|
SUMMARY |
|
|
|
|
|
| ||
|
Information about the Companies |
|
|
|
|
|
| ||
|
General |
|
|
|
|
|
| ||
|
Consideration to be Received in the Merger |
|
|
|
|
|
| ||
|
Proration |
|
|
|
|
|
| ||
|
Election Procedures for Shareholders; Surrender of Stock Certificates |
|
|
|
|
|
| ||
|
Non-Election Shares |
|
|
|
|
|
| ||
|
Treatment of Stock Options and Warrants |
|
|
|
|
|
| ||
|
Accounting Treatment |
|
|
|
|
|
| ||
|
Material U.S. Federal Income Tax Consequences of the Merger |
|
|
|
|
|
| ||
|
Recommendation of the Board of Directors of QBT |
|
|
|
|
|
| ||
|
Opinion of Financial Advisor to QBT |
|
|
|
|
|
| ||
|
Interests of QBT’s Directors and Executive Officers in the Merger |
|
|
|
|
|
| ||
|
BWFG and Bankwell Bank Boards of Directors After the Merger |
|
|
|
|
|
| ||
|
No Solicitation |
|
|
|
|
|
| ||
|
Regulatory Approvals |
|
|
|
|
|
| ||
|
Conditions to the Merger |
|
|
|
|
|
| ||
|
Termination of the Merger Agreement |
|
|
|
|
|
| ||
|
Dissenters’ Appraisal Rights |
|
|
|
|
|
| ||
|
Comparison of Stockholders’ Rights |
|
|
|
|
|
| ||
|
Special Meeting of Shareholders of QBT |
|
|
|
|
|
| ||
|
QUESTIONS AND ANSWERS ABOUT THE MERGER AND THE SPECIAL MEETING |
|
|
|
|
|
| ||
|
CAUTIONARY NOTE CONCERNING FORWARD-LOOKING STATEMENTS |
|
|
|
|
|
| ||
|
SELECTED HISTORICAL CONSOLIDATED FINANCIAL DATA OF BANKWELL FINANCIAL GROUP, INC. |
|
|
|
|
|
| ||
|
SELECTED HISTORICAL FINANCIAL DATA OF THE WILTON BANK |
|
|
|
|
|
| ||
|
SUMMARY SELECTED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA |
|
|
|
|
|
| ||
|
NON-GAAP FINANCIAL MEASURES |
|
|
|
|
|
| ||
|
RISK FACTORS |
|
|
|
|
|
| ||
|
INFORMATION ABOUT THE COMPANIES |
|
|
|
|
|
| ||
|
Bankwell Financial Group, Inc. |
|
|
|
|
|
| ||
|
Quinnipiac Bank & Trust Company |
|
|
|
|
|
| ||
|
BUSINESS OF BWFG |
|
|
|
|
|
| ||
|
General |
|
|
|
|
|
| ||
|
BWFG History and Growth |
|
|
|
|
|
| ||
| | | | | |
|
Business Strategy |
|
|
|
|
|
| ||
|
BWFG’s Competitive Strengths |
|
|
|
|
|
| ||
|
BWFG’s Market |
|
|
|
|
|
| ||
|
BWFG Products and Services |
|
|
|
|
|
| ||
|
Lending Activities |
|
|
|
|
|
| ||
|
Credit Policy and Procedures |
|
|
|
|
|
| ||
|
Deposits |
|
|
|
|
|
| ||
|
Investment Services |
|
|
|
|
|
| ||
|
Investments |
|
|
|
|
|
| ||
|
Competition |
|
|
|
|
|
| ||
|
Small Business Lending Fund Program |
|
|
|
|
|
| ||
|
Description of Property |
|
|
|
|
|
| ||
|
Legal Proceedings |
|
|
|
|
|
| ||
|
Enterprise Risk Management |
|
|
|
|
|
| ||
|
Intellectual Property |
|
|
|
|
|
| ||
|
Full Time Employees |
|
|
|
|
|
| ||
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations — Bwfg and the wilton bank |
|
|
|
|
|
| ||
|
Bankwell Financial Group, Inc. As of March 31, 2014 and December 31, 2013 and For the Three Months Ended March 31, 2014 and 2013 |
|
|
|
|
|
| ||
|
Bankwell Financial Group, Inc. As of December 31, 2013 and 2012 and For the Years Ended December 31, 2013, 2012 and 2011 |
|
|
|
|
|
| ||
|
The Wilton Bank As of September 30, 2013 and December 31, 2012 and 2011 and For the Nine Months Ended September 30, 2013 and 2012 and the Years Ended December 31, 2012 and 2011 |
|
|
|
|
|
| ||
|
BWFG QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
|
|
|
|
|
| ||
|
Interest Rate Risk Management |
|
|
|
|
|
| ||
|
Inflation Risk Management |
|
|
|
|
|
| ||
|
BWFG EXECUTIVE COMPENSATION |
|
|
|
|
|
| ||
|
Summary Compensation Table |
|
|
|
|
|
| ||
|
Outstanding Equity Awards at 2013 Fiscal Year-End |
|
|
|
|
|
| ||
|
Employment Agreements |
|
|
|
|
|
| ||
|
Stock Option, Equity Award and Incentive Plans |
|
|
|
|
|
| ||
|
401(k) Retirement Plan |
|
|
|
|
|
| ||
|
Director Compensation |
|
|
|
|
|
| ||
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT |
|
|
|
|
|
| ||
|
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS |
|
|
|
|
|
| ||
|
Robinson & Cole, L.L.P. |
|
|
|
|
|
| ||
| | | | | |
|
Sandler O’Neill + Partners, L.P. |
|
|
|
|
|
| ||
|
Ordinary Banking Relationships |
|
|
|
|
|
| ||
|
INFORMATION WITH RESPECT TO QUINNIPIAC BANK & TRUST COMPANY |
|
|
|
|
|
| ||
|
General |
|
|
|
|
|
| ||
|
Services and Markets |
|
|
|
|
|
| ||
|
Employees |
|
|
|
|
|
| ||
|
Competition |
|
|
|
|
|
| ||
|
QBT SUPERVISION AND REGULATION |
|
|
|
|
|
| ||
|
General |
|
|
|
|
|
| ||
|
The Dodd-Frank Act |
|
|
|
|
|
| ||
|
Connecticut Banking Laws and Supervision |
|
|
|
|
|
| ||
|
Federal Bank Regulation |
|
|
|
|
|
| ||
|
Other Regulations |
|
|
|
|
|
| ||
|
QBT MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
|
|
|
|
|
| ||
|
QBT MARKET PRICE AND DIVIDEND INFORMATION |
|
|
|
|
|
| ||
|
SPECIAL MEETING OF SHAREHOLDERS OF QBT |
|
|
|
|
|
| ||
|
Date, Time and Place of the Special Meeting |
|
|
|
|
|
| ||
|
Purpose of the Special Meeting |
|
|
|
|
|
| ||
|
Recommendation of the Board of Directors of QBT |
|
|
|
|
|
| ||
|
Record Date; Outstanding Shares; Shares Entitled to Vote |
|
|
|
|
|
| ||
|
Quorum; Vote Required |
|
|
|
|
|
| ||
|
Share Ownership of Management |
|
|
|
|
|
| ||
|
Voting of Proxies |
|
|
|
|
|
| ||
|
Voting in Person |
|
|
|
|
|
| ||
|
Proxy Solicitation |
|
|
|
|
|
| ||
|
Stock Certificates |
|
|
|
|
|
| ||
|
Proposal to Approve Adjournment of the Special Meeting |
|
|
|
|
|
| ||
|
THE MERGER |
|
|
|
|
|
| ||
|
Background of the Merger |
|
|
|
|
|
| ||
|
Recommendation of the QBT Board of Directors and Reasons for the Merger |
|
|
|
|
|
| ||
|
Opinion of Sterne Agee & Leach, Inc., Financial Advisor to QBT |
|
|
|
|
|
| ||
|
Interests of QBT’s Directors and Executive Officers in the Merger |
|
|
|
|
|
| ||
|
BWFG’s and Bankwell Bank’s Boards of Directors After the Merger |
|
|
|
|
|
| ||
|
Material U.S. Federal Income Tax Consequences of the Merger |
|
|
|
|
|
| ||
|
Accounting Treatment |
|
|
|
|
|
| ||
|
Regulatory Approvals Required for the Merger |
|
|
|
|
|
| ||
|
Election Procedures; Surrender of Stock Certificates |
|
|
|
|
|
| ||
| | | | | |
|
Non-Election Shares |
|
|
|
|
|
| ||
|
Dissenters’ Appraisal Rights |
|
|
|
|
|
| ||
|
Stock Exchange Listing |
|
|
|
|
|
| ||
|
THE MERGER AGREEMENT |
|
|
|
|
|
| ||
|
Structure |
|
|
|
|
|
| ||
|
Effective Time and Timing of Closing |
|
|
|
|
|
| ||
|
Consideration to be Received in the Merger |
|
|
|
|
|
| ||
|
Proration |
|
|
|
|
|
| ||
|
Treatment of QBT Stock Options |
|
|
|
|
|
| ||
|
Treatment of QBT Warrants |
|
|
|
|
|
| ||
|
Representations and Warranties |
|
|
|
|
|
| ||
|
Conduct of Business Pending the Merger |
|
|
|
|
|
| ||
|
No Solicitation |
|
|
|
|
|
| ||
|
Employee Matters |
|
|
|
|
|
| ||
|
Indemnification and Insurance |
|
|
|
|
|
| ||
|
Conditions to the Merger |
|
|
|
|
|
| ||
|
Termination of the Merger Agreement |
|
|
|
|
|
| ||
|
Amendment and Waiver of the Merger Agreement |
|
|
|
|
|
| ||
|
Fees and Expenses |
|
|
|
|
|
| ||
|
MARKET PRICES AND DIVIDEND INFORMATION |
|
|
|
|
|
| ||
|
Dividends |
|
|
|
|
|
| ||
|
COMPARISON OF STOCKHOLDERS’ RIGHTS |
|
|
|
|
|
| ||
|
LEGAL MATTERS |
|
|
|
|
|
| ||
|
EXPERTS |
|
|
|
|
|
| ||
|
WHERE YOU CAN FIND MORE INFORMATION |
|
|
|
|
|
| ||
|
APPENDIX A: Merger Agreement |
|
|
A-1 |
| ||||
|
APPENDIX B: Connecticut Business Corporation Act (Right to Dissent) |
|
|
|
|
B-1 |
|
| |
|
APPENDIX C: Sterne Agee & Leach, Inc. Fairness Opinion |
|
|
|
|
C-1 |
|
| |
| | | | | |
|
|
|
|
At or For the Three Months Ended March 31, |
|
|
At or For the Years Ended December 31, |
| |||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands, except per share data) |
|
|
2014 |
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||||||||||
|
Statements of Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Interest and dividend income |
|
|
|
$ |
7,861 |
|
|
|
|
$ |
6,676 |
|
|
|
|
$ |
28,092 |
|
|
|
|
$ |
24,397 |
|
|
|
|
$ |
20,587 |
|
|
|
|
$ |
16,877 |
|
|
|
|
$ |
13,950 |
|
| |||||||
|
Interest expense |
|
|
|
|
715 |
|
|
|
|
|
591 |
|
|
|
|
|
2,765 |
|
|
|
|
|
3,192 |
|
|
|
|
|
2,870 |
|
|
|
|
|
3,209 |
|
|
|
|
|
3,651 |
|
| |||||||
|
Net interest income |
|
|
|
|
7,146 |
|
|
|
|
|
6,085 |
|
|
|
|
|
25,327 |
|
|
|
|
|
21,205 |
|
|
|
|
|
17,717 |
|
|
|
|
|
13,668 |
|
|
|
|
|
10,299 |
|
| |||||||
|
Provision for loan losses |
|
|
|
|
211 |
|
|
|
|
|
190 |
|
|
|
|
|
585 |
|
|
|
|
|
1,821 |
|
|
|
|
|
1,049 |
|
|
|
|
|
1,311 |
|
|
|
|
|
1,741 |
|
| |||||||
|
Net interest income after provision for loan losses |
|
|
|
|
6,935 |
|
|
|
|
|
5,895 |
|
|
|
|
|
24,742 |
|
|
|
|
|
19,384 |
|
|
|
|
|
16,668 |
|
|
|
|
|
12,357 |
|
|
|
|
|
8,558 |
|
| |||||||
|
Noninterest income |
|
|
|
|
769 |
|
|
|
|
|
284 |
|
|
|
|
|
4,722 |
|
|
|
|
|
345 |
|
|
|
|
|
1,134 |
|
|
|
|
|
1,695 |
|
|
|
|
|
896 |
|
| |||||||
|
Noninterest expense |
|
|
|
|
6,041 |
|
|
|
|
|
4,598 |
|
|
|
|
|
22,119 |
|
|
|
|
|
17,858 |
|
|
|
|
|
14,601 |
|
|
|
|
|
13,331 |
|
|
|
|
|
10,555 |
|
| |||||||
|
Income (loss) before income tax |
|
|
|
|
1,663 |
|
|
|
|
|
1,581 |
|
|
|
|
|
7,345 |
|
|
|
|
|
1,871 |
|
|
|
|
|
3,201 |
|
|
|
|
|
721 |
|
|
|
|
|
(1,101 |
) |
|
| ||||||
|
Income tax expense (benefit) |
|
|
|
|
540 |
|
|
|
|
|
569 |
|
|
|
|
|
2,184 |
|
|
|
|
|
657 |
|
|
|
|
|
997 |
|
|
|
|
|
214 |
|
|
|
|
|
(271 |
) |
|
| ||||||
|
Net income (loss) |
|
|
|
|
1,123 |
|
|
|
|
|
1,012 |
|
|
|
|
|
5,161 |
|
|
|
|
|
1,214 |
|
|
|
|
|
2,204 |
|
|
|
|
|
507 |
|
|
|
|
|
(830 |
) |
|
| ||||||
|
Preferred stock dividends and net accretion |
|
|
|
|
27 |
|
|
|
|
|
27 |
|
|
|
|
|
111 |
|
|
|
|
|
132 |
|
|
|
|
|
206 |
|
|
|
|
|
261 |
|
|
|
|
|
427 |
|
| |||||||
|
Net income (loss) available to common shareholders |
|
|
|
$ |
1,096 |
|
|
|
|
$ |
985 |
|
|
|
|
$ |
5,050 |
|
|
|
|
$ |
1,082 |
|
|
|
|
$ |
1,998 |
|
|
|
|
$ |
246 |
|
|
|
|
$ |
(1,257 |
) |
|
| ||||||
|
Per Share Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Basic earnings (loss) per share |
|
|
|
$ |
0.28 |
|
|
|
|
$ |
0.31 |
|
|
|
|
$ |
1.46 |
|
|
|
|
$ |
0.39 |
|
|
|
|
$ |
0.72 |
|
|
|
|
$ |
0.10 |
|
|
|
|
$ |
(0.51 |
) |
|
| ||||||
|
Diluted earnings (loss) per share |
|
|
|
|
0.28 |
|
|
|
|
|
0.30 |
|
|
|
|
|
1.44 |
|
|
|
|
|
0.38 |
|
|
|
|
|
0.71 |
|
|
|
|
|
0.09 |
|
|
|
|
|
(0.50 |
) |
|
| ||||||
|
Book value per share (end of period)(a) |
|
|
|
|
15.94 |
|
|
|
|
|
14.68 |
|
|
|
|
|
15.58 |
|
|
|
|
|
14.50 |
|
|
|
|
|
13.85 |
|
|
|
|
|
12.81 |
|
|
|
|
|
12.51 |
|
| |||||||
|
Tangible book value per share (end of period)(a)(b) |
|
|
|
|
15.81 |
|
|
|
|
|
14.68 |
|
|
|
|
|
15.46 |
|
|
|
|
|
14.50 |
|
|
|
|
|
13.85 |
|
|
|
|
|
12.81 |
|
|
|
|
|
12.51 |
|
| |||||||
|
Shares outstanding (end of period)(a) |
|
|
|
|
3,773,158 |
|
|
|
|
|
3,326,813 |
|
|
|
|
|
3,754,253 |
|
|
|
|
|
2,797,200 |
|
|
|
|
|
2,758,200 |
|
|
|
|
|
2,756,200 |
|
|
|
|
|
2,450,349 |
|
| |||||||
|
Weighted average shares outstanding – basic |
|
|
|
|
3,762,080 |
|
|
|
|
|
3,148,899 |
|
|
|
|
|
3,395,779 |
|
|
|
|
|
2,768,000 |
|
|
|
|
|
2,757,000 |
|
|
|
|
|
2,531,000 |
|
|
|
|
|
2,447,000 |
|
| |||||||
|
Weighted average shares outstanding – diluted |
|
|
|
|
3,795,946 |
|
|
|
|
|
3,196,873 |
|
|
|
|
|
3,451,393 |
|
|
|
|
|
2,865,000 |
|
|
|
|
|
2,811,000 |
|
|
|
|
|
2,588,000 |
|
|
|
|
|
2,492,000 |
|
| |||||||
|
Performance Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Return on average assets(c) |
|
|
|
|
0.58 |
% |
|
|
|
|
|
0.67 |
% |
|
|
|
|
|
0.77 |
% |
|
|
|
|
|
0.22 |
% |
|
|
|
|
|
0.50 |
% |
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
(0.29 |
)% |
|
|
|
Return on average common shareholders’ equity(c) |
|
|
|
|
7.57 |
% |
|
|
|
|
|
8.38 |
% |
|
|
|
|
|
9.89 |
% |
|
|
|
|
|
3.07 |
% |
|
|
|
|
|
6.70 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
|
|
(4.04 |
)% |
|
|
|
Return on average shareholders’ equity(c) |
|
|
|
|
6.39 |
% |
|
|
|
|
|
6.83 |
% |
|
|
|
|
|
8.17 |
% |
|
|
|
|
|
2.40 |
% |
|
|
|
|
|
5.03 |
% |
|
|
|
|
|
1.33 |
% |
|
|
|
|
|
(2.47 |
)% |
|
|
|
Average shareholders’ equity to average assets |
