obligations determine effective control and that there does not need to be a requirement to assess the ability to exercise those rights. ASU No. 2011-03 does not change the other existing criteria used in the assessment of effective control. The provisions of ASU No. 2011-03 are effective prospectively for transactions, or modifications of existing transactions, that occur on or after January 1, 2012. As the Corporation accounts for all of its repurchase agreements as collateralized financing arrangements, the adoption of this ASU had no impact on the Corporations statements of income and condition.
In June 2011, the FASB issued ASU No. 2011-05, Presentation of Comprehensive Income. The provisions of ASU No. 2011-05 allow an entity the option to present the total of comprehensive income, the components of net income, and the components of other comprehensive income either in a single continuous statement of comprehensive income or in two separate but consecutive statements. In both choices, an entity is required to present each component of net income along with total net income, each component of other comprehensive income along with a total for other comprehensive income, and a total amount for comprehensive income. The statement(s) are required to be presented with equal prominence as the other primary financial statements. ASU No. 2011-05 eliminates the option to present the components of other comprehensive income as part of the statement of changes in shareholders equity but does not change the items that must be reported in other comprehensive income or when an item of other comprehensive income must be reclassified to net income. The provisions of ASU No. 2011-05 are effective for the Corporations interim reporting period beginning on or after December 15, 2011, with retrospective application required. The adoption of ASU No. 2011-05 resulted in presentation changes to the Corporations statements of income and the addition of a statement of comprehensive income. The adoption of ASU No. 2011-05 had no impact on the Corporations statements of condition.
In September 2011, the FASB issued ASU No. 2011-08, Intangibles Goodwill and Other (Topic 350): Testing Goodwill for Impairment, which permits an entity to first perform a qualitative assessment to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If an entity believes, as a result of its qualitative assessment, that it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the quantitative impairment test is required. Otherwise, no further impairment testing is required. The provisions of ASU No. 2011-08 are effective for the Corporations interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption is permitted, provided that the entity has not yet performed its annual impairment test for goodwill. The Corporation performs its annual impairment test for goodwill in the fourth quarter of each year. The adoption of ASU No. 2011-08 is not expected to have a material impact on the Corporations statements of income and statements of condition.
9
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 4. Recent Accounting Pronouncements (continued)
In December 2011, the FASB issued ASU No. 2011-12, Comprehensive Income (Topic 220) : Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05 . The Update defers the specific requirement to present items that are reclassified from accumulated other comprehensive income to net income separately with their respective components of net income and other comprehensive income. ASU No. 2011-12, which shares the same effective date as ASU No. 2011-05, does not defer the requirement for entities to present components of comprehensive income in either a single continuous statement of comprehensive income or in two separate but consecutive statements. The Corporation adopted the provisions of ASU No. 2011-12 which resulted in a new statement of comprehensive income for the interim period ended March 31, 2012. The adoption of ASU No. 2011-12 had no impact onto the Corporations statements of income and condition.
Note 5. Subsequent Event
On August 1, 2012, Union Center National Bank (the Bank) assumed all of the deposits and acquired certain assets of Saddle River Valley Bank, a New Jersey State-chartered bank, pursuant to the terms of the Purchase and Assumption Agreement, dated as of February 1, 2012, among the Bank, Saddle River Valley Bank and Saddle River Valley Bancorp.
The Bank assumed approximately $85.6 million in deposits and $87.2 million in loans and securities from Saddle River Valley Bank.
Note 6. Comprehensive Income
Total comprehensive income includes all changes in equity during a period arising from transactions and other events and circumstances from non-owner sources. The Corporations other comprehensive income is comprised of unrealized holding gains and losses on investment securities available-for-sale, and actuarial losses of defined benefit plans, net of taxes.
10
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 6. Comprehensive Income (continued)
Disclosure of comprehensive income for the six months ended June 30, 2012, and 2011 is presented in the Consolidated Statements of Comprehensive Income. The table below provides a reconciliation of the components of other comprehensive income to the data provided in the Consolidated Statements of Comprehensive Income.
The components of other comprehensive income, net of tax, were as follows for the periods indicated:
Six Months Ended June 30, |
||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Unrealized holding gains on available-for-sale securities | $ | 9,372 | $ | 7,543 | ||||
Tax effect | (3,463 | ) | (2,906 | ) | ||||
Net of tax amount | 5,909 | 4,637 | ||||||
Reclassification adjustment of OTTI losses included in income | 198 | 237 | ||||||
Tax effect | (67 | ) | (84 | ) | ||||
Net of tax amount | 131 | 153 | ||||||
Reclassification adjustment for net gains arising during this period | (1,648 | ) | (1,804 | ) | ||||
Tax effect | 556 | 642 | ||||||
Net of tax amount | (1,092 | ) | (1,162 | ) | ||||
Unrealized holding gains on securities transferred from available-for-sale to held-to-maturity |
| 330 | ||||||
Tax effect | | (125 | ) | |||||
Net of tax amount | | 205 | ||||||
Amortization of unrealized holding gains on securities transferred from available-for-sale to held-to-maturity | 6 | 3 | ||||||
Tax effect | (2 | ) | (1 | ) | ||||
Net of tax amount | 4 | 2 | ||||||
Change in minimum pension liability | | (142 | ) | |||||
Tax effect | | 57 | ||||||
Net of tax amount | | (85 | ) | |||||
Other comprehensive income, net of tax | $ | 4,952 | $ | 3,750 |
Accumulated other comprehensive loss at June 30, 2012 and December 31, 2011 consisted of the following:
June 30, 2012 |
December 31, 2011 |
|||||||
(in thousands) | ||||||||
Investment securities available-for-sale, net of tax | $ | 2,752 | $ | (2,196 | ) | |||
Unamortized component of securities transferred from available-for-sale to held-to-maturity, net of tax |
167 | 163 | ||||||
Defined benefit pension and post-retirement plans, net of tax | (3,413 | ) | (3,413 | ) | ||||
Total accumulated other comprehensive loss | $ | (494 | ) | $ | (5,446 | ) |
Note 7. Investment Securities
The Corporations investment securities are classified as available-for-sale and held-to-maturity at June 30, 2012 and December 31, 2011. Investment securities available-for-sale are reported at fair value with unrealized gains or losses included in equity, net of tax. Accordingly, the carrying value of such securities reflects their fair value at the balance sheet date. Fair value is based upon either quoted market prices, or in
11
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Investment Securities (continued)
certain cases where there is limited activity in the market for a particular instrument, assumptions are made to determine their fair value. See Note 8 of the Notes to Consolidated Financial Statements for a further discussion.
