Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - MERCHANTS BANCSHARES INCFinancial_Report.xls
EX-32.1 - EX-32.1 - MERCHANTS BANCSHARES INCmbvt-20140630ex3212e763b.htm
EX-31.1 - EX-31.1 - MERCHANTS BANCSHARES INCmbvt-20140630ex3116d622c.htm
EX-32.2 - EX-32.2 - MERCHANTS BANCSHARES INCmbvt-20140630ex322e09c66.htm
EX-31.2 - EX-31.2 - MERCHANTS BANCSHARES INCmbvt-20140630ex312afbdbf.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

 

[ X ] QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

 

 

 

For the quarterly period ended June 30, 2014

 

or

 

[  ] 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:

0-11595

 

Merchants Bancshares, Inc.

(Exact name of registrant as specified in its charter)

 

Delaware

 

03-0287342

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

 

275 Kennedy Drive, South Burlington, VT

 

 

05403

(Address of principal executive offices)

 

(Zip Code)

 

802-658-3400

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

 

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    [ X ] Yes     [  ] No

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).  [X] Yes[  ] No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a nonaccelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer [   ]Accelerated Filer [ X ]Nonaccelerated Filer [   ]  Smaller Reporting Company [  ]

 

Indicate by check mark whether the registrant is a shell company (as defined by Rule 12b-2 of the Exchange Act).

[  ] Yes  [ X ] No

 

As of August  1, 2014, there were 6,328,655 shares of the registrant’s common stock, par value $0.01 per share, outstanding.

 

 

 

 

 


 

 

MERCHANTS BANCSHARES, INC. AND SUBSIDIARIES

FORM 10-Q 

 

TABLE OF CONTENTS

 

 

 

 

 

 

PART I – FINANCIAL INFORMATION

Page Reference

Item 1

Financial Statements

 

 

 

 

 

Consolidated Balance Sheets (Unaudited)

 

 

As of June 30, 2014 and December 31, 2013

3

 

 

 

 

Consolidated Statements of Income (Unaudited)

 

 

Three and six months ended June 30, 2014 and 2013

4

 

 

 

 

Consolidated Statements of Comprehensive Income (Loss) (Unaudited)

 

 

Three and six months ended June 30, 2014 and 2013

5

 

 

 

 

Consolidated Statements of Cash Flows (Unaudited)

 

 

Six months ended June  30, 2014 and 2013

6

 

 

 

 

Notes to Interim Unaudited Consolidated Financial Statements

7

 

 

 

Item 2

Management's Discussion and Analysis of Financial Condition and Results of Operations

27

Item 3

Quantitative and Qualitative Disclosures about Market Risk

41

Item 4

Controls and Procedures

43

 

 

 

PART II - OTHER INFORMATION

 

Item 1

Legal Proceedings

44

Item 1A

Risk Factors

44

Item 2

Unregistered Sales of Equity Securities and Use of Proceeds

44

Item 3

Defaults Upon Senior Securities

44

Item 4

Mine Safety Disclosure

44

Item 5

Other Information

44

Item 6

Exhibits

44

 

Signatures

45

 

 

 

 

 

 

 

 

 

 

 

2

 

 


 

ITEM 1 – FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

 

Merchants Bancshares, Inc.

Consolidated Balance Sheets

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30

December 31,

(In thousands except share and per share data)

2014

2013

ASSETS

 

 

 

 

Cash and due from banks

$

39,423 

$

30,434 

Interest earning deposits with banks and other short-term investments

 

62,325 

 

85,037 

Total cash and cash equivalents

 

101,748 

 

115,471 

Investments:

 

 

 

 

Securities available for sale, at fair value

 

188,593 

 

252,513 

Securities held to maturity (fair value of $145,730 and $137,087)

 

146,848 

 

140,826 

Total investments

 

335,441 

 

393,339 

Loans

 

1,126,511 

 

1,166,233 

Less: Allowance for loan losses

 

12,040 

 

12,042 

Net loans

 

1,114,471 

 

1,154,191 

Federal Home Loan Bank stock

 

5,877 

 

7,496 

Bank premises and equipment, net

 

15,615 

 

15,572 

Investment in real estate limited partnerships

 

4,105 

 

4,631 

Bank owned life insurance

 

10,158 

 

10,000 

Other assets

 

21,528 

 

24,769 

Total assets

$

1,608,943 

$

1,725,469 

LIABILITIES

 

 

 

 

Deposits:

 

 

 

 

Demand (noninterest bearing)

$

286,374 

$

266,299 

Savings, interest bearing checking and money market accounts

 

763,427 

 

752,171 

Time deposits $100 thousand and greater

 

93,611 

 

115,204 

Other time deposits

 

167,287 

 

189,902 

Total deposits

 

1,310,699 

 

1,323,576 

Securities sold under agreements to repurchase

 

141,064 

 

250,314 

Other long-term debt

 

2,362 

 

2,403 

Junior subordinated debentures issued to unconsolidated subsidiary trust

 

20,619 

 

20,619 

Other liabilities

 

9,237 

 

8,946 

Total liabilities

 

1,483,981 

 

1,605,858 

Commitments and contingencies (Note 9)

 

 

 

 

SHAREHOLDERS' EQUITY

 

 

 

 

Preferred stock

 

 

 

 

Preferred stock

 

-  

 

-  

Class A non-voting shares authorized - 200,000, none outstanding

 

-  

 

-  

Common stock, $.01 par value

 

67 

 

67 

Authorized: 10,000,000 shares; Issued: 6,651,760 at June 30, 2014 and December 31, 2013

 

 

 

 

Outstanding: 6,326,927 at June 30, 2014 and 6,318,708 at December 31, 2013

 

 

 

 

Capital in excess of par value

 

37,176 

 

37,129 

Retained earnings

 

98,931 

 

95,657 

Treasury stock, at cost: 324,833 shares at June 30, 2014 and 333,052 shares at December 31, 2013

 

(13,573)

 

(14,043)

Deferred compensation arrangements: 299,564 shares at June 30, 2014 and 319,854 shares at December 31, 2013

 

6,144 

 

6,521 

Accumulated other comprehensive loss

 

(3,783)

 

(5,720)

Total shareholders' equity

 

124,962 

 

119,611 

Total liabilities and shareholders' equity

$

1,608,943 

$

1,725,469 

 

See accompanying notes to unaudited consolidated financial statements

3

 

 


 

 

Merchants Bancshares, Inc.

Consolidated Statements of Income

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Six Months Ended

 

June 30

June 30

(In thousands except per share data)

2014

2013

2014

2013

INTEREST AND DIVIDEND INCOME

 

 

 

 

 

 

 

 

Interest and fees on loans

$

10,756 

$

11,044 

$

21,518 

$

21,794 

Investment income:

 

 

 

 

 

 

 

 

Interest and dividends on investment securities

 

2,046 

 

2,563 

 

4,260 

 

5,348 

Interest on interest earning deposits with banks and other short-term investments

 

34 

 

13 

 

73 

 

25 

Total interest and dividend income

 

12,836 

 

13,620 

 

25,851 

 

27,167 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

Savings, interest bearing checking and money market accounts

 

483 

 

175 

 

913 

 

342 

Time deposits $100 thousand and greater

 

167 

 

177 

 

348 

 

412 

Other time deposits

 

286 

 

376 

 

577 

 

720 

Securities sold under agreement to repurchase and other short-term debt

 

87 

 

377 

 

179 

 

734 

Long-term debt

 

200 

 

205 

 

397 

 

401 

Total interest expense

 

1,223 

 

1,310 

 

2,414 

 

2,609 

Net interest income

 

11,613 

 

12,310 

 

23,437 

 

24,558 

Provision for credit losses

 

50 

 

150 

 

150 

 

400 

Net interest income after provision for credit losses

 

11,563 

 

12,160 

 

23,287 

 

24,158 

NONINTEREST INCOME

 

 

 

 

 

 

 

 

Trust division income

 

830 

 

761 

 

1,681 

 

1,519 

Net debit card income

 

715 

 

739 

 

1,336 

 

1,394 

Overdraft income

 

653 

 

686 

 

1,280 

 

1,374 

Service charges on deposits

 

329 

 

306 

 

646 

 

603 

Net gains (losses) on investment securities

 

17 

 

(13)

 

143 

 

(13)

Loss on sale of other assets

 

(35)

 

 

(35)

 

Other

 

440 

 

286 

 

808 

 

535 

Total noninterest income

 

2,949 

 

2,765 

 

5,859 

 

5,412 

NONINTEREST EXPENSE

 

 

 

 

 

 

 

 

Compensation and benefits

 

4,838 

 

4,510 

 

9,761 

 

9,305 

Occupancy expense

 

1,063 

 

1,000 

 

2,232 

 

2,064 

Equipment expense

 

965 

 

933 

 

1,938 

 

1,879 

Legal and professional fees

 

693 

 

619 

 

1,331 

 

1,306 

Marketing

 

323 

 

485 

 

642 

 

765 

State franchise  taxes

 

379 

 

362 

 

756 

 

719 

FDIC insurance

 

217 

 

220 

 

433 

 

440 

Conversion costs

 

218 

 

 

388 

 

Other Real Estate Owned ("OREO") expenses

 

79 

 

54 

 

95 

 

67 

Other

 

1,321 

 

1,394 

 

2,674 

 

2,781 

Total noninterest expense

 

10,096 

 

9,577 

 

20,250 

 

19,326 

Income before provision for income taxes

 

4,416 

 

5,348 

 

8,896 

 

10,244 

Provision for income taxes

 

1,003 

 

1,323 

 

2,080 

 

2,610 

NET INCOME

$

3,413 

$

4,025 

$

6,816 

$

7,634 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

$

0.54 

$

0.64 

$

1.08 

$

1.21 

Diluted earnings per common share

$

0.54 

$

0.64 

$

1.07 

$

1.21 

 

 

 

 

 

 

See accompanying notes to unaudited consolidated financial statements

 

4

 

 


 

Merchants Bancshares, Inc.

Consolidated Statements of Comprehensive Income (Loss)

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Six Months Ended

 

June 30

June 30

(In thousands)

2014

2013

2014

2013

Net income

$

3,413 

$

4,025 

$

6,816 

$

7,634 

Other comprehensive income (loss),  net of tax:

 

 

 

 

 

 

 

 

Change in net unrealized gain (loss) on securities available for sale, net of taxes of $488, $(3,690), $911 and $(4,382)

 

907 

 

(6,853)

 

1,691 

 

(8,138)

Unrealized holding gain arising during the period for securities transferred from available for sale to held to maturity, net of taxes of $0, $0, $4 and $0

 

 

 

 

Accretion of unrealized holding losses of securities transferred from available for sale to held to maturity, net of taxes of $60, $0, $121 and $0

 

111 

 

 

224 

 

Reclassification adjustments for net securities losses (gains) included in net income, net of taxes of $(6), $4, $(50) and $4

 

(11)

 

 

(93)

 

Change in net unrealized loss on interest rate swaps, net of taxes of $13, $64, $35 and $89

 

24 

 

118 

 

65 

 

166 

Pension liability adjustment, net of taxes of $11, $30, $23 and $62

 

21 

 

56 

 

42 

 

116 

Other comprehensive income (loss)

 

1,052 

 

(6,671)

 

1,937 

 

(7,848)

Comprehensive income (loss)

$

4,465 

$

(2,646)

$

8,753 

$

(214)

 

 

 

 

 

 

See accompanying notes to unaudited consolidated financial statements

 

5

 

 


 

Merchants Bancshares, Inc.

Consolidated Statements of Cash Flows

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30,

(In thousands)

2014

2013

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

Net income

$

6,816 

$

7,634 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

Provision for loan losses

 

150 

 

400 

Depreciation and amortization

 

1,306 

 

1,021 

Amortization of investment security premiums and accretion of discounts, net

 

289 

 

731 

Stock based compensation

 

96 

 

95 

Net (gain) loss on sales of investment securities

 

(143)

 

13 

Accretion of deferred gain on sale of premises

 

(258)

 

(212)

Loss on sale of other real estate owned

 

35 

 

 -

Equity in losses of real estate limited partnerships, net

 

654 

 

540 

Increase in cash surrender value of bank owned life insurance

 

(158)

 

 -

Changes in assets and liabilities:

 

 

 

 

Net change in interest receivable

 

824 

 

658 

Net change in other assets

 

1,312 

 

3,609 

Net change in interest payable

 

(39)

 

(18)

Net change in other liabilities

 

607 

 

(1,006)

Net cash provided by operating activities

 

11,491 

 

13,465 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

Proceeds from sales of investment securities available for sale

 

45,215 

 

51,213 

Proceeds from maturities of investment securities available for sale

 

18,654 

 

66,992 

Proceeds from maturities of investment securities held to maturity

 

6,835 

 

83 

Proceeds from redemption of Federal Home Loan Bank stock

 

1,619 

 

649 

Purchases of investment securities available for sale

 

(10,135)

 

(50,846)

Loan originations in excess of (less than) principal payments

 

39,649 

 

(21,286)

Proceeds from sale of premises and equipment

 

 -

 

Proceeds from sales of other real estate owned

 

68 

 

 -

Real estate limited partnership investments

 

(103)

 

(46)

Purchases of bank premises and equipment

 

(1,348)

 

(1,183)

Net cash provided by investing activities

 

100,454 

 

45,577 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

Net increase (decrease) in deposits

 

(12,877)

 

41,439 

Net increase in short-term borrowings

 

 -

 

21,000 

Net decrease in securities sold under agreement to repurchase, short-term

 

(109,250)

 

(146,465)

Principal payments on long-term debt

 

(41)

 

(40)

Cash dividends paid

 

(3,541)

 

(3,214)

Sale of treasury stock

 

 -

 

10 

Increase in deferred compensation arrangements

 

123 

 

122 

Repurchased restricted stock to pay taxes on vested awards

 

(82)

 

 -

Tax benefit from exercise of stock options

 

 -

 

Net cash used in financing activities

 

(125,668)

 

(87,140)

Decrease in cash and cash equivalents

 

(13,723)

 

(28,098)

Cash and cash equivalents beginning of period

 

115,471 

 

77,228 

Cash and cash equivalents end of period

$

101,748 

$

49,130 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:

 

 

 

 

Total interest payments

$

2,453 

$

2,627 

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

Distribution of stock under deferred compensation arrangements

$

553 

$

446 

Distribution of treasury stock in lieu of cash dividend under dividend reinvestment plan

 

 -

 

307 

Non-cash exercise of stock options

 

 -

 

181 

Transfer of loans to other real estate owned

 

 -

 

140 

Transfer of securities from available for sale to held to maturity

 

12,626 

 

 -

 

 

 

 

 

 

 

 

See accompanying notes to unaudited consolidated financial statements

6

 

 


 

 

 

Notes To Interim Unaudited Consolidated Financial Statements

For additional information, see the Merchants Bancshares, Inc. (“Merchants,” “we,” “us,” “our”) Annual Report on Form 10-K for the fiscal year ended December 31, 2013, filed with the Securities and Exchange Commission (the “SEC”) on March 10, 2014.

 

NOTE 1: FINANCIAL STATEMENT PRESENTATION

 

Principles of Consolidation

The accompanying unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and the instructions to the Quarterly Report on Form 10-Q and Rule 10-01 of Regulation S-X promulgated under the Securities Exchange Act of 1934, as amended. Accordingly, they do not include all of the information and notes required by accounting principles generally accepted in the United States of America for complete financial statements. All adjustments necessary for a fair presentation of our interim consolidated financial statements as of June 30, 2014 and December 31, 2013 and for the three and six months ended June 30, 2014 and 2013 have been included. The information was prepared from our unaudited financial statements and the unaudited financial statements of our subsidiaries, Merchants Bank and MBVT Statutory Trust I.  Amounts reported for prior periods are reclassified, where necessary, to be consistent with the current period presentation. 

Management’s Use of Estimates in Preparation of Financial Statements 

The preparation of financial statements in conformity with U.S. Generally Accepted Accounting Principles (“GAAP”) 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 income and expenses during the reporting periods. The most significant estimates include those used in determining the allowance for credit losses, income taxes, interest income recognition on loans and investments and analysis of other-than-temporary impairment of our investment securities portfolio. Operating results in the future may vary from the amounts derived from Management's estimates and assumptions.

 

NOTE 2: RECENT ACCOUNTING PRONOUNCEMENTS 

 

In January 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-01, “Investments – Equity Method and Joint Ventures (Topic 323): Accounting for Investments in Qualified Affordable Housing Projects.” The amendments in this ASU modify the conditions that a reporting entity must meet to be eligible to use a method other than the equity or cost methods to account for qualified affordable housing project investments. If the modified conditions are met, the amendments permit an entity to amortize the initial cost of the investment in proportion to the amount of tax credits and other tax benefits received and recognize the net investment performance in the income statement as a component of income tax expense (benefit). Additionally, the amendments introduce new recurring disclosures about all investments in qualified affordable housing projects irrespective of the method used to account for the investments.  The amendments in this ASU are effective for public entities for annual periods and interim reporting periods within those annual periods, beginning after December 15, 2014. In the first quarter of 2014, we early adopted this ASU for the reporting of our equity investments in qualified affordable housing projects.  The investments are recorded using the proportional amortization method whereby an entity amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received and recognizes the net investment performance in the income statement as a component of income tax expense (benefit)The application of this standard reduced total noninterest expense by $327 thousand and $654 thousand for the three and six months ended June 30, 2014, respectively; and by $270 thousand and $540 thousand for the three and six months ended June 30, 2013, respectivelyThe application of the standard also increased our effective tax rate to 23% from 17% for the three and six months ended June 30, 2014, and to 25% and 26% from 21% and 21% for the three and six months ended June 30, 2013, respectively.  This ASU was applied retrospectively and prior periods have been reclassified accordingly.