|
|
|
|
9.14 |
% |
|
|
|
|
|
9.77 |
% |
|
|
|
|
|
9.32 |
% |
|
|
|
|
|
9.34 |
% |
|
|
|
|
|
10.01 |
% |
|
|
|
|
|
10.37 |
% |
|
|
|
|
|
11.70 |
% |
|
|
|
Net interest margin |
|
|
|
|
3.97 |
% |
|
|
|
|
|
4.16 |
% |
|
|
|
|
|
3.94 |
% |
|
|
|
|
|
4.11 |
% |
|
|
|
|
|
4.27 |
% |
|
|
|
|
|
4.12 |
% |
|
|
|
|
|
3.73 |
% |
|
|
|
Efficiency ratio(b) |
|
|
|
|
74.37 |
% |
|
|
|
|
|
73.01 |
% |
|
|
|
|
|
75.72 |
% |
|
|
|
|
|
82.76 |
% |
|
|
|
|
|
78.50 |
% |
|
|
|
|
|
84.93 |
% |
|
|
|
|
|
94.28 |
% |
|
|
|
Asset Quality Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Total past due loans to total loans(d) |
|
|
|
|
0.88 |
% |
|
|
|
|
|
0.31 |
% |
|
|
|
|
|
0.73 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
|
|
1.01 |
% |
|
|
|
|
|
0.79 |
% |
|
|
|
|
|
2.68 |
% |
|
|
|
Nonperforming loans to total loans(d)(e) |
|
|
|
|
0.32 |
% |
|
|
|
|
|
0.20 |
% |
|
|
|
|
|
0.16 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
|
|
1.01 |
% |
|
|
|
|
|
0.79 |
% |
|
|
|
|
|
0.96 |
% |
|
|
|
Nonperforming assets to total assets(e) |
|
|
|
|
0.36 |
% |
|
|
|
|
|
0.19 |
% |
|
|
|
|
|
0.23 |
% |
|
|
|
|
|
0.81 |
% |
|
|
|
|
|
0.78 |
% |
|
|
|
|
|
0.57 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
Allowance for loan losses to nonperforming loans |
|
|
|
|
409.48 |
% |
|
|
|
|
|
710.39 |
% |
|
|
|
|
|
835.69 |
% |
|
|
|
|
|
200.84 |
% |
|
|
|
|
|
171.88 |
% |
|
|
|
|
|
239.23 |
% |
|
|
|
|
|
177.83 |
% |
|
|
|
Allowance for loan losses to total loans(d) |
|
|
|
|
1.31 |
% |
|
|
|
|
|
1.46 |
% |
|
|
|
|
|
1.33 |
% |
|
|
|
|
|
1.50 |
% |
|
|
|
|
|
1.74 |
% |
|
|
|
|
|
1.87 |
% |
|
|
|
|
|
1.70 |
% |
|
|
|
Net (recoveries) charge-off’s to average loans(d) |
|
|
|
|
(0.01 |
)% |
|
|
|
|
|
— |
% |
|
|
|
|
|
0.03 |
% |
|
|
|
|
|
0.07 |
% |
|
|
|
|
|
0.02 |
% |
|
|
|
|
|
0.09 |
% |
|
|
|
|
|
0.18 |
% |
|
|
|
Statements of Financial Condition: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Total assets |
|
|
|
$ |
812,055 |
|
|
|
|
$ |
629,353 |
|
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
|
|
|
$ |
477,355 |
|
|
|
|
$ |
395,708 |
|
|
|
|
$ |
328,160 |
|
| |||||||
|
Gross portfolio loans(d) |
|
|
|
|
657,161 |
|
|
|
|
|
558,775 |
|
|
|
|
|
632,012 |
|
|
|
|
|
530,050 |
|
|
|
|
|
369,294 |
|
|
|
|
|
288,425 |
|
|
|
|
|
257,268 |
|
| |||||||
|
Investment securities |
|
|
|
|
49,337 |
|
|
|
|
|
45,912 |
|
|
|
|
|
42,413 |
|
|
|
|
|
46,412 |
|
|
|
|
|
94,972 |
|
|
|
|
|
58,152 |
|
|
|
|
|
34,060 |
|
| |||||||
|
Deposits |
|
|
|
|
679,223 |
|
|
|
|
|
480,021 |
|
|
|
|
|
661,545 |
|
|
|
|
|
462,081 |
|
|
|
|
|
367,115 |
|
|
|
|
|
309,137 |
|
|
|
|
|
244,215 |
|
| |||||||
|
Borrowings |
|
|
|
|
59,000 |
|
|
|
|
|
87,000 |
|
|
|
|
|
44,000 |
|
|
|
|
|
91,000 |
|
|
|
|
|
58,000 |
|
|
|
|
|
44,000 |
|
|
|
|
|
46,000 |
|
| |||||||
|
Total equity |
|
|
|
|
71,106 |
|
|
|
|
|
59,817 |
|
|
|
|
|
69,485 |
|
|
|
|
|
51,534 |
|
|
|
|
|
49,188 |
|
|
|
|
|
40,354 |
|
|
|
|
|
35,695 |
|
| |||||||
|
Capital Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Tier 1 capital to average assets(f) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Bankwell Bank |
|
|
|
|
7.90 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
7.91 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
The Bank of New Canaan |
|
|
|
|
— |
% |
|
|
|
|
|
7.90 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
7.88 |
% |
|
|
|
|
|
8.71 |
% |
|
|
|
|
|
8.15 |
% |
|
|
|
|
|
8.48 |
% |
|
|
|
The Bank of Fairfield |
|
|
|
|
— |
% |
|
|
|
|
|
8.65 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
8.39 |
% |
|
|
|
|
|
11.30 |
% |
|
|
|
|
|
13.25 |
% |
|
|
|
|
|
16.54 |
% |
|
|
|
Tier 1 capital to risk-weighted assets(f) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Bankwell Bank |
|
|
|
|
9.49 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
9.49 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
The Bank of New Canaan |
|
|
|
|
— |
% |
|
|
|
|
|
8.97 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
9.09 |
% |
|
|
|
|
|
11.07 |
% |
|
|
|
|
|
11.86 |
% |
|
|
|
|
|
12.24 |
% |
|
|
|
The Bank of Fairfield |
|
|
|
|
— |
% |
|
|
|
|
|
10.74 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
10.80 |
% |
|
|
|
|
|
13.66 |
% |
|
|
|
|
|
16.41 |
% |
|
|
|
|
|
22.46 |
% |
|
|
|
Total capital to risk-weighted assets(f) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Bankwell Bank |
|
|
|
|
10.74 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
10.74 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
— |
% |
|
|
|
The Bank of New Canaan |
|
|
|
|
— |
% |
|
|
|
|
|
10.23 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
10.34 |
% |
|
|
|
|
|
12.33 |
% |
|
|
|
|
|
13.12 |
% |
|
|
|
|
|
13.50 |
% |
|
|
|
The Bank of Fairfield |
|
|
|
|
— |
% |
|
|
|
|
|
11.99 |
% |
|
|
|
|
|
— |
% |
|
|
|
|
|
12.05 |
% |
|
|
|
|
|
14.91 |
% |
|
|
|
|
|
17.10 |
% |
|
|
|
|
|
23.26 |
% |
|
|
|
Total shareholders’ equity to total assets |
|
|
|
|
8.76 |
% |
|
|
|
|
|
9.80 |
% |
|
|
|
|
|
8.91 |
% |
|
|
|
|
|
8.45 |
% |
|
|
|
|
|
10.30 |
% |
|
|
|
|
|
10.20 |
% |
|
|
|
|
|
10.88 |
% |
|
|
|
Tangible common equity ratio(b) |
|
|
|
|
7.35 |
% |
|
|
|
|
|
7.76 |
% |
|
|
|
|
|
7.45 |
% |
|
|
|
|
|
6.65 |
% |
|
|
|
|
|
8.00 |
% |
|
|
|
|
|
8.93 |
% |
|
|
|
|
|
9.34 |
% |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At or For the Nine Months Ended September 30, |
|
|
At or For the Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands, except per share data) |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||||||
|
Statements of Income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Interest and dividend income |
|
|
|
$ |
1,278 |
|
|
|
|
$ |
1,497 |
|
|
|
|
$ |
1,954 |
|
|
|
|
$ |
2,034 |
|
|
|
|
$ |
2,619 |
|
|
|
|
$ |
4,364 |
|
| ||||||
|
Interest expense |
|
|
|
|
106 |
|
|
|
|
|
133 |
|
|
|
|
|
177 |
|
|
|
|
|
244 |
|
|
|
|
|
397 |
|
|
|
|
|
807 |
|
| ||||||
|
Net interest income |
|
|
|
|
1,172 |
|
|
|
|
|
1,364 |
|
|
|
|
|
1,777 |
|
|
|
|
|
1,790 |
|
|
|
|
|
2,222 |
|
|
|
|
|
3,557 |
|
| ||||||
|
Provision for loan losses |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
900 |
|
|
|
|
|
560 |
|
|
|
|
|
3,200 |
|
| ||||||
|
Net interest income after provision for loan losses |
|
|
|
|
1,172 |
|
|
|
|
|
1,364 |
|
|
|
|
|
1,777 |
|
|
|
|
|
890 |
|
|
|
|
|
1,662 |
|
|
|
|
|
357 |
|
| ||||||
|
Noninterest income |
|
|
|
|
194 |
|
|
|
|
|
205 |
|
|
|
|
|
278 |
|
|
|
|
|
1,061 |
|
|
|
|
|
273 |
|
|
|
|
|
276 |
|
| ||||||
|
Noninterest expense |
|
|
|
|
2,851 |
|
|
|
|
|
2,705 |
|
|
|
|
|
3,796 |
|
|
|
|
|
3,870 |
|
|
|
|
|
3,842 |
|
|
|
|
|
3,485 |
|
| ||||||
|
Loss before income tax |
|
|
|
|
(1,485 |
) |
|
|
|
|
|
(1,136 |
) |
|
|
|
|
|
(1,741 |
) |
|
|
|
|
|
(1,919 |
) |
|
|
|
|
|
(1,907 |
) |
|
|
|
|
|
(2,852 |
) |
|
|
|
Income tax expense (benefit) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,351 |
|
|
|
|
|
(391 |
) |
|
|
|
|
|
(1,124 |
) |
|
| ||||
|
Net loss |
|
|
|
$ |
(1,485 |
) |
|
|
|
|
$ |
(1,136 |
) |
|
|
|
|
$ |
(1,741 |
) |
|
|
|
|
$ |
(3,270 |
) |
|
|
|
|
$ |
(1,516 |
) |
|
|
|
|
$ |
(1,728 |
) |
|
|
|
Per Share Data: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Basic loss per share |
|
|
|
$ |
(3.98 |
) |
|
|
|
|
$ |
(3.05 |
) |
|
|
|
|
$ |
(4.67 |
) |
|
|
|
|
$ |
(8.77 |
) |
|
|
|
|
$ |
(4.07 |
) |
|
|
|
|
$ |
(4.61 |
) |
|
|
|
Diluted loss per share |
|
|
|
|
(3.98 |
) |
|
|
|
|
|
(3.05 |
) |
|
|
|
|
|
(4.67 |
) |
|
|
|
|
|
(8.77 |
) |
|
|
|
|
|
(4.07 |
) |
|
|
|
|
|
(4.61 |
) |
|
|
|
Book value per share (end of period) |
|
|
|
|
17.55 |
|
|
|
|
|
23.15 |
|
|
|
|
|
21.53 |
|
|
|
|
|
26.20 |
|
|
|
|
|
34.97 |
|
|
|
|
|
38.79 |
|
| ||||||
|
Shares outstanding (end of period) |
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
|
|
|
|
481,245 |
|
| ||||||
|
Weighted average shares outstanding – basic |
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
| ||||||
|
Weighted average shares outstanding – diluted |
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
372,985 |
|
|
|
|
|
375,260 |
|
| ||||||
|
Annualized Performance Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Return on average assets |
|
|
|
|
(2.70 |
)% |
|
|
|
|
|
(2.09 |
)% |
|
|
|
|
|
(2.38 |
)% |
|
|
|
|
|
(4.17 |
)% |
|
|
|
|
|
(1.66 |
)% |
|
|
|
|
|
(1.77 |
)% |
|
|
|
Return on average common shareholders’ equity |
|
|
|
|
(27.02 |
)% |
|
|
|
|
|
(16.49 |
)% |
|
|
|
|
|
(19.32 |
)% |
|
|
|
|
|
(28.85 |
)% |
|
|
|
|
|
(10.74 |
)% |
|
|
|
|
|
(10.97 |
)% |
|
|
|
Return on average shareholders’ equity |
|
|
|
|
(27.02 |
)% |
|
|
|
|
|
(16.49 |
)% |
|
|
|
|
|
(19.32 |
)% |
|
|
|
|
|
(28.85 |
)% |
|
|
|
|
|
(10.74 |
)% |
|
|
|
|
|
(10.97 |
)% |
|
|
|
Average shareholders’ equity to average assets |
|
|
|
|
9.99 |
% |
|
|
|
|
|
12.67 |
% |
|
|
|
|
|
12.34 |
% |
|
|
|
|
|
14.44 |
% |
|
|
|
|
|
15.44 |
% |
|
|
|
|
|
16.18 |
% |
|
|
|
Net interest margin |
|
|
|
|
2.42 |
% |
|
|
|
|
|
2.89 |
% |
|
|
|
|
|
2.80 |
% |
|
|
|
|
|
2.57 |
% |
|
|
|
|
|
2.71 |
% |
|
|
|
|
|
4.06 |
% |
|
|
|
Asset Quality Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total past due loans to total loans(a) |
|
|
|
|
23.80 |
% |
|
|
|
|
|
23.87 |
% |
|
|
|
|
|
22.05 |
% |
|
|
|
|
|
31.50 |
% |
|
|
|
|
|
39.09 |
% |
|
|
|
|
|
12.91 |
% |
|
|
|
Nonperforming loans to total loans |
|
|
|
|
23.78 |
% |
|
|
|
|
|
23.67 |
% |
|
|
|
|
|
21.60 |
% |
|
|
|
|
|
31.37 |
% |
|
|
|
|
|
39.09 |
% |
|
|
|
|
|
12.91 |
% |
|
|
|
Nonperforming assets to total assets(b) |
|
|
|
|
12.92 |
% |
|
|
|
|
|
17.21 |
% |
|
|
|
|
|
13.85 |
% |
|
|
|
|
|
20.72 |
% |
|
|
|
|
|
25.26 |
% |
|
|
|
|
|
9.96 |
% |
|
|
|
Allowance for loan losses to nonperforming loans |
|
|
|
|
12.42 |
% |
|
|
|
|
|
12.72 |
% |
|
|
|
|
|
15.31 |
% |
|
|
|
|
|
10.06 |
% |
|
|
|
|
|
10.39 |
% |
|
|
|
|
|
32.94 |
% |
|
|
|
Allowance for loan losses to total loans |
|
|
|
|
2.95 |
% |
|
|
|
|
|
3.01 |
% |
|
|
|
|
|
3.31 |
% |
|
|
|
|
|
3.16 |
% |
|
|
|
|
|
4.06 |
% |
|
|
|
|
|
4.25 |
% |
|
|
|
Net charge-off’s to average loans |
|
|
|
|
0.73 |
% |
|
|
|
|
|
0.43 |
% |
|
|
|
|
|
0.50 |
% |
|
|
|
|
|
3.52 |
% |
|
|
|
|
|
2.29 |
% |
|
|
|
|
|
3.05 |
% |
|
|
|
Statements of Financial Condition: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total assets |
|
|
|
$ |
69,599 |
|
|
|
|
$ |
72,249 |
|
|
|
|
$ |
76,124 |
|
|
|
|
$ |
76,412 |
|
|
|
|
$ |
84,285 |
|
|
|
|
$ |
95,360 |
|
| ||||||
|
Gross portfolio loans |
|
|
|
|
29,857 |
|
|
|
|
|
37,766 |
|
|
|
|
|
33,656 |
|
|
|
|
|
41,330 |
|
|
|
|
|
50,067 |
|
|
|
|
|
66,199 |
|
| ||||||
|
Investment securities |
|
|
|
|
1,024 |
|
|
|
|
|
1,000 |
|
|
|
|
|
1,032 |
|
|
|
|
|
2,499 |
|
|
|
|
|
8,036 |
|
|
|
|
|
8,067 |
|
| ||||||
|
Deposits |
|
|
|
|
62,694 |
|
|
|
|
|
63,382 |
|
|
|
|
|
67,881 |
|
|
|
|
|
66,448 |
|
|
|
|
|
70,982 |
|
|
|
|
|
80,539 |
|
| ||||||
|
Borrowings |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total equity |
|
|
|
|
6,546 |
|
|
|
|
|
8,636 |
|
|
|
|
|
8,031 |
|
|
|
|
|
9,772 |
|
|
|
|
|
13,044 |
|
|
|
|
|
14,555 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
In thousands, except per share data |
|
|
Bankwell Financial Group |
|
|
The Wilton Bank |
|
|
Pro Forma Merger Adjustments |
|
|
Pro Forma Combined |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Interest and dividend income |
|
|
|
$ |
28,092 |
|
|
|
|
$ |
1,355 |
|
|
|
|
$ |
478 |
(1) |
|
|
|
|
$ |
29,925 |
|
| |||
|
Interest expense |
|
|
|
|
2,765 |
|
|
|
|
|
119 |
|
|
|
|
|
— |
|
|
|
|
|
2,884 |
|
| ||||
|
Net interest income |
|
|
|
|
25,327 |
|
|
|
|
|
1,236 |
|
|
|
|
|
478 |
|
|
|
|
|
27,041 |
|
| ||||
|
Provision for loan losses |
|
|
|
|
585 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
585 |
|
| ||||
|
Net income after provision for loan losses |
|
|
|
|
24,742 |
|
|
|
|
|
1,236 |
|
|
|
|
|
478 |
|
|
|
|
|