Transfers of debt securities from the available-for-sale category to the held-to-maturity category are made at fair value at the date of transfer. The unrealized holding gain or loss at the date of transfer remains in accumulated other comprehensive income and in the carrying value of the held-to-maturity investment security. Premiums or discounts on investment securities are amortized or accreted using the effective interest method over the life of the security as an adjustment of yield. Unrealized holding gains or losses that remain in accumulated other comprehensive income are amortized or accreted over the remaining life of the security as an adjustment of yield, offsetting the related amortization of the premium or accretion of the discount.
The following tables present information related to the Corporations investment securities at June 30, 2012 and December 31, 2011.
June 30, 2012 | ||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||
(in thousands) | ||||||||||||||||
Investment Securities Available-for-Sale: |
||||||||||||||||
Federal agency obligations | $ | 18,301 | $ | 382 | $ | | $ | 18,683 | ||||||||
Residential mortgage-backed securities | 86,792 | 2,002 | | 88,794 | ||||||||||||
Commercial mortgage-backed securities | 9,742 | 74 | (17 | ) | 9,799 | |||||||||||
Obligations of U.S. states and political subdivisions | 81,898 | 3,449 | (203 | ) | 85,144 | |||||||||||
Trust preferred securities | 20,610 | 42 | (1,827 | ) | 18,825 | |||||||||||
Corporate bonds and notes | 210,859 | 3,432 | (1,587 | ) | 212,704 | |||||||||||
Asset-backed securities | 19,643 | 117 | (127 | ) | 19,633 | |||||||||||
Collateralized mortgage obligations | 2,854 | | (1,102 | ) | 1,752 | |||||||||||
Equity securities | 772 | 16 | (187 | ) | 601 | |||||||||||
Other securities | 11,229 | 47 | (21 | ) | 11,255 | |||||||||||
Total | $ | 462,700 | $ | 9,561 | $ | (5,071 | ) | $ | 467,190 | |||||||
Investment Securities Held-to-Maturity: |
||||||||||||||||
Federal agency obligations | $ | 17,532 | $ | 103 | $ | (22 | ) | $ | 17,613 | |||||||
Commercial mortgage-backed securities | 6,182 | 93 | (8 | ) | 6,267 | |||||||||||
Obligations of U.S. states and political subdivisions | 39,283 | 3,400 | (1 | ) | 42,682 | |||||||||||
Total | $ | 62,997 | $ | 3,596 | $ | (31 | ) | $ | 66,562 | |||||||
Total investment securities | $ | 525,697 | $ | 13,157 | $ | (5,102 | ) | $ | 533,752 |
12
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Investment Securities (continued)
December 31, 2011 | ||||||||||||||||
Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||||
(in thousands) | ||||||||||||||||
Investment Securities Available-for-Sale: |
||||||||||||||||
Federal agency obligations | $ | 24,781 | $ | 188 | $ | | $ | 24,969 | ||||||||
Residential mortgage-backed securities | 113,213 | 2,157 | (6 | ) | 115,364 | |||||||||||
Obligations of U.S. states and political subdivisions | 66,309 | 2,900 | (36 | ) | 69,173 | |||||||||||
Trust preferred securities | 20,567 | 14 | (4,394 | ) | 16,187 | |||||||||||
Corporate bonds and notes | 175,812 | 1,382 | (4,077 | ) | 173,117 | |||||||||||
Collateralized mortgage obligations | 3,226 | | (1,327 | ) | 1,899 | |||||||||||
Asset-backed securities | 7,614 | 52 | (13 | ) | 7,653 | |||||||||||
Equity securities | 535 | 21 | (273 | ) | 262 | |||||||||||
Other securities | 5,882 | 21 | (20 | ) | 5,883 | |||||||||||
Total | $ | 417,939 | $ | 6,714 | $ | (10,146 | ) | $ | 414,507 | |||||||
Investment Securities Held-to-Maturity: |
||||||||||||||||
Federal agency obligations | $ | 28,262 | $ | 177 | $ | (34 | ) | $ | 28,405 | |||||||
Commercial mortgage-backed securities | 6,276 | | (69 | ) | 6,207 | |||||||||||
Obligations of U.S. states and political subdivisions | 37,695 | 2,615 | | 40,310 | ||||||||||||
Total | $ | 72,233 | $ | 2,792 | $ | (103 | ) | $ | 74,922 | |||||||
Total investment securities | $ | 490,172 | $ | 9,506 | $ | (10,249 | ) | $ | 489,429 |
The following table presents information for investment securities available-for-sale at June 30, 2012, based on scheduled maturities. Actual maturities can be expected to differ from scheduled maturities due to prepayment or early call options of the issuer.