 

In May 2014, FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606). The ASU provides guidance on revenue recognition for entities that enter into contracts with customers to transfer goods or services or enter into contracts for the transfer of nonfinancial assets. The principle of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Additional disclosures are required to provide quantitative and qualitative information regarding the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The new guidance is effective for annual reporting periods, and interim reporting periods within those annual periods, beginning after December 15, 2016. Early adoption is not permitted.  Management is currently evaluating the impact of the adoption of this guidance on our financial statements.

 

7

 

 


 

NOTE 3: INVESTMENT SECURITIES

 

Investments in securities are classified as available for sale or held to maturity as of June 30, 2014 and December 31, 2013.  The amortized cost and fair values of the securities classified as available for sale and held to maturity as of June 30, 2014 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

Gross

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

Available for Sale:

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

$

100 

$

-  

$

-  

$

100 

Residential Real Estate Mortgage-backed Securities ("Agency MBSs")

 

92,116 

 

3,049 

 

341 

 

94,824 

Agency Commercial Mortgage Backed Securities ("Agency CMBSs")

 

18,126 

 

-  

 

442 

 

17,684 

Agency Collateralized Mortgage Obligations ("Agency CMOs")

 

66,246 

 

310 

 

324 

 

66,232 

Collateralized Loan Obligations ("CLOs")

 

9,409 

 

-  

 

49 

 

9,360 

Asset Backed Securities ("ABSs")

 

355 

 

38 

 

-  

 

393 

Total Available for Sale

$

186,352 

$

3,397 

$

1,156 

$

188,593 

 

 

 

 

Gross

 

Gross

 

 

 

 

Amortized

 

Unrecognized

 

Unrecognized

 

Fair

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

Held to Maturity:

 

 

 

 

 

 

 

 

U.S. Agency Obligations

$

22,864 

$

209 

$

18 

$

23,055 

U.S. Government Sponsored Enterprises ("U.S. GSEs")

 

9,470 

 

-  

 

171 

 

9,299 

Federal Home Loan Bank ("FHLB") Obligations

 

4,702 

 

21 

 

-  

 

4,723 

Agency MBSs

 

8,588 

 

134 

 

-  

 

8,722 

Agency CMOs

 

101,224 

 

106 

 

1,399 

 

99,931 

Total Held to Maturity

$

146,848 

$

470 

$

1,588 

$

145,730 

 

The amortized cost and fair values of the securities classified as available for sale and held to maturity as of December 31, 2013 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross

 

Gross

 

 

 

 

Amortized

 

Unrealized

 

Unrealized

 

Fair

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

Available for Sale:

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

$

100 

$

-  

$

-  

$

100 

Agency MBSs

 

97,882 

 

2,876 

 

1,487 

 

99,271 

Agency CMBSs

 

18,398 

 

-  

 

760 

 

17,638 

Agency CMOs

 

98,162 

 

254 

 

1,207 

 

97,209 

CLOs

 

37,834 

 

73 

 

-  

 

37,907 

ABSs

 

357 

 

31 

 

-  

 

388 

Total Available for Sale

$

252,733 

$

3,234 

$

3,454 

$

252,513 

 

 

 

 

Gross

 

Gross

 

 

 

 

Amortized

 

Unrecognized

 

Unrecognized

 

Fair

(In thousands)

 

Cost

 

Gains

 

Losses

 

Value

Held to Maturity:

 

 

 

 

 

 

 

 

U.S. Agency Obligations

$

23,580 

 

-  

$

458 

$

23,122 

U.S. GSEs

 

9,442 

 

-  

 

512 

 

8,930 

FHLB Obligations

 

4,684 

 

-  

 

191 

 

4,493 

Agency CMOs

 

94,105 

 

-  

 

2,426 

 

91,679 

Agency MBSs

 

9,015 

 

25 

 

177 

 

8,863 

Total Held to Maturity

$

140,826 

$

25 

$

3,764 

$

137,087 

 

8

 

 


 

The contractual final maturity distribution of the debt securities classified as available for sale as of June 30, 2014, are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

After One

 

After Five

 

 

 

 

 

 

Within

 

But Within

 

But Within

 

After Ten

 

 

(In thousands)

 

One Year

 

Five Years

 

Ten Years

 

Years

 

Total

Available for Sale (at fair value):

 

 

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

$

100 

$

-  

$

-  

$

-  

$

100 

Agency MBSs

 

99 

 

3,276 

 

18,492 

 

72,957 

 

94,824 

Agency CMBSs

 

-  

 

-  

 

13,337 

 

4,347 

 

17,684 

Agency CMOs

 

-  

 

-  

 

2,682 

 

63,550 

 

66,232 

CLOs

 

-  

 

-  

 

9,360 

 

-  

 

9,360 

ABSs

 

-  

 

-  

 

-  

 

393 

 

393 

Total Available for Sale

$

199 

$

3,276 

$

43,871 

$

141,247 

$

188,593 

Available for Sale (at amortized cost):

 

 

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

$

100 

$

-  

$

-  

$

-  

$

100 

Agency MBSs

 

93 

 

3,086 

 

17,639 

 

71,298 

 

92,116 

Agency CMBSs

 

-  

 

-  

 

13,640 

 

4,486 

 

18,126 

Agency CMOs

 

-  

 

-  

 

2,664 

 

63,582 

 

66,246 

CLOs

 

-  

 

-  

 

9,409 

 

-  

 

9,409 

ABSs

 

-  

 

-  

 

-  

 

355 

 

355 

Total Available for Sale

$

193 

$

3,086 

$

43,352 

$

139,721 

$

186,352 

 

The contractual final maturity distribution of the debt securities classified as held to maturity as of June 30, 2014, are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

After One

 

After Five

 

 

 

 

 

 

Within

 

But Within

 

But Within

 

After Ten

 

 

(In thousands)

 

One Year

 

Five Years

 

Ten Years

 

Years

 

Total

Held to Maturity (at fair value):

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

$

-  

$

-  

$

-  

$

23,055 

$

23,055 

U.S. GSEs

 

-  

 

-  

 

9,299 

 

-  

 

9,299 

FHLB Obligations

 

-  

 

-  

 

4,723 

 

-  

 

4,723 

Agency MBSs

 

 

19 

 

122 

 

8,580 

 

8,722 

Agency CMOs

 

-  

 

-  

 

-  

 

99,931 

 

99,931 

Total Held to Maturity

$

$

19 

$

14,144 

$

131,566 

$

145,730 

Held to Maturity (at amortized cost):

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

$

-  

$

-  

$

-  

$

22,864 

$

22,864 

U.S. GSEs

 

-  

 

-  

 

9,470 

 

-  

 

9,470 

FHLB Obligations

 

-  

 

-  

 

4,702 

 

-  

 

4,702 

Agency MBSs

 

 

18 

 

107 

 

8,462 

 

8,588 

Agency CMOs

 

-  

 

-  

 

-  

 

101,224 

 

101,224 

Total Held to Maturity

$

$

18 

$

14,279 

$

132,550 

$

146,848 

 

Actual maturities will differ from contractual maturities because borrowers may have rights to call or prepay obligations. Maturities of Agency MBSs and Agency CMOs in the tables above are based on final contractual maturities.

 

9

 

 


 

The following table presents the proceeds, gross gains and gross losses on available for sale securities for the three and six months ended June 30, 2014 and 2013.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

(In thousands)

 

2014

 

2013

 

2014

 

2013

Proceeds

$

18,574 

$

51,213 

$

45,215 

$

51,213 

Gross gains

 

77 

 

547 

 

302 

 

547 

Gross losses

 

(60)

 

(560)

 

(159)

 

(560)

Net gains

$

17 

$

(13)

$

143 

$

(13)

 

Securities with a carrying amount of $257.89 million and $315.53  million at June 30, 2014 and December 31, 2013, respectively, were pledged to secure U.S. Treasury borrowings, public deposits, securities sold under agreements to repurchase, and for other purposes required by law.

 

Gross unrealized losses on investment securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in continuous unrealized loss position, at June 30, 2014, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than 12 Months

 

12 Months or More

 

Total

 

 

Fair

 

 

 

Fair

 

 

 

Fair

 

 

(In thousands)

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

Agency MBSs

$

5,201 

$

17 

$

28,984 

$

324 

$

34,185 

$

341 

Agency CMBSs

 

-  

 

-  

 

17,684 

 

442 

 

17,684 

 

442 

Agency CMOs

 

10,254 

 

32 

 

11,944 

 

292 

 

22,198 

 

324 

CLOs

 

9,360 

 

49 

 

-  

 

-  

 

9,360 

 

49 

Total Available for Sale

$

24,815 

$

98 

$

58,612 

$

1,058 

$

83,427 

$

1,156 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

$

9,160 

$

18 

$

-  

$

-  

$

9,160 

$

18 

U.S. GSEs

 

-  

 

-  

 

9,299 

 

171 

 

9,299 

 

171 

FHLB Obligations

 

-  

 

-  

 

-  

 

-  

 

-  

 

-  

Agency CMOs

 

42,863 

 

718 

 

38,411 

 

681 

 

81,274 

 

1,399 

Agency MBSs

 

-  

 

-  

 

-  

 

-  

 

-  

 

-  

Total Held to Maturity

$

52,023 

$

736 

$

47,710 

$

852 

$

99,733 

$

1,588 

 

Gross unrealized losses on investment securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in continuous unrealized loss position over our entire holding period, at December 31, 2013, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less Than 12 Months

 

12 Months or More

 

Total

 

 

Fair

 

 

 

Fair

 

 

 

Fair

 

 

(In thousands)

 

Value

 

Loss

 

Value

 

Loss

 

Value

 

Loss

Available for Sale:

 

 

 

 

 

 

 

 

 

 

 

 

Agency MBSs

$

46,547 

$

1,487 

$

-  

$

-  

$

46,547 

$

1,487 

Agency CMBSs

 

12,778 

 

578 

 

4,860 

 

182 

 

17,638 

 

760 

Agency CMOs

 

57,904 

 

977 

 

3,557 

 

230 

 

61,461 

 

1,207 

Total Available for Sale

$

117,229 

$

3,042 

$

8,417 

$

412 

$

125,646 

$

3,454 

Held to Maturity:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Agency Obligations

$

13,722 

$

307 

$

9,400 

$

151 

$

23,122 

$

458 

U.S. GSEs

 

8,930 

 

512 

 

-  

 

-  

 

8,930 

 

512 

FHLB Obligations

 

4,493 

 

191 

 

-  

 

-  

 

4,493 

 

191 

Agency CMOs

 

66,203 

 

1,410 

 

25,476 

 

1,016 

 

91,679 

 

2,426 

Agency MBSs

 

8,569 

 

177 

 

-  

 

-  

 

8,569 

 

177 

Total Held to Maturity

$

101,917 

$

2,597 

$

34,876 

$

1,167 

$

136,793 

$

3,764 

 

There were no securities classified as trading at June 30, 2014 and December 31, 2013.  

 

 

10

 

 


 

Unrealized losses on investment securities result from the cost basis of the security being higher than its current fair value. These discrepancies generally occur because of changes in interest rates since the time of purchase, or because the credit quality of the issuer has deteriorated. We perform a quarterly analysis of each security in our portfolio to determine if impairment exists, and if it does, whether that impairment is other-than-temporary.

 

At June 30, 2014, all of our MBSs and CMOs held were issued by U.S. government-sponsored entities and agencies, primarily the Federal National Mortgage Association (“FNMA”) and Federal Home Loan Mortgage Corp (“FHLMC”), institutions which the government has affirmed its commitment to support.  Because the decline in fair value is attributable to changes in interest rates, and not credit quality, and because we do not have the intent to sell these securities and it is not likely that we will be required to sell the securities before their anticipated recovery, we do not consider these securities to be other-than-temporarily impaired at June 30, 2014.  

 

Under the Volcker Rule, we may be required to divest our CLOs by July of 2017.  We took an impairment charge totaling $166 thousand related to our CLO portfolio during 2013 and have sold $27.41 million of our CLOs for a small gain during six months ended June 30, 2014.  The unrealized loss on this portfolio at June 30, 2014 is not material.

 

Agency MBSs and Agency CMOs consist of pools of residential mortgages which are guaranteed by FNMA, FHLMC, or the Government National Mortgage Association (“GNMA”) with various origination dates and maturities.  Agency CMBSs consists of bonds backed by commercial real estate which are guaranteed by FNMA and GNMA. CLOs are floating rate securities that consist primarily of pools of senior secured commercial loans structured to provide very strong over collateralization and subordination.  Our CLOs are the senior AAA tranche and are the first bond to get paid down. Additionally, we monitor individual bonds that experience greater levels of prepayment or market volatility.

   

We use external pricing services to obtain fair market values for our investment portfolio.   We have obtained and reviewed the service providers’ pricing and reference data documentation. Evaluations are based on market data and vary by asset class and incorporate available trade, bid and other market information.  Because many fixed income securities do not trade on a daily basis, the service provider’s evaluated pricing applications apply available information as applicable through processes such as benchmark curves, benchmarking of like securities, sector groupings, and matrix pricing, to prepare evaluations.  In addition, model processes, such as the Option Adjusted Spread model are used to assess interest rate impact and develop prepayment scenarios, with inputs determined based on knowledge of the market.  For CLOs, the issuer, structure, collateral type, performance and deal and class triggers are also reviewed.  We periodically test the values provided to us by the pricing service through a combination of back testing on actual sales of securities and by obtaining prices on all bonds from an alternative pricing source.

   

We do not intend to sell the investment securities that are in an unrealized loss position, and it is unlikely that we will be required to sell the investment securities before recovery of their amortized cost bases, which may be maturity.  During the first quarter of 2014, we transferred securities with a total amortized cost of $12.63 million with a corresponding fair value of $12.64 million from available for sale to held to maturity.  The net unrealized gain, net of taxes, on these securities at the dates of the transfers was $8.31 thousand.  The unrealized holding gain at the time of transfer continues to be reported in accumulated other comprehensive income, net of tax and is amortized over the remaining lives of the securities as an adjustment of the yield.  The amortization of the unamortized holding loss reported in accumulated other comprehensive income will offset the effect on interest income of the discount for the transferred securities.  The remaining unamortized balance of the losses for the securities transferred from available for sale to held to maturity during 2013 and 2014 was $4.71 million, or $3.06 million, net of tax, at June 30, 2014.  

 

NOTE 4: LOANS AND THE ALLOWANCE FOR CREDIT LOSSES

 

The composition of our loan portfolio at June 30, 2014 and December 31, 2013 was as follows:

 

 

 

 

 

 

 

(In thousands)

 

June 30, 2014

 

December 31, 2013

Commercial, financial and agricultural

$

193,806 

$

172,810 

Municipal loans

 

46,358 

 

94,007 

Real estate loans – residential

 

476,696 

 

489,706 

Real estate loans – commercial

 

372,825 

 

371,319 

Real estate loans – construction

 

32,336 

 

31,841 

Installment loans

 

4,238 

 

5,655 

All other loans

 

252 

 

895 

Total loans

$

1,126,511 

$

1,166,233 

 

We primarily originate residential real estate, commercial, commercial real estate, municipal obligations and installment loans to customers throughout the state of Vermont. There are no significant industry concentrations in the loan portfolio. Total loans in the table above included $582 thousand and $618 thousand of net deferred loan origination costs at June 30, 2014 and December 31,

11

 

 


 

2013, respectively. The aggregate amount of overdrawn deposit balances classified as loan balances was $252 thousand and $895 thousand at June 30, 2014 and December 31, 2013, respectively. 