26,456 |
|
| ||||
|
Noninterest income |
|
|
|
|
3,389 |
(2) |
|
|
|
|
|
369 |
|
|
|
|
|
— |
|
|
|
|
|
3,758 |
|
| |||
|
Noninterest expense |
|
|
|
|
21,211 |
(3) |
|
|
|
|
|
3,294 |
|
|
|
|
|
89 |
(4) |
|
|
|
|
|
24,594 |
|
| ||
|
Income (loss) before income tax expense |
|
|
|
|
6,920 |
|
|
|
|
|
(1,689 |
) |
|
|
|
|
|
389 |
|
|
|
|
|
5,620 |
|
| |||
|
Income tax expense (benefit) |
|
|
|
|
2,184 |
|
|
|
|
|
(574 |
)(5) |
|
|
|
|
|
132 |
(5) |
|
|
|
|
|
1,742 |
|
| ||
|
Net income (loss) |
|
|
|
$ |
4,736 |
|
|
|
|
$ |
(1,115 |
) |
|
|
|
|
$ |
257 |
|
|
|
|
$ |
3,878 |
|
| |||
|
Preferred stock dividends |
|
|
|
|
(111 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(111 |
) |
|
| ||
|
Net income (loss) attributable to common shareholders |
|
|
|
$ |
4,625 |
|
|
|
|
$ |
(1,115 |
) |
|
|
|
|
$ |
257 |
|
|
|
|
$ |
3,767 |
|
| |||
|
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
|
|
|
3,395 |
|
|
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
3,395 |
|
| ||||
|
Diluted |
|
|
|
|
3,451 |
|
|
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
3,451 |
|
| ||||
|
Net earnings (loss) per common share (pro forma) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
|
|
$ |
1.34 |
|
|
|
|
$ |
(2.99 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
1.09 |
|
| |||
|
Diluted |
|
|
|
$ |
1.32 |
|
|
|
|
$ |
(2.99 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
1.07 |
|
| |||
| | | | | | | | | | | | | | |
|
In thousands, except per share data |
|
|
Bankwell Financial Group |
|
|
The Wilton Bank |
|
|
Pro Forma Merger Adjustments |
|
|
Pro Forma Combined |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Interest and dividend income |
|
|
|
$ |
24,397 |
|
|
|
|
$ |
1,954 |
|
|
|
|
$ |
574 |
(1) |
|
|
|
|
$ |
26,925 |
|
| |||
|
Interest expense |
|
|
|
|
3,192 |
|
|
|
|
|
177 |
|
|
|
|
|
— |
|
|
|
|
|
3,369 |
|
| ||||
|
Net interest income |
|
|
|
|
21,205 |
|
|
|
|
|
1,777 |
|
|
|
|
|
574 |
|
|
|
|
|
23,556 |
|
| ||||
|
Provision for loan losses |
|
|
|
|
1,821 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,821 |
|
| ||||
|
Net income after provision for loan losses |
|
|
|
|
19,384 |
|
|
|
|
|
1,777 |
|
|
|
|
|
574 |
|
|
|
|
|
21,735 |
|
| ||||
|
Noninterest income |
|
|
|
|
345 |
|
|
|
|
|
278 |
|
|
|
|
|
— |
|
|
|
|
|
623 |
|
| ||||
|
Noninterest expense |
|
|
|
|
17,858 |
|
|
|
|
|
3,796 |
|
|
|
|
|
107 |
(2) |
|
|
|
|
|
21,761 |
|
| |||
|
Income (loss) before income tax expense |
|
|
|
|
1,871 |
|
|
|
|
|
(1,741 |
) |
|
|
|
|
|
467 |
|
|
|
|
|
597 |
|
| |||
|
Income tax expense (benefit) |
|
|
|
|
657 |
|
|
|
|
|
(592 |
)(3) |
|
|
|
|
|
159 |
(3) |
|
|
|
|
|
224 |
|
| ||
|
Net income (loss) |
|
|
|
$ |
1,214 |
|
|
|
|
$ |
(1,149 |
) |
|
|
|
|
$ |
308 |
|
|
|
|
$ |
373 |
|
| |||
|
Preferred stock dividends |
|
|
|
|
(132 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(132 |
) |
|
| ||
|
Net income (loss) attributable to common shareholders |
|
|
|
$ |
1,082 |
|
|
|
|
$ |
(1,149 |
) |
|
|
|
|
$ |
308 |
|
|
|
|
$ |
241 |
|
| |||
|
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
|
|
|
2,768 |
|
|
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
2,768 |
|
| ||||
|
Diluted |
|
|
|
|
2,865 |
|
|
|
|
|
373 |
|
|
|
|
|
|
|
|
|
|
|
2,865 |
|
| ||||
|
Net earnings (loss) per common share (pro forma) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Basic |
|
|
|
$ |
0.39 |
|
|
|
|
$ |
(3.08 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
0.09 |
|
| |||
|
Diluted |
|
|
|
$ |
0.38 |
|
|
|
|
$ |
(3.08 |
) |
|
|
|
|
|
|
|
|
|
|
$ |
0.08 |
|
| |||
| | | | | | | | | | | | | | |
|
|
|
|
Three Months Ended March 31, |
|
|
Years Ended December 31, |
| |||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||
|
|
|
|
|
|
|
|
(Dollars in thousands, except per share data) |
| ||||||||||||||||||||||||||||
|
Efficiency Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Noninterest expense |
|
|
|
$ |
6,041 |
|
|
|
|
$ |
4,598 |
|
|
|
|
$ |
22,119 |
|
|
|
|
$ |
17,858 |
|
|
|
|
$ |
14,601 |
|
| |||||
|
Less: foreclosed real estate expenses |
|
|
|
|
14 |
|
|
|
|
|
— |
|
|
|
|
|
7 |
|
|
|
|
|
9 |
|
|
|
|
|
— |
|
| |||||
|
Less: merger and acquisition related expenses |
|
|
|
|
141 |
|
|
|
|
|
— |
|
|
|
|
|
908 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Adjusted noninterest expense (numerator) |
|
|
|
$ |
5,886 |
|
|
|
|
$ |
4,598 |
|
|
|
|
$ |
21,204 |
|
|
|
|
$ |
17,849 |
|
|
|
|
$ |
14,601 |
|
| |||||
|
Net interest income |
|
|
|
$ |
7,146 |
|
|
|
|
$ |
6,085 |
|
|
|
|
$ |
25,327 |
|
|
|
|
$ |
21,205 |
|
|
|
|
$ |
17,717 |
|
| |||||
|
Noninterest income |
|
|
|
|
769 |
|
|
|
|
|
284 |
|
|
|
|
|
4,722 |
|
|
|
|
|
345 |
|
|
|
|
|
1,134 |
|
| |||||
|
Less: gains (losses) on sales of securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
648 |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
250 |
|
| ||||
|
Less: gains on sale of foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
71 |
|
|
|
|
|
63 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Less: gain on bargain purchase |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,333 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Adjusted operating revenue (denominator) |
|
|
|
$ |
7,915 |
|
|
|
|
$ |
6,298 |
|
|
|
|
$ |
28,005 |
|
|
|
|
$ |
21,568 |
|
|
|
|
$ |
18,601 |
|
| |||||
|
Efficiency ratio |
|
|
|
|
74.37 |
% |
|
|
|
|
|
73.01 |
% |
|
|
|
|
|
75.72 |
% |
|
|
|
|
|
82.76 |
% |
|
|
|
|
|
78.50 |
% |
|
|
|
Tangible Common Equity and Tangible Common Equity/Tangible Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Total shareholders’ equity |
|
|
|
$ |
71,106 |
|
|
|
|
$ |
59,817 |
|
|
|
|
$ |
69,485 |
|
|
|
|
$ |
51,534 |
|
|
|
|
$ |
49,188 |
|
| |||||
|
Less: preferred stock |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| |||||
|
Common shareholders’ equity |
|
|
|
|
60,126 |
|
|
|
|
|
48,837 |
|
|
|
|
|
58,505 |
|
|
|
|
|
40,554 |
|
|
|
|
|
38,208 |
|
| |||||
|
Less: Intangible assets |
|
|
|
|
454 |
|
|
|
|
|
— |
|
|
|
|
|
481 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Tangible common shareholders’ equity |
|
|
|
$ |
59,672 |
|
|
|
|
$ |
48,837 |
|
|
|
|
$ |
58,024 |
|
|
|
|
$ |
40,554 |
|
|
|
|
$ |
38,208 |
|
| |||||
|
Total assets |
|
|
|
$ |
812,055 |
|
|
|
|
$ |
629,535 |
|
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
|
|
|
$ |
477,355 |
|
| |||||
|
Less: Intangible assets |
|
|
|
|
454 |
|
|
|
|
|
— |
|
|
|
|
|
481 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Tangible assets |
|
|
|
$ |
811,601 |
|
|
|
|
$ |
629,535 |
|
|
|
|
$ |
779,137 |
|
|
|
|
$ |
610,016 |
|
|
|
|
$ |
477,355 |
|
| |||||
|
Tangible common shareholders’ equity to tangible assets |
|
|
|
|
7.35 |
% |
|
|
|
|
|
7.76 |
% |
|
|
|
|
|
7.45 |
% |
|
|
|
|
|
6.65 |
% |
|
|
|
|
|
8.00 |
% |
|
|
|
Tangible Book Value per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Total shareholders’ equity |
|
|
|
$ |
71,106 |
|
|
|
|
$ |
59,817 |
|
|
|
|
$ |
69,485 |
|
|
|
|
$ |
51,534 |
|
|
|
|
$ |
49,188 |
|
| |||||
|
Less: preferred stock |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| |||||
|
Common shareholders’ equity |
|
|
|
|
60,126 |
|
|
|
|
|
48,837 |
|
|
|
|
|
58,505 |
|
|
|
|
|
40,554 |
|
|
|
|
|
38,208 |
|
| |||||
|
Less: Intangible assets |
|
|
|
|
454 |
|
|
|
|
|
— |
|
|
|
|
|
481 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Tangible common shareholders’ equity |
|
|
|
$ |
59,672 |
|
|
|
|
$ |
48,837 |
|
|
|
|
$ |
58,024 |
|
|
|
|
$ |
40,554 |
|
|
|
|
$ |
38,208 |
|
| |||||
|
Common shares issued |
|
|
|
|
3,891,690 |
|
|
|
|
|
3,376,313 |
|
|
|
|
|
3,876,393 |
|
|
|
|
|
2,846,700 |
|
|
|
|
|
2,788,200 |
|
| |||||
|
Less: shares of unvested restricted stock |
|
|
|
|
118,532 |
|
|
|
|
|
49,500 |
|
|
|
|
|
122,140 |
|
|
|
|
|
49,500 |
|
|
|
|
|
30,000 |
|
| |||||
|
Common shares outstanding |
|
|
|
|
3,773,158 |
|
|
|
|
|
3,326,813 |
|
|
|
|
|
3,754,253 |
|
|
|
|
|
2,797,200 |
|
|
|
|
|
2,758,200 |
|
| |||||
|
Book value per share |
|
|
|
$ |
15.94 |
|
|
|
|
$ |
14.68 |
|
|
|
|
$ |
15.58 |
|
|
|
|
$ |
14.50 |
|
|
|
|
$ |
13.85 |
|
| |||||
|
Less: effects of intangible assets |
|
|
|
|
0.12 |
|
|
|
|
|
— |
|
|
|
|
|
0.12 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Tangible book value per share |
|
|
|
$ |
15.81 |
|
|
|
|
$ |
14.68 |
|
|
|
|
$ |
15.46 |
|
|
|
|
$ |
14.50 |
|
|
|
|
$ |
13.85 |
|
| |||||
|
Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Net interest income |
|
|
|
$ |
7,146 |
|
|
|
|
$ |
6,085 |
|
|
|
|
$ |
25,327 |
|
|
|
|
$ |
21,205 |
|
|
|
|
$ |
17,717 |
|
| |||||
|
Add: noninterest income |
|
|
|
|
769 |
|
|
|
|
|
284 |
|
|
|
|
|
4,722 |
|
|
|
|
|
345 |
|
|
|
|
|
1,134 |
|
| |||||
|
Total revenue |
|
|
|
$ |
7,915 |
|
|
|
|
$ |
6,369 |
|
|
|
|
$ |
30,049 |
|
|
|
|
$ |
21,550 |
|
|
|
|
$ |
18,851 |
|
| |||||
|
Noninterest income as a percentage of total revenue |
|
|
|
|
9.72 |
% |
|
|
|
|
|
4.46 |
% |
|
|
|
|
|
15.71 |
% |
|
|
|
|
|
1.60 |
% |
|
|
|
|
|
6.02 |
% |
|
|
|
Return on Average Common Shareholders’ Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Net income |
|
|
|
$ |
1,123 |
|
|
|
|
$ |
1,012 |
|
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||||
|
Total average shareholders’ equity |
|
|
|
$ |
70,316 |
|
|
|
|
$ |
59,287 |
|
|
|
|
$ |
63,142 |
|
|
|
|
$ |
50,572 |
|
|
|
|
$ |
43,852 |
|
| |||||
|
Less: average preferred stock |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| |||||
|
Average common shareholders’ equity |
|
|
|
$ |
59,336 |
|
|
|
|
$ |
48,307 |
|
|
|
|
$ |
52,162 |
|
|
|
|
$ |
39,592 |
|
|
|
|
$ |
32,872 |
|
| |||||
|
Return on average common sharesholders’s equity(1) |
|
|
|
|
7.57 |
% |
|
|
|
|
|
8.38 |
% |
|
|
|
|
|
9.89 |
% |
|
|
|
|
|
3.07 |
% |
|
|
|
|
|
6.70 |
% |
|
|
| | | | | | | | | | | | | | | | | |
|
Type |
|
|
Total Deposits (dollars in thousands) |
|
|
Number of Accounts |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Checking |
|
|
|
$ |
119,656 |
|
|
|
|
|
4,447 |
|
| ||
|
NOW |
|
|
|
|
47,274 |
|
|
|
|
|
1,195 |
|
| ||
|
Money Market |
|
|
|
|
196,904 |
|
|
|
|
|
1,045 |
|
| ||
|
Savings |
|
|
|
|
104,813 |
|
|
|
|
|
3,328 |
|
| ||
|
Time |
|
|
|
|
210,576 |
|
|
|
|
|
2,362 |
|
| ||
|
Total Deposits |
|
|
|
$ |
679,223 |
|
|
|
|
|
12,377 |
|
| ||
| | | | | | | |
|
|
|
|
For the Three Months Ended March 31, 2014 |
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Total Loans |
|
|
Number of Loans |
|
|
Total Loans |
|
|
Number of Loans |
|
|
Total Loans |
|
|
Number of Loans |
| ||||||||||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
4,075 |
|
|
|
|
|
7 |
|
|
|
|
$ |
52,798 |
|
|
|
|
|
51 |
|
|
|
|
$ |
65,862 |
|
|
|
|
|
79 |
|
| ||||||
|
Commercial |
|
|
|
|
42,622 |
|
|
|
|
|
12 |
|
|
|
|
|
100,075 |
|
|
|
|
|
80 |
|
|
|
|
|
133,956 |
|
|
|
|
|
92 |
|
| ||||||
|
Construction |
|
|
|
|
11,077 |
|
|
|
|
|
5 |
|
|
|
|
|
46,237 |
|
|
|
|
|
30 |
|
|
|
|
|
21,064 |
|
|
|
|
|
13 |
|
| ||||||
|
Home equity loans |
|
|
|
|
210 |
|
|
|
|
|
3 |
|
|
|
|
|
2,272 |
|
|
|
|
|
5 |
|
|
|
|
|
1,885 |
|
|
|
|
|
7 |
|
| ||||||
|
|
|
|
|
|
57,984 |
|
|
|
|
|
27 |
|
|
|
|
|
201,382 |
|
|
|
|
|
166 |
|
|
|
|
|
222,767 |
|
|
|
|
|
191 |
|
| ||||||
|
Commercial business loans |
|
|
|
|
6,735 |
|
|
|
|
|
12 |
|
|
|
|
|
75,622 |
|
|
|
|
|
70 |
|
|
|
|
|
58,131 |
|
|
|
|
|
73 |
|
| ||||||
|
Consumer loans |
|
|
|
|
18 |
|
|
|
|
|
4 |
|
|
|
|
|
461 |
|
|
|
|
|
6 |
|
|
|
|
|
50 |
|
|
|
|
|
5 |
|
| ||||||
|
Total loans |
|
|
|
$ |
64,737 |
|
|
|
|
|
43 |
|
|
|
|
$ |
277,465 |
|
|
|
|
|
242 |
|
|
|
|
$ |
280,948 |
|
|
|
|
|
269 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At March 31, 2014 |
|
|
At December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
158,905 |
|
|
|
|
|
24.18 |
% |
|
|
|
|
$ |
155,874 |
|
|
|
|
|
24.66 |
% |
|
|
|
|
$ |
144,288 |
|
|
|
|
|