June 30, 2012 | ||||||||
Amortized Cost | Fair Value | |||||||
(in thousands) | ||||||||
Investment Securities Available-for-Sale: |
||||||||
Due in one year or less | $ | 14,556 | $ | 14,476 | ||||
Due after one year through five years | 96,758 | 97,606 | ||||||
Due after five years through ten years | 116,072 | 117,896 | ||||||
Due after ten years | 126,779 | 126,763 | ||||||
Residential mortgage-backed securities | 86,792 | 88,794 | ||||||
Commercial mortgage-backed securities | 9,742 | 9,799 | ||||||
Equity securities | 772 | 601 | ||||||
Other securities | 11,229 | 11,255 | ||||||
Total | $ | 462,700 | $ | 467,190 | ||||
Investment Securities Held-to-Maturity: |
||||||||
Due after five years through ten years | $ | 5,498 | $ | 5,607 | ||||
Due after ten years | 51,317 | 54,688 | ||||||
Commercial mortgage-backed securities | 6,182 | 6,267 | ||||||
Total | $ | 62,997 | $ | 66,562 | ||||
Total investment securities | $ | 525,697 | $ | 533,752 |
13
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Investment Securities (continued)
During the six months ended June 30, 2011, the Corporation reclassified at fair value approximately $36.0 million in available-for-sale investment securities to the held-to-maturity category. The related after-tax gains of approximately $218,000 remained in accumulated other comprehensive income and will be amortized over the remaining life of the securities as an adjustment of yield, offsetting the related amortization of the premium or accretion of the discount on the transferred securities. No gains or losses were recognized at the time of reclassification. Management considers the held-to-maturity classification of these investment securities to be appropriate as the Corporation has the positive intent and ability to hold these securities to maturity.
For the six months ended June 30, 2012, proceeds of available for sale investment securities sold amounted to approximately $71.2 million. Gross realized gains on investment securities sold amounted to approximately $1.6 million, while gross realized losses amounted to approximately $198,000, which were impairment charges, for the period. For the six months ended June 30, 2011, proceeds of investment securities sold amounted to approximately $158.2 million. Gross realized gains on investment securities sold amounted to approximately $1.9 million, while gross realized losses, which included impairment charges of $237,000, amounted to approximately $306,000 for the period.
The following summarizes OTTI charges for the periods indicated.
Six Months Ended June 30, |
||||||||
2012 | 2011 | |||||||
(in thousands) | ||||||||
Other than temporary impairment charges | $ | 28 | $ | 18 | ||||
Principal losses on a variable rate CMO | 170 | 219 | ||||||
Total other-than-temporary impairment charges | $ | 198 | $ | 237 |
The Corporation performs regular analysis on all its investment securities to determine whether a decline in fair value indicates that an investment is other-than-temporarily impaired in accordance with FASB ASC 320-10. FASB ASC 320-10 requires companies to record OTTI charges, through earnings, if they have the intent to sell, or if it is more likely than not that they will be required to sell, an impaired debt security before recovery of its amortized cost basis. If the Corporation intends to sell or it is more likely than not it will be required to sell the security before recovery of its amortized cost basis, less any current period credit loss, the OTTI is recognized in earnings equal to the entire difference between the investments amortized cost basis and its estimated fair value at the balance sheet date. If the Corporation does not intend to sell the security and it is more likely than not that the entity will be required to sell the security before recovery of its amortized cost basis less any current period loss, and as such, it determines that a decline in fair value is other than temporary, the OTTI is separated into the amount representing the credit loss and the amount related to all other factors. The amount of the OTTI related to the credit loss is determined based on the present value of cash flows expected to be collected and is recognized in earnings. The amount of the total OTTI related to other factors is recognized in other comprehensive income, net of applicable taxes. The previous amortized cost basis less the OTTI recognized in earnings becomes the new amortized cost basis of the investment.
The Corporations assessment of whether an impairment is other than temporary includes factors such as whether the issuer has defaulted on scheduled payments, announced a restructuring and/or filed for bankruptcy, has disclosed severe liquidity problems that cannot be resolved, disclosed a deteriorating financial condition or sustained significant losses. The Corporation maintains a watch list for the identification and monitoring of securities experiencing problems that require a heightened level of review. This could result from credit rating downgrades.
14
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Investment Securities (continued)
The following table presents detailed information for each trust preferred security held by the Corporation at June 30, 2012 which has at least one rating below investment grade.