 

The following table reflects our loan loss experience and activity in the allowance for credit losses by portfolio segment for the three months ended June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial and

 

 

Real estate-

Real estate-

Real estate-

 

 

 

 

 

 

(In thousands)

agricultural

Municipal

residential

commercial

construction

Installment

All Other

Total

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

3,378 

$

693 

$

3,352 

$

5,119 

$

360 

$

18 

$

$

12,929 

Charge-offs

 

(34)

 

 -

 

(16)

 

 -

 

 -

 

 -

 

(31)

 

(81)

Recoveries

 

 

 -

 

 

 -

 

 -

 

 

 

Provision (credit)

 

311 

 

(307)

 

(92)

 

(30)

 

134 

 

(1)

 

35 

 

50 

Ending balance

$

3,656 

$

386 

$

3,246 

$

5,089 

$

494 

$

18 

$

17 

$

12,906 

 

The following table reflects our loan loss experience and activity in the allowance for credit losses by portfolio segment for the six months ended June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial and

 

 

Real estate-

Real estate-

Real estate-

 

 

 

 

 

 

(In thousands)

agricultural

Municipal

residential

commercial

construction

Installment

All Other

Total

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

3,354 

$

768 

$

3,081 

$

5,085 

$

512 

$

18 

$

10 

$

12,828 

Charge-offs

 

(34)

 

-  

 

(18)

 

-  

 

-  

 

-  

 

(51)

 

(103)

Recoveries

 

 

-  

 

20 

 

-  

 

-  

 

 

 

31 

Provision (credit)

 

333 

 

(382)

 

163 

 

 

(18)

 

(1)

 

51 

 

150 

Ending balance

$

3,656 

$

386 

$

3,246 

$

5,089 

$

494 

$

18 

$

17 

$

12,906 

 

The following table reflects our loan loss experience and activity in the allowance for credit losses by portfolio segment for the three months ended June 30, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial and

 

 

Real estate-

Real estate-

Real estate-

 

 

 

 

 

 

(In thousands)

agricultural

Municipal

residential

commercial

construction

Installment

All Other

Total

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

3,411 

$

655 

$

3,708 

$

4,511 

$

275 

$

16 

$

12 

$

12,588 

Charge-offs

 

 -

 

 -

 

(96)

 

 -

 

 -

 

 -

 

(28)

 

(124)

Recoveries

 

40 

 

 -

 

 

 -

 

 -

 

 -

 

 

44 

Provision (credit)

 

(177)

 

(255)

 

(52)

 

331 

 

276 

 

 

22 

 

150 

Ending balance

$

3,274 

$

400 

$

3,561 

$

4,842 

$

551 

$

21 

$

$

12,658 

 

12

 

 


 

The following table reflects our loan loss experience and activity in the allowance for credit losses by portfolio segment for the six months ended June 30, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial and

 

 

Real estate-

Real estate-

Real estate-

 

 

 

 

 

 

(In thousands)

agricultural

Municipal

residential

commercial

construction

Installment

All Other

Total

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

3,447 

$

522 

$

3,582 

$

4,499 

$

234 

$

17 

$

11 

$

12,312 

Charge-offs

 

-  

 

-  

 

(103)

 

(1)

 

-  

 

-  

 

(48)

 

(152)

Recoveries

 

49 

 

-  

 

 

40 

 

 

-  

 

 

98 

Provision (credit)

 

(222)

 

(122)

 

78 

 

304 

 

316 

 

 

42 

 

400 

Ending balance

$

3,274 

$

400 

$

3,561 

$

4,842 

$

551 

$

21 

$

$

12,658 

 

The allowance for credit losses consists of the allowance for loan losses and the reserve for undisbursed lines of credit. The reserve for undisbursed lines of credit is included in other liabilities on the balance sheet. The following presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment based upon impairment method at June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial and

 

 

Real estate-

Real estate-

Real estate-

 

 

All  

 

 

(In thousands)

agricultural

Municipal

residential

commercial

construction

Installment

Other

Total

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually
evaluated for impairment

$

-  

$

-  

$

52 

$

67 

$

-  

$

-  

$

-  

$

119 

Ending balance collectively
evaluated for impairment

 

3,656 

 

386 

 

3,194 

 

5,022 

 

494 

 

18 

 

17 

 

12,787 

Totals

$

3,656 

$

386 

$

3,246 

$

5,089 

$

494 

$

18 

$

17 

$

12,906 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually
evaluated for impairment

$

70 

$

-  

$

661 

$

157 

$

-  

$

-  

$

-  

$

888 

Ending balance collectively
evaluated for impairment

 

193,736 

 

46,358 

 

476,035 

 

372,668 

 

32,336 

 

4,238 

 

252 

 

1,125,623 

Totals

$

193,806 

$

46,358 

$

476,696 

$

372,825 

$

32,336 

$

4,238 

$

252 

$

1,126,511 

Components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

$

2,978 

$

381 

$

3,158 

$

5,053 

$

439 

$

15 

$

16 

$

12,040 

Reserve for undisbursed
lines of credit

 

678 

 

 

88 

 

36 

 

55 

 

 

 

866 

Total allowance for
credit losses

$

3,656 

$

386 

$

3,246 

$

5,089 

$

494 

$

18 

$

17 

$

12,906 

 

13

 

 


 

The following presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment based upon impairment method at December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

financial and

 

 

Real estate-

Real estate-

Real estate-

 

 

All  

 

 

(In thousands)

agricultural

Municipal

residential

commercial

construction

Installment

Other

Total

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually
evaluated for impairment

$

$

-  

$

41 

$

69 

$

-  

$

-  

$

-  

$

112 

Ending balance collectively
evaluated for impairment

 

3,352 

 

768 

 

3,040 

 

5,016 

 

512 

 

18 

 

10 

 

12,716 

Totals

$

3,354 

$

768 

$

3,081 

$

5,085 

$

512 

$

18 

$

10 

$

12,828 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually
evaluated for impairment

$

20 

$

-  

$

722 

$

164 

$

-  

$

-  

$

-  

$

906 

Ending balance collectively
evaluated for impairment

 

172,790 

 

94,007 

 

488,984 

 

371,155 

 

31,841 

 

5,655 

 

895 

 

1,165,327 

Totals

$

172,810 

$

94,007 

$

489,706 

$

371,319 

$

31,841 

$

5,655 

$

895 

$

1,166,233 

Components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

$

2,740 

$

758 

$

2,995 

$

5,040 

 

481 

$

18 

$

10 

$

12,042 

Reserve for undisbursed
lines of credit

 

614 

 

10 

 

86 

 

45 

 

31 

 

-  

 

-  

 

786 

Total allowance for
credit losses

$

3,354 

$

768 

$

3,081 

$

5,085 

$

512 

$

18 

$

10 

$

12,828 

 

The table below presents the recorded investment of loans, including nonaccrual and restructured loans, segregated by class, with delinquency aging as of June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater

 

30-59

60-89

90 Days

 

 

 

 

 

 

Than 90

 

Days

Days

or More

Total Past

 

 

 

 

Days and

(In thousands)

Past Due

Past Due

Past Due

Due

Current

Total

Accruing

Commercial, financial and agricultural

$

39 

$

-  

$

-  

$

39 

$

193,767 

$

193,806 

$

-  

Municipal

 

-  

 

-  

 

-  

 

-  

 

46,358 

 

46,358 

 

-  

Real estate-residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

45 

 

-  

 

278 

 

323 

 

439,106 

 

439,429 

 

-  

Second mortgage

 

 

-  

 

157 

 

165 

 

37,102 

 

37,267 

 

79 

Real estate-commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

-  

 

-  

 

-  

 

-  

 

224,728 

 

224,728 

 

-  

Non-owner occupied

 

-  

 

-  

 

-  

 

-  

 

148,097 

 

148,097 

 

-  

Real estate-construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

-  

 

-  

 

-  

 

-  

 

4,129 

 

4,129 

 

-  

Commercial

 

-  

 

-  

 

-  

 

-  

 

28,207 

 

28,207 

 

-  

Installment

 

-  

 

-  

 

-  

 

-  

 

4,238 

 

4,238 

 

-  

All other loans

 

-  

 

-  

 

-  

 

-  

 

252 

 

252 

 

-  

Total

$

92 

$

-  

$

435 

$

527 

$

1,125,984 

$

1,126,511 

$

79 

 

Of the total past due loans in the aging table above,  $435 thousand are non-performing, of which none are restructured loans and $79 thousand are greater than 90 days past due and accruing.  There were $92  thousand past due performing loans at June 30, 2014.

 

14

 

 


 

The table below presents the recorded investment of loans, including nonaccrual and restructured loans, segregated by class, with delinquency aging as of December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Greater

 

30-59

60-89

90 Days

 

 

 

 

 

 

Than 90

 

Days

Days

or More

Total Past

 

 

 

 

Days and

(In thousands)

Past Due

Past Due

Past Due

Due

Current

Total

Accruing

Commercial, financial and agricultural

$

-  

$

-  

$

20 

$

20 

$

172,790 

$

172,810 

$

-  

Municipal

 

-  

 

-  

 

-  

 

-  

 

94,007 

 

94,007 

 

-  

Real estate-residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

294 

 

341 

 

639 

 

452,440 

 

453,079 

 

-  

Second mortgage

 

-  

 

 

181 

 

185 

 

36,442 

 

36,627 

 

75 

Real estate-commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

-  

 

-  

 

-  

 

-  

 

224,416 

 

224,416 

 

-  

Non-owner occupied

 

72 

 

-  

 

-  

 

72 

 

146,831 

 

146,903 

 

-  

Real estate-construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

-  

 

-  

 

-  

 

-  

 

2,495 

 

2,495 

 

-  

Commercial

 

-  

 

-  

 

-  

 

-  

 

29,346 

 

29,346 

 

-  

Installment

 

-  

 

-  

 

-  

 

-  

 

5,655 

 

5,655 

 

-  

All other loans

 

-  

 

-  

 

-  

 

-  

 

895 

 

895 

 

-  

Total

$

76 

$

298 

$

542 

$

916 

$

1,165,317 

$

1,166,233 

$

75 

 

Of the total past due loans in the aging table above, $542 thousand are non-performing, of which $42 thousand are restructured loans and $75 thousand are greater than 90 days past due and accruing.  There were $374 thousand past due performing loans at December 31, 2013.

 

Impaired loans by class at June 30, 2014 and for the three and six months ended June 30, 2014 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Six Months Ended

 

 

 

 

 

 

 

June 30, 2014

June 30, 2014

 

 

 

Unpaid

 

 

Average

Interest

Average

Interest

 

Recorded

Principal

Related

Recorded

Income

Recorded

Income

(In thousands)

Investment

Balance

Allowance

Investment

Recognized

Investment

Recognized

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

$

70 

$

71 

$

-  

$

95 

$

$

65 

$

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

290 

 

416 

 

-  

 

306 

 

 

285 

 

Second mortgage

 

157 

 

157 

 

-  

 

162 

 

 

168 

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

-  

 

-  

 

-  

 

51 

 

 

25 

 

With related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

-  

 

-  

 

-  

 

29 

 

-  

 

24 

 

-  

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

214 

 

214 

 

52 

 

214 

 

-  

 

189 

 

-  

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

157 

 

173 

 

67 

 

158 

 

-  

 

160 

 

-  

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

70 

 

71 

 

-  

 

124 

 

 

89 

 

Real estate – residential

 

661 

 

787 

 

52 

 

682 

 

 

642 

 

Real estate – commercial

 

157 

 

173 

 

67 

 

209 

 

 

185 

 

Total

$

888 

$

1,031 

$

119 

$

1,015 

$

$

916 

$

 

15

 

 


 

Impaired loans by class at December 31, 2013 and for the three and six months ended June 30, 2013 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

Six Months Ended

 

 

 

 

 

 

 

June 30, 2013

June 30, 2013

 

 

 

Unpaid

 

 

Average

Interest

Average

Interest

 

Recorded

Principal

Related

Recorded

Income

Recorded

Income

(In thousands)

Investment

Balance

Allowance

Investment

Recognized

Investment

Recognized

With no related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

$

-  

$

-  

$

-  

$

292 

$

19 

$

199 

$

27 

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

410 

 

629 

 

-  

 

562 

 

11 

 

701 

 

44 

Second mortgage

 

181 

 

218 

 

-  

 

142 

 

 

105 

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

-  

 

-  

 

-  

 

107 

 

-  

 

71 

 

15 

Installment

 

-  

 

-  

 

-  

 

-  

 

-  

 

 

-  

With related allowance recorded

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

20 

 

21 

 

 

279 

 

-  

 

346 

 

-  

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

131 

 

135 

 

41 

 

493 

 

-  

 

585 

 

-  

Second mortgage

 

-  

 

-  

 

-  

 

233 

 

-  

 

467 

 

-  

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

164 

 

175 

 

69 

 

171 

 

-  

 

173 

 

-  

Installment

 

-  

 

-  

 

-  

 

 

-  

 

 

-  

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

20 

 

21 

 

 

571 

 

19 

 

545 

 

27 

Real estate – residential

 

722 

 

982 

 

41 

 

1,430 

 

12 

 

1,858 

 

45 

Real estate – commercial

 

164 

 

175 

 

69 

 

278 

 

-  

 

244 

 

15 

Installment

 

-  

 

-  

 

-  

 

 

-  

 

 

-  

Total

$

906 

$

1,178 

$

112 

$

2,288 

$

31 

$

2,655 

$

87 

 

Residential and commercial loans serviced for others at June 30, 2014 and December 31, 2013 amounted to approximately $13.46 million and $13.83 million, respectively.    

 

 

Nonperforming loans at June 30, 2014 and December 31, 2013 are as follows:

 

 

 

 

 

 

(In thousands)

 

June 30, 2014

 

December 31, 2013

Nonaccrual  loans

$

372 

$

425 

Loans greater than 90 days and accruing

 

79 

 

75 

Troubled debt restructurings ("TDRs")

 

437 

 

406 

Total nonperforming loans

$

888 

$

906 

 

Of the total TDRs in the table above, $230 thousand at June 30, 2014 and $235 thousand at December 31, 2013, are nonaccruing. We have reviewed all restructurings that occurred on or after January 1, 2014 for identification as TDRs.  There were four TDRs that were restructured during 2014. We did not identify as a  TDR any loan for which the allowance for credit losses had been measured under a general allowance for credit losses methodology.

 

TDRs represent balances where the existing loan was modified involving a concession in rate, term or payment amount due to the distressed financial condition of the borrower. There were six restructured residential mortgages at June 30, 2014 with balances totaling $227 thousand. There were three restructured commercial and industrial loans and one restructured commercial real estate loan at June 30, 2014 with balances of $53 thousand and $157 thousand, respectively.  All TDRs at June 30, 2014 continue to pay as agreed according to the modified terms and all but one of these loans are considered well-secured.  At June 30, 2014, there were no commitments to lend additional funds to borrowers whose loans have been modified in a TDR. We had no commitments to lend additional funds to borrowers whose loans were in nonaccrual status or to borrowers whose loans were 90 days past due and still accruing at June 30, 2014. Interest income on restructured loans during the three and six months ended June 30, 2014 and 2013 was insignificant.

16

 

 


 

Nonaccrual loans by class as of June 30, 2014 and December 31, 2013 are as follows:

 

 

 

 

 

 

(In thousands)

 

June 30, 2014

 

December 31, 2013

Commercial, financial and agricultural

$

15 

$

20 

Real estate - residential:

 

 

 

 

First mortgage

 

278 

 

299 

Second mortgage

 

79 

 

106 

Total nonaccruing non-TDR loans

 

372 

 

425 

Nonaccruing TDR’s

 

 

 

 

Commercial, financial and agricultural

 

 

 -

Real estate – residential:

 

 

 

 

First mortgage

 

66 

 

71 

Real estate - commercial:

 

 

 

 

Owner occupied

 

157 

 

164 

Total nonaccrual loans including TDRs

$

602 

$

660 

 

Commercial Grading System

We use risk rating definitions for our commercial loan portfolios and certain residential loans which are generally consistent with regulatory and banking industry norms. Loans are assigned a credit quality grade which is based upon management’s on going assessment of risk based upon an evaluation of the quantitative and qualitative aspects of each credit. This assessment is a dynamic process and risk ratings are adjusted as each borrower’s financial situation changes. This process is designed to provide timely recognition of a borrower’s financial condition and appropriately focus management resources.

 

Pass rated loans exhibit acceptable risk to the bank in terms of financial capacity to repay the loan as well as possessing acceptable fallback repayment sources, typically collateral and personal guarantees. Pass rated commercial loan relationships with a total exposure of $1 million or greater are subject to a formal annual review process; additionally, management reviews the risk rating at the time of any late payments, overdrafts or other sign of deterioration in the interim.

 

Loans rated Pass-Watch require more than usual attention and monitoring by the account officer, though not to the extent that a formal remediation plan is warranted. Borrowers can be rated Pass-Watch based upon a weakened capital structure, marginally adequate cash flow and/or collateral coverage or early-stage declining trends in operations or financial condition.

 

Loans rated Special Mention possess potential weakness that may expose the bank to some risk of loss in the future. These loans require more frequent monitoring and formal reporting to Management.

 

Substandard loans reflect well-defined weaknesses in the current repayment capacity, collateral or net worth of the borrower with the possibility of some loss to the bank if these weaknesses are not corrected. Action plans are required for these loans to address the inherent weakness in the credit and are formally reviewed.

 

Residential Real Estate and Consumer Loans

We do not use a grading system for our performing residential real estate and consumer loans. Credit quality for these loans is based on performance and payment status.