27.22 |
% |
|
| |||
|
Commercial |
|
|
|
|
332,007 |
|
|
|
|
|
50.52 |
|
|
|
|
|
315,762 |
|
|
|
|
|
49.96 |
|
|
|
|
|
284,763 |
|
|
|
|
|
53.72 |
|
| ||||||
|
Construction |
|
|
|
|
48,996 |
|
|
|
|
|
7.46 |
|
|
|
|
|
51,495 |
|
|
|
|
|
8.15 |
|
|
|
|
|
33,148 |
|
|
|
|
|
6.26 |
|
| ||||||
|
Home equity |
|
|
|
|
13,549 |
|
|
|
|
|
2.06 |
|
|
|
|
|
13,497 |
|
|
|
|
|
2.14 |
|
|
|
|
|
11,030 |
|
|
|
|
|
2.08 |
|
| ||||||
|
|
|
|
|
|
553,457 |
|
|
|
|
|
84.22 |
|
|
|
|
|
536,628 |
|
|
|
|
|
84.91 |
|
|
|
|
|
473,229 |
|
|
|
|
|
89.28 |
|
| ||||||
|
Commercial business loans |
|
|
|
|
103,154 |
|
|
|
|
|
15.70 |
|
|
|
|
|
94,547 |
|
|
|
|
|
14.96 |
|
|
|
|
|
56,764 |
|
|
|
|
|
10.71 |
|
| ||||||
|
Consumer loans |
|
|
|
|
550 |
|
|
|
|
|
0.08 |
|
|
|
|
|
837 |
|
|
|
|
|
0.13 |
|
|
|
|
|
57 |
|
|
|
|
|
0.01 |
|
| ||||||
|
Total loans |
|
|
|
$ |
657,161 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
632,012 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
530,050 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2011 |
|
|
2010 |
|
|
2009 |
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
104,754 |
|
|
|
|
|
28.37 |
% |
|
|
|
|
$ |
104,053 |
|
|
|
|
|
36.08 |
% |
|
|
|
|
$ |
117,386 |
|
|
|
|
|
45.63 |
% |
|
| |||
|
Commercial |
|
|
|
|
173,951 |
|
|
|
|
|
47.10 |
|
|
|
|
|
111,271 |
|
|
|
|
|
38.58 |
|
|
|
|
|
71,829 |
|
|
|
|
|
27.92 |
|
| ||||||
|
Construction |
|
|
|
|
40,422 |
|
|
|
|
|
10.95 |
|
|
|
|
|
38,072 |
|
|
|
|
|
13.20 |
|
|
|
|
|
41,703 |
|
|
|
|
|
16.21 |
|
| ||||||
|
Home equity |
|
|
|
|
14,815 |
|
|
|
|
|
4.01 |
|
|
|
|
|
16,657 |
|
|
|
|
|
5.77 |
|
|
|
|
|
17,091 |
|
|
|
|
|
6.64 |
|
| ||||||
|
|
|
|
|
|
333,942 |
|
|
|
|
|
90.43 |
|
|
|
|
|
270,053 |
|
|
|
|
|
93.63 |
|
|
|
|
|
248,009 |
|
|
|
|
|
96.40 |
|
| ||||||
|
Commercial business loans |
|
|
|
|
35,041 |
|
|
|
|
|
9.49 |
|
|
|
|
|
17,713 |
|
|
|
|
|
6.14 |
|
|
|
|
|
9,016 |
|
|
|
|
|
3.51 |
|
| ||||||
|
Consumer loans |
|
|
|
|
311 |
|
|
|
|
|
0.08 |
|
|
|
|
|
659 |
|
|
|
|
|
0.23 |
|
|
|
|
|
243 |
|
|
|
|
|
0.09 |
|
| ||||||
|
Total loans |
|
|
|
$ |
369,294 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
288,425 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
257,268 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Three Months Ended March 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
| ||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
| ||||||||||||||||||||||||
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cash and Fed funds sold |
|
|
|
$ |
32,699 |
|
|
|
|
$ |
22 |
|
|
|
|
|
0.27 |
% |
|
|
|
|
$ |
16,986 |
|
|
|
|
$ |
10 |
|
|
|
|
|
0.25 |
% |
|
| ||||
|
Securities(1) |
|
|
|
|
47,782 |
|
|
|
|
|
501 |
|
|
|
|
|
4.20 |
|
|
|
|
|
43,815 |
|
|
|
|
|
451 |
|
|
|
|
|
4.12 |
|
| ||||||
|
Loans:(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Commercial real estate |
|
|
|
|
327,512 |
|
|
|
|
|
4,193 |
|
|
|
|
|
5.12 |
|
|
|
|
|
280,043 |
|
|
|
|
|
3,600 |
|
|
|
|
|
5.14 |
|
| ||||||
|
Residential real estate |
|
|
|
|
156,069 |
|
|
|
|
|
1,395 |
|
|
|
|
|
3.58 |
|
|
|
|
|
143,814 |
|
|
|
|
|
1,405 |
|
|
|
|
|
3.91 |
|
| ||||||
|
Construction(3) |
|
|
|
|
49,318 |
|
|
|
|
|
531 |
|
|
|
|
|
4.30 |
|
|
|
|
|
33,443 |
|
|
|
|
|
409 |
|
|
|
|
|
4.89 |
|
| ||||||
|
Commercial business |
|
|
|
|
98,061 |
|
|
|
|
|
1,170 |
|
|
|
|
|
4.77 |
|
|
|
|
|
60,103 |
|
|
|
|
|
791 |
|
|
|
|
|
5.26 |
|
| ||||||
|
Home equity |
|
|
|
|
14,207 |
|
|
|
|
|
127 |
|
|
|
|
|
3.62 |
|
|
|
|
|
10,531 |
|
|
|
|
|
96 |
|
|
|
|
|
3.70 |
|
| ||||||
|
Consumer |
|
|
|
|
545 |
|
|
|
|
|
13 |
|
|
|
|
|
9.32 |
|
|
|
|
|
66 |
|
|
|
|
|
2 |
|
|
|
|
|
10.78 |
|
| ||||||
|
Total loans |
|
|
|
|
645,712 |
|
|
|
|
|
7,429 |
|
|
|
|
|
4.60 |
|
|
|
|
|
528,000 |
|
|
|
|
|
6,303 |
|
|
|
|
|
4.77 |
|
| ||||||
|
Federal Home Loan Bank stock |
|
|
|
|
4,834 |
|
|
|
|
|
18 |
|
|
|
|
|
1.50 |
|
|
|
|
|
4,450 |
|
|
|
|
|
4 |
|
|
|
|
|
0.36 |
|
| ||||||
|
Total earning assets |
|
|
|
|
731,027 |
|
|
|
|
$ |
7,970 |
|
|
|
|
|
4.36 |
% |
|
|
|
|
|
593,251 |
|
|
|
|
$ |
6,768 |
|
|
|
|
|
4.56 |
% |
|
| ||||
|
Other assets |
|
|
|
|
38,273 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,590 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total assets |
|
|
|
$ |
769,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
606,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Liabilities and shareholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Noninterest-bearing |
|
|
|
$ |
123,232 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
78,457 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
NOW |
|
|
|
|
52,596 |
|
|
|
|
|
13 |
|
|
|
|
|
0.10 |
|
|
|
|
|
33,542 |
|
|
|
|
|
12 |
|
|
|
|
|
0.14 |
|
| ||||||
|
Money market |
|
|
|
|
170,901 |
|
|
|
|
|
180 |
|
|
|
|
|
0.43 |
|
|
|
|
|
95,315 |
|
|
|
|
|
91 |
|
|
|
|
|
0.39 |
|
| ||||||
|
Savings |
|
|
|
|
107,971 |
|
|
|
|
|
82 |
|
|
|
|
|
0.31 |
|
|
|
|
|
132,599 |
|
|
|
|
|
154 |
|
|
|
|
|
0.47 |
|
| ||||||
|
Time |
|
|
|
|
183,664 |
|
|
|
|
|
347 |
|
|
|
|
|
0.77 |
|
|
|
|
|
121,821 |
|
|
|
|
|
182 |
|
|
|
|
|
0.61 |
|
| ||||||
|
Total deposits |
|
|
|
|
638,364 |
|
|
|
|
|
622 |
|
|
|
|
|
0.40 |
|
|
|
|
|
461,734 |
|
|
|
|
|
439 |
|
|
|
|
|
0.39 |
|
| ||||||
|
Federal Home Loan Bank advances |
|
|
|
|
49,733 |
|
|
|
|
|
93 |
|
|
|
|
|
0.76 |
|
|
|
|
|
79,989 |
|
|
|
|
|
152 |
|
|
|
|
|
0.77 |
|
| ||||||
|
Total funding liabilities |
|
|
|
|
688,097 |
|
|
|
|
$ |
715 |
|
|
|
|
|
0.42 |
% |
|
|
|
|
|
541,723 |
|
|
|
|
$ |
591 |
|
|
|
|
|
0.44 |
% |
|
| ||||
|
Other liabilities |
|
|
|
|
10,887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,831 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Shareholders’ equity |
|
|
|
|
70,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59,287 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
769,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
606,841 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net interest income(4) |
|
|
|
|
|
|
|
|
|
$ |
7,255 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
6,177 |
|
|
|
|
|
|
|
| ||||||
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.94 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.12 |
% |
|
| ||||
|
Net interest margin(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.97 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.16 |
% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Three Months Ended March 31, 2014 vs 2013 Increase (Decrease) |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Volume |
|
|
Rate |
|
|
Total |
| ||||||||||||
|
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Cash and Fed funds sold |
|
|
|
$ |
11 |
|
|
|
|
$ |
1 |
|
|
|
|
$ |
12 |
|
| |||
|
Securities |
|
|
|
|
41 |
|
|
|
|
|
9 |
|
|
|
|
|
50 |
|
| |||
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Commercial real estate |
|
|
|
|
608 |
|
|
|
|
|
(15 |
) |
|
|
|
|
|
593 |
|
| ||
|
Residential real estate |
|
|
|
|
114 |
|
|
|
|
|
(124 |
) |
|
|
|
|
|
(10 |
) |
|
| |
|
Construction |
|
|
|
|
176 |
|
|
|
|
|
(54 |
) |
|
|
|
|
|
122 |
|
| ||
|
Commercial business |
|
|
|
|
459 |
|
|
|
|
|
(80 |
) |
|
|
|
|
|
379 |
|
| ||
|
Home equity |
|
|
|
|
33 |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
31 |
|
| ||
|
Consumer |
|
|
|
|
11 |
|
|
|
|
|
— |
|
|
|
|
|
11 |
|
| |||
|
Total loans |
|
|
|
|
1,401 |
|
|
|
|
|
(275 |
) |
|
|
|
|
|
1,126 |
|
| ||
|
Federal Home Loan Bank stock |
|
|
|
|
1 |
|
|
|
|
|
13 |
|
|
|
|
|
14 |
|
| |||
|
Total change in interest and dividend income |
|
|
|
|
1,454 |
|
|
|
|
|
(252 |
) |
|
|
|
|
|
1,202 |
|
| ||
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
NOW |
|
|
|
|
5 |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
1 |
|
| ||
|
Money market |
|
|
|
|
79 |
|
|
|
|
|
10 |
|
|
|
|
|
89 |
|
| |||
|
Savings |
|
|
|
|
(25 |
) |
|
|
|
|
|
(47 |
) |
|
|
|
|
|
(72 |
) |
|
|
|
Time |
|
|
|
|
109 |
|
|
|
|
|
56 |
|
|
|
|
|
165 |
|
| |||
|
Total deposits |
|
|
|
|
168 |
|
|
|
|
|
15 |
|
|
|
|
|
183 |
|
| |||
|
Federal Home Loan Bank advances |
|
|
|
|
(56 |
) |
|
|
|
|
|
(3 |
) |
|
|
|
|
|
(59 |
) |
|
|
|
Total change in interest expense |
|
|
|
|
112 |
|
|
|
|
|
12 |
|
|
|
|
|
124 |
|
| |||
|
Change in net interest income |
|
|
|
$ |
1,342 |
|
|
|
|
$ |
(264 |
) |
|
|
|
|
$ |
1,078 |
|
| ||
| | | | | | | | | | | |
|
|
|
|
Three Months Ended March 31, |
|
|
Change |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2014 |
|
|
2013 |
|
|
$ |
|
|
% |
| ||||||||||||||||
|
Service charges and fees |
|
|
|
$ |
132 |
|
|
|
|
$ |
101 |
|
|
|
|
$ |
31 |
|
|
|
|
|
31 |
% |
|
| |||
|
Gains and fees from sales and referrals of loans |
|
|
|
|
428 |
|
|
|
|
|
8 |
|
|
|
|
|
420 |
|
|
|
|
|
5,250 |
|
| ||||
|
Bank owned life insurance |
|
|
|
|
85 |
|
|
|
|
|
— |
|
|
|
|
|
85 |
|
|
|
|
|
100 |
|
| ||||
|
Gain on sale of foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
71 |
|
|
|
|
|
(71 |
) |
|
|
|
|
|
100 |
|
| |||
|
Other |
|
|
|
|
124 |
|
|
|
|
|
104 |
|
|
|
|
|
20 |
|
|
|
|
|
19 |
|
| ||||
|
Total noninterest income |
|
|
|
$ |
769 |
|
|
|
|
$ |
284 |
|
|
|
|
$ |
485 |
|
|
|
|
|
171 |
% |
|
| |||
| | | | | | | | | | | | | | |
|
|
|
|
Three Months Ended March 31, |
|
|
Change |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2014 |
|
|
2013 |
|
|
$ |
|
|
% |
| ||||||||||||||||
|
Salaries and employee benefits |
|
|
|
$ |
3,337 |
|
|
|
|
$ |
2,492 |
|
|
|
|
$ |
845 |
|
|
|
|
|
34 |
% |
|
| |||
|
Occupancy and equipment |
|
|
|
|
1,068 |
|
|
|
|
|
772 |
|
|
|
|
|
296 |
|
|
|
|
|
38 |
|
| ||||
|
Professional services |
|
|
|
|
369 |
|
|
|
|
|
369 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Data Processing |
|
|
|
|
337 |
|
|
|
|
|
256 |
|
|
|
|
|
81 |
|
|
|
|
|
32 |
|
| ||||
|
Marketing |
|
|
|
|
110 |
|
|
|
|
|
128 |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
(14 |
) |
|
| ||
|
Merger and acquisition related expenses |
|
|
|
|
141 |
|
|
|
|
|
— |
|
|
|
|
|
141 |
|
|
|
|
|
100 |
|
| ||||
|
FDIC insurance |
|
|
|
|
118 |
|
|
|
|
|
130 |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
(9 |
) |
|
| ||
|
Director fees |
|
|
|
|
138 |
|
|
|
|
|
139 |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
| ||
|
Foreclosed real estate |
|
|
|
|
14 |
|
|
|
|
|
— |
|
|
|
|
|
14 |
|
|
|
|
|
100 |
|
| ||||
|
Amortization of intangibles |
|
|
|
|
27 |
|
|
|
|
|
— |
|
|
|
|
|
27 |
|
|
|
|
|
100 |
|
| ||||
|
Other |
|
|
|
|
382 |
|
|
|
|
|
312 |
|
|
|
|
|
70 |
|
|
|
|
|
22 |
|
| ||||
|
Total noninterest expense |
|
|
|
$ |
6,041 |
|
|
|
|
$ |
4,598 |
|
|
|
|
$ |
1,443 |
|
|
|
|
|
31 |
% |
|
| |||
| | | | | | | | | | | | | | |
|
(In thousands) |
|
|
March 31, 2014 |
|
|
December 31, 2013 |
|
|
Change |
| ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Originated |
|
|
Acquired |
|
|
Total |
|
|
Originated |
|
|
Acquired |
|
|
Total |
|
|
Total |
| ||||||||||||||||||||||||||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Residential |
|
|
|
$ |
158,905 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
158,905 |
|
|
|
|
$ |
155,874 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
155,874 |
|
|
|
|
$ |
3,031 |
|
| |||||||
|
Commercial |
|
|
|
|
323,849 |
|
|
|
|
|
8,158 |
|
|
|
|
|
332,007 |
|
|
|
|
|
305,823 |
|
|
|
|
|
9,939 |
|
|
|
|
|
315,762 |
|
|
|
|
|
16,245 |
|
| |||||||
|
Construction |
|
|
|
|
44,158 |
|
|
|
|
|
4,838 |
|
|
|
|
|
48,996 |
|
|
|
|
|
44,187 |
|
|
|
|
|
7,308 |
|
|
|
|
|
51,495 |
|
|
|
|
|
(2,499 |
) |
|
| ||||||
|
Home equity |
|
|
|
|
9,734 |
|
|
|
|
|
3,815 |
|
|
|
|
|
13,549 |
|
|
|
|
|
9,625 |
|
|
|
|
|
3,872 |
|
|
|
|
|
13,497 |
|
|
|
|
|
52 |
|
| |||||||
|
|
|
|
|
|
536,646 |
|
|
|
|
|
16,811 |
|
|
|
|
|
553,457 |
|
|
|
|
|
515,509 |
|
|
|
|
|
21,119 |
|
|
|
|
|
536,628 |
|
|
|
|
|
16,829 |
|
| |||||||
|
Commercial business |
|
|
|
|