Deal Name | Single Issuer or Pooled | Class/ Tranche | Amortized Cost | Fair Value | Gross Unrealized Gain (Loss) | Lowest Credit Rating Assigned | Number of Banks Currently Performing | Deferrals and Defaults as % of Original Collateral | Expected Deferral/Defaults as % of Remaining Performing Collateral | |||||||||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||||||||||||||||||
Countrywide Capital IV | Single | | $ | 1,770 | $ | 1,747 | $ | (23 | ) | BB+ | 1 | None | None | |||||||||||||||||||||||
Countrywide Capital V | Single | | 2,747 | 2,731 | (16 | ) | BB+ | 1 | None | None | ||||||||||||||||||||||||||
Countrywide Capital V | Single | | 250 | 248 | (2 | ) | BB+ | 1 | None | None | ||||||||||||||||||||||||||
NPB Capital Trust II | Single | | 868 | 894 | 26 | NR | 1 | None | None | |||||||||||||||||||||||||||
Citigroup Cap IX | Single | | 992 | 980 | (12 | ) | BB | 1 | None | None | ||||||||||||||||||||||||||
Citigroup Cap IX | Single | | 1,904 | 1,891 | (13 | ) | BB | 1 | None | None | ||||||||||||||||||||||||||
Citigroup Cap XI | Single | | 246 | 244 | (2 | ) | BB | 1 | None | None | ||||||||||||||||||||||||||
BAC Capital Trust X | Single | | 2,500 | 2,508 | 8 | BB+ | 1 | None | None | |||||||||||||||||||||||||||
Nationsbank Cap Trust III | Single | | 1,571 | 1,125 | (446 | ) | BB+ | 1 | None | None | ||||||||||||||||||||||||||
Morgan Stanley Cap Trust IV | Single | | 2,500 | 2,380 | (120 | ) | BB+ | 1 | None | None | ||||||||||||||||||||||||||
Morgan Stanley Cap Trust IV | Single | | 1,742 | 1,665 | (77 | ) | BB+ | 1 | None | None | ||||||||||||||||||||||||||
Saturns GS 2004 06 | Single | | 242 | 244 | 2 | BB+ | 1 | None | None | |||||||||||||||||||||||||||
Saturns GS 2004 06 | Single | | 312 | 314 | 2 | BB+ | 1 | None | None | |||||||||||||||||||||||||||
Saturns GS 2004 04 | Single | | 780 | 785 | 5 | BB+ | 1 | None | None | |||||||||||||||||||||||||||
Saturns GS 2004 04 | Single | | 22 | 22 | | BB+ | 1 | None | None | |||||||||||||||||||||||||||
Goldman Sachs | Single | | 1,000 | 942 | (58 | ) | BB+ | 1 | None | None | ||||||||||||||||||||||||||
ALESCO Preferred Funding VI |
Pooled | C2 | 325 | 69 | (256 | ) | Ca | 36 of 56 | 36.1 | % | 46.7 | % | ||||||||||||||||||||||||
ALESCO Preferred Funding VII |
Pooled | C1 | 839 | 36 | (803 | ) | Ca | 48 of 62 | 35.9 | % | 47.7 | % | ||||||||||||||||||||||||
Total | $ | 20,610 | $ | 18,825 | $ | (1,785 | ) |
(1) | Includes banks and insurance companies. |
The Corporation owns two pooled trust preferred securities (Pooled TRUPS), which consist of securities issued by financial institutions and insurances companies. The Corporation holds the mezzanine tranche of such securities. Senior tranches generally are protected from defaults by over-collateralization and cash flow default protection provided by subordinated tranches, with senior tranches having the greatest protection and mezzanine tranches subordinated to the senior tranches. The Corporations analysis of these Pooled TRUPS falls within the scope of EITF 99-20, ASC 320-40 and uses a discounted cash flow model to determine the total OTTI loss. The model considers the structure, and term and the financial condition of the underlying issuers. Specifically, the model details interest rates, principal balances of note classes and underlying issuers and the allocation of the payments to the note classes according to a priority of payments specified in the offering circular and indenture. The current estimate of expected cash flows is based on the most recent trustee reports and other relevant market information including announcements of interest payment deferrals or defaults of underlying trust preferred securities. Assumptions used in the model include defaults rates, default rate timing profile and recovery rates. We assume no prepayments, as these Pooled TRUPS were issued at comparatively tight spreads and as such, there is little incentive, if any, to prepay.
One of the Pooled TRUPS, ALESCO VI, has incurred its fourteenth interruption of cash flow payments to date. Management reviewed the expected cash flow analysis and credit support to determine if it was probable that all principal and interest would be repaid, and recorded no other-than-temporary impairment charge for the six months ended June 30, 2012 and June 30, 2011. The other Pooled TRUP, ALESCO VII,
15
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Investment Securities (continued)
incurred its twelfth interruption of cash flow payments to date. Management reviewed the expected cash flow analysis and credit support to determine if it was probable that all principal and interest would be repaid, and recorded an other-than-temporary impairment charge of $28,000 for the six months ended June 30, 2012 and none for the six months ended June 30, 2011.
Credit Loss Portion of OTTI Recognized in Earnings on Debt Securities
Six Months Ended June 30, 2012 |
Year Ended December 31, 2011 | |||||||
(in thousands) | ||||||||
Balance of credit-related OTTI at January 1, | $ | 6,539 | $ | 6,197 | ||||
Addition: |
||||||||
Credit losses on investment securities for which other-than-temporary impairment was not previously recognized | 198 | 342 | ||||||
Reduction: |
||||||||
Credit losses on investment securities sold during the period | | | ||||||
Balance of credit-related OTTI at period end | $ | 6,737 | $ | 6,539 |
The Corporation owns one variable rate private label CMO, which was also evaluated for impairment. This CMO was originally issued in 2006 and collateralized by 30 year Adjustable Rate Mortgage loans secured by a first lien, fully amortizing one-to-four residential mortgage loans. The tranche purchased was a Super Senior with an original credit rating of AAA/AAA. The top five states geographic concentration comprised in the deal were California 18.2 percent, Arizona 10.5 percent, Virginia 6.1 percent, Florida 6.5 percent and Nevada 6.3 percent. No one state exceeded a 25 percent concentration. These states have been heavily impacted by the financial crises and as such have sustained heavy delinquencies affecting the credit rating of the security. Management had applied aggressive default rates to identify if any credit impairment exists, as these bonds were downgraded to below investment grade. The Corporation recorded $112,000 and $170,000 in principal losses on this bond for the three and six months ended June 30, 2012, and $133,000 and $219,000 in principal losses for the three and six months ended June 30, 2011, respectively, and expects additional losses in future periods. As such, management determined that no an other-than-temporary impairment charge exists for this period.
At June 30, 2012, excess subordination as a percentage of remaining performing collateral for the ALESCO Preferred Funding VI and VII investments were -47.6 percent and -49.5 percent, respectively. Excess subordination is the amount of performing collateral above the amount of outstanding collateral underlying each class of the security. The excess subordination as a percent of remaining performing collateral reflects the difference between the performing collateral and the collateral underlying each security divided by the performing collateral. A negative number results when the paying collateral is less than the collateral underlying each class of the security. A low or negative number decreases the likelihood of full repayment of principal and interest accordingly to original contractual terms.