 

17

 

 


 

Below is a summary of loans by credit quality indicator as of June 30, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass-

 

Special

 

Sub-

 

 

(In thousands)

 

Unrated

 

Pass

 

Watch

 

Mention

 

Standard

 

Total

Commercial, financial and agricultural

$

247 

$

162,296 

$

18,371 

$

2,817 

$

10,075 

$

193,806 

Municipal

 

20 

 

25,481 

 

20,483 

 

374 

 

 -

 

46,358 

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

435,985 

 

2,929 

 

 -

 

 -

 

515 

 

439,429 

Second mortgage

 

37,267 

 

 -

 

 -

 

 -

 

 -

 

37,267 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

176 

 

185,549 

 

16,325 

 

4,960 

 

17,718 

 

224,728 

Non-owner occupied

 

113 

 

134,832 

 

10,819 

 

 -

 

2,333 

 

148,097 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

731 

 

2,104 

 

1,294 

 

 -

 

 -

 

4,129 

Commercial

 

197 

 

25,561 

 

458 

 

 -

 

1,991 

 

28,207 

Installment

 

4,200 

 

38 

 

 -

 

 -

 

 -

 

4,238 

All other loans

 

252 

 

 -

 

 -

 

 -

 

 -

 

252 

Total

$

479,188 

$

538,790 

$

67,750 

$

8,151 

$

32,632 

$

1,126,511 

 

Below is a summary of loans by credit quality indicator as of December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass-

 

Special

 

Sub-

 

 

(In thousands)

 

Unrated

 

Pass

 

Watch

 

Mention

 

Standard

 

Total

Commercial, financial and agricultural

$

242 

$

152,466 

$

14,092 

$

96 

$

5,914 

$

172,810 

Municipal

 

28 

 

65,474 

 

26,548 

 

1,957 

 

 -

 

94,007 

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

449,951 

 

2,520 

 

 -

 

65 

 

543 

 

453,079 

Second mortgage

 

36,599 

 

 -

 

 -

 

 -

 

28 

 

36,627 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

165 

 

187,779 

 

17,236 

 

2,342 

 

16,894 

 

224,416 

Non-owner occupied

 

171 

 

134,222 

 

9,841 

 

270 

 

2,399 

 

146,903 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

904 

 

1,591 

 

 -

 

 -

 

 -

 

2,495 

Commercial

 

738 

 

28,127 

 

481 

 

 -

 

 -

 

29,346 

Installment

 

5,655 

 

 -

 

 -

 

 -

 

 -

 

5,655 

All other loans

 

895 

 

 -

 

 -

 

 -

 

 -

 

895 

Total

$

495,348 

$

572,179 

$

68,198 

$

4,730 

$

25,778 

$

1,166,233 

 

The amount of interest which was not earned, but which would have been earned had our nonaccrual and restructured loans performed in accordance with their original terms and conditions, was approximately $10 thousand and $32 thousand for the three months ended June 30, 2014 and 2013, respectively; and $18 thousand and $76 thousand for the six months ended June 30, 2014 and 2013, respectively.

 

It is our policy to make loans to directors, executive officers, and associates of such persons on substantially the same terms, including interest rates and collateral, as those prevailing for comparable lending transactions with other persons.

18

 

 


 

 

NOTE 5: FAIR VALUE OF FINANCIAL INSTRUMENTS

 

We record certain assets and liabilities at fair value.  Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.  Fair value measurements are also utilized to determine the initial value of certain assets and liabilities, to perform impairment assessments, and for disclosure purposes. We use quoted market prices and observable inputs to the maximum extent possible when measuring fair value.  In the absence of quoted market prices, various valuation techniques are utilized to measure fair value.  When possible, observable market data for identical or similar financial instruments are used in the valuation.  When market data is not available, fair value is determined using valuation models that incorporate Management’s estimates of the assumptions a market participant would use in pricing the asset or liability.

 

Our valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While Management believes our valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date. Furthermore, the reported fair value amounts have not been comprehensively revalued since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the amounts presented herein.  A more detailed description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below.

 

The fair value hierarchy prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are described below:

 

Ø

Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

 

Ø

Level 2 - Quoted prices for similar assets or liabilities in active markets, quoted prices in markets that are not active, or inputs that are observable, either directly or indirectly, for substantially the full term of the asset or liability.

 

Ø

Level 3 - Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported by little or no market activity).

 

A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

 

The types of instruments valued based on quoted market prices in active markets include most U.S. government and agency securities, liquid mortgage products, active listed equities and most money market securities. Such instruments are generally classified within Level 1 or Level 2 of the fair value hierarchy. We do not adjust the quoted price for such instruments.

 

The types of instruments valued based on quoted prices in markets that are not active, broker or dealer quotations, or alternative pricing sources with reasonable levels of price transparency include most investment-grade and high-yield corporate bonds; less liquid mortgage products, agency securities, listed equities, state, municipal and provincial obligations; and certain physical commodities. Such instruments are generally classified within Level 2 of the fair value hierarchy.

 

Level 3 is for positions that are not traded in active markets or are subject to transfer restrictions; valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available market evidence. In the absence of such evidence, Management’s best estimate will be used. Management’s best estimate consists of both internal and external support on certain Level 3 investments. Subsequent to inception, Management only changes Level 3 inputs and assumptions when corroborated by evidence such as transactions in similar instruments, completed or pending third-party transactions in the underlying investment or comparable entities, subsequent rounds of financing, recapitalizations and other transactions across the capital structure, offerings in the equity or debt markets, and changes in financial ratios or cash flows.

 

19

 

 


 

Financial instruments on a recurring basis

 

The table below presents the balance of financial assets and liabilities at June 30, 2014 measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

Quoted Prices in 

 

Signficant

 

 

 

 

 

 

Active Markets

 

Other

 

Signficant

 

 

 

 

for Idential

 

Observable

 

Unobservable

 

 

 

 

Assets

 

Inputs

 

Inputs

(In thousands)

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

Assets

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

$

100 

$

-  

$

100 

$

-  

Agency MBSs

 

94,824 

 

-  

 

94,824 

 

-  

Agency CMBSs

 

17,684 

 

-  

 

17,684 

 

-  

Agency CMOs

 

66,232 

 

-  

 

66,232 

 

-  

CLOs

 

9,360 

 

-  

 

9,360 

 

-  

ABSs

 

393 

 

-  

 

393 

 

-  

Interest rate swap agreements

 

387 

 

-  

 

387 

 

-  

    Total assets

$

188,980 

$

-  

$

188,980 

$

-  

Liabilities

 

 

 

 

 

 

 

 

Interest rate swap agreements

 

1,013 

 

-  

 

1,013 

 

-  

    Total liabilities

$

1,013 

$

-  

$

1,013 

$

-  

 

The table below presents the balance of financial assets and liabilities at December 31, 2013 measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

Quoted Prices in 

 

Signficant

 

 

 

 

 

 

Active Markets

 

Other

 

Signficant

 

 

 

 

for Idential

 

Observable

 

Unobservable

 

 

 

 

Assets

 

Inputs

 

Inputs

(In thousands)

 

Total

 

(Level 1)

 

(Level 2)

 

(Level 3)

Assets

 

 

 

 

 

 

 

 

U.S. Treasury Obligations

$

100 

$

-  

$

100 

$

-  

Agency MBSs

 

99,271 

 

-  

 

99,271 

 

-  

Agency CMBSs

 

17,638 

 

-  

 

17,638 

 

-  

Agency CMOs

 

97,209 

 

-  

 

97,209 

 

-  

CLOs

 

37,907 

 

-  

 

37,907 

 

-  

ABSs

 

388 

 

-  

 

388 

 

-  

Interest rate swap agreements

 

803 

 

-  

 

803 

 

-  

Total assets

$

253,316 

$

-  

$

253,316 

$

-  

Liabilities

 

 

 

 

 

 

 

 

Interest rate swap agreements

 

1,529 

 

-  

 

1,529 

 

-  

Total liabilities

$

1,529 

$

-  

$

1,529 

$

-  

 

Investment securities are reported at fair value utilizing Level 2 inputs. The prices for these instruments are obtained through an independent pricing service or dealer market participant with whom we have historically transacted both purchases and sales of investment securities. Prices obtained from these sources include market quotations and matrix pricing. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other

20

 

 


 

things.  More information regarding our investment securities can be found in Note 3 to these consolidated financial statements.

 

The interest rate swaps are reported at their fair value utilizing Level 2 inputs from third parties. The fair value of our interest rate swaps are determined using prices obtained from a third party advisor.  The fair value measurement of the interest rate swap is determined by netting the discounted future fixed cash payments and the discounted expected variable cash receipts.  The variable cash receipts are based on the expectation of future interest rates derived from observed market interest rate curves.

 

There were no transfers between Level 1 and Level 2 for the three and six months ended June 30, 2014There were no Level 3 assets measured at fair value on a recurring basis during the three and six months ended June 30, 2014.

 

Financial instruments on a non-recurring basis

Certain financial assets are also measured at fair value on a non-recurring basis; however, they were not material at June 30, 2014 or December 31, 2013. These financial assets include impaired loans and OREO.

 

The table below presents the balance of financial instruments by class at June 30, 2014 measured at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

 

 

 

 

 

 

(In thousands)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

Cash and cash equivalents

$

101,748 

$

101,748 

$

101,748 

$

-  

$

-  

Securities available for sale

 

188,593 

 

188,593 

 

-  

 

188,593 

 

-  

Securities held to maturity

 

146,848 

 

145,730 

 

-  

 

145,730 

 

-  

FHLB stock

 

5,877 

 

N/A

 

N/A

 

N/A

 

N/A

Loans, net of allowance for loan losses

 

1,114,471 

 

1,119,384 

 

-  

 

-  

 

1,119,384 

Interest rate contract-cash flow hedge

 

387 

 

387 

 

-  

 

387 

 

-  

Accrued interest receivable

 

3,158 

 

3,158 

 

-  

 

840 

 

2,318 

Total assets

$

1,561,082 

$

1,559,000 

$

101,748 

$

335,550 

$

1,121,702 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,310,699 

$

1,311,450 

$

1,049,801 

$

261,649 

$

-  

Securities sold under agreement to repurchase

 

141,064 

 

141,048 

 

-  

 

141,048 

 

-  

Other long-term debt

 

2,362 

 

2,306 

 

-  

 

2,306 

 

-  

Junior subordinated debentures issued to unconsolidated subsidiary trust

 

20,619 

 

14,379 

 

-  

 

14,379 

 

-  

Interest rate contract-cash flow hedge

 

1,013 

 

1,013 

 

-  

 

1,013 

 

-  

Accrued interest payable

 

175 

 

175 

 

15 

 

160 

 

-  

Total liabilities

$

1,475,932 

$

1,470,371 

$

1,049,816 

$

420,555 

$

-  

 

The table below presents the balance of financial instruments by class at December 31, 2013 measured at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying

 

 

 

 

 

 

 

 

(In thousands)

 

Amount

 

Fair Value

 

Level 1

 

Level 2

 

Level 3

Cash and cash equivalents

$

115,471 

$

115,471 

$

115,471 

$

-  

$

-  

Securities available for sale

 

252,513 

 

252,513 

 

-  

 

252,513 

 

-  

Securities held to maturity

 

140,826 

 

137,087 

 

-  

 

137,087 

 

-  

FHLB stock

 

7,496 

 

N/A

 

N/A

 

N/A

 

N/A

Loans, net of allowance for loan losses

 

1,154,191 

 

1,155,348 

 

-  

 

-  

 

1,155,348 

Interest rate swap agreement

 

803 

 

803 

 

-  

 

803 

 

-  

Accrued interest receivable

 

3,982 

 

3,982 

 

-  

 

958 

 

3,024 

Total assets

$

1,675,282 

$

1,665,204 

$

115,471 

$

391,361 

$

1,158,372 

 

 

 

 

 

 

 

 

 

 

 

Deposits

$

1,323,576 

$

1,324,634 

$

1,018,470 

$

306,162 

$

-  

Securities sold under agreement to repurchase

 

250,314 

 

250,290 

 

-  

 

250,290 

 

-  

Other long-term debt

 

2,403 

 

2,287 

 

-  

 

2,287 

 

-  

Junior subordinated debentures issued to unconsolidated subsidiary trust

 

20,619 

 

14,189 

 

-  

 

14,189 

 

-  

Interest rate swap agreement

 

1,529 

 

1,529 

 

-  

 

1,529 

 

-  

Accrued interest payable

 

214 

 

214 

 

15 

 

199 

 

-  

Total liabilities

$

1,598,655 

$

1,593,143 

$

1,018,485 

$

574,656 

$

-  

 

21

 

 


 

The carrying amounts reported in the consolidated balance sheets for cash and cash equivalents, accrued interest receivable and accrued interest payable approximate fair value. It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.

 

The methodologies for other financial assets and financial liabilities are discussed below.

 

Loans - The fair value for loans is estimated using discounted cash flow analyses, using interest rates and spreads currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans are valued at the lower of cost or fair value as described previously.  The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.

   

Deposits - The fair value of deposits with no stated maturity, which includes demand, savings, interest bearing checking and money market accounts, is equal to the amount payable on demand resulting in a Level 1 classification. The fair value of variable rate, fixed term certificates of deposit also approximates the carrying amount reported in the consolidated balance sheets. The fair value of fixed rate and fixed term certificates of deposit is estimated using a discounted cash flow method which applies interest rates currently being offered for deposits of similar remaining maturities resulting in a Level 2 classification.

   

Debt - The fair value of debt is estimated using current market rates for borrowings of similar remaining maturity resulting in a Level 2 classification.

   

Commitments to Extend Credit and Standby Letters of Credit - The fair value of commitments to extend credit is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates. The fair value of financial standby letters of credit is based on fees currently charged for similar agreements or on the estimated cost to terminate them or otherwise settle the obligations with the counterparties. The fair value of commitments to extend credit and standby letters of credit is approximately $75 thousand at June 30, 2014 and $47 thousand as of December 31, 2013, respectively.

 

Limitations ‑ Fair value estimates are made at a specific point in time based on relevant market information and information about the financial instruments.  Because no market exists for a significant portion of the financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other such factors.

 

These estimates do not reflect any premium or discount that could result from offering for sale at one time our entire holdings of a particular financial instrument.  These estimates are subjective in nature and require considerable judgment to interpret market data. Accordingly, the estimates presented herein are not necessarily indicative of the amounts we could realize in a current market exchange, nor are they intended to represent the fair value of us as a whole.  The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.  The fair value estimates presented herein are based on pertinent information available to Management as of the respective balance sheet date.  Although we are not aware of any factors that would significantly affect the estimated fair value amounts, such amounts have not been comprehensively revalued since the presentation dates, and therefore, estimates of fair value after the balance sheet date may differ significantly from the amounts presented herein.

 

Other significant assets, such as premises and equipment, other assets, and liabilities not defined as financial instruments, are not included in the above disclosures.  Also, the fair value estimates for deposits do not include the benefit that results from the low-cost funding provided by the deposit liabilities compared to the cost of borrowing funds in the market.

 

 

 

22

 

 


 

NOTE 6: EMPLOYEE BENEFIT PLANS

 

Pension Plan

Prior to January 1995, we maintained a noncontributory defined benefit plan (the “Pension Plan”) covering all eligible employees. During 1995, the Pension Plan was curtailed. Accordingly, all accrued benefits were fully vested and no additional years of service or age will be accrued.

 

The following tables summarize the components of net periodic benefit cost and other changes in Pension Plan assets and benefit obligations recognized for the three and six months ended June 30, 2014 and 2013, respectively:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

 

Six Months

 

 

Ended June

 

Ended June

(In thousands)

 

2014

 

2013

 

2014

 

2013

Interest cost

$

116 

$

105 

$

232 

$

209 

Expected return on plan assets

 

(265)

 

(247)

 

(530)

 

(494)

Service costs

 

11 

 

15 

 

22 

 

30 

Net loss amortization

 

34 

 

87 

 

66 

 

179 

Net periodic pension cost

$

(104)

$

(40)

$

(210)

$

(76)

 

We have no minimum required contribution for 2014.

 

Our Pension Investment Policy Statement sets forth the investment objectives and constraints of the Pension Plan. The purpose of the policy is to assist our Retirement Plan Committee in effectively supervising, monitoring, and evaluating the Pension Plan.

 

 

 

NOTE 7: EARNINGS PER SHARE

 

The following table presents reconciliations of the calculations of basic and diluted earnings per share for the three and six months ended June 30, 2014 and 2013:

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

Six Months

 

 

Ended June 30,

 

Ended June 30,

(In thousands except per share data)

2014

2013

2014

2013

Net income

$

3,413 

$

4,025 

$

6,816 

$

7,634 

Weighted average common shares outstanding

 

6,325 

 

6,298 

 

6,323 

 

6,292 

Dilutive effect of common stock equivalents

 

19 

 

12 

 

20 

 

12 

Weighted average common and common equivalent

 

 

 

 

 

 

 

 

shares outstanding

 

6,344 

 

6,310 

 

6,343 

 

6,304 

Basic earnings per common share

$

0.54 

$

0.64 

$

1.08 

$

1.21 

Diluted earnings per common share

$

0.54 

$

0.64 

$

1.07 

$

1.21 

 

Basic earnings per common share were computed by dividing net income by the weighted average number of shares of common stock outstanding for the three and six months ended June 30, 2014 and 2013. The computation of diluted earnings per share excludes the effect of assuming the exercise of certain outstanding stock options because the effect would be anti-dilutive. There were no anti-dilutive options outstanding for the three and six months ended June 30, 2014 or 2013.

 

 

 

NOTE 8: STOCK REPURCHASE PROGRAM

 

We extended our stock buyback program through January 2015. Under the program, which was originally adopted in January 2007, we may repurchase up to 200,000 shares of our common stock on the open market from time to time, and have purchased 143,475 shares at an average price per share of $22.94 since the program’s adoption. We did not repurchase any of our shares during 2013 or during the first six months of 2014, and do not expect to repurchase shares in the near future. 