100,701 |
|
|
|
|
|
2,453 |
|
|
|
|
|
103,154 |
|
|
|
|
|
92,173 |
|
|
|
|
|
2,374 |
|
|
|
|
|
94,547 |
|
|
|
|
|
8,607 |
|
| |||||||
|
Consumer |
|
|
|
|
67 |
|
|
|
|
|
483 |
|
|
|
|
|
550 |
|
|
|
|
|
225 |
|
|
|
|
|
612 |
|
|
|
|
|
837 |
|
|
|
|
|
(287 |
) |
|
| ||||||
|
Total loans |
|
|
|
$ |
637,414 |
|
|
|
|
$ |
19,747 |
|
|
|
|
$ |
657,161 |
|
|
|
|
$ |
607,907 |
|
|
|
|
$ |
24,105 |
|
|
|
|
$ |
632,012 |
|
|
|
|
$ |
25,149 |
|
| |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At March 31, 2014 |
|
|
At December 31, 2013 |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Originated |
|
|
Acquired |
|
|
Total |
|
|
Originated |
|
|
Acquired |
|
|
Total |
| ||||||||||||||||||||||||
|
Nonaccrual loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential |
|
|
|
$ |
984 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
984 |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
| ||||||
|
Commercial |
|
|
|
|
1,117 |
|
|
|
|
|
— |
|
|
|
|
|
1,117 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total non accrual loans |
|
|
|
$ |
2,101 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,101 |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
| ||||||
|
Property acquired through foreclosure or repossession, net |
|
|
|
|
— |
|
|
|
|
|
829 |
|
|
|
|
|
829 |
|
|
|
|
|
— |
|
|
|
|
|
829 |
|
|
|
|
|
829 |
|
| ||||||
|
Total nonperforming assets |
|
|
|
$ |
2,101 |
|
|
|
|
$ |
829 |
|
|
|
|
$ |
2,930 |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
829 |
|
|
|
|
$ |
1,832 |
|
| ||||||
|
Nonperforming assets to total assets |
|
|
|
|
0.26 |
% |
|
|
|
|
|
0.10 |
% |
|
|
|
|
|
0.36 |
% |
|
|
|
|
|
0.13 |
% |
|
|
|
|
|
0.11 |
% |
|
|
|
|
|
0.23 |
% |
|
|
|
Nonaccrual loans to total loans |
|
|
|
|
0.33 |
% |
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
0.32 |
% |
|
|
|
|
|
0.16 |
% |
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
0.16 |
% |
|
|
|
Total past due loans to total loans |
|
|
|
|
0.35 |
% |
|
|
|
|
|
18.01 |
% |
|
|
|
|
|
0.88 |
% |
|
|
|
|
|
0.16 |
% |
|
|
|
|
|
15.02 |
% |
|
|
|
|
|
0.73 |
% |
|
|
|
Accruing loans 90 days or more past due |
|
|
|
$ |
— |
|
|
|
|
$ |
1,747 |
|
|
|
|
$ |
1,747 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,620 |
|
|
|
|
$ |
3,620 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Three Months Ended March 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2014 |
|
|
2013 |
| ||||||||
|
Balance at beginning of period |
|
|
|
$ |
8,382 |
|
|
|
|
$ |
7,941 |
|
| ||
|
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
(2 |
) |
|
| |
|
Total charge-offs |
|
|
|
|
— |
|
|
|
|
|
(2 |
) |
|
| |
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Consumer |
|
|
|
|
10 |
|
|
|
|
|
5 |
|
| ||
|
Total recoveries |
|
|
|
|
10 |
|
|
|
|
|
5 |
|
| ||
|
Net recoveries (charge-offs) |
|
|
|
|
10 |
|
|
|
|
|
3 |
|
| ||
|
Provision charged to earnings |
|
|
|
|
211 |
|
|
|
|
|
190 |
|
| ||
|
Balance at end of period |
|
|
|
$ |
8,603 |
|
|
|
|
$ |
8,134 |
|
| ||
|
Net recoveries (charge-offs) to average loans |
|
|
|
|
0.01 |
% |
|
|
|
|
|
0.00 |
% |
|
|
|
Allowance for loan losses to total loans |
|
|
|
|
1.31 |
% |
|
|
|
|
|
1.46 |
% |
|
|
| | | | | | | | |
|
|
|
|
At March 31, 2014 |
|
|
At December 31, 2013 |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||
|
Residential real estate |
|
|
|
$ |
1,298 |
|
|
|
|
|
24.18 |
% |
|
|
|
|
$ |
1,310 |
|
|
|
|
|
24.66 |
% |
|
| ||
|
Commercial real estate |
|
|
|
|
3,767 |
|
|
|
|
|
50.52 |
|
|
|
|
|
3,616 |
|
|
|
|
|
50.08 |
|
| ||||
|
Construction |
|
|
|
|
1,012 |
|
|
|
|
|
7.46 |
|
|
|
|
|
1,032 |
|
|
|
|
|
8.16 |
|
| ||||
|
Home equity |
|
|
|
|
192 |
|
|
|
|
|
2.06 |
|
|
|
|
|
190 |
|
|
|
|
|
2.20 |
|
| ||||
|
Commercial business |
|
|
|
|
2,331 |
|
|
|
|
|
15.70 |
|
|
|
|
|
2,225 |
|
|
|
|
|
14.80 |
|
| ||||
|
Consumer |
|
|
|
|
3 |
|
|
|
|
|
0.08 |
|
|
|
|
|
9 |
|
|
|
|
|
0.10 |
|
| ||||
|
Unallocated |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Total allowance for loan losses |
|
|
|
$ |
8,603 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
8,382 |
|
|
|
|
|
100.00 |
% |
|
| ||
| | | | | | | | | | | | | | |
|
Parallel Ramp |
|
|
Estimated Percent Change in Net Interest Income |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Rate Changes (basis points) |
|
|
March 31, 2014 |
|
|
December 31, 2013 |
| ||||||||
|
-100 |
|
|
|
|
(0.82 |
)% |
|
|
|
|
|
(0.73 |
)% |
|
|
|
+200 |
|
|
|
|
(4.40 |
) |
|
|
|
|
|
(3.63 |
) |
|
|
| | | | | | | | |
|
Parallel Shock |
|
|
Estimated Percent Change in Net Interest Income |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Rate Changes (basis points) |
|
|
March 31, 2014 |
|
|
December 31, 2013 |
| ||||||||
|
-100 |
|
|
|
|
(2.13 |
)% |
|
|
|
|
|
(1.97 |
)% |
|
|
|
+100 |
|
|
|
|
(4.25 |
) |
|
|
|
|
|
(3.18 |
) |
|
|
|
+200 |
|
|
|
|
(7.20 |
) |
|
|
|
|
|
(5.93 |
) |
|
|
|
+300 |
|
|
|
|
(11.57 |
) |
|
|
|
|
|
(10.20 |
) |
|
|
| | | | | | | | |
|
Parallel Shock |
|
|
Estimated Percent Change in Economic Value of Equity |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Rate Changes (basis points) |
|
|
March 31, 2014 |
|
|
December 31, 2013 |
| ||||||||
|
-100 |
|
|
|
|
(4.00 |
)% |
|
|
|
|
|
(4.30 |
)% |
|
|
|
+100 |
|
|
|
|
(8.20 |
) |
|
|
|
|
|
(9.30 |
) |
|
|
|
+200 |
|
|
|
|
(15.90 |
) |
|
|
|
|
|
(20.10 |
) |
|
|
|
+300 |
|
|
|
|
(22.70 |
) |
|
|
|
|
|
(29.20 |
) |
|
|
| | | | | | | | |
|
|
|
|
Key Financial Measures(a) |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At or For the Years Ended December 31, |
| ||||||||||||||||||
|
(Dollars in thousands, except per share data) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Selected balance sheet measures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total assets |
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
|
|
|
$ |
477,355 |
|
| |||
|
Gross portfolio loans(b) |
|
|
|
|
632,012 |
|
|
|
|
|
530,050 |
|
|
|
|
|
369,294 |
|
| |||
|
Deposits |
|
|
|
|
661,545 |
|
|
|
|
|
462,081 |
|
|
|
|
|
367,115 |
|
| |||
|
Borrowings |
|
|
|
|
44,000 |
|
|
|
|
|
91,000 |
|
|
|
|
|
58,000 |
|
| |||
|
Total equity |
|
|
|
|
69,485 |
|
|
|
|
|
51,534 |
|
|
|
|
|
49,188 |
|
| |||
|
Selected statement of income measures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Total revenue(c) |
|
|
|
|
30,049 |
|
|
|
|
|
21,550 |
|
|
|
|
|
18,851 |
|
| |||
|
Net interest income before provision for loan losses |
|
|
|
|
25,327 |
|
|
|
|
|
21,205 |
|
|
|
|
|
17,717 |
|
| |||
|
Income before income tax |
|
|
|
|
7,345 |
|
|
|
|
|
1,871 |
|
|
|
|
|
3,201 |
|
| |||
|
Net income |
|
|
|
|
5,161 |
|
|
|
|
|
1,214 |
|
|
|
|
|
2,204 |
|
| |||
|
Basic earnings per share |
|
|
|
|
1.46 |
|
|
|
|
|
0.39 |
|
|
|
|
|
0.72 |
|
| |||
|
Diluted earnings per share |
|
|
|
|
1.44 |
|
|
|
|
|
0.38 |
|
|
|
|
|
0.71 |
|
| |||
|
Other financial measures and ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Return on average assets(d) |
|
|
|
|
0.77 |
% |
|
|
|
|
|
0.22 |
% |
|
|
|
|
|
0.50 |
% |
|
|
|
Return on average common shareholders’ equity(d) |
|
|
|
|
9.89 |
% |
|
|
|
|
|
3.07 |
% |
|
|
|
|
|
6.70 |
% |
|
|
|
Net interest margin |
|
|
|
|
3.94 |
% |
|
|
|
|
|
4.11 |
% |
|
|
|
|
|
4.27 |
% |
|
|
|
Efficiency ratio(c) |
|
|
|
|
75.72 |
% |
|
|
|
|
|
82.76 |
% |
|
|
|
|
|
78.50 |
% |
|
|
|
Tangible book value per share (end of period)(c)(e) |
|
|
|
$ |
15.46 |
|
|
|
|
$ |
14.50 |
|
|
|
|
$ |
13.85 |
|
| |||
|
Net charge-off’s to average loans(b) |
|
|
|
|
0.03 |
% |
|
|
|
|
|
0.07 |
% |
|
|
|
|
|
0.02 |
% |
|
|
|
Nonperforming assets to total assets(f) |
|
|
|
|
0.23 |
% |
|
|
|
|
|
0.81 |
% |
|
|
|
|
|
0.78 |
% |
|
|
|
Allowance for loan losses to nonperforming loans |
|
|
|
|
835.69 |
% |
|
|
|
|
|
200.84 |
% |
|
|
|
|
|
171.88 |
% |
|
|
|
Allowance for loan losses to total loans(b) |
|
|
|
|
1.33 |
% |
|
|
|
|
|
1.50 |
% |
|
|
|
|
|
1.74 |
% |
|
|
| | | | | | | | | | | |
|
|
|
|
Average Balance |
|
|
Change |
|
|
Rate |
|
|
Change |
| |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Years Ended December 31, |
|
|
2013 |
|
|
2012 |
|
|
$ |
|
|
% |
|
|
2013 |
|
|
2012 |
|
|
% |
| ||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||||||||||||||||||||||
|
Earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Cash and Fed funds sold |
|
|
|
$ |
35,599 |
|
|
|
|
$ |
16,933 |
|
|
|
|
$ |
18,666 |
|
|
|
|
|
110 |
% |
|
|
|
|
|
0.24 |
% |
|
|
|
|
|
0.21 |
% |
|
|
|
|
|
0.03 |
% |
|
| |||
|
Securities(1) |
|
|
|
|
40,932 |
|
|
|
|
|
56,321 |
|
|
|
|
|
(15,389 |
) |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
4.31 |
|
|
|
|
|
4.20 |
|
|
|
|
|
0.11 |
|
| |||||
|
Loans:(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Commercial real estate |
|
|
|
|
299,142 |
|
|
|
|
|
236,934 |
|
|
|
|
|
62,208 |
|
|
|
|
|
26 |
|
|
|
|
|
5.06 |
|
|
|
|
|
5.45 |
|
|
|
|
|
(0.39 |
) |
|
| ||||||
|
Residential real estate |
|
|
|
|
152,498 |
|
|
|
|
|
119,960 |
|
|
|
|
|
32,538 |
|
|
|
|
|
27 |
|
|
|
|
|
3.66 |
|
|
|
|
|
4.02 |
|
|
|
|
|
(0.36 |
) |
|
| ||||||
|
Construction(3) |
|
|
|
|
38,073 |
|
|
|
|
|
34,177 |
|
|
|
|
|
3,896 |
|
|
|
|
|
11 |
|
|
|
|
|
4.63 |
|
|
|
|
|
5.13 |
|
|
|
|
|
(0.50 |
) |
|
| ||||||
|
Commercial business |
|
|
|
|
69,252 |
|
|
|
|
|
44,220 |
|
|
|
|
|
25,032 |
|
|
|
|
|
57 |
|
|
|
|
|
5.34 |
|
|
|
|
|
5.36 |
|
|
|
|
|
(0.02 |
) |
|
| ||||||
|
Home equity |
|
|
|
|
11,287 |
|
|
|
|
|
12,789 |
|
|
|
|
|
(1,502 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
3.74 |
|
|
|
|
|
3.64 |
|
|
|
|
|
0.10 |
|
| |||||
|
Consumer |
|
|
|
|
308 |
|
|
|
|
|
80 |
|
|
|
|
|
228 |
|
|
|
|
|
285 |
|
|
|
|
|
5.98 |
|
|
|
|
|
12.50 |
|
|
|
|
|
(6.52 |
) |
|
| ||||||
|
Total loans |
|
|
|
|
570,560 |
|
|
|
|
|
448,160 |
|
|
|
|
|
122,400 |
|
|
|
|
|
27 |
|
|
|
|
|
4.66 |
|
|
|
|
|
4.99 |
|
|
|
|
|
(0.33 |
) |
|
| ||||||
|
Federal Home Loan Bank stock |
|
|
|
|
4,624 |
|
|
|
|
|
3,615 |
|
|
|
|
|
1,009 |
|
|
|
|
|
28 |
|
|
|
|
|
0.36 |
|
|
|
|
|
0.49 |
|
|
|
|
|
(0.13 |
) |
|
| ||||||
|
Total earning assets |
|
|
|
$ |
651,715 |
|
|
|
|
$ |
525,029 |
|
|
|
|
$ |
126,686 |
|
|
|
|
|
24 |
% |
|
|
|
|
|
4.37 |
% |
|
|
|
|
|
4.72 |
% |
|
|
|
|
|
(0.35 |
)% |
|
| |||
|
Funding liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
NOW |
|
|
|
|
40,554 |
|
|
|
|
$ |
31,490 |
|
|
|
|
$ |
9,064 |
|
|
|
|
|
29 |
% |
|
|
|
|
|
0.12 |
% |
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
(0.02 |
)% |
|
| |||
|
Money market |
|
|
|
|
116,323 |
|
|
|
|
|
90,342 |
|
|
|
|
|
25,981 |
|
|
|
|
|
29 |
|
|
|
|
|
0.45 |
|
|
|
|
|
0.68 |
|
|
|
|
|
(0.23 |
) |
|
| ||||||
|
Savings |
|
|
|
|
117,388 |
|
|
|
|
|
102,641 |
|
|
|
|
|
14,747 |
|
|
|
|
|
14 |
|
|
|
|
|
0.46 |
|
|
|
|
|
0.82 |
|
|
|
|
|
(0.36 |
) |
|
| ||||||
|
Time |
|
|
|
|
158,996 |
|
|
|
|
|
122,350 |
|
|
|
|
|
36,646 |
|
|
|
|
|
30 |
|
|
|
|
|
0.72 |
|
|
|
|
|
0.71 |
|
|
|
|
|
0.01 |
|
| |||||||
|
Total interest-bearing |
|
|
|
|
433,261 |
|
|
|
|
|
346,823 |
|
|
|
|
|
86,438 |
|
|
|
|
|
25 |
|
|
|
|
|
0.52 |
|
|
|
|
|
0.68 |
|
|
|
|
|
(0.16 |
) |
|
| ||||||
|
Noninterest-bearing |
|
|
|
|
96,009 |
|
|
|
|
|
78,453 |
|
|
|
|
|
17,556 |
|
|
|
|
|
22 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Total deposits |
|
|
|
|
529,270 |
|
|
|
|
|
425,276 |
|
|
|
|
|
103,994 |
|
|
|
|
|
24 |
|
|
|
|
|
0.43 |
|
|
|
|
|
0.56 |
|
|
|
|
|
(0.13 |
) |
|
| ||||||
|
Federal Home Loan Bank advances |
|
|
|
|
69,912 |
|
|
|
|
|
61,836 |
|
|
|
|
|
8,076 |
|
|
|
|
|
13 |
|
|
|
|
|
0.76 |
|
|
|
|
|
1.33 |
|
|
|
|
|
(0.57 |
) |
|
| ||||||
|
Total funding liabilities |
|
|
|
$ |
599,182 |
|
|
|
|
$ |
487,112 |
|
|
|
|
$ |
112,070 |
|
|
|
|
|
23 |
% |
|
|
|
|
|
0.47 |
% |
|
|
|
|
|
0.66 |
% |
|
|
|
|
|
(0.19 |
)% |
|
| |||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Average Balance |
|
|
Change |
|
|
Rate |
|
|
Change |