The Corporation did not record other-than-temporary impairment charges relating to equity holdings in bank stocks for the six months ended June 30, 2012 and June 30, 2011.
Temporarily Impaired Investments
For all other securities, the Corporation does not believe that the unrealized losses, which were comprised of 76 investment securities as of June 30, 2012, represent an other-than-temporary impairment. The gross unrealized losses associated with federal agency obligations, mortgage-backed securities, corporate bonds and tax-exempt securities are not considered to be other than temporary because their unrealized losses are related to changes in interest rates and do not affect the expected cash flows of the underlying collateral or issuer.
16
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Investment Securities (continued)
Factors affecting the market price include credit risk, market risk, interest rates, economic cycles, and liquidity risk. The magnitude of any unrealized loss may be affected by the relative concentration of the Corporations investment in any one issuer or industry. The Corporation has established policies to reduce exposure through diversification of concentration of the investment portfolio including limits on concentrations to any one issuer. The Corporation believes the investment portfolio is prudently diversified.
The decline in value is related to a change in interest rates and subsequent change in credit spreads required for these issues affecting market price. All issues are performing and are expected to continue to perform in accordance with their respective contractual terms and conditions. Short to intermediate average durations and in certain cases monthly principal payments should reduce further market value exposure to increases in rates.
The Corporation evaluates all securities with unrealized losses quarterly to determine whether the loss is other than temporary. Unrealized losses in the collateralized mortgage obligations category consist primarily of private issue collateralized mortgage obligations. Unrealized losses in the corporate debt securities category consist of single issuer corporate trust preferred securities, pooled trust preferred securities and corporate debt securities issued by large financial institutions, insurance companies and other corporate issuers. The unrealized loss in equity securities consists primarily of other bank equities. The decline in fair value is due in large part to the lack of an active trading market for these securities, changes in market credit spreads and rating agency downgrades. For collateralized mortgage obligations, management reviewed expected cash flows and credit support to determine if it was probable that all principal and interest would be repaid. None of the corporate issuers have defaulted on interest payments. Management concluded that these securities, other than the previously mentioned two Pooled TRUPS and one private label CMO were not other-than-temporarily impaired at June 30, 2012. Future deterioration in the cash flow on collateralized mortgage obligations or the credit quality of these large financial institution issuers of TRUP debt securities could result in impairment charges in the future.
In determining that the securities giving rise to the previously mentioned unrealized losses were not other than temporary, the Corporation evaluated the factors cited above, which the Corporation considers when assessing whether a security is other-than-temporarily impaired. In making these evaluations the Corporation must exercise considerable judgment. Accordingly there can be no assurance that the actual results will not differ from the Corporations judgments and that such differences may not require the future recognition of other-than-temporary impairment charges that could have a material effect on the Corporations financial position and results of operations. In addition, the value of, and the realization of any loss on, an investment security are subject to numerous risks as cited above.
17
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Investment Securities (continued)
The following tables indicate gross unrealized losses not recognized in income and fair value, aggregated by investment category and the length of time individual securities have been in a continuous unrealized loss position at June 30, 2012 and December 31, 2011:
June 30, 2012 | ||||||||||||||||||||||||
Total | Less than 12 Months | 12 Months or Longer | ||||||||||||||||||||||
Fair Value |
Unrealized Losses | Fair Value |
Unrealized Losses | Fair Value |
Unrealized Losses | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Investment Securities Available-for-Sale: |
||||||||||||||||||||||||
Commercial mortgage-backed securities | $ | 3,080 | $ | (17 | ) | $ | 3,080 | $ | (17 | ) | $ | | $ | | ||||||||||
Obligations of U.S. states and political subdivisions | 13,166 | (203 | ) | 13,166 | (203 | ) | | | ||||||||||||||||
Trust preferred securities | 14,059 | (1,827 | ) | | | 14,059 | (1,827 | ) | ||||||||||||||||
Corporate bonds and notes | 85,953 | (1,587 | ) | 54,310 | (517 | ) | 31,643 | (1,070 | ) | |||||||||||||||
Collateralized mortgage obligations | 1,752 | (1,102 | ) | | | 1,752 | (1,102 | ) | ||||||||||||||||
Asset-backed securities | 8,352 | (127 | ) | 8,352 | (127 | ) | | | ||||||||||||||||
Equity securities | 349 | (187 | ) | | | 349 | (187 | ) | ||||||||||||||||
Other securities | 978 | (21 | ) | | | 978 | (21 | ) | ||||||||||||||||
Total | 127,689 | (5,071 | ) | 78,908 | (864 | ) | 48,781 | (4,207 | ) | |||||||||||||||
Investment Securities Held-to-Maturity: |
||||||||||||||||||||||||
Federal agency obligations | 5,138 | (22 | ) | 5,138 | (22 | ) | | | ||||||||||||||||
Commercial mortgage-backed securities | 1,538 | (8 | ) | 1,538 | (8 | ) | | | ||||||||||||||||
Obligations of U.S. states and political subdivisions | 1,021 | (1 | ) | 1,021 | (1 | ) | | | ||||||||||||||||
Total | 7,697 | (31 | ) | 7,697 | (31 | ) | | | ||||||||||||||||
Total Temporarily Impaired Securities | $ | 135,386 | $ | (5,102 | ) | $ | 86,605 | $ | (895 | ) | $ | 48,781 | $ | (4,207 | ) |
December 31, 2011 | ||||||||||||||||||||||||
Total | Less than 12 Months | 12 Months or Longer | ||||||||||||||||||||||
Fair Value |
Unrealized Losses | Fair Value |