 

NOTE 9: COMMITMENTS AND CONTINGENCIES

 

Financial Instruments with Off-Balance Sheet Risk

We are a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments primarily include commitments to extend credit and financial guarantees. Such instruments involve, to varying degrees, elements of credit and interest rate risk that are not recognized in the accompanying consolidated balance sheets.

23

 

 


 

 

Disclosures are required regarding liability-recognition for the fair value at issuance of certain guarantees. We do not issue any guarantees that would require liability-recognition or disclosure, other than our standby letters of credit. We have issued conditional commitments in the form of standby letters of credit to guarantee payment on behalf of a customer and guarantee the performance of a customer to a third party. Standby letters of credit generally arise in connection with lending relationships. The credit risk involved in issuing these instruments is essentially the same as that involved in extending loans to customers. Contingent obligations under standby letters of credit totaled approximately $7.51 million and $4.73 million at June 30, 2014 and December 31, 2013, respectively, and represent the maximum potential future payments we could be required to make. Typically, these instruments have terms of 12 months or less and expire unused; therefore, the total amounts do not necessarily represent future cash requirements. Each customer is evaluated individually for creditworthiness under the same underwriting standards used for commitments to extend credit and on-balance sheet instruments. Our policies governing loan collateral apply to standby letters of credit at the time of credit extension. Loan-to-value ratios are generally consistent with loan-to-value requirements for other commercial loans secured by similar types of collateral.

 

We may enter into commitments to sell loans, which involve market and interest rate risk. There were no such commitments at June 30, 2014 or December 31, 2013.  

 

Legal Proceedings

We have been named as defendants in various legal proceedings arising from our normal business activities. Although the amount of any ultimate liability with respect to such proceedings cannot be determined, in the opinion of Management, based upon input from counsel on the outcome of such proceedings, any such liability will not have a material effect on our financial condition and results of operations.

 

NOTE 10: COMPREHENSIVE INCOME

 

The accumulated balances for each classification of other comprehensive income are as follows: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized

 

 

 

 

 

 

 

 

 

Gains

 

 

 

 

 

 

 

 

 

(Losses) on

 

 

 

 

 

 

 

 

 

Securities

 

 

 

 

 

 

 

Unrealized 

Transferred

 

 

 

 

 

 

 

Gains (Losses)

From

 

 

 

 

Accumulated

 

on Securities

Available-For-

 

 

 

 

Other

 

Available-For-

Sale to Held-

Pension 

Interest Rate 

Comprehensive

(In thousands)

Sale

To-Maturity

Plan

Swaps

Income (Loss)

Beginning Balance March 31, 2014

$

540 

$

(3,175)

$

(1,769)

$

(431)

$

(4,835)

Other comprehensive income before reclassifications

 

907 

 

-  

 

-  

 

24 

 

931 

Accretion of unrealized losses of securities transferred from available-for-sale to held-to-maturity recognized in other comprehensive income

 

-  

 

111 

 

-  

 

-  

 

111 

Reclassification adjustments for (gains) losses reclassified into income

 

(11)

 

-  

 

21 

 

-  

 

10 

Net current period other comprehensive income

 

896 

 

111 

 

21 

 

24 

 

1,052 

Balance June 30, 2014

$

1,436 

$

(3,064)

$

(1,748)

$

(407)

$

(3,783)

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance December 31, 2013

$

(162)

$

(3,296)

$

(1,790)

$

(472)

$

(5,720)

Other comprehensive income before reclassifications

 

1,699 

 

-  

 

-  

 

65 

 

1,764 

Transfer of securities from available-for-sale to held-to-maturity

 

(8)

 

 

-  

 

-  

 

 

Accretion of unrealized losses of securities transferred from available-for-sale to held-to-maturity recognized in other comprehensive income

 

-  

 

224 

 

-  

 

-  

 

224 

Reclassification adjustments for (gains) losses reclassified into income

 

(93)

 

-  

 

42 

 

-  

 

(51)

Net current period other comprehensive income

 

1,598 

 

232 

 

42 

 

65 

 

1,937 

Balance June 30, 2014

$

1,436 

$

(3,064)

$

(1,748)

$

(407)

$

(3,783)

24

 

 


 

 

All amounts in the tables above are net of tax. Amounts in parentheses indicate debits.

 

Details of amounts reclassified from accumulated comprehensive income for the three and six months ended June 30, 2014 and June 30, 2013 are presented below:

 

 

 

 

 

 

 

 

 

 

Three Months

Six Months

 

Details about Accumulated Other

Ended

Ended

 

Comprehensive Income Components

June 30,

June 30,

Affected Line Item in the Statement

(In thousands)

2014

2014

Where Net Income is Presented

Unrealized gains on securities

$

(17)

$

(143)

Net (gains) losses on investment securities

 

 

(17)

 

(143)

Total before tax

 

 

 

50 

Provision for income taxes

 

$

(11)

$

(93)

Net of tax

 

 

 

 

 

 

Pension and postretirement benefit plans

$

34 

$

66 

Compensation and benefits

 

 

34 

 

66 

Total before tax

 

 

(13)

 

(24)

Provision for income taxes

 

$

21 

$

42 

Net of tax

 

 

 

 

 

 

Total reclassification adjustments

$

10 

$

(51)

 

 

 

 

 

 

 

 

 

 

Three Months

Six Months

 

Details about Accumulated Other

Ended

Ended

 

Comprehensive Income Components

June 30,

June 30,

Affected Line Item in the Statement

(In thousands)

2013

2013

Where Net Income is Presented

Unrealized gains on securities

$

13 

$

13 

Net (gains) losses on investment securities

 

 

13 

 

13 

Total before tax

 

 

(5)

 

(5)

Provision for income taxes

 

$

$

Net of tax

 

 

 

 

 

 

Pension and postretirement benefit plans

$

87 

$

179 

Compensation and benefits

 

 

87 

 

179 

Total before tax

 

 

(31)

 

(63)

Provision for income taxes

 

$

56 

$

116 

Net of tax

 

 

 

 

 

 

Total reclassification adjustments

$

64 

$

124 

 

 

 

25

 

 


 

 

 

 

NOTE 11: DERIVATIVE FINANCIAL INSTRUMENTS

 

At June 30, 2014 and December 31, 2013, we had an interest rate swap with a notional amount of $10 million that was designated as a cash flow hedge. The swap was used to convert a portion of the floating rate interest on our trust preferred issuance to a fixed rate of interest. Each quarter we assess the effectiveness of the hedging relationships by comparing the changes in cash flows of the derivative hedging instruments with the changes in cash flows of the designated hedged item. There was no ineffective portion recognized in earnings during the three and six months ended June 30, 2014 or June 30, 2013. The fair value of $(626) thousand and $(726) thousand was reflected in other comprehensive income in the accompanying consolidated balance sheets at June 30, 2014 and December 31, 2013, respectively.

 

We are party to interest rate swaps with a notional amount of $40.8 million with certain of our commercial customers.  In order to minimize our risk, these customer derivatives (pay floating/receive fixed swaps) have been offset with essentially matching interest rate swaps with our counterparty totaling $40.8 million (pay fixed/receive floating swaps). At June 30, 2014, the weighted average receive rate of these interest rate swaps was 1.84%, the weighted average pay rate was 3.63% and the weighted average maturity was 12.5 years.  The fair values of $387 thousand were reflected in other assets and other liabilities, respectively, in the accompanying consolidated balance sheets at June 30, 2014.   The fair values of $803 thousand were reflected in other assets and other liabilities, respectively, in the accompanying consolidated balance sheets at December 31, 2013.    Hedge accounting has not been applied for these derivatives.  Because the terms of the swaps with our customer and the other financial institution offset each other, with the only difference being counterparty credit risk, changes in the fair value of the underlying derivative contracts are not materially different and do not significantly impact our results of operations.

 

We are party to interest rate swaps with notional amounts totaling $9.44 million that were designated as fair value hedges of certain fixed rate loans with municipalities. At June 30, 2014, the weighted average receive rate of these interest rate swaps was 1.54%, the weighted average pay rate was 3.26% and the weighted average maturity was 18.1 years. The amounts recognized in earnings and other assets for the ineffective portion of the interest swaps was immaterial. 

 

We assessed our counterparty risk at June 30, 2014 and determined any credit risk inherent in our derivative contracts was insignificant. Information about the fair value of derivative financial instruments can be found in Note 5 to these consolidated financial statements.

 

26

 

 


 

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

 

FORWARD-LOOKING STATEMENTS

Certain statements contained in this Quarterly Report on Form 10-Q that are not historical facts may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are intended to be covered by the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements involve risks and uncertainties. These statements, which are based on certain assumptions and describe Merchants’ future plans, strategies and expectations, can generally be identified by the use of the words “may,” “will,” “should,” “could,” “would,” “plan,” “potential,” “estimate,” “project,” “believe,” “intend,” “anticipate,” “expect,” “target” and similar expressions. Forward-looking statements are based on the current assumptions and beliefs of management and are only expectations of future results. Our actual results could differ materially from those projected in the forward-looking statements as a result of, among others, continued weakness in general, national, regional or local economic conditions, the performance of our investment portfolio, quality of credits or the overall demand for services; changes in loan default and charge-off rates which could affect the allowance for credit losses; declines in the equity and financial markets; reductions in deposit levels which could necessitate increased and/or higher cost borrowing to fund loans and investments; declines in mortgage loan refinancing, equity loan and line of credit activity which could reduce net interest and non-interest income; changes in the domestic interest rate environment and inflation; changes in the carrying value of investment securities and other assets; misalignment of our interest-bearing assets and liabilities; increases in loan repayment rates affecting interest income and the value of mortgage servicing rights; changing business, banking, or regulatory conditions or policies, or new legislation affecting the financial services industry that could lead to changes in the competitive balance among financial institutions, restrictions on bank activities, changes in costs (including deposit insurance premiums), increased regulatory scrutiny, declines in consumer confidence in depository institutions, or changes in the secondary market for bank loan and other products; and changes in accounting rules, federal and state laws, IRS regulations, and other regulations and policies governing financial holding companies and their subsidiaries which may impact our ability to take appropriate action to protect our financial interests in certain loan situations.    

Investors should not place undue reliance on our forward-looking statements, and are cautioned that forward-looking statements are inherently uncertain. Actual performance and results of operations may differ materially from those projected or suggested in the forward-looking statements due to certain risks and uncertainties, which are included in more detail in our Annual Report on Form 10-K, as updated by our Quarterly Reports on Form 10-Q and other filings submitted to the Securities and Exchange Commission. We do not undertake any obligation to update any forward-looking statement to reflect circumstances or events that occur after the date the forward-looking statements are made.

 

USE OF NON-GAAP FINANCIAL MEASURES

Certain information in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (“GAAP”).  We use these “non-GAAP” measures in our analysis of our performance and believe that these non-GAAP financial measures provide a greater understanding of ongoing operations and enhance comparability of our results with prior periods and with the results of other financial institutions.  These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

 

In several places net interest income is presented on a fully taxable equivalent basis. Specifically included in interest income is tax-exempt interest income from certain tax-exempt loans. An amount equal to the tax benefit derived from this tax exempt income is added back to the interest income total, to produce net interest income on a fully taxable equivalent basis. We believe the disclosure of taxable equivalent net interest income information improves the clarity of financial analysis, and is particularly useful to investors in understanding and evaluating the changes and trends in our results of operations. Other financial institutions commonly present net interest income on a taxable equivalent basis. This adjustment is considered helpful in the comparison of one financial institution’s net interest income to that of another, as each will have a different proportion of taxable exempt interest from its earning assets. Moreover, net interest income is a component of a second financial measure commonly used by financial institutions, net interest margin, which is the ratio of net interest income to average earning assets. For purposes of this measure as well, other financial institutions generally use taxable equivalent net interest income. We follow these practices. A reconciliation of taxable equivalent financial information to our consolidated financial statements prepared in accordance with GAAP appears at the bottom of the table entitled “Distribution of Assets, Liabilities and Shareholders Equity; Interest Rates and Net Interest Margin.” A 35.0% tax rate was used in both 2014 and 2013. An additional non-GAAP financial measure we use is the tangible capital ratio. Because we have no intangible assets, our tangible shareholder’s equity is the same as our shareholder’s equity.

 

27

 

 


 

GENERAL

The following discussion and analysis of financial condition as of June 30, 2014 and December 31, 2013 and results of operations of Merchants and its subsidiaries for the three and six months ended June  30, 2014 and 2013 should be read in conjunction with the consolidated financial statements and notes thereto and selected statistical information appearing elsewhere in this Quarterly Report on Form 10-Q. The financial condition and results of operations of Merchants essentially reflect the operations of its principal subsidiary, Merchants Bank.

 

RESULTS OF OPERATIONS

 

Overview

We realized net income of $3.41 million and $6.82 million, or diluted earnings per share of $0.54 and $1.07 for the three and six months ended June 30, 2014, respectively.  This compares to net income of $4.03 million and $7.63 million, or diluted earnings per share of $0.64 and $1.21 for the three and six months ended June 30, 2013, respectively. The return on average assets was 0.82% for the three and six months ended June 30, 2014, respectively, compared to 0.96% and 0.91% for the same periods in 2013. The return on average equity was 11.15% and 11.23% for the three and six months ended June 30, 2014, respectively, compared to 13.61% and 12.96% for the same periods in 2013. We declared and distributed dividends of $0.28 and $0.56 per share during the three and six months ended June 30, 2014. We declared a dividend of $0.28 per share, payable August 14, 2014, to shareholders of record as of July 31, 2014.

 

 

Shareholders’ equity ended the quarter at $124.96 million, and our book value per share increased to $19.75 per share at June 30, 2014 from $18.93 at December 31, 2013.  Our capital ratios remain strong at June 30, 2014. Our Tier 1 leverage ratio was 8.79%, total risk-based capital ratio increased to 16.76% and our tangible capital ratio increased to 7.77%.

 

Ø

Net interest income - Our taxable equivalent net interest income was $12.14 million and $24.49 million for the three and six months ended June 30, 2014, respectively, compared to $12.80 million and $25.53 million for the same periods in 2013.  Our taxable equivalent net interest margin was 3.06% and 3.08% for the quarter and six months ended June 30, 2014, compared to 3.17% and 3.18% for the same periods in 2013.

Ø

Provision for Credit Losses – The provision for credit losses was $50 thousand and $150 thousand for the three and six months ended June 30, 2014, compared to $150 thousand and $400 thousand for the three and six months ended June 30, 2013.  Our nonperforming loans were 0.08% of total loans at June 30, 2014, loans past due 30-89 days were 0.01% of total loans at June 30, 2014. Net charge-offs during 2014 have been negligible.  

Ø

Loans - Quarterly average loan balances for the second quarter of 2014 were $1.17 billion, $47.14 million higher than quarterly average balances for the second quarter of 2013. Ending loan balances at June 30, 2014 were impacted by seasonal fluctuations in municipal cash flows.    

Ø

Deposits – Quarterly average deposits for the second quarter of 2014 were $1.32 billion, a $45.43 million increase over quarterly average deposits for the second quarter of 2013. Total deposits at June 30, 2014 were $1.31 billion, a $12.88 million decrease compared to balances at December 31, 2013.

Ø

Non-interest expenseTotal noninterest expense increased $519 thousand to $10.10 million for the second quarter of 2014 compared to the same period in 2013 and increased $924 thousand to $20.25 million for the first six months of 2014 compared to the same periods in 2013. Excluding core system conversion costs, total noninterest expense increased $301 thousand to $9.88 million for the second quarter of 2014 compared to the same period in 2013 and increased $536 thousand to $19.86 million for the first six months of 2014 compared to the same period in 2013. 

 

 

Net Interest Income

As shown on the tables on pages 29 and 30, our taxable equivalent net interest income was $12.14 million and $24.49 million for the three and six months ended June 30, 2014, respectively, compared to $12.80 million and $25.53 million for the same periods in 2013.  Our taxable equivalent net interest margin was 3.06% and 3.08% for the quarter and six months ended June 30, 2014, compared to 3.17% and 3.18% for the same periods in 2013. We have increased liquidity and reduced price volatility exposure in our investment portfolio by allowing the investment portfolio to run off and holding a larger percentage of our balance sheet in cash, which has compressed asset yields.  These changes have shortened our assets and caused us to give up some current income, but have reduced price volatility exposure on our balance sheet and better positioned us for rising rates. At the same time our loan yields have continued to compress due to a combination of the extended low interest rate environment, tighter credit spreads, and competitive pressures.  We have also increased our variable rate loan portfolio.  Average variable rate loans for the second quarter of 2014 were $328.98 million, a $44.46 million increase over average balances for the second quarter of 2013. These loans have a lower current yield than fixed-rate loans, but will have higher yields when rates start to rise.  Our average funding costs remain low at 0.39%.