| |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Years Ended December 31, |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
2012 |
|
|
2011 |
|
|
% |
| ||||||||||||||||||||||||||||
|
(Dollars in thousands) |
| |||||||||||||||||||||||||||||||||||||||||||||||||
|
Earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Cash and Fed funds sold |
|
|
|
$ |
16,933 |
|
|
|
|
$ |
17,401 |
|
|
|
|
$ |
(468 |
) |
|
|
|
|
|
(3 |
)% |
|
|
|
|
|
0.21 |
% |
|
|
|
|
|
0.27 |
% |
|
|
|
|
|
(0.06 |
)% |
|
| ||
|
Securities(1) |
|
|
|
|
56,321 |
|
|
|
|
|
80,586 |
|
|
|
|
|
(24,265 |
) |
|
|
|
|
|
(30 |
) |
|
|
|
|
|
4.20 |
|
|
|
|
|
4.03 |
|
|
|
|
|
0.17 |
|
| |||||
|
Loans:(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Commercial real estate |
|
|
|
|
236,934 |
|
|
|
|
|
140,536 |
|
|
|
|
|
96,398 |
|
|
|
|
|
69 |
|
|
|
|
|
5.45 |
|
|
|
|
|
6.00 |
|
|
|
|
|
(0.55 |
) |
|
| ||||||
|
Residential real estate |
|
|
|
|
119,960 |
|
|
|
|
|
96,244 |
|
|
|
|
|
23,716 |
|
|
|
|
|
25 |
|
|
|
|
|
4.02 |
|
|
|
|
|
4.95 |
|
|
|
|
|
(0.93 |
) |
|
| ||||||
|
Construction(3) |
|
|
|
|
34,177 |
|
|
|
|
|
34,118 |
|
|
|
|
|
59 |
|
|
|
|
|
0 |
|
|
|
|
|
5.13 |
|
|
|
|
|
5.57 |
|
|
|
|
|
(0.44 |
) |
|
| ||||||
|
Commercial business |
|
|
|
|
44,220 |
|
|
|
|
|
35,246 |
|
|
|
|
|
8,974 |
|
|
|
|
|
25 |
|
|
|
|
|
5.36 |
|
|
|
|
|
5.63 |
|
|
|
|
|
(0.27 |
) |
|
| ||||||
|
Home equity |
|
|
|
|
12,789 |
|
|
|
|
|
15,223 |
|
|
|
|
|
(2,434 |
) |
|
|
|
|
|
(16 |
) |
|
|
|
|
|
3.64 |
|
|
|
|
|
3.36 |
|
|
|
|
|
0.28 |
|
| |||||
|
Consumer |
|
|
|
|
80 |
|
|
|
|
|
393 |
|
|
|
|
|
(313 |
) |
|
|
|
|
|
(80 |
) |
|
|
|
|
|
12.50 |
|
|
|
|
|
10.43 |
|
|
|
|
|
2.07 |
|
| |||||
|
Total loans |
|
|
|
|
448,160 |
|
|
|
|
|
321,760 |
|
|
|
|
|
126,400 |
|
|
|
|
|
39 |
|
|
|
|
|
4.99 |
|
|
|
|
|
5.48 |
|
|
|
|
|
(0.49 |
) |
|
| ||||||
|
Federal Home Loan Bank stock |
|
|
|
|
3,615 |
|
|
|
|
|
3,364 |
|
|
|
|
|
251 |
|
|
|
|
|
7 |
|
|
|
|
|
0.49 |
|
|
|
|
|
0.30 |
|
|
|
|
|
0.19 |
|
| |||||||
|
Total earning assets |
|
|
|
$ |
525,029 |
|
|
|
|
$ |
423,111 |
|
|
|
|
$ |
101,918 |
|
|
|
|
|
24 |
% |
|
|
|
|
|
4.72 |
% |
|
|
|
|
|
4.95 |
% |
|
|
|
|
|
(0.23 |
)% |
|
| |||
|
Funding liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
NOW |
|
|
|
$ |
31,490 |
|
|
|
|
$ |
30,288 |
|
|
|
|
$ |
1,202 |
|
|
|
|
|
4 |
% |
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
— |
% |
|
| |||
|
Money market |
|
|
|
|
90,342 |
|
|
|
|
|
60,941 |
|
|
|
|
|
29,401 |
|
|
|
|
|
48 |
|
|
|
|
|
0.68 |
|
|
|
|
|
0.83 |
|
|
|
|
|
(0.15 |
) |
|
| ||||||
|
Savings |
|
|
|
|
102,641 |
|
|
|
|
|
65,223 |
|
|
|
|
|
37,418 |
|
|
|
|
|
57 |
|
|
|
|
|
0.82 |
|
|
|
|
|
0.81 |
|
|
|
|
|
0.01 |
|
| |||||||
|
Time |
|
|
|
|
122,350 |
|
|
|
|
|
119,207 |
|
|
|
|
|
3,143 |
|
|
|
|
|
3 |
|
|
|
|
|
0.71 |
|
|
|
|
|
0.79 |
|
|
|
|
|
(0.08 |
) |
|
| ||||||
|
Total interest-bearing |
|
|
|
|
346,823 |
|
|
|
|
|
275,659 |
|
|
|
|
|
71,164 |
|
|
|
|
|
26 |
|
|
|
|
|
0.68 |
|
|
|
|
|
0.73 |
|
|
|
|
|
(0.05 |
) |
|
| ||||||
|
Noninterest-bearing |
|
|
|
|
78,453 |
|
|
|
|
|
70,964 |
|
|
|
|
|
7,489 |
|
|
|
|
|
11 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Total deposits |
|
|
|
|
425,276 |
|
|
|
|
|
346,623 |
|
|
|
|
|
78,653 |
|
|
|
|
|
23 |
|
|
|
|
|
0.56 |
|
|
|
|
|
0.58 |
|
|
|
|
|
(0.02 |
) |
|
| ||||||
|
Federal Home Loan Bank advances |
|
|
|
|
61,836 |
|
|
|
|
|
44,452 |
|
|
|
|
|
17,384 |
|
|
|
|
|
39 |
|
|
|
|
|
1.33 |
|
|
|
|
|
1.91 |
|
|
|
|
|
(0.58 |
) |
|
| ||||||
|
Total funding liabilities |
|
|
|
$ |
487,112 |
|
|
|
|
$ |
391,075 |
|
|
|
|
$ |
96,037 |
|
|
|
|
|
25 |
% |
|
|
|
|
|
0.66 |
% |
|
|
|
|
|
0.73 |
% |
|
|
|
|
|
(0.07 |
)% |
|
| |||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years ended December 31, |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
| ||||||||||||||||||||||||||||||||||||
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Cash and Fed funds sold |
|
|
|
$ |
35,599 |
|
|
|
|
$ |
84 |
|
|
|
|
|
0.24 |
% |
|
|
|
|
$ |
16,933 |
|
|
|
|
$ |
35 |
|
|
|
|
|
0.21 |
% |
|
|
|
|
$ |
17,401 |
|
|
|
|
$ |
47 |
|
|
|
|
|
0.27 |
% |
|
| ||||||
|
Securities(1) |
|
|
|
|
40,932 |
|
|
|
|
|
1,766 |
|
|
|
|
|
4.31 |
|
|
|
|
|
56,321 |
|
|
|
|
|
2,366 |
|
|
|
|
|
4.20 |
|
|
|
|
|
80,586 |
|
|
|
|
|
3,249 |
|
|
|
|
|
4.03 |
|
| |||||||||
|
Loans:(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Commercial real estate |
|
|
|
|
299,142 |
|
|
|
|
|
15,124 |
|
|
|
|
|
5.06 |
|
|
|
|
|
236,934 |
|
|
|
|
|
12,919 |
|
|
|
|
|
5.45 |
|
|
|
|
|
140,536 |
|
|
|
|
|
8,434 |
|
|
|
|
|
6.00 |
|
| |||||||||
|
Residential real estate |
|
|
|
|
152,498 |
|
|
|
|
|
5,577 |
|
|
|
|
|
3.66 |
|
|
|
|
|
119,960 |
|
|
|
|
|
4,826 |
|
|
|
|
|
4.02 |
|
|
|
|
|
96,244 |
|
|
|
|
|
4,766 |
|
|
|
|
|
4.95 |
|
| |||||||||
|
Construction(3) |
|
|
|
|
38,073 |
|
|
|
|
|
1,763 |
|
|
|
|
|
4.63 |
|
|
|
|
|
34,177 |
|
|
|
|
|
1,752 |
|
|
|
|
|
5.13 |
|
|
|
|
|
34,118 |
|
|
|
|
|
1,899 |
|
|
|
|
|
5.57 |
|
| |||||||||
|
Commercial business |
|
|
|
|
69,252 |
|
|
|
|
|
3,699 |
|
|
|
|
|
5.34 |
|
|
|
|
|
44,220 |
|
|
|
|
|
2,370 |
|
|
|
|
|
5.36 |
|
|
|
|
|
35,246 |
|
|
|
|
|
1,983 |
|
|
|
|
|
5.63 |
|
| |||||||||
|
Home equity |
|
|
|
|
11,287 |
|
|
|
|
|
423 |
|
|
|
|
|
3.74 |
|
|
|
|
|
12,789 |
|
|
|
|
|
465 |
|
|
|
|
|
3.64 |
|
|
|
|
|
15,223 |
|
|
|
|
|
511 |
|
|
|
|
|
3.36 |
|
| |||||||||
|
Consumer |
|
|
|
|
308 |
|
|
|
|
|
18 |
|
|
|
|
|
5.98 |
|
|
|
|
|
80 |
|
|
|
|
|
10 |
|
|
|
|
|
12.50 |
|
|
|
|
|
393 |
|
|
|
|
|
41 |
|
|
|
|
|
10.43 |
|
| |||||||||
|
Total loans |
|
|
|
|
570,560 |
|
|
|
|
|
26,604 |
|
|
|
|
|
4.66 |
|
|
|
|
|
448,160 |
|
|
|
|
|
22,342 |
|
|
|
|
|
4.99 |
|
|
|
|
|
321,760 |
|
|
|
|
|
17,634 |
|
|
|
|
|
5.48 |
|
| |||||||||
|
Federal Home Loan Bank stock |
|
|
|
|
4,624 |
|
|
|
|
|
17 |
|
|
|
|
|
0.36 |
|
|
|
|
|
3,615 |
|
|
|
|
|
18 |
|
|
|
|
|
0.49 |
|
|
|
|
|
3,364 |
|
|
|
|
|
10 |
|
|
|
|
|
0.30 |
|
| |||||||||
|
Total earning assets |
|
|
|
|
651,715 |
|
|
|
|
$ |
28,471 |
|
|
|
|
|
4.37 |
% |
|
|
|
|
|
525,029 |
|
|
|
|
$ |
24,761 |
|
|
|
|
|
4.72 |
% |
|
|
|
|
|
423,111 |
|
|
|
|
$ |
20,940 |
|
|
|
|
|
4.95 |
% |
|
| ||||||
|
Other assets |
|
|
|
|
17,782 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,166 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Total assets |
|
|
|
$ |
669,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
541,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
438,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Liabilities and shareholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Noninterest-bearing |
|
|
|
$ |
96,009 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
78,453 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
70,964 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||||
|
NOW |
|
|
|
|
40,554 |
|
|
|
|
|
49 |
|
|
|
|
|
0.12 |
|
|
|
|
|
31,490 |
|
|
|
|
|
45 |
|
|
|
|
|
0.14 |
|
|
|
|
|
30,288 |
|
|
|
|
|
44 |
|
|
|
|
|
0.14 |
|
| |||||||||
|
Money market |
|
|
|
|
116,323 |
|
|
|
|
|
498 |
|
|
|
|
|
0.45 |
|
|
|
|
|
90,342 |
|
|
|
|
|
612 |
|
|
|
|
|
0.68 |
|
|
|
|
|
60,941 |
|
|
|
|
|
506 |
|
|
|
|
|
0.83 |
|
| |||||||||
|
Savings |
|
|
|
|
117,388 |
|
|
|
|
|
543 |
|
|
|
|
|
0.46 |
|
|
|
|
|
102,641 |
|
|
|
|
|
846 |
|
|
|
|
|
0.82 |
|
|
|
|
|
65,223 |
|
|
|
|
|
527 |
|
|
|
|
|
0.81 |
|
| |||||||||
|
Time |
|
|
|
|
158,996 |
|
|
|
|
|
1,143 |
|
|
|
|
|
0.72 |
|
|
|
|
|
122,350 |
|
|
|
|
|
864 |
|
|
|
|
|
0.71 |
|
|
|
|
|
119,207 |
|
|
|
|
|
946 |
|
|
|
|
|
0.79 |
|
| |||||||||
|
Total deposits |
|
|
|
|
529,270 |
|
|
|
|
|
2,233 |
|
|
|
|
|
0.43 |
|
|
|
|
|
425,276 |
|
|
|
|
|
2,367 |
|
|
|
|
|
0.56 |
|
|
|
|
|
346,623 |
|
|
|
|
|
2,023 |
|
|
|
|
|
0.58 |
|
| |||||||||
|
Federal Home Loan Bank advances |
|
|
|
|
69,912 |
|
|
|
|
|
532 |
|
|
|
|
|
0.76 |
|
|
|
|
|
61,836 |
|
|
|
|
|
825 |
|
|
|
|
|
1.33 |
|
|
|
|
|
44,452 |
|
|
|
|
|
847 |
|
|
|
|
|
1.91 |
|
| |||||||||
|
Total funding liabilities |
|
|
|
|
599,182 |
|
|
|
|
$ |
2,765 |
|
|
|
|
|
0.47 |
% |
|
|
|
|
|
487,112 |
|
|
|
|
$ |
3,192 |
|
|
|
|
|
0.66 |
% |
|
|
|
|
|
391,075 |
|
|
|
|
$ |
2,870 |
|
|
|
|
|
0.73 |
% |
|
| ||||||
|
Other liabilities |
|
|
|
|
7,173 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,642 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Shareholders’ equity |
|
|
|
|
63,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,852 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
669,497 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
541,326 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
438,277 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Net interest income(4) |
|
|
|
|
|
|
|
|
|
$ |
25,706 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
21,569 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
18,070 |
|
|
|
|
|
|
|
| |||||||||
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.90 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.06 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.22 |
% |
|
| ||||||
|
Net interest margin(5) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.94 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.11 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.27 |
% |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Year Ended December 31, 2013 vs 2012 Increase (Decrease) |
|
|
Year Ended December 31, 2012 vs 2011 Increase (Decrease) |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|
Volume |
|
|
Rate |
|
|
Total |
| ||||||||||||||||||||||||
|
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cash and Fed funds sold |
|
|
|
$ |
44 |
|
|
|
|
$ |
5 |
|
|
|
|
$ |
49 |
|
|
|
|
$ |
(1 |
) |
|
|
|
|
$ |
(11 |
) |
|
|
|
|
$ |
(12 |
) |
|
| |||
|
Securities |
|
|
|
|
(662 |
) |
|
|
|
|
|
62 |
|
|
|
|
|
(600 |
) |
|
|
|
|
|
(1,014 |
) |
|
|
|
|
|
131 |
|
|
|
|
|
(883 |
) |
|
| ||
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Commercial real estate |
|
|
|
|
3,198 |
|
|
|
|
|
(993 |
) |
|
|
|
|
|
2,205 |
|
|
|
|
|
5,318 |
|
|
|
|
|
(833 |
) |
|
|
|
|
|
4,485 |
|
| ||||
|
Residential real estate |
|
|
|
|
1,220 |
|
|
|
|
|
(469 |
) |
|
|
|
|
|
751 |
|
|
|
|
|
1,049 |
|
|
|
|
|
(989 |
) |
|
|
|
|
|
60 |
|
| ||||
|
Construction |
|
|
|
|
189 |
|
|
|
|
|
(178 |
) |
|
|
|
|
|
11 |
|
|
|
|
|
4 |
|
|
|
|
|
(151 |
) |
|
|
|
|
|
(147 |
) |
|
| |||
|
Commercial business |
|
|
|
|
1,337 |
|
|
|
|
|
(8 |
) |
|
|
|
|
|
1,329 |
|
|
|
|
|
485 |
|
|
|
|
|
(98 |
) |
|
|
|
|
|
387 |
|
| ||||
|
Home equity |
|
|
|
|
(56 |
) |
|
|
|
|
|
14 |
|
|
|
|
|
(42 |
) |
|
|
|
|
|
(86 |
) |
|
|
|
|
|
40 |
|
|
|
|
|
(46 |
) |
|
| ||
|
Consumer |
|
|
|
|
16 |
|
|
|
|
|
(8 |
) |
|
|
|
|
|
8 |
|
|
|
|
|
(38 |
) |
|
|
|
|
|
7 |
|
|
|
|
|
(31 |
) |
|
| |||
|
Total loans |
|
|
|
|
5,904 |
|
|
|
|
|
(1,642 |
) |
|
|
|
|
|
4,262 |
|
|
|
|
|
6,732 |
|
|
|
|
|
(2,024 |
) |
|
|
|
|
|
4,708 |
|
| ||||
|
Federal Home Loan Bank stock |
|
|
|
|
4 |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
1 |
|
|
|
|
|
7 |
|
|
|
|
|
8 |
|
| ||||
|
Total change in interest and dividend income |
|
|
|
|
5,290 |
|
|
|
|
|
(1,580 |
) |
|
|
|
|
|
3,710 |
|
|
|
|
|
5,718 |
|
|
|
|
|
(1,897 |
) |
|
|
|
|
|
3,821 |
|
| ||||
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NOW |
|
|
|
|
12 |
|
|
|
|
|
(8 |
) |
|
|
|
|
|
4 |
|
|
|
|
|
2 |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
1 |
|
| ||||
|
Money market |
|
|
|
|
148 |
|
|
|
|
|
(262 |
) |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
212 |
|
|
|
|
|
(106 |
) |
|
|
|
|
|
106 |
|
| |||
|
Savings |
|
|
|
|
108 |
|
|
|
|
|
(411 |
) |
|
|
|
|
|
(303 |
) |
|
|
|
|
|
308 |
|
|
|
|
|
11 |
|
|
|
|
|
319 |
|
| ||||
|
Time |
|
|
|
|
263 |
|
|
|
|
|
16 |
|
|
|
|
|
279 |
|
|
|
|
|
24 |
|
|
|
|
|
(106 |
) |
|
|
|
|
|
(82 |
) |
|
| ||||
|
Total deposits |
|
|
|
|