Unrealized Losses | Fair Value |
Unrealized Losses | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Investment Securities Available-for-Sale: |
||||||||||||||||||||||||
Residential mortgage pass-through securities | $ | 2,013 | $ | (6 | ) | $ | 2,013 | $ | (6 | ) | $ | | $ | | ||||||||||
Obligations of U.S. states and political subdivisions | 4,352 | (36 | ) | 4,352 | (36 | ) | | | ||||||||||||||||
Trust preferred securities | 15,272 | (4,394 | ) | 4,325 | (996 | ) | 10,947 | (3,398 | ) | |||||||||||||||
Corporate bonds and notes | 97,043 | (4,077 | ) | 89,534 | (3,663 | ) | 7,509 | (414 | ) | |||||||||||||||
Collateralized mortgage obligations | 1,899 | (1,327 | ) | | | 1,899 | (1,327 | ) | ||||||||||||||||
Asset-backed securities | 3,884 | (13 | ) | 3,884 | (13 | ) | | | ||||||||||||||||
Equity securities | 262 | (273 | ) | | | 262 | (273 | ) | ||||||||||||||||
Other securities | 980 | (20 | ) | | | 980 | (20 | ) | ||||||||||||||||
Total | 125,705 | (10,146 | ) | 104,108 | (4,714 | ) | 21,597 | (5,432) |
18
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 7. Investment Securities (continued)
December 31, 2011 | ||||||||||||||||||||||||
Total | Less than 12 Months | 12 Months or Longer | ||||||||||||||||||||||
Fair Value |
Unrealized Losses | Fair Value |
Unrealized Losses | Fair Value |
Unrealized Losses | |||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Investment Securities Held-to-Maturity: |
||||||||||||||||||||||||
Federal agency obligations | 11,980 | (34 | ) | 11,980 | (34 | ) | | | ||||||||||||||||
Collateralized mortgage obligations | 6,207 | (69 | ) | 6,207 | (69 | ) | | | ||||||||||||||||
Total | 18,187 | (103 | ) | 18,187 | (103 | ) | | | ||||||||||||||||
Total Temporarily Impaired Securities | $ | 143,892 | $ | (10,249 | ) | $ | 122,295 | $ | (4,817 | ) | $ | 21,597 | $ | (5,432 | ) |
Investment securities having a carrying value of approximately $128.1 million and $98.7 million at June 30, 2012 and December 31, 2011, respectively, were pledged to secure public deposits, securities sold under agreement to repurchase, and Federal Home Loan Bank advances and for other purposes required or permitted by law.
Note 8. Loans and the Allowance for Loan Losses
Loans are stated at their principal amounts inclusive of net deferred loan origination fees. Interest income is credited as earned except when a loan becomes past due 90 days or more and doubt exists as to the ultimate collection of interest or principal; in those cases the recognition of income is discontinued. Loans that are past due 90 days or more that are both well secured and in the process of collection will remain on an accruing basis. When a loan is placed on non-accrual status, interest accruals cease and uncollected accrued interest is reversed and charged against current income.
Portfolio segments are defined as the level at which an entity develops and documents a systematic methodology to determine its Allowance. Management has determined that the Corporation has two portfolio segments of loans and leases (commercial and consumer) in determining the Allowance. Both quantitative and qualitative factors are used by management at the portfolio segment level in determining the adequacy of the Allowance for the Corporation. Classes of loans and leases are a disaggregation of a Corporation's portfolio segments. Classes are defined as a group of loans and leases which share similar initial measurement attributes, risk characteristics, and methods for monitoring and assessing credit risk. Management has determined that the Corporation has five classes of loans and leases commercial and industrial (including lease financing), commercial real estate, construction, residential mortgage (including home equity) and installment.
Generally, all classes of commercial and consumer loans and leases are placed on non-accrual status upon becoming contractually past due 90 days or more as to principal or interest (unless loans and leases are adequately secured by collateral, are in the process of collection, and are reasonably expected to result in repayment), when terms are renegotiated below market levels, or where substantial doubt about full repayment of principal or interest is evident. For certain installment loans the entire outstanding balance on the loan is charged-off when the loan becomes 60 days past due.
Payments received on non-accrual loans are applied against principal. A loan may only be restored to an accruing basis when it again becomes well secured and in the process of collection or all past due amounts have been collected and six months of payments to demonstrate that the borrower can continue to meet the loan terms. Loan origination fees and certain direct loan origination costs are deferred and recognized over the life of the loan as an adjustment to the loans yield using the level yield method.
Impaired Loans
The Corporation accounts for impaired loans in accordance with FASB ASC 310-10-35. The value of impaired loans is based on the present value of expected future cash flows discounted at the loans effective
19
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 8. Loans and the Allowance for Loan Losses (continued)
interest rate or, as a practical expedient, at the loans observable market price or at the fair value of the collateral if the loan is collateral dependent.
The Corporation has defined its population of impaired loans to include all non-accrual and troubled debt restructuring loans. As part of the evaluation of the value of impaired loans, the Corporation reviews for impairment all non-homogeneous loans (in each instance, above an established dollar threshold of $200,000) internally classified as substandard or below. Smaller impaired non-homogeneous loans and impaired homogeneous loans are not measured for specific reserves and are covered under the Corporations general reserve.
A loan is considered impaired when, based on current information and events, it is probable that the Corporation will not be able to collect all amounts due from the borrower in accordance with the contractual terms of the loan, including scheduled interest payments. Impaired loans include all classes of commercial and consumer non-accruing loans and all loans modified in a troubled debt restructuring (TDR).