 

 

28

 

 


 

 

The following tables present an analysis of net interest income and illustrate interest income earned and interest expense charged for each major component of interest earning assets and interest bearing liabilities. Yields/rates are computed on a fully taxable-equivalent basis, using a 35% rate.  Nonaccrual loans are included in the average loan balance outstanding.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

June 30, 2014

 

June 30, 2013

 

 

Interest

 

 

 

Interest

 

 

Average

Income/

Average

 

Average

Income/

Average

(In thousands, fully taxable equivalent)

Balance

Expense

Rate

 

Balance

Expense

Rate

ASSETS:

 

 

 

 

 

 

 

Loans, including fees on loans

$    1,169,339

$     11,281

3.87% 

 

$    1,122,201

$    11,529

4.12% 

Investments

359,332 
2,046 
2.28% 

 

474,405 
2,563 
2.17% 

Interest-earning deposits with banks and other short-term
investments

60,928 
34 
0.22% 

 

23,371 
13 
0.22% 

Total interest earning assets

1,589,599 

$     13,361

3.37% 

 

1,619,977 

$    14,105

3.49% 

Allowance for loan losses

(12,206)

 

 

 

(11,842)

 

 

Cash and due from banks

26,906 

 

 

 

25,533 

 

 

Bank premises and equipment, net

15,380 

 

 

 

16,425 

 

 

Bank owned life insurance

10,110 

 

 

 

 -

 

 

Other assets

27,916 

 

 

 

31,654 

 

 

Total assets

$    1,657,705

 

 

 

$    1,681,747

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

Savings, interest bearing checking and money market accounts

$       777,090

$          483

0.25% 

 

$       711,895

$         175

0.10% 

Time deposits

271,658 
453 
0.67% 

 

324,157 
553 
0.68% 

Total interest bearing deposits

1,048,748 
936 
0.36% 

 

1,036,052 
728 
0.28% 

Short-term borrowings

752 
0.30% 

 

28,565 
20 
0.28% 

Securities sold under agreements to repurchase, short-term

181,593 
87 
0.19% 

 

228,726 
357 
0.63% 

Other long-term debt

2,369 
12 
2.04% 

 

2,450 
12 
2.04% 

Junior subordinated debentures issued to unconsolidated subsidiary trust

20,619 
187 
3.71% 

 

20,619 
193 
3.81% 

Total borrowed funds

205,333 
287 
0.56% 

 

280,360 
582 
0.83% 

Total interest bearing liabilities

1,254,081 

$       1,223

0.39% 

 

1,316,412 

$      1,310

0.40% 

Noninterest bearing deposits

272,334 

 

 

 

239,601 

 

 

Other liabilities

8,813 

 

 

 

7,465 

 

 

Shareholders' equity

122,477 

 

 

 

118,269 

 

 

Total liabilities and shareholders' equity

$    1,657,705

 

 

 

$    1,681,747

 

 

 

 

 

 

 

 

 

 

Net interest earning assets

$       335,518

 

 

 

$       303,565

 

 

 

 

 

 

 

 

 

 

Net interest income (fully taxable equivalent)

 

$     12,138

 

 

 

$    12,795

 

Tax equivalent adjustment

 

(525)

 

 

 

(485)

 

Net interest income

 

$     11,613

 

 

 

$    12,310

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

2.98% 

 

 

 

3.09% 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.06% 

 

 

 

3.17% 

 

 

 

 

 

 

 

 

 

29

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

June 30, 2014

 

June 30, 2013

 

 

Interest

 

 

 

Interest

 

 

Average

Income/

Average

 

Average

Income/

Average

(In thousands, fully taxable equivalent)

Balance

Expense

Rate

 

Balance

Expense

Rate

ASSETS:

 

 

 

 

 

 

 

Loans, including fees on loans

$    1,168,210

$     22,576

3.90% 

 

$    1,104,344

$    22,761

4.16% 

Investments

373,252 
4,260 
2.30% 

 

493,020 
5,348 
2.19% 

Interest-earning deposits with banks and other short-term
investments

60,225 
73 
0.24% 

 

21,044 
25 
0.24% 

Total interest earning assets

1,601,687 

$     26,909

3.39% 

 

1,618,408 

$    28,134

3.51% 

Allowance for loan losses

(12,162)

 

 

 

(11,766)

 

 

Cash and due from banks

27,532 

 

 

 

25,377 

 

 

Bank premises and equipment, net

15,403 

 

 

 

16,356 

 

 

Bank owned life insurance

10,070 

 

 

 

 -

 

 

Other assets

25,469 

 

 

 

33,065 

 

 

Total assets

$    1,667,999

 

 

 

$    1,681,440

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

Interest-bearing deposits:

 

 

 

 

 

 

 

Savings, interest bearing checking and money market accounts

$       768,129

$          913

0.24% 

 

$       704,071

$         342

0.10% 

Time deposits

283,142 
925 
0.66% 

 

329,237 
1,132 
0.69% 

Total interest bearing deposits

1,051,271 
1,838 
0.35% 

 

1,033,308 
1,474 
0.29% 

Short-term borrowings

378 
0.30% 

 

21,260 
30 
0.28% 

Securities sold under agreements to repurchase, short-term

195,514 
179 
0.18% 

 

246,705 
704 
0.58% 

Other long-term debt

2,379 
24 
2.03% 

 

2,460 
25 
2.03% 

Junior subordinated debentures issued to unconsolidated subsidiary trust

20,619 
372 
3.64% 

 

20,619 
376 
3.79% 

Total borrowed funds

218,890 
576 
0.53% 

 

291,044 
1,135 
0.79% 

Total interest bearing liabilities

1,270,161 

$       2,414

0.38% 

 

1,324,352 

$      2,609

0.40% 

Noninterest bearing deposits

267,752 

 

 

 

231,468 

 

 

Other liabilities

8,689 

 

 

 

7,851 

 

 

Shareholders' equity

121,397 

 

 

 

117,769 

 

 

Total liabilities and shareholders' equity

$    1,667,999

 

 

 

$    1,681,440

 

 

 

 

 

 

 

 

 

 

Net interest earning assets

$       331,526

 

 

 

$       294,056

 

 

 

 

 

 

 

 

 

 

Net interest income (fully taxable equivalent)

 

$     24,495

 

 

 

$    25,525

 

Tax equivalent adjustment

 

(1,058)

 

 

 

(967)

 

Net interest income

 

$     23,437

 

 

 

$    24,558

 

 

 

 

 

 

 

 

 

Net interest rate spread

 

 

3.01% 

 

 

 

3.11% 

 

 

 

 

 

 

 

 

Net interest margin

 

 

3.08% 

 

 

 

3.18% 

 

 

30

 

 


 

 

The following tables present the extent to which changes in interest rates and changes in the volume of earning assets and interest bearing liabilities have affected interest income and interest expense during the periods indicated. Information is presented in each category with respect to: (i) changes attributable to changes in volume (changes in volume multiplied by prior rate), (ii) changes attributable to changes in rate (changes in rate multiplied by prior volume) and (iii) changes in volume/rate (change in volume multiplied by change in rate).

 

Analysis of Changes in Fully Taxable Equivalent Net Interest Income

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

 

 

June 30,

Increase

Due to

(In thousands)

2014

2013

(Decrease)

Volume

Rate

Volume/Rate

Fully taxable equivalent interest income:

 

 

 

 

 

 

Loans

$         11,281

$         11,529

$            (248)

$           484

$            (703)

$             (29)

Investments

2,046 
2,563 
(517)
(622)
138 
(33)

Interest earning deposits with banks and other short-term investments

34 
13 
21 
21 

 -

 -

Total interest income

13,361 
14,105 
(744)
(117)
(565)
(62)

Less interest expense:

 

 

 

 

 

 

Savings, interest bearing checking and money market accounts

483 
175 
308 
16 
268 
24 

Time deposits

453 
553 
(100)
(90)
(12)

FHLB and other short-term borrowings

20 
(19)
(19)
(2)

Securities sold under agreements to repurchase, short-term

87 
357 
(270)
(74)
(248)
52 

Other long-term debt

12 
12 

 -

 -

 -

 -

Junior subordinated debentures issued to unconsolidated subsidiary trust

187 
193 
(6)

 -

(5)
(1)

Total interest expense

1,223 
1,310 
(87)
(167)
75 

Net interest income

$         12,138

$         12,795

$            (657)

$             50

$            (570)

$           (137)

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

 

 

June 30,

Increase

Due to

(In thousands)

2014

2013

(Decrease)

Volume

Rate

Volume/Rate

Fully taxable equivalent interest income:

 

 

 

 

 

 

Loans

$         22,576

$         22,761

$            (185)

$           662

$            (724)

$            (123)

Investments

4,260 
5,348 
(1,088)
(654)
137 
(571)

Interest earning deposits with banks and other short-term investments

73 
25 
48 
23 

 -

25 

    Total interest income

26,909 
28,134 
(1,225)
31 
(587)
(669)

Less interest expense:

 

 

 

 

 

 

Savings, interest bearing checking and money market accounts

913 
342 
571 
16 
245 
310 

Time deposits

925 
1,132 
(207)
(79)
(26)
(102)

FHLB and other short-term borrowings

30 
(29)
(15)
(15)

Securities sold under agreements to repurchase, short-term

179 
704 
(525)
(74)
(243)
(208)

Other long-term debt

24 
25 
(1)

 -

 -

(1)

Junior subordinated debentures issued to unconsolidated subsidiary trust

372 
376 
(4)

 -

(8)

    Total interest expense

2,414 
2,609 
(195)
(152)
(31)
(12)

    Net interest income

$         24,495

$         25,525

$         (1,030)

$           183

$            (556)

$            (657)

 

31

 

 


 

Provision for Credit Losses

 

The allowance for loan losses at June 30, 2014 was $12.04 million, or 1.07% of total loans and 1,356% of non-performing loans.  We recorded a $50 thousand and $150 thousand provision for credit losses during the three and six months ended June 30, 2014, respectively. Asset quality improved further during the quarter and remains strong. Our nonperforming loans were 0.08% of total loans at June 30, 2014, and loans past due 30-89 days were 0.01% of total loans at June 30, 2014. Net charge-offs during 2014 were not material.  All of these factors are taken into consideration during Management’s quarterly review of the allowance for credit losses (“Allowance”). For a more detailed discussion of the Allowance and nonperforming assets, see “Credit Quality and Allowance for Credit Losses” beginning on page 34.

 

NONINTEREST INCOME AND EXPENSES

 

Noninterest income

Total noninterest income increased $184 thousand to $2.95 million for the second quarter of 2014 compared to the second quarter of 2013 and increased $447 thousand for the first six months of 2014 compared to the first six months of 2013. Excluding net gains on investment securities, total noninterest income increased $154 thousand and $291 thousand for the second quarter and first half of 2014, respectively, compared to the same periods in 2013.  Trust division income increased $69 thousand and $162 thousand for the three and six months ended June 30, 2014, respectively, compared to the same periods in 2013 as trust division assets under management have continued to show strong growth and now total $632 million. Service charges on deposits increased $23 thousand and $43 thousand for the three and six months ended June 30, 2014, respectively, compared to the same period in 2013, a result of an increase in cash management fees and business checking service charges.  Overdraft fees decreased $33 thousand and $94 thousand for the three and six months ended June 30, 2014. This revenue source continues to come under pressure, but the rate of decrease has slowed.

Noninterest expense

Total noninterest expense increased $519 thousand to $10.10 million for the second quarter of 2014 compared to the same period in 2013 and increased $924 thousand to $20.25 million for the first six months of 2014 compared to the same periods in 2013. Excluding core system conversion costs total noninterest expense increased $301 thousand to $9.88 million for the second quarter of 2014 compared to the same period in 2013 and increased $536 thousand to $19.86 million for the first six months of 2014 compared to the same period in 2013. 

 

Compensation and benefits increased $328 thousand and $456 thousand for the three and six months ended June 30, 2014, respectively, compared to the same periods in 2013. The increase was a result of additional investments we have made in the Finance and Risk areas combined with lower credits related to loan originations. Additionally expenses associated with our self-funded employee health insurance plan were higher for the first half of 2014 compared to 2013.  During the second quarter of 2013, we reversed $225 thousand of our accrued health insurance expense as a result of positive claims experience. The increase in health insurance expense for 2014 was partially offset by a larger credit from our overfunded pension plan.

 

Occupancy and equipment costs were $95 thousand higher for the second quarter of 2014 compared to 2013, and were $227 thousand higher for the first half of 2014 compared to 2013, a result of investments we have made recently to update our facilities.  Legal and professional fees were $74 thousand higher for the second quarter of 2014 compared to 2013, and were $25 thousand higher for the first half of 2014 compared to 2013, a result of additional resources for our compliance and risk areas. Marketing expenses for the second quarter of 2014 were $323 thousand, $162 thousand lower than the second quarter of 2013, and were $642 thousand year to date, $123 thousand lower than the first half of 2013, a result of our transition to a new marketing partner which will push some expenses into later in the year.

Income Taxes

During the first quarter of 2014 we adopted, and applied retrospectively, Financial Accounting Standards Board Accounting Standards Update 2014-01, “Accounting for Investments in Qualified Affordable Housing Projects” which allows investors in low income housing tax credit entities that meet certain conditions to account for the investments entirely in income tax expense, which we believe more accurately reflects the economics of the investment.  The application of this standard reduced total noninterest expense by $327 thousand and $654 thousand for the quarter and six months ended June 30, 2014, respectively; and by $270 thousand and $540 thousand for the quarter and six months ended June 30, 2013, respectively and increased income tax expense by an equivalent amount.  The application of the standard also increased our effective tax rate to 23% from 17% for the three and six months ended June 30, 2014, and to 25% and 26% from 21% and 21% for the three and six months ended June 30, 2013, respectively.     

32

 

 


 

BALANCE SHEET ANALYSIS

 

Loans

Quarterly average loan balances for the second quarter of 2014 were $1.17 billion, $47.14 million higher than quarterly average balances for the second quarter of 2013. Ending loan balances at June 30, 2014 were impacted by seasonal fluctuations in municipal cash flows, causing municipal loan balances at June 30, 2014 to be $46.82 million lower than at March 31, 2014; as of July 10, 2014, municipal loan balances had increased by $40.49 million to $86.85 million.

 

The composition of our loan portfolio is shown in the following table as of the dates indicated:

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

June 30, 2013

Commercial, financial and agricultural

$

193,806 

$

190,840 

$

172,810 

$

169,215 

Municipal loans

 

46,358 

 

93,176 

 

94,007 

 

45,319 

Real estate loans – residential

 

476,696 

 

482,775 

 

489,706 

 

485,764 

Real estate loans – commercial

 

372,825 

 

372,155 

 

371,319 

 

365,693 

Real estate loans – construction

 

32,336 

 

27,567 

 

31,841 

 

31,813 

Installment loans

 

4,238 

 

4,993 

 

5,655 

 

5,667 

All other loans

 

252 

 

231 

 

895 

 

544 

Total loans

$

1,126,511 

$

1,171,737 

$

1,166,233 

$

1,104,015 

 

Totals above are shown net of deferred loan fees of $582 thousand, $587 thousand,  $618 thousand, and $390 thousand for June 30, 2014, March 31, 2014, December 31, 2013, and March 31, 2013, respectively. 

 

Growth in our commercial loan categories has been driven by new customer acquisition and expansion of existing relationships, offset by increased prepayment activity. Growth in new business in our commercial real estate categories has been offset by scheduled amortization and prepayments.  Mortgage refinancing activity has slowed considerably, leading to reduced residential real estate balances. We expect this trend to continue in our residential real estate portfolio.

 

Investments

 

The investment portfolio is used to generate interest income, manage liquidity and mitigate interest rate sensitivity. The average investment portfolio for the second quarter of 2014 was $352.90 million, a reduction of $50.08 million from average balances for the fourth quarter of 2013.  The ending balance in the investment portfolio at June 30, 2014 was $335.44 million, compared to $365.34 million at March 31, 2014 and $393.34 million at December 31, 2013. As mentioned previously, we have increased liquidity and reduced price volatility exposure in the investment portfolio by allowing the portfolio to run off.  The book balance of the portfolio at June 30, 2014 includes a $2.24 million unrealized gain on the available for sale portion of the investment portfolio, compared to an unrealized loss of ($220) thousand at December 31, 2013. Interest rates have trended down over the course of 2014 which has positively impacted the value of our largely fixed rate investment portfolio. 

 

We sold $18.57 million in securities during the second quarter for a small gain.  For the six months ended June 30, 2014, we sold $45.22 million in securities for a $143 thousand gain. During the second quarter, we sold three CMOs totaling $8.26 million that had higher than average price volatility and lower than average yields to continue to reduce the exposure to rising rates and the risk to tangible capital in the investment portfolio. We also took advantage of an opportunity to exit two of our remaining CLO positions during the second quarter, totaling $9.89 million, at break even.  Our remaining CLO position totals $9.41 million.