531 |
|
|
|
|
|
(665 |
) |
|
|
|
|
|
(134 |
) |
|
|
|
|
|
546 |
|
|
|
|
|
(202 |
) |
|
|
|
|
|
344 |
|
| |||
|
Federal Home Loan Bank advances |
|
|
|
|
97 |
|
|
|
|
|
(390 |
) |
|
|
|
|
|
(293 |
) |
|
|
|
|
|
275 |
|
|
|
|
|
(297 |
) |
|
|
|
|
|
(22 |
) |
|
| ||
|
Total change in interest expense |
|
|
|
|
628 |
|
|
|
|
|
(1,055 |
) |
|
|
|
|
|
(427 |
) |
|
|
|
|
|
821 |
|
|
|
|
|
(499 |
) |
|
|
|
|
|
322 |
|
| |||
|
Change in net interest income |
|
|
|
$ |
4,662 |
|
|
|
|
$ |
(525 |
) |
|
|
|
|
$ |
4,137 |
|
|
|
|
$ |
4,897 |
|
|
|
|
$ |
(1,398 |
) |
|
|
|
|
$ |
3,499 |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years Ended December 31, |
|
|
2013 / 2012 Change |
|
|
2012 / 2011 Change |
| ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
$ |
|
|
% |
| ||||||||||||||||||||||||||||
|
Service charges and fees |
|
|
|
$ |
495 |
|
|
|
|
$ |
345 |
|
|
|
|
$ |
337 |
|
|
|
|
$ |
150 |
|
|
|
|
|
43 |
% |
|
|
|
|
$ |
8 |
|
|
|
|
|
2 |
% |
|
| |||||
|
Gains and fees from sales and referrals of loans |
|
|
|
|
2,020 |
|
|
|
|
|
18 |
|
|
|
|
|
547 |
|
|
|
|
|
2,002 |
|
|
|
|
|
11,122 |
|
|
|
|
|
(529 |
) |
|
|
|
|
|
(97 |
) |
|
| |||||
|
Gain on bargain purchase |
|
|
|
|
1,333 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,333 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Net gain (loss) on available for sale securities |
|
|
|
|
648 |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
250 |
|
|
|
|
|
666 |
|
|
|
|
|
3,700 |
|
|
|
|
|
(268 |
) |
|
|
|
|
|
(107 |
) |
|
| ||||
|
Gain on sale of foreclosed real estate |
|
|
|
|
63 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
63 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Other |
|
|
|
|
163 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
163 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Total noninterest income |
|
|
|
$ |
4,722 |
|
|
|
|
$ |
345 |
|
|
|
|
$ |
1,134 |
|
|
|
|
$ |
4,377 |
|
|
|
|
|
1,269 |
% |
|
|
|
|
$ |
(789 |
) |
|
|
|
|
|
(70 |
)% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years Ended December 31, |
|
|
2013 / 2012 Change |
|
|
2012 / 2011 Change |
| ||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
$ |
|
|
% |
| ||||||||||||||||||||||||||||
|
Salaries and employee benefits |
|
|
|
$ |
11,565 |
|
|
|
|
$ |
9,426 |
|
|
|
|
$ |
8,506 |
|
|
|
|
$ |
2,139 |
|
|
|
|
|
23 |
% |
|
|
|
|
$ |
920 |
|
|
|
|
|
11 |
% |
|
| |||||
|
Occupancy and equipment |
|
|
|
|
3,707 |
|
|
|
|
|
3,004 |
|
|
|
|
|
2,428 |
|
|
|
|
|
703 |
|
|
|
|
|
23 |
|
|
|
|
|
576 |
|
|
|
|
|
24 |
|
| |||||||
|
Professional services |
|
|
|
|
1,595 |
|
|
|
|
|
1,546 |
|
|
|
|
|
715 |
|
|
|
|
|
49 |
|
|
|
|
|
3 |
|
|
|
|
|
831 |
|
|
|
|
|
116 |
|
| |||||||
|
Data Processing |
|
|
|
|
1,333 |
|
|
|
|
|
1,202 |
|
|
|
|
|
865 |
|
|
|
|
|
131 |
|
|
|
|
|
11 |
|
|
|
|
|
337 |
|
|
|
|
|
39 |
|
| |||||||
|
Marketing |
|
|
|
|
928 |
|
|
|
|
|
333 |
|
|
|
|
|
342 |
|
|
|
|
|
595 |
|
|
|
|
|
179 |
|
|
|
|
|
(9 |
) |
|
|
|
|
|
(3 |
) |
|
| |||||
|
Merger and acquisition related expenses |
|
|
|
|
908 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
908 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
FDIC insurance |
|
|
|
|
333 |
|
|
|
|
|
365 |
|
|
|
|
|
472 |
|
|
|
|
|
(32 |
) |
|
|
|
|
|
(9 |
) |
|
|
|
|
|
(107 |
) |
|
|
|
|
|
(23 |
) |
|
| |||
|
Director fees |
|
|
|
|
304 |
|
|
|
|
|
366 |
|
|
|
|
|
288 |
|
|
|
|
|
(62 |
) |
|
|
|
|
|
(17 |
) |
|
|
|
|
|
78 |
|
|
|
|
|
27 |
|
| |||||
|
Foreclosed real estate |
|
|
|
|
7 |
|
|
|
|
|
9 |
|
|
|
|
|
— |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
(22 |
) |
|
|
|
|
|
9 |
|
|
|
|
|
100 |
|
| |||||
|
Amortization of intangibles |
|
|
|
|
18 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
18 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||||
|
Other |
|
|
|
|
1,421 |
|
|
|
|
|
1,607 |
|
|
|
|
|
985 |
|
|
|
|
|
(186 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
622 |
|
|
|
|
|
63 |
|
| |||||
|
Total noninterest expense |
|
|
|
$ |
22,119 |
|
|
|
|
$ |
17,858 |
|
|
|
|
$ |
14,601 |
|
|
|
|
$ |
4,261 |
|
|
|
|
|
24 |
% |
|
|
|
|
$ |
3,257 |
|
|
|
|
|
22 |
% |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
|
|
|
|
| ||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
2013/2012 Change |
|
|
2012/2011 Change |
| ||||||||||||||||||||||||||||||||||
|
|
|
|
Originated |
|
|
Acquired |
|
|
Total |
| ||||||||||||||||||||||||||||||||||||||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Residential |
|
|
|
$ |
155,874 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
155,874 |
|
|
|
|
$ |
144,288 |
|
|
|
|
$ |
104,754 |
|
|
|
|
$ |
11,586 |
|
|
|
|
$ |
39,534 |
|
| |||||||
|
Commercial |
|
|
|
|
305,823 |
|
|
|
|
|
10,710 |
|
|
|
|
|
316,533 |
|
|
|
|
|
284,763 |
|
|
|
|
|
173,951 |
|
|
|
|
|
31,770 |
|
|
|
|
|
110,812 |
|
| |||||||
|
Construction |
|
|
|
|
44,187 |
|
|
|
|
|
7,358 |
|
|
|
|
|
51,545 |
|
|
|
|
|
33,148 |
|
|
|
|
|
40,422 |
|
|
|
|
|
18,397 |
|
|
|
|
|
(7,274 |
) |
|
| ||||||
|
Home equity loans |
|
|
|
|
9,625 |
|
|
|
|
|
4,267 |
|
|
|
|
|
13,892 |
|
|
|
|
|
11,030 |
|
|
|
|
|
14,815 |
|
|
|
|
|
2,862 |
|
|
|
|
|
(3,785 |
) |
|
| ||||||
|
|
|
|
|
|
515,509 |
|
|
|
|
|
22,335 |
|
|
|
|
|
537,844 |
|
|
|
|
|
473,229 |
|
|
|
|
|
333,942 |
|
|
|
|
|
64,615 |
|
|
|
|
|
139,287 |
|
| |||||||
|
Commercial business loans |
|
|
|
|
92,173 |
|
|
|
|
|
1,393 |
|
|
|
|
|
93,566 |
|
|
|
|
|
56,764 |
|
|
|
|
|
35,041 |
|
|
|
|
|
36,802 |
|
|
|
|
|
21,723 |
|
| |||||||
|
Consumer loans |
|
|
|
|
225 |
|
|
|
|
|
377 |
|
|
|
|
|
602 |
|
|
|
|
|
57 |
|
|
|
|
|
311 |
|
|
|
|
|
545 |
|
|
|
|
|
(254 |
) |
|
| ||||||
|
Total loans |
|
|
|
$ |
607,907 |
|
|
|
|
$ |
24,105 |
|
|
|
|
$ |
632,012 |
|
|
|
|
$ |
530,050 |
|
|
|
|
$ |
369,294 |
|
|
|
|
$ |
101,962 |
|
|
|
|
$ |
160,756 |
|
| |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, 2013 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Commercial real estate |
|
|
Construction |
|
|
Commercial business |
|
|
Total |
| ||||||||||||||||
|
Amounts due: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
One year or less |
|
|
|
$ |
16,645 |
|
|
|
|
$ |
15,598 |
|
|
|
|
$ |
14,706 |
|
|
|
|
$ |
46,949 |
|
| ||||
|
After one year: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
One to five years |
|
|
|
|
93,496 |
|
|
|
|
|
35,947 |
|
|
|
|
|
37,520 |
|
|
|
|
|
166,963 |
|
| ||||
|
Over five years |
|
|
|
|
206,392 |
|
|
|
|
|
— |
|
|
|
|
|
41,340 |
|
|
|
|
|
247,732 |
|
| ||||
|
Total due after one year |
|
|
|
|
299,888 |
|
|
|
|
|
35,947 |
|
|
|
|
|
78,860 |
|
|
|
|
|
414,695 |
|
| ||||
|
Total |
|
|
|
$ |
316,533 |
|
|
|
|
$ |
51,545 |
|
|
|
|
$ |
93,566 |
|
|
|
|
$ |
461,644 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
December 31, 2013 |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Interest Rate |
| ||||||||||||||||||
|
(In thousands) |
|
|
Adjustable |
|
|
Fixed |
|
|
Total |
| ||||||||||||
|
Commercial real estate |
|
|
|
$ |
95,783 |
|
|
|
|
$ |
204,105 |
|
|
|
|
$ |
299,888 |
|
| |||
|
Construction |
|
|
|
|
14,154 |
|
|
|
|
|
21,793 |
|
|
|
|
|
35,947 |
|
| |||
|
Commercial business |
|
|
|
|
42,702 |
|
|
|
|
|
36,158 |
|
|
|
|
|
78,860 |
|
| |||
|
Total loans due after one year |
|
|
|
$ |
152,639 |
|
|
|
|
$ |
262,056 |
|
|
|
|
$ |
414,695 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
At December 31, 2013 |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Originated |
|
|
Acquired |
|
|
Total |
| ||||||||||||
|
Nonaccrual loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Residential |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
| |||
|
Commercial |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Home equity loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Commercial business loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Consumer loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total non accrual loans |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
| |||
|
Property acquired through foreclosure or repossession, net |
|
|
|
|
— |
|
|
|
|
|
829 |
|
|
|
|
|
829 |
|
| |||
|
Total nonperforming assets |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
829 |
|
|
|
|
$ |
1,832 |
|
| |||
|
Nonperforming assets to total assets |
|
|
|
|
0.13 |
% |
|
|
|
|
|
0.11 |
% |
|
|
|
|
|
0.23 |
% |
|
|
|
Nonaccrual loans to total loans |
|
|
|
|
0.16 |
% |
|
|
|
|
|
0.00 |
% |
|
|
|
|
|
0.16 |
% |
|
|
|
Total past due loans to total loans |
|
|
|
|
0.16 |
% |
|
|
|
|
|
15.02 |
% |
|
|
|
|
|
0.73 |
% |
|
|
|
Accruing loans 90 days or more past due |
|
|
|
$ |
— |
|
|
|
|
$ |
3,620 |
|
|
|
|
$ |
3,620 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||
|
Nonaccrual loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Residential |
|
|
|
$ |
2,137 |
|
|
|
|
$ |
2,166 |
|
|
|
|
$ |
974 |
|
|
|
|
$ |
974 |
|
| ||||
|
Commercial |
|
|
|
|
1,817 |
|
|
|
|
|
307 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
1,175 |
|
|
|
|
|
1,300 |
|
|
|
|
|
1,489 |
|
| ||||
|
Home equity loans |
|
|
|
|
— |
|
|
|
|
|
90 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Commercial business loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Consumer loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Total nonaccrual loans |
|
|
|
$ |
3,954 |
|
|
|
|
$ |
3,738 |
|
|
|
|
$ |
2,274 |
|
|
|
|
$ |
2,463 |
|
| ||||
|
Property acquired through foreclosure or repossession, net |
|
|
|
|
962 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Total nonperforming assets |
|
|
|
$ |
4,916 |
|
|
|
|
$ |
3,738 |
|
|
|
|
$ |
2,274 |
|
|
|
|
$ |
2,463 |
|
| ||||
|
Nonperforming assets to total assets |
|
|
|
|
0.81 |
% |
|
|
|
|
|
0.78 |
% |
|
|
|
|
|
0.57 |
% |
|
|
|
|
|
0.75 |
% |
|
|
|
Nonaccrual loans to total loans |
|
|
|
|
0.75 |
% |
|
|
|
|
|
1.01 |
% |
|
|
|
|
|
0.79 |
% |
|
|
|
|
|
0.96 |
% |
|
|
|
Total past due loans to total loans |
|
|
|
|
0.75 |
% |
|
|
|
|
|
1.01 |
% |
|
|
|
|
|
0.79 |
% |
|
|
|
|
|
2.68 |
% |
|
|
|
Accruing loans 90 days or more past due |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||
| | | | | | | | | | | | | | |
|
(In thousands) |
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater Than 90 Days |
|
|
Total Past Due |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Originated Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
1,003 |
|
| ||||
|
Total originated loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,003 |
|
|
|
|
|
1,003 |
|
| ||||
|
Acquired Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
796 |
|
|
|
|
|
796 |
|
| ||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,508 |
|
|
|
|
|
2,508 |
|
| ||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
316 |
|
|
|
|
|
316 |
|
| ||||
|
Total acquired loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,620 |
|
|
|
|
|
3,620 |
|
| ||||
|
Total loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,623 |
|
|
|
|
$ |
4,623 |
|
| ||||
|
As of December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,137 |
|
|
|
|
$ |
2,137 |
|
| ||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,817 |
|
|
|
|
|
1,817 |
|
| ||||
|
Commercial business |
|
|
|
|
40 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
40 |
|
| ||||
|
Total |
|
|
|
$ |
40 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,954 |
|
|
|
|
$ |
3,994 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||
|
Accruing troubled debt restructured loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Residential real estate |
|
|
|
$ |
864 |
|
|
|
|
$ |
864 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
194 |
|
|
|
|
|
203 |
|
|
|
|
|
2,218 |
|
|
|
|
|
5,403 |
|
| |||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,415 |
|
|
|
|
|
— |
|
| |||||
|
Home equity |
|
|
|
|
97 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Commercial business |