When a loan has been identified as being impaired, the amount of impairment is measured based on the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's observable market price, or the estimated fair value of the collateral, less any selling costs, if the loan is collateral-dependent. If the measurement of the impaired loan is less than the recorded investment in the loan (including accrued interest, net of deferred loan fees or costs and unamortized premiums or discounts), an impairment is recognized by creating or adjusting an existing allocation of the Allowance, or by recording a partial charge-off of the loan to its fair value. Interest payments made on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest income may be accrued or recognized on a cash basis.
Loans Modified in a Troubled Debt Restructuring
Loans are considered to have been modified in a TDR when due to a borrower's financial difficulties, the Corporation makes certain concessions to the borrower that it would not otherwise consider. Modifications may include interest rate reductions, principal or interest forgiveness, forbearance, and other actions intended to minimize economic loss and to avoid foreclosure or repossession of collateral. Generally, a non-accrual loan that has been modified in a TDR remains on non-accrual status for a period of six months to demonstrate that the borrower is able to meet the terms of the modified loan. However, performance prior to the modification, or significant events that coincide with the modification, are included in assessing whether the borrower can meet the new terms and may result in the loan being returned to accrual status at the time of loan modification or after a shorter performance period. If the borrower's ability to meet the revised payment schedule is uncertain, the loan remains on non-accrual status.
Reserve for Credit Losses
The Corporation's reserve for credit losses is comprised of two components, the allowance and the reserve for unfunded commitments (the Unfunded Commitments).
Allowance for Loan Losses
The allowance for loan losses is maintained at a level determined adequate to provide for probable loan losses. The allowance is increased by provisions charged to operations and reduced by loan charge-offs, net of recoveries. The allowance is based on managements evaluation of the loan portfolio considering economic conditions, the volume and nature of the loan portfolio, historical loan loss experience and individual credit situations.
Material estimates that are particularly susceptible to significant change in the near-term relate to the determination of the allowance for loan losses. In connection with the determination of the allowance for loan losses, management obtains independent appraisals for significant properties.
20
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 8. Loans and the Allowance for Loan Losses (continued)
The ultimate collectability of a substantial portion of the Banks loan portfolio is susceptible to changes in the real estate market and economic conditions in the State of New Jersey and the impact of such conditions on the creditworthiness of the borrowers.
Management believes that the allowance for loan losses is adequate. Management uses available information to recognize loan losses; however, future additions to the allowance may be necessary based on changes in economic conditions. In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Banks allowance for loan losses. Such agencies may require the Bank to recognize additions to the allowance based on their judgments about information available to them at the time of their examinations.
Reserve for Unfunded Commitments
The reserve for unfunded commitments is maintained at a level believed by management to be sufficient to absorb estimated probable losses related to unfunded credit facilities and is included in other liabilities in the consolidated statements of condition. The determination of the adequacy of the reserve is based upon an evaluation of the unfunded credit facilities, including an assessment of historical commitment utilization experience, and credit risk. Net adjustments to the reserve for unfunded commitments are included in other expense.
Risk Related to Representation and Warranty Provisions
The Corporation sells residential mortgage loans in the secondary market primarily to Fannie Mae. The Corporation sells residential mortgage loans to Fannie Mae that includes various representations and warranties regarding the origination and characteristics of the residential mortgage loans. Although the specific representations and warranties vary, they typically cover ownership of the loan, validity of the lien securing the loan, the absence of delinquent taxes or liens against the property securing the loan, compliance with loan criteria set forth in the applicable agreement, compliance with applicable federal, state, and local laws, and other matters.
As of June 30, 2012, the unpaid principal balance of the Corporations portfolio of residential mortgage loans sold to Fannie Mae was $9.4 million. These loans are generally sold on a non-recourse basis. The agreements under which the Corporation sells residential mortgage loans require the Corporation to deliver various documents to the investor or its document custodian. Although these loans are primarily sold on a non-recourse basis, the Corporation may be obligated to repurchase residential mortgage loans where required documents are not delivered or are defective. Investors may require the immediate repurchase of a mortgage loan when an early payment default discovered in an underwriting review reveals significant underwriting deficiencies, even if the mortgage loan has subsequently been brought current. As of June 30, 2012, there were no pending repurchase requests related to representation and warranty provisions.
21
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 8. Loans and the Allowance for Loan Losses (continued)
Composition of Loan Portfolio
The following table sets forth the composition of the Corporations loan portfolio, including net deferred fees and costs, at June 30, 2012 and December 31, 2011:
June 30, 2012 |
December 31, 2011 |
|||||||
(in thousands) | ||||||||
Commercial and industrial | $ | 168,137 | $ | 146,711 | ||||
Commercial real estate | 448,624 | 408,164 | ||||||
Construction | 33,521 | 39,388 | ||||||
Residential mortgage | 156,664 | 160,771 | ||||||
Installment | 345 | 959 | ||||||
Subtotal | 807,291 | 755,993 | ||||||
Net deferred loan costs | 163 | 17 | ||||||
Total loans | $ | 807,454 | $ | 756,010 |
At June 30, 2012 and December 31, 2011, loans to executive officers and directors aggregated approximately $19,616,000 and $10,279,000, respectively. During the six months ended June 30, 2012, the Corporation made new loans to executive officers and directors in the amount of $2,850,000; payments by such persons during 2012 aggregated $3,423,000. On March 30, 2012, the Corporation appointed Frederick S. Fish to the Board of Directors. Mr. Fish had a prior lending relationship with the Bank, and as of June 30, 2012, total loans to Mr. Fish were approximately $9,705,000 and were reflected in the aggregate amount for June 30, 2012.
Management is of the opinion that the above loans were made on the same terms and conditions as those prevailing for comparable transactions with non-related borrowers.
At June 30, 2012 and December 31, 2011, loan balances of approximately $526.8 million and $469.5 million, respectively, were pledged to secure short term borrowings from the Federal Reserve Bank of New York and Federal Home Loan Bank Advances.