 

33

 

 


 

The composition of our investment portfolio as of June 30, 2014, including both available for sale and held to maturity securities, consisted of the following:

 

 

 

 

 

 

 

 

Amortized

 

Fair

(In thousands)

 

Cost

 

Value

Available for Sale:

 

 

 

 

U.S. Treasury Obligations

$

100 

$

100 

Residential Real Estate Mortgage-backed Securities ("Agency MBSs")

 

92,116 

 

94,824 

Agency Commercial Mortgage Backed Securities ("Agency CMBSs")

 

18,126 

 

17,684 

Non-agency Collateralized Mortgage Obligations ("Non-agency CMOs")

 

66,246 

 

66,232 

Collateralized Loan Obligations ("CLOs")

 

9,409 

 

9,360 

Asset Backed Securities ("ABSs")

 

355 

 

393 

Total Available for Sale

$

186,352 

 

188,593 

Held to Maturity:

 

 

 

 

U.S. Agency Obligations

 

22,864 

 

23,055 

U.S. Government Sponsored Enterprises ("U.S. GSEs")

 

9,470 

 

9,299 

Federal Home Loan Bank ("FHLB") Obligations

 

4,702 

 

4,723 

Agency Collateralized Mortgage Obligations

 

8,588 

 

8,722 

Agency MBSs

 

101,224 

 

99,931 

Total Held to Maturity

 

146,848 

 

145,730 

Total Securities

$

333,200 

$

334,323 

 

Agency MBSs and Agency CMOs consist of pools of residential mortgages which are guaranteed by the FNMA, FHLMC, or Government National Mortgage Association (“GNMA”) with various origination dates and maturities.  Agency CMBSs consist of bonds backed by commercial real estate which are guaranteed by FNMA. CLOs are floating rate securities that consist of pools of commercial loans structured to provide very strong over collateralization and subordination.  All of our CLOs are the senior AAA tranche and are the first bond to get paid down.

We do not intend to sell the investment securities that are in an unrealized loss position, and it is unlikely that we will be required to sell the investment securities before recovery of their amortized cost bases, which may be maturity. 

Deposits and Other Liabilities

Quarterly average deposits for the second quarter of 2014 were $1.32 billion, a $45.43 million increase over quarterly average deposits for the second quarter of 2013. Total deposits at June 30, 2014 were $1.31 billion, a $12.88 million decrease compared to balances at December 31, 2013. Strong growth in demand deposits and money market categories has been offset by reduced time deposit balances. Securities sold under agreement to repurchase, which represent collateralized customer accounts, declined to $141.06 million at June 30, 2014 from $250.31 million at December 31, 2013 as a result of seasonal municipal cash flows.

 

CREDIT QUALITY AND ALLOWANCE FOR CREDIT LOSSES

The United States economy continues to show improvement into 2014; however, high unemployment and foreclosure rates continue in certain parts of the country.  Although Vermont, our primary market, has not been immune to this economic turmoil, the state has one of the lowest foreclosure rates in the country, home price depreciation has been muted, and the unemployment rate is lower than the national average.

Credit quality

Credit quality is a major strategic focus and strength of our company.  Although we actively manage current nonperforming and classified loans, there is no assurance that we will not have increased levels of problem assets in the future.  The pool of nonperforming loans is dynamic with accounts moving in and out of this category over time.

The following table summarizes our nonperforming loans and nonperforming assets as of the dates indicated:

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

June 30, 2014

 

March 31, 2014

 

December 31, 2013

 

June 30, 2013

Nonaccrual loans

$

372 

$

473 

$

425 

$

1,116 

Loans past due 90 days or more and still accruing

 

79 

 

79 

 

75 

 

75 

Troubled debt restructurings ("TDR")

 

437 

 

454 

 

406 

 

409 

Total nonperforming loans ("NPL")

 

888 

 

1,006 

 

906 

 

1,600 

OREO

 

 -

 

85 

 

108 

 

140 

Total nonperforming assets ("NPA")

$

888 

$

1,091 

$

1,014 

$

1,740 

 

Non-performing loans at June  30, 2014 were $888 thousand, 0.08% of total loans. Of the $888 thousand in nonperforming loans in the table above, $227 thousand are commercial and commercial real estate loans and $661 thousand are residential mortgages and home equity loans.

 

34

 

 


 

We originate traditional mortgage and home equity products that are fully documented and underwritten. We take a proactive risk management approach by conducting periodic stress-testing of the existing residential loan portfolio and adjusting underwriting requirements, if necessary, based upon the results of the analysis. The assumptions used in the stress testing include: credit score migration; calculation of possible losses using conservative assumptions of market decline; review of life-of-loan delinquency levels relative to loan size and credit score; analysis of the portfolio by loan size, and distribution within the portfolio by loan-to-value ratios. Based upon the results of assessments of the residential loan portfolio, Management concluded that current reserve levels were adequate.

Our analysis indicates that, through a combination of estimated collateral value and, where needed, an appropriately allocated reserve, any additional loss exposure on current non-accruing loans is minimal. 

TDRs represent balances where the existing loan was modified involving a concession in rate, term or payment amount due to the distressed financial condition of the borrower. At June  30, 2014, $230 thousand of TDRs were in nonaccrual status and $207 thousand were accruing interest.

Excluded from the nonperforming balances discussed above are loans that are 30 to 89 days past due, which are not necessarily considered classified or impaired.  Accruing loans 30 to 89 days past due as a percentage of total loans as of the periods indicated are presented in the following table:

 

 

Period Ended

30-89 Days

June  30, 2014

0.01%

March 31, 2014

0.17%

December 31, 2013

0.03%

June 30, 2013

0.02%

 

Loans, including impaired loans, are generally classified as nonaccrual if they are past due as to maturity or payment of principal or interest for a period of more than 90 days. If a loan or a portion of a loan is internally classified as impaired or is partially charged-off, the loan is generally classified as nonaccrual. Loans that are on a current payment status or past due less than 90 days may also be classified as nonaccrual if repayment in full of principal and/or interest is in doubt. Income accruals are suspended on all nonaccruing loans, and all previously accrued and uncollected interest is charged against current income. 

Loans may be returned to accrual status when there is a sustained period of repayment performance (generally a minimum of six months) by the borrower, in accordance with the contractual terms of the loans and all principal and interest amounts contractually due, including arrearages, are reasonably assured of repayment within an acceptable period of time.

While a loan is classified as nonaccrual and the future collectability of the recorded loan balance is uncertain, any payments received are generally applied to reduce the principal balance. When the future collectability of the recorded loan balance is expected, interest income may be recognized on a cash basis. In the case where a nonaccrual loan has been partially charged-off, recognition of interest on a cash basis is limited to that which would have been recognized on the recorded loan balance at the contractual interest rate. Interest collections in excess of that amount are recorded as a reduction of principal.

A loan remains in nonaccruing status until the factors which suggest doubtful collectability no longer exist, the loan is liquidated, or when the loan is determined to be uncollectible, and is charged off against the allowance for loan losses.  In those cases where a nonaccruing loan is secured by real estate, we can, and may, initiate foreclosure proceedings.  The result of such action will either be to cause repayment of the loan with the proceeds of a foreclosure sale or to give us possession of the collateral in order to manage a future resale of the real estate.  Foreclosed property is recorded at the lower of its cost or estimated fair value, less any estimated costs to sell and is actively marketed.  Any cost in excess of the estimated fair value on the transfer date is charged to the allowance for loan losses, while further declines in market values are recorded as OREO expense in the consolidated statements of income. Impaired loans, which primarily consist of non-accruing residential mortgage and commercial real estate loans and TDRs, totaled $888 thousand and $906 thousand at June  30, 2014 and December 31, 2013, respectively.  At June  30, 2014, impaired loans with a recorded investment were $371 thousand and had specific reserve allocations totaling $119 thousand. 

Substandard loans at June  30, 2014 totaled $32.63 million, of which $32.11 million in loans continue to accrue interest.   Loans identified as substandard have well-defined weaknesses that, if not addressed, could result in a loss.  These accruing substandard loans have generally continued to pay promptly and Management conducts regularly scheduled comprehensive reviews of the borrowers’ financial condition, payment performance, accrual status and collateral.  These reviews also ensure that these troubled accounts are properly administered with a focus on loss mitigation and that any potential loss exposures are appropriately quantified, and reserved for. The findings of this review process are a key component in assessing the adequacy of our loan loss reserve.

Accruing substandard loans at June  30, 2014 reflect a $6.88 million increase in balances since December 31, 2013. At June  30, 2014, accruing substandard loans related to owner-occupied commercial and construction real estate totaled $18.62 million, investor commercial real estate loans totaled $2.33 million, residential mortgage loans totaled $178 thousand, residential investment real estate loans totaled $932 thousand, and $10.05 million in substandard loans are outstanding to corporate borrowers in a variety of different industries. Twelve borrowers in a variety of industries account for 85% of the total accruing substandard loans, and approximately $675 thousand of the total accruing substandard loans carry some form of government guarantee.

35

 

 


 

To date, with very few exceptions, payments due from accruing substandard borrowers have been made as agreed and Management’s ongoing evaluation of these borrowers’ financial condition and collateral indicates a reasonable certainty that these exposures are adequately secured.

Management monitors asset quality closely and continuously performs detailed and extensive reviews on larger credits and problematic credits identified on the watched asset list, nonperforming asset listings and internal credit rating reports.  In addition to frequent financial analysis and review of well-rated and adversely graded loans, Management incorporates active monitoring of key credit and non-credit risks for each customer, assessing risk through the daily reviews of overdrafts, delinquencies and usage of electronic banking products and tracking for timely receipt of all required financial statements.

 

Allowance for Credit Losses

The Allowance is made up of two components: the allowance for loan losses (“ALL”) and the reserve for undisbursed lines.  The ALL is based on Management's estimate of the amount required to reflect the probable incurred losses in the loan portfolio, based on circumstances and conditions known at each reporting date. We review the adequacy of the ALL quarterly. Factors considered in evaluating the adequacy of the ALL include previous loss experience, the size and composition of the portfolio, risk rating composition, current economic and real estate market conditions and their effect on the borrowers, the performance of individual loans in relation to contractual terms and estimated fair values of properties that secure impaired loans.

The adequacy of the ALL is determined using a consistent, systematic methodology, consisting of a review of both specific reserves for loans identified as impaired and general reserves for the various loan portfolio classifications.  When a loan is impaired, we determine its impairment loss by comparing the excess, if any, of the loan’s carrying amount over (1) the present value of expected future cash flows discounted at the loan’s original effective interest rate, (2) the observable market price of the impaired loan, or (3) the fair value of the collateral securing a collateral-dependent loan.  When a loan is deemed to have an impairment loss, the loan is either charged down to its estimated net realizable value, or a specific reserve is established as part of the overall allowance for loan losses if Management needs more time to evaluate all of the facts and circumstances relevant to that particular loan.

The general allowance for loan losses is a percentage-based reflection of historical loss experience adjusted for qualitative factors and assigns a required allocation by loan classification based on a fixed percentage of all outstanding loan balances. The general allowance for loan losses employs a risk-rating model that grades loans based on their general characteristics of credit quality and relative risk. Appropriate reserve levels are estimated based on Management’s judgments regarding the historical loss experience, current economic trends, trends in the portfolio mix, volume and trends in delinquencies and non-accrual loans.

Losses are charged against the ALL when Management believes that the collectability of principal is doubtful. To the extent Management determines the level of anticipated losses in the portfolio has increased or decreased, the ALL is adjusted through current earnings. Overall, Management believes that the ALL is maintained at an adequate level, in light of historical and current factors, to reflect the level of credit risk in the loan portfolio. Loan loss experience and nonperforming asset data are presented and discussed in relation to their impact on the adequacy of the ALL.

 

36

 

 


 

The following table reflects our loan loss experience and activity in the Allowance for the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

Three Months

 

Six Months

 

Twelve Months

 

Six Months

 

 

Ended

 

Ended

 

Ended

 

Ended

(In thousands)

 

June 30, 2014

 

June 30, 2014

 

December 31, 2013

 

June 30, 2013

Average loans during the period

$

1,169,339 

$

1,168,210 

$

1,133,637 

$

1,104,344 

Allowance beginning of the year

 

12,929 

 

12,828 

 

12,312 

 

12,312 

Charge-offs:

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

(34)

 

(34)

 

(20)

 

 -

Real estate - residential

 

(16)

 

(18)

 

(289)

 

(103)

Real estate - commercial

 

 -

 

 -

 

(1)

 

(1)

Real estate - construction

 

 -

 

 -

 

 -

 

 -

Other

 

(31)

 

(51)

 

(102)

 

(48)

Total charge-offs

 

(81)

 

(103)

 

(412)

 

(152)

Recoveries:

 

 

 

 

 

 

 

 

Commercial, financial & agricultural

 

 

 

62 

 

49 

Real estate - residential

 

 

20 

 

 

Real estate - commercial

 

 -

 

 -

 

40 

 

40 

Real estate - construction

 

 -

 

 -

 

 

Installment

 

 

 

 

 

 

Other

 

 

 

19 

 

Total recoveries

 

 

31 

 

128 

 

98 

Net recoveries (charge-offs)

 

(73)

 

(72)

 

(284)

 

(54)

Provision for credit losses

 

50 

 

150 

 

800 

 

400 

Allowance end of year

$

12,906 

$

12,906 

$

12,828 

$

12,658 

Ratio of net (charge-offs) recoveries to average loans outstanding

 

(0.03)%   

 

(0.01)% 

 

(0.02)% 

 

(0.05)% 

 

 

 

 

 

 

 

 

 

Components:

 

 

 

 

 

 

 

 

Allowance for loan losses

$

12,040 

$

12,040 

$

12,042 

$

11,890 

Reserve for undisbursed lines of credit

 

866 

 

866 

 

786 

 

768 

Allowance for credit losses

$

12,906 

$

12,906 

$

12,828 

$

12,658 

 

 

The following table reflects our nonperforming asset and coverage ratios as of the dates indicated:

 

 

 

 

 

 

June 30, 2014

March 31, 2013

December 31, 2013

NPL to total loans

0.08% 
0.09% 
0.08% 

NPA to total assets

0.06% 
0.07% 
0.06% 

Allowance for loan losses to total loans

1.07% 
1.04% 
1.03% 

Allowance for loan losses to NPL

1356% 
1210% 
1329% 

 

We will continue to take all appropriate measures to restore nonperforming assets to performing status or otherwise liquidate these assets in an orderly fashion so as to maximize their value. There can be no assurances that we will be able to complete the disposition of nonperforming assets without incurring further losses.

 

Loan Portfolio Monitoring

 

Our Board of Directors grants each loan officer the authority to originate loans on our behalf, subject to certain limitations. The Board of Directors also establishes restrictions regarding the types of loans that may be granted and the distribution of loan types within our portfolio, and sets loan authority limits for each lender. These authorized lending limits are reviewed at least annually and are based upon the lender's experience. Loan requests that exceed a lender's authority require the signature of our Senior Lender, the Senior Credit Officer, and/or our President. With the exception of certain municipal loans, all extensions of credit of $5.0 million or greater to any one borrower, or related party interest, are reviewed and approved by the Loan Committee of Merchants Bank’s Board of Directors. Short-term revenue anticipation and tax anticipation extensions of credit of $8.0 million or greater to a municipality are reviewed and approved by the Loan Committee of Merchants Bank’s Board of Directors.

37

 

 


 

The Loan Committee and the credit department regularly monitor our loan portfolio. The entire loan portfolio, as well as individual loans, is reviewed for loan performance, compliance with internal policy requirements and banking regulations, creditworthiness, and strength of documentation. We monitor loan concentrations by individual borrowers, industries and loan types. As part of the annual credit policy review process, targets are set by loan type for the total portfolio. Credit risk ratings assessing inherent risk in individual loans are assigned to commercial loans at origination and are routinely reviewed by lenders and Management on a periodic basis according to total exposure and risk rating. These internal reviews assess the adequacy of all aspects of credit administration, additionally, we maintain an on-going active monitoring process of loan performance during the year.  We have also hired external loan review firms to assist in monitoring the commercial, municipal and residential loan portfolios. The commercial loan review firm annually reviews, at a minimum, 60% in dollar volume of our commercial loan portfolio and certain transactions based on amount and maturity date for our municipal loan portfolio. These comprehensive reviews assessed the accuracy of our risk rating system as well as the effectiveness of credit administration in managing overall credit risks.

 

All loan officers are required to service their loan portfolios and account relationships. Loan officers, a commercial workout officer, or collection personnel take remedial actions to assure full and timely payment of loan balances as necessary, with the supervision of the Senior Lender and the Senior Credit Officer.

 

Liquidity and Capital Resource Management

 

General

Liquid assets are maintained at levels considered adequate to meet our liquidity needs.  Liquidity is adjusted as appropriate to meet asset and liability management objectives. Liquidity is monitored by the Asset and Liability Committee (“ALCO”) of Merchants Bank’s Board of Directors, based upon Merchants Bank’s policies. Our primary sources of liquidity are deposits, amortization and prepayment of loans, maturities of investment securities and other short-term investments, periodic principal repayments on mortgage-backed and other amortizing securities, advances from the FHLBB, and earnings and funds provided from operations. While scheduled principal repayments on loans are a relatively predictable source of funds, deposit flows and loan and investment prepayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competition. Interest rates on deposits are priced to maintain a desired level of total deposits.

 

As of June 30, 2014, we could borrow up to $65 million in overnight funds through unsecured borrowing lines established with correspondent banks.  We have established both overnight and longer term lines of credit with the FHLBB.  FHLBB borrowings are secured by residential mortgage loans. The total amount of loans pledged to the FHLBB for both short- and long-term borrowing arrangements totaled $269.5 million at June 30, 2014. We have additional borrowing capacity with the FHLBB of $253.2 million as of June 30, 2014.  We have also established a borrowing facility with the Board of Governors of the Federal Reserve System (“FRB”) which will enable us to borrow at the discount window. Additionally, we have the ability to borrow through the use of repurchase agreements, collateralized by Agency MBSs and Agency CMOs, with certain approved counterparties. Our investment portfolio, which is managed by the ALCO, has a cost basis of $333.20 million at June 30, 2014, of which $257.89 million was pledged.  The portfolio is a reliable source of cash flow for us. We closely monitor our short term cash position.  Any excess funds are left on deposit at the FRB.