The following table presents information about loan receivables on non-accrual status at June 30, 2012 and December 31, 2011:
Loans Receivable on Non-Accrual Status
June 30, 2012 |
December 31, 2011 |
|||||||
(in thousands) | ||||||||
Commercial and industrial | $ | 233 | $ | 125 | ||||
Commercial real estate | 408 | 225 | ||||||
Construction | | 3,044 | ||||||
Residential mortgage | 3,302 | 3,477 | ||||||
Total loans receivable on non-accrual status | $ | 3,943 | $ | 6,871 |
The amount of interest income that would have been recorded on non-accrual loans during the six months ended June 30, 2012 and the year ended December 31, 2011, had payments remained in accordance with the original contractual terms, was $103,000 and $378,000, respectively.
The Corporation continuously monitors the credit quality of its loans receivable. In addition to the internal staff, the Corporation utilizes the services of a third party loan review firm to rate the credit quality of its loans receivable. Credit quality is monitored by reviewing certain credit quality indicators. Assets classified Pass are deemed to possess average to superior credit quality, requiring no more than normal attention.
22
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 8. Loans and the Allowance for Loan Losses (continued)
Assets classified as Special Mention have generally acceptable credit quality yet possess higher risk characteristics/circumstances than satisfactory assets. Such conditions include strained liquidity, slow pay, stale financial statements, or other conditions that require more stringent attention from the lending staff. These conditions, if not corrected, may weaken the loan quality or inadequately protect the Corporations credit position at some future date. Assets are classified Substandard if the asset has a well defined weakness that requires managements attention to a greater degree than for loans classified special mention. Such weakness, if left uncorrected, could possibly result in the compromised ability of the loan to perform to contractual requirements. An asset is classified as Doubtful if it is inadequately protected by the net worth and/or paying capacity of the obligor or of the collateral, if any, that secures the obligation. Assets classified as doubtful include assets for which there is a distinct possibility that a degree of loss will occur if the inadequacies are not corrected. All loans past due 90 days or more and all impaired loans are included in the appropriate category below. The following table presents information, including deferred fees and costs, about the loan credit quality at June 30, 2012 and December 31, 2011:
Credit Quality Indicators
June 30, 2012 | ||||||||||||||||||||
Pass | Special Mention | Substandard | Doubtful | Total | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Commercial and industrial | $ | 164,073 | $ | 2,744 | $ | 1,320 | $ | | $ | 168,137 | ||||||||||
Commercial real estate | 416,855 | 17,028 | 14,741 | | 448,624 | |||||||||||||||
Construction | 33,521 | | | | 33,521 | |||||||||||||||
Residential mortgage | 149,437 | 392 | 6,835 | | 156,664 | |||||||||||||||
Installment | 345 | | | | 345 | |||||||||||||||
Total loans | $ | 764,231 | $ | 20,164 | $ | 22,896 | $ | | $ | 807,291 |
Credit Quality Indicators
December 31, 2011 | ||||||||||||||||||||
Pass | Special Mention | Substandard | Doubtful | Total | ||||||||||||||||
(in thousands) | ||||||||||||||||||||
Commercial and industrial | $ | 143,097 | $ | 2,022 | $ | 1,592 | $ | | $ | 146,711 | ||||||||||
Commercial real estate | 371,519 | 24,282 | 12,363 | | 408,164 | |||||||||||||||
Construction | 36,344 | | 3,044 | | 39,388 | |||||||||||||||
Residential mortgage | 155,098 | | 5,673 | | 160,771 | |||||||||||||||
Installment | 959 | | | | 959 | |||||||||||||||
Total loans | $ | 707,017 | $ | 26,304 | $ | 22,672 | $ | | $ | 755,993 |
23
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 8. Loans and the Allowance for Loan Losses (continued)
The following table provides an analysis of the impaired loans at June 30, 2012 and December 31, 2011:
Six Months Ended June 30, 2012 | ||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | ||||||||||
(in thousands) | ||||||||||||
No Related Allowance Recorded |
||||||||||||
Commercial real estate | $ | 2,093 | $ | 2,542 | $ | | ||||||
Total | $ | 2,093 | $ | 2,542 | $ | | ||||||
With An Allowance Recorded |
||||||||||||
Commercial real estate | $ | 4,180 | $ | 4,180 | $ | 531 | ||||||
Residential mortgage | 4,046 | 4,046 | 340 | |||||||||
Total | $ | 8,226 | $ | 8,226 | $ | 871 | ||||||
Total |
||||||||||||
Commercial real estate | $ | 6,273 | $ | 6,722 | $ | 531 | ||||||
Residential mortgage | 4,046 | 4,046 | 340 | |||||||||
Total (including related allowance) | $ | 10,319 | $ | 10,768 | $ | 871 |
Year Ended December 31, 2011 | ||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | ||||||||||
(in thousands) | ||||||||||||
No Related Allowance Recorded |
||||||||||||
Commercial real estate | 2,121 | 2,570 | | |||||||||
Total | $ | 2,121 | $ | 2,570 | $ | | ||||||
With An Allowance Recorded |
||||||||||||
Commercial real estate | $ | 4,180 | $ | 4,180 | $ | 567 | ||||||
Construction | 3,044 | 3,584 | 200 | |||||||||
Residential mortgage | 4,601 | 4,601 | 318 | |||||||||
Total | $ | 11,825 | $ | 12,365 | $ | 1,085 | ||||||
Total |
||||||||||||
Commercial real estate | 6,301 | 6,750 | 567 | |||||||||
Construction | 3,044 | 3,584 | 200 | |||||||||
Residential mortgage | 4,601 | 4,601 | 318 | |||||||||
Total (including related allowance) | $ | 13,946 | $ | 14,935 | $ | 1,085 |
24