 

The following table presents information regarding our short-term borrowings as of the dates indicated:

 

 

 

 

 

 

 

 

Three Months

 

Six Months

 

 

Ended

 

Ended

(In thousands)

 

June 30, 2014

 

June 30, 2014

FHLBB and other short-term borrowings

 

 

 

 

Amount outstanding at end of period

$

 -

$

 -

Maximum during the period amount outstanding

 

18,900 

 

18,900 

Average amount outstanding

 

752 

 

378 

Weighted-average rate during the period

 

0.30% 

 

0.30% 

Weighted-average rate at period end

 

0.00% 

 

0.00% 

Securities sold under agreement to repurchase, short-term

 

 

 

 

Amount outstanding at end of period

$

141,064 

$

141,064 

Maximum during the period amount outstanding

 

212,474 

 

247,153 

Average amount outstanding

 

181,593 

 

195,514 

Weighted-average rate during the period

 

0.19% 

 

0.18% 

Weighted-average rate at period end

 

0.18% 

 

0.18% 

 

 

 

 

 

 

 

38

 

 


 

Commitments and Off-Balance Sheet Risk

 

We are a party to financial instruments with off‑balance sheet risk in the normal course of business to meet the financing needs of our customers. These financial instruments primarily include commitments to extend credit and financial guarantees. Contingent obligations under standby letters of credit totaled approximately $7.51 million and $5.02 million at June 30, 2014 and June 30, 2013, respectively, and represent the maximum potential future payments we could be required to make. Typically, these instruments have terms of 12 months or less and expire unused; therefore, the total amounts do not necessarily represent future cash requirements. The fair value of our standby letters of credit at June 30, 2014 and 2013 was insignificant.

 

Capital Resources

 

We are subject to various regulatory capital requirements administered by federal banking agencies. Failure to meet minimum capital requirements results in certain mandatory, and the possibility  of additional discretionary, actions by regulators that could have a direct material effect on our financial statements. Under capital adequacy guidelines, we must meet specific capital guidelines that involve quantitative measures of our assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. It is the policy of the FRB that banks and bank holding companies should pay dividends only out of current earnings and only if, after paying such dividends, the bank or bank holding company would remain adequately capitalized. We are also subject to the regulatory framework for prompt corrective action that requires us to meet specific capital guidelines to be considered well capitalized. Our capital amounts and classification 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 us to maintain minimum ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined) and of Tier 1 capital (as defined) to average assets (as defined). Management believes, as of June 30, 2014, that Merchants met all capital adequacy requirements to which it is subject.

 

As of June 30, 2014, the most recent notification from the FDIC categorized Merchants Bank as well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that Management believes have changed Merchants Bank’s category. We continue to be considered well capitalized under current applicable regulations.

 

The Dodd-Frank Wall Street Reform and Consumer Protection Act (the Dodd-Frank Act) required the federal banking agencies to establish minimum leverage and risk-based capital requirements for insured banks and their holding companies.  The federal banking agencies issued a joint final rule, or the Final Capital Rule, that implements the Basel III capital standards and establishes the minimum capital levels required under the Dodd-Frank Act.  We must comply with the Final Capital Rule by January 1, 2015.  The Final Capital Rule establishes a minimum common equity Tier 1 capital ratio of 6.5% of risk-weighted assets for a “well capitalized” institution and increases the minimum Tier 1 capital ratio for a “well capitalized” institution from 6% to 8%. Additionally, the Final Capital Rule requires an institution to maintain a 2.5% common equity Tier 1 capital conservation buffer over the 6.5% minimum risk-based capital requirement to avoid restrictions on the ability to pay dividends, discretionary bonuses, and engage in share repurchases.  The Final Capital Rule permanently grandfathers trust preferred securities issued before May 19, 2010, subject to a limit of 25% of Tier 1 capital.  As of June 30, 2014, our capital ratios exceed all Basel III minimums, including the capital conservation buffer.

39

 

 


 

The following table represents our actual capital ratios and capital adequacy requirements as of June 30, 2014. 

 

 

 

 

 

 

 

 

 

 

 

 

 

To Be Well-

 

 

 

 

 

Capitalized Under

 

 

 

For Capital

Prompt Corrective

 

Actual

Adequacy Purposes

Action Provisions

(In thousands)

Amount

Percent

Amount

Percent

Amount

Percent

Merchants Bancshares, Inc.:

 

 

 

 

 

 

Tier 1 Leverage Capital

$      145,681

8.79% 

$        66,308

4.00% 

N/A

N/A

Tier 1 Risk-Based Capital

145,681 
15.51% 
37,574 
4.00% 

N/A

N/A

Total Risk-Based Capital

157,437 
16.76% 
75,148 
8.00% 

N/A

N/A

 

 

 

 

 

 

 

Merchants Bank:

 

 

 

 

 

 

Tier 1 Leverage Capital

$      143,181

8.61% 

$        66,504

4.00% 

$        83,130

5.00% 

Tier 1 Risk-Based Capital

143,181 
15.14% 
37,818 
4.00% 
56,727 
6.00% 

Total Risk-Based Capital

155,013 
16.40% 
75,636 
8.00% 
94,545 
10.00% 

 

Capital amounts for Merchants Bancshares, Inc. include $20 million in trust preferred securities issued in December 2004. These hybrid securities qualify as regulatory capital up to certain regulatory limits.

40

 

 


 

ITEM 3 - QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

General

Our Management and Board of Directors are committed to sound risk management practices throughout the organization. We have developed and implemented a centralized risk management monitoring program. Risks associated with our business activities and products are identified and measured as to probability of occurrence and impact on us (low, moderate, or high), and the control or other activities in place to manage those risks are identified and assessed. Periodically, department-level and senior managers re-evaluate and report on the risk management processes for which they are responsible. This documented program provides Management with a comprehensive framework for monitoring our risk profile from a macro perspective; it also serves as a tool for assessing internal controls over financial reporting as required under the Federal Deposit Insurance Corporation Improvement Act and the Sarbanes-Oxley Act of 2002.

 

Liquidity Risk

Our liquidity is measured by our ability to raise cash when needed at a reasonable cost.  We must be capable of meeting expected and unexpected obligations to customers at any time.  Given the uncertain nature of customer demands as well as the need to maximize earnings, we must have available reasonably priced sources of funds that can be accessed quickly in time of need.  As discussed previously under “Liquidity and Capital Resources,” we have several sources of readily available funds, including the ability to borrow using our investment portfolio as collateral. We also monitor our liquidity in compliance with our Liquidity Contingency Plan.

 

Market Risk – Interest Rate Risk

Market risk is the risk of loss in a financial instrument arising from adverse changes in market rates or prices such as interest rates, foreign currency exchange rates, commodity prices, and equity prices. Our primary market risk exposure is interest rate risk. An important component of our asset and liability management process is the ongoing monitoring and management of this risk, which is governed by established policies that are reviewed and approved annually by our Bank’s Board of Directors. Our investment policy details the types of securities that may be purchased, and establishes portfolio limits and maturity limits for the various sectors. Our investment policy also establishes specific investment quality limits. Our Bank’s Board of Directors has established a Board-level Asset and Liability Committee (“ALCO”), which delegates responsibility for carrying out the asset/liability management policies to the Management-level Asset and Liability Committee (“Management ALCO”). The Management ALCO, chaired by the Chief Financial Officer and composed of members of senior management, develops guidelines and strategies impacting our asset and liability management-related activities based upon estimated market risk sensitivity, policy limits and overall market interest rate levels and trends. The Management ALCO manages the investment portfolio. Our goal is to maximize net interest income while mitigating market and interest rate risk.  We accomplish this through careful monitoring of the overall duration and average life of the portfolio, thorough analysis of securities we are considering for purchase, monitoring of individual securities, occasional repositioning of the investment portfolio, as well as selective sales of specific securities.

The Management ALCO is responsible for evaluating and managing the interest rate risk which arises naturally from imbalances in repricing, maturity and cash flow characteristics of our assets and liabilities. Techniques used by the Management ALCO take into consideration the cash flow and repricing attributes of balance sheet and off-balance sheet items and their relation to possible changes in interest rates. The Management ALCO manages interest rate exposure primarily by using on-balance sheet strategies, generally accomplished through the management of the duration, rate sensitivity and average lives of our various investments, and by extending or shortening maturities of borrowed funds, as well as carefully managing and monitoring the maturities and pricing of loans and deposits. The Management ALCO also considers the use of off-balance sheet strategies, such as interest rate caps and floors and interest rate swaps, to help minimize our exposure to changes in interest rates.  By using derivative financial instruments to hedge exposures to changes in interest rates we expose ourselves to credit risk and market risk.  Credit risk is the failure of the counterparty to perform under the terms of the derivative contract.  When the fair value of a derivative contract is positive, the counterparty owes us, which creates credit risk for us.  We minimize the credit risk in derivative instruments by entering into transactions only with high-quality counterparties and monitoring their financial condition.  The market risk associated with interest rate contracts is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken.

The ALCO is responsible for ensuring that our Bank’s Board of Directors receives accurate information regarding our interest rate risk position at least quarterly. The ALCO uses an outside consultant to perform rate shocks of our balance sheet, and to perform a variety of other analyses. The ALCO consultant meets with the Board and Management-level ALCOs on a quarterly basis. During these meetings, the ALCO consultant reviews our current position and discusses future strategies, as well as reviewing the result of rate shocks of our balance sheet and a variety of other analyses. The consultant’s most recent review was as of June 30, 2014. The consultant ran a base simulation assuming no changes in rates as well as a 200 basis point rising and, because rates are quite low, a 100 basis point falling interest rate scenario which assumes a parallel and pro rata shift of the yield curve over a one-year period, and no growth assumptions.  The consultant also ran simulations in a 400 basis points rising scenario and a 500 basis point flattening scenario. Additionally the consultant ran simulations with other changes in the yield curve and with prepayment speed changes.  A summary of the results is as follows:

Current/Flat Rates: If rates remain at current levels net interest income is projected to trend downward for the entire simulation as asset yields will continue to erode while funding costs provide little to no relief.

41

 

 


 

Falling Rates: If rates fall 100 basis points, our net interest income is projected to trend in line with the base case over the first year as we bring funding costs down to near zero.  Thereafter net interest income is reduced as increased prepayment speeds accelerate asset cash flow putting added pressure on asset yields while deposit rate reductions are limited as they begin to reach their floors.    

Rising Rates: Higher rates are better for us under all scenarios. If rates rise in a parallel fashion net interest income is projected to increase throughout the simulation as asset yields will reset in the higher rate environment and funding cost increases will lag.  This asset sensitivity holds true even if the yield curve were to flatten as rates rise.   

We have established a target range for the change in net interest income in year one of zero to 7.5%. The net interest income simulation as of June 30, 2014 showed that the change in net interest income for the next 12 months from our expected or “most likely” forecast was as follows:

 

 

Rate Change

Percent Change in Net Interest Income

Up 200 basis points

3.1% 

 

Down 100 basis points

0.1% 

 

 

The change in net interest income in the second year of the simulation shows a much more pronounced downward trend in the flat and down 100 basis points scenarios, the projected change is (3.8)% and (10.0)%, respectively, while the up 200 basis points simulation produces an increase of 6.0%.  The degree to which this exposure materializes will depend, in part, on our ability to manage our balance sheet as interest rates rise or fall.

The preceding sensitivity analysis does not represent our forecast and should not be relied upon as being indicative of expected operating results.  These estimates are based upon numerous assumptions including, among others, the nature and timing of interest rate levels including yield curve shape, prepayments on loans and securities, deposit run-off rates, pricing decisions on loans and deposits and reinvestment/replacement of asset and liability cash flows. While assumptions are developed based upon current economic and local market conditions, we cannot make any assurances as to the predictive nature of these assumptions including how customer preferences or competitor influences might change.

The model used to perform the base case balance sheet simulation assumes a parallel shift of the yield curve over twelve months and reprices every interest earning asset and interest bearing liability on our balance sheet. Prepayment assumptions for all residential mortgage products take into account prepayment assumptions most recently published by Applied Financial Technologies. Prepayment assumptions for commercial loan and commercial mortgage products are derived through an analysis of historical prepayment patterns combined with analysis of the current characteristics of the portfolio. Investment securities with call provisions are examined on an individual basis in each rate environment to estimate the likelihood of a call. The model uses product-specific assumptions for deposits which are subject to repricing based on current market conditions

The most significant ongoing factor affecting market risk exposure of net interest income during the quarter ended June 30, 2014 was the sustained low interest rate environment.  Net interest income exposure is also significantly affected by the shape and level of the U.S. Government securities and interest rate swap yield curves, and changes in the size and composition of the loan, investment and deposit portfolios. 

As market conditions vary from those assumed in the sensitivity analysis, actual results will likely differ due to: the varying impact of changes in the balances and mix of loans and deposits differing from those assumed, the impact of possible off balance sheet hedging strategies, and other internal/external variables. Furthermore, the sensitivity analysis does not reflect all actions that the ALCO might take in responding to or anticipating changes in interest rates.

 

Credit Risk

The Board of Directors reviews and approves our loan policy on an annual basis. Among other things, the loan policy establishes restrictions regarding the types of loans that may be granted, and the distribution of loan types within our portfolio. Our Board of Directors grants each loan officer the authority to originate loans on our behalf, subject to certain limitations. These authorized lending limits are reviewed at least annually and are based upon the lender’s experience. Loan requests that exceed a lender’s authority require the signature of our Credit Division Manager, Senior Loan Officer, and/or President. With the exception of certain municipal loans, all extensions of credit of $5.0 million or greater to any one borrower, or related party interest, are reviewed and approved by the Loan Committee of Merchants Bank’s Board of Directors. Short-term revenue anticipation and tax anticipation extensions of credit of $8.0 million or greater to a municipality are reviewed and approved by the Loan Committee of Merchants Bank’s Board of Directors. Our loan portfolio is continuously monitored for performance, creditworthiness and strength of documentation through the use of a variety of management reports and the assistance of an external loan review firm.  Credit ratings are assigned to commercial loans and are routinely reviewed. Loan officers, under the supervision of the Senior Lender and Senior Credit Officer, take remedial actions to assure full and timely payment of loan balances when necessary.  Our policy is to discontinue the accrual of interest on loans when scheduled payments become contractually past due 90 or more days and the ultimate collectability of principal or interest becomes doubtful.  In certain instances the accrual of interest is discontinued prior to 90 days past due if Management determines that the borrower will not be able to continue making timely payments.

42

 

 


 

 

Item 4. Controls and Procedures 

Our principal executive officer, principal financial officer, and other members of our senior management have evaluated our disclosure controls and procedures as of the end of the period covered by this quarterly report. Based on this evaluation, our principal executive officer and principal financial officer have concluded that the disclosure controls and procedures effectively ensure that information required to be disclosed in our filings and submissions with the SEC under the Securities Exchange Act of 1934, as amended, is accumulated and communicated to our management (including the principal executive officer and principal financial officer), and is recorded, processed, summarized and reported within the time periods specified by the SEC. In addition, we have reviewed our internal control over financial reporting and there have been no changes in our internal control over financial reporting during the quarter ended June 30, 2014 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

43

 

 


 

MERCHANTS BANCSHARES, INC.

PART II – OTHER INFORMATION

Item 1. Legal Proceedings

 

None.

 

Item 1A. Risk Factors

 

In addition to the other information set forth in this report, please read the factors discussed in Part I – Item 1A, "Risk Factors" in our Annual Report on Form 10-K for the fiscal year ended December 31, 2013 filed with the SEC on March 10, 2014, which could materially adversely affect our business, financial condition and operating results. These risks are not the only ones facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and operating results. 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

None. 

 

Item 3. Defaults Upon Senior Securities

 

None. 

 

Item 4. Mine Safety Disclosure

 

Not applicable. 

 

Item 5. Other Information

 

None. 

 

Item 6. Exhibits

 

31.1* Certification of Chief Executive Officer Pursuant to Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934, as amended

 

31.2* Certification of Chief Financial Officer Pursuant to Rules 13a-14 and 15d-14 under the Securities Exchange Act of 1934, as amended

 

32.1** Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

32.2** Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

101** The following materials from Merchants Bancshares, Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2014 formatted in XBRL: (i) Consolidated Balance Sheets at June 30, 2014 and December 31, 2013; (ii) Consolidated Statements of Income for the three and six months ended June 30, 2014 and 2013; (iii) Consolidated Statements of Comprehensive Income for the three and six months ended June 30, 2014 and 2013; (iv) Consolidated Statements of Cash Flows for the six months ended June 30, 2014 and 2013; and (v) Notes to Interim Unaudited Consolidated Financial Statements. 

_______________________________

* Filed herewith

** Furnished herewith

44

 

 


 

MERCHANTS BANCSHARES, INC.

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

Merchants Bancshares, Inc. 

 

/s/ Michael R. Tuttle

Michael R. Tuttle

President & Chief Executive Officer

/s/ Janet P. Spitler

Janet P. Spitler

Chief Financial Officer & Treasurer

 

 

August 7, 2014 

Date

 

 

45