|
|
|
|
642 |
|
|
|
|
|
794 |
|
|
|
|
|
57 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Accruing troubled debt restructured loans |
|
|
|
|
1,603 |
|
|
|
|
|
1,852 |
|
|
|
|
|
260 |
|
|
|
|
|
3,633 |
|
|
|
|
|
5,403 |
|
| |||||
|
Nonaccrual troubled debt restructured loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,463 |
|
| |||||
|
Nonaccrual troubled debt restructured loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,463 |
|
| |||||
|
Total troubled debt restructured loans |
|
|
|
$ |
1,603 |
|
|
|
|
$ |
1,852 |
|
|
|
|
$ |
260 |
|
|
|
|
$ |
3,633 |
|
|
|
|
$ |
7,866 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||
|
Balance at beginning of period |
|
|
|
$ |
7,941 |
|
|
|
|
$ |
6,425 |
|
|
|
|
$ |
5,440 |
|
|
|
|
$ |
4,380 |
|
|
|
|
$ |
3,050 |
|
| |||||
|
Charge-offs: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Residential real estate |
|
|
|
|
— |
|
|
|
|
|
(261 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Commercial real estate |
|
|
|
|
(166 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
(84 |
) |
|
|
|
|
|
(254 |
) |
|
|
|
|
|
— |
|
| ||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(410 |
) |
|
| ||||
|
Consumer |
|
|
|
|
(4 |
) |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(6 |
) |
|
|
|
|
|
(7 |
) |
|
| |
|
Total charge-offs |
|
|
|
|
(170 |
) |
|
|
|
|
|
(326 |
) |
|
|
|
|
|
(84 |
) |
|
|
|
|
|
(260 |
) |
|
|
|
|
|
(417 |
) |
|
|
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Consumer |
|
|
|
|
26 |
|
|
|
|
|
21 |
|
|
|
|
|
20 |
|
|
|
|
|
9 |
|
|
|
|
|
6 |
|
| |||||
|
Total recoveries |
|
|
|
|
26 |
|
|
|
|
|
21 |
|
|
|
|
|
20 |
|
|
|
|
|
9 |
|
|
|
|
|
6 |
|
| |||||
|
Net charge-offs |
|
|
|
|
(144 |
) |
|
|
|
|
|
(305 |
) |
|
|
|
|
|
(64 |
) |
|
|
|
|
|
(251 |
) |
|
|
|
|
|
(411 |
) |
|
|
|
Provision charged to earnings |
|
|
|
|
585 |
|
|
|
|
|
1,821 |
|
|
|
|
|
1,049 |
|
|
|
|
|
1,311 |
|
|
|
|
|
1,741 |
|
| |||||
|
Balance at end of period |
|
|
|
$ |
8,382 |
|
|
|
|
$ |
7,941 |
|
|
|
|
$ |
6,425 |
|
|
|
|
$ |
5,440 |
|
|
|
|
$ |
4,380 |
|
| |||||
|
Net charge-offs to average loans |
|
|
|
|
0.03 |
% |
|
|
|
|
|
0.07 |
% |
|
|
|
|
|
0.02 |
% |
|
|
|
|
|
0.10 |
% |
|
|
|
|
|
0.18 |
% |
|
|
| | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||||||||||
|
Residential real estate |
|
|
|
$ |
1,310 |
|
|
|
|
|
24.66 |
% |
|
|
|
|
$ |
1,230 |
|
|
|
|
|
27.22 |
% |
|
|
|
|
$ |
1,290 |
|
|
|
|
|
28.37 |
% |
|
| |||
|
Commercial real estate |
|
|
|
|
3,616 |
|
|
|
|
|
50.08 |
|
|
|
|
|
3,842 |
|
|
|
|
|
53.72 |
|
|
|
|
|
2,519 |
|
|
|
|
|
47.10 |
|
| ||||||
|
Construction |
|
|
|
|
1,032 |
|
|
|
|
|
8.16 |
|
|
|
|
|
929 |
|
|
|
|
|
6.25 |
|
|
|
|
|
1,007 |
|
|
|
|
|
10.95 |
|
| ||||||
|
Home equity |
|
|
|
|
190 |
|
|
|
|
|
2.20 |
|
|
|
|
|
220 |
|
|
|
|
|
2.08 |
|
|
|
|
|
274 |
|
|
|
|
|
4.01 |
|
| ||||||
|
Commercial business |
|
|
|
|
2,225 |
|
|
|
|
|
14.80 |
|
|
|
|
|
1,718 |
|
|
|
|
|
10.71 |
|
|
|
|
|
1,317 |
|
|
|
|
|
9.49 |
|
| ||||||
|
Consumer |
|
|
|
|
9 |
|
|
|
|
|
0.10 |
|
|
|
|
|
2 |
|
|
|
|
|
0.01 |
|
|
|
|
|
11 |
|
|
|
|
|
0.08 |
|
| ||||||
|
Unallocated |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
7 |
|
|
|
|
|
— |
|
| ||||||
|
Total allowance for loan losses |
|
|
|
$ |
8,382 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
7,941 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
6,425 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||
|
Residential real estate |
|
|
|
$ |
1,053 |
|
|
|
|
|
36.08 |
% |
|
|
|
|
$ |
627 |
|
|
|
|
|
45.63 |
% |
|
| ||
|
Commercial real estate |
|
|
|
|
1,806 |
|
|
|
|
|
38.58 |
|
|
|
|
|
906 |
|
|
|
|
|
27.92 |
|
| ||||
|
Construction |
|
|
|
|
951 |
|
|
|
|
|
13.20 |
|
|
|
|
|
974 |
|
|
|
|
|
16.21 |
|
| ||||
|
Home equity |
|
|
|
|
313 |
|
|
|
|
|
5.77 |
|
|
|
|
|
268 |
|
|
|
|
|
6.64 |
|
| ||||
|
Commercial business |
|
|
|
|
744 |
|
|
|
|
|
6.14 |
|
|
|
|
|
248 |
|
|
|
|
|
3.51 |
|
| ||||
|
Consumer |
|
|
|
|
20 |
|
|
|
|
|
0.23 |
|
|
|
|
|
4 |
|
|
|
|
|
0.09 |
|
| ||||
|
Unallocated |
|
|
|
|
553 |
|
|
|
|
|
— |
|
|
|
|
|
1,353 |
|
|
|
|
|
— |
|
| ||||
|
Total allowance for loan losses |
|
|
|
$ |
5,440 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
4,380 |
|
|
|
|
|
100.00 |
% |
|
| ||
| | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
(In thousands) |
|
|
Amortized Cost |
|
|
Fair Value |
|
|
Amortized Cost |
|
|
Fair Value |
|
|
Amortized Cost |
|
|
Fair Value |
| ||||||||||||||||||||||||
|
Securities available for sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
U.S Government and agency obligations |
|
|
|
$ |
5,997 |
|
|
|
|
$ |
5,688 |
|
|
|
|
$ |
5,997 |
|
|
|
|
$ |
6,005 |
|
|
|
|
$ |
41,598 |
|
|
|
|
$ |
41,749 |
|
| ||||||
|
State agency and municipal obligations |
|
|
|
|
11,605 |
|
|
|
|
|
12,132 |
|
|
|
|
|
17,036 |
|
|
|
|
|
18,531 |
|
|
|
|
|
17,829 |
|
|
|
|
|
19,198 |
|
| ||||||
|
Corporate bonds |
|
|
|
|
9,166 |
|
|
|
|
|
9,566 |
|
|
|
|
|
13,681 |
|
|
|
|
|
14,556 |
|
|
|
|
|
25,365 |
|
|
|
|
|
24,981 |
|
| ||||||
|
Government mortgage-backed securities |
|
|
|
|
1,133 |
|
|
|
|
|
1,211 |
|
|
|
|
|
1,872 |
|
|
|
|
|
1,966 |
|
|
|
|
|
2,955 |
|
|
|
|
|
3,143 |
|
| ||||||
|
Total securities available for sale |
|
|
|
$ |
27,901 |
|
|
|
|
$ |
28,597 |
|
|
|
|
$ |
38,586 |
|
|
|
|
$ |
41,058 |
|
|
|
|
$ |
87,747 |
|
|
|
|
$ |
89,071 |
|
| ||||||
|
Securities held to maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
U.S Government and agency obligations |
|
|
|
$ |
1,021 |
|
|
|
|
$ |
1,019 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||
|
State agency and municipal obligations |
|
|
|
|
11,461 |
|
|
|
|
|
11,461 |
|
|
|
|
|
3,903 |
|
|
|
|
|
3,903 |
|
|
|
|
|
3,962 |
|
|
|
|
|
3,962 |
|
| ||||||
|
Corporate bonds |
|
|
|
|
1,000 |
|
|
|
|
|
973 |
|
|
|
|
|
1,000 |
|
|
|
|
|
904 |
|
|
|
|
|
1,000 |
|
|
|
|
|
843 |
|
| ||||||
|
Government mortgage-backed securities |
|
|
|
|
334 |
|
|
|
|
|
362 |
|
|
|
|
|
451 |
|
|
|
|
|
485 |
|
|
|
|
|
939 |
|
|
|
|
|
999 |
|
| ||||||
|
Total securities held to maturity |
|
|
|
$ |
13,816 |
|
|
|
|
$ |
13,815 |
|
|
|
|
$ |
5,354 |
|
|
|
|
$ |
5,292 |
|
|
|
|
$ |
5,901 |
|
|
|
|
$ |
5,804 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2013 |
|
|
Due Within 1 Year |
|
|
Due 1 – 5 Years |
|
|
Due 5 – 10 Years |
|
|
Due After 10 Years |
| ||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
| ||||||||||||||||||||||||||||||||
|
Available for Sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,000 |
|
|
|
|
|
1.29 |
% |
|
|
|
|
$ |
4,997 |
|
|
|
|
|
1.51 |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,125 |
|
|
|
|
|
4.07 |
|
|
|
|
|
8,480 |
|
|
|
|
|
4.20 |
|
| ||||||||
|
Corporate bonds |
|
|
|
|
1,019 |
|
|
|
|
|
6.38 |
|
|
|
|
|
8,147 |
|
|
|
|
|
4.05 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Government mortgage-backed securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,133 |
|
|
|
|
|
5.23 |
|
| ||||||||
|
Total available for sale securities |
|
|
|
$ |
1,019 |
|
|
|
|
|
6.38 |
% |
|
|
|
|
$ |
9,147 |
|
|
|
|
|
3.74 |
% |
|
|
|
|
$ |
8,122 |
|
|
|
|
|
2.49 |
% |
|
|
|
|
$ |
9,613 |
|
|
|
|
|
4.32 |
% |
|
| ||||
|
Held to Maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,021 |
|
|
|
|
|
1.38 |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
11,461 |
|
|
|
|
|
4.50 |
|
| ||||||||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,000 |
|
|
|
|
|
2.90 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Government mortgage-backed securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
334 |
|
|
|
|
|
5.50 |
|
| ||||||||
|
Total held to maturity securities |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,021 |
|
|
|
|
|
1.38 |
% |
|
|
|
|
$ |
1,000 |
|
|
|
|
|
2.90 |
% |
|
|
|
|
$ |
11,795 |
|
|
|
|
|
4.53 |
% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
At December 31, 2012 |
|
|
Due Within 1 Year |
|
|
Due 1 – 5 Years |
|
|
Due 5 – 10 Years |
|
|
Due After 10 Years |
| ||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
|
|
Amount |
|
|
Yield |
| ||||||||||||||||||||||||||||||||
|
Available for Sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
5,997 |
|
|
|
|
|
1.47 |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,631 |
|
|
|
|
|
3.92 |
|
|
|
|
|
13,405 |
|
|
|
|
|
4.25 |
|
| ||||||||
|
Corporate bonds |
|
|
|
|
499 |
|
|
|
|
|
4.80 |
|
|
|
|
|
11,113 |
|
|
|
|
|
3.72 |
|
|
|
|
|
2,069 |
|
|
|
|
|
4.97 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Government mortgage-backed securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,872 |
|
|
|
|
|
5.12 |
|
| ||||||||
|
Total available for sale securities |
|
|
|
$ |
499 |
|
|
|
|
|
4.80 |
% |
|
|
|
|
$ |
11,113 |
|
|
|
|
|
3.72 |
% |
|
|
|
|
$ |
11,697 |
|
|
|
|
|
2.85 |
% |
|
|
|
|
$ |
15,277 |
|
|
|
|
|
4.36 |
% |
|
| ||||
|
Held to Maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
State agency and municipal obligations |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
3,903 |
|
|
|
|
|
4.25 |
% |
|
| ||||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,000 |
|
|
|
|
|
2.00 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Government mortgage-backed securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
451 |
|
|
|
|
|
5.50 |
|
| ||||||||
|
Total held to maturity securities |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,000 |
|
|
|
|
|
2.00 |
% |
|
|
|
|
$ |
4,354 |
|
|
|
|
|
4.38 |
% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At December 31, |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Originated |
|
|
Acquired |
|
|
Total |
|
|
Percent |
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
| ||||||||||||||||||||||||||||||||
|
Noninterest-bearing demand |
|
|
|
$ |
102,530 |
|
|
|
|
$ |
16,088 |
|
|
|
|
$ |
118,618 |
|
|
|
|
|
17.93 |
% |
|
|
|
|
$ |
78,120 |
|
|
|
|
|
16.91 |
% |
|
|
|
|
$ |
74,735 |
|
|
|
|
|
20.36 |
% |
|
| |||||
|
NOW |
|
|
|
|
61,560 |
|
|
|
|
|
12,092 |
|
|
|
|
|
73,652 |
|
|
|
|
|
11.13 |
|
|
|
|
|
33,722 |
|
|
|
|
|
7.30 |
|
|
|
|
|
29,036 |
|
|
|
|
|
7.91 |
|
| ||||||||
|
Money Market |
|
|
|
|
143,033 |
|
|
|
|
|
21,546 |
|
|
|
|
|
164,579 |
|
|
|
|
|
24.88 |
|
|
|
|
|
94,090 |
|
|
|
|
|
20.36 |
|
|
|
|
|
81,202 |
|
|
|
|
|
22.12 |
|
| ||||||||
|
Savings |
|
|
|
|
99,225 |
|
|
|
|
|
8,467 |
|
|
|
|
|
107,692 |
|
|
|
|
|
16.28 |
|
|
|
|
|
136,101 |
|
|
|
|
|
29.45 |
|
|
|
|
|
61,864 |
|
|
|
|
|
16.85 |
|
| ||||||||
|
Time certificates of deposit |
|
|
|
|
158,071 |
|
|
|
|
|
9,369 |
|
|
|
|
|
167,440 |
|
|
|
|
|
25.31 |
|
|
|
|
|
75,466 |
|
|
|
|
|
16.33 |
|
|
|
|
|
83,346 |
|
|
|
|
|
22.70 |
|
| ||||||||
|
CDARS |
|
|
|
|
29,564 |
|
|
|
|
|
— |
|
|
|
|
|
29,564 |
|
|
|
|
|
4.47 |
|
|
|
|
|
44,582 |
|
|
|
|
|
9.65 |
|
|
|
|
|
36,932 |
|
|
|
|
|
10.06 |
|
| ||||||||
|
Total deposits |
|
|
|
$ |
593,983 |
|
|
|
|
$ |
67,562 |
|
|
|
|
$ |
661,545 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
462,081 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
367,115 |
|
|
|
|
|
100.00 |
% |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
Maturing:
|
|
|
|
$ |
71,221 |
|
|
|
|
$ |
59,060 |
|
| ||
|
After 3 but within 6 months |
|
|
|
|
22,236 |
|
|
|
|
|
6,062 |
|
| ||
|
After 6 months but within 1 year |
|
|
|
|
40,204 |
|
|
|
|
|
11,505 |
|
| ||
|
After 1 year |
|
|
|
|
17,152 |
|
|
|
|
|
15,038 |
|
| ||
|
|
|
|
|
$ |
150,813 |
|
|
|
|
$ |
91,665 |
|
| ||
| | | | | | | | |
|
(Dollars in thousands) |
|
|
Year Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of and for the period ending: |
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Average amount outstanding during the period |
|
|
|
$ |
39,167 |
|
|
|
|
$ |
29,250 |
|
|
|
|
$ |
10,417 |
|
| |||
|
Amount outstanding at end of period |
|
|
|
|
12,000 |
|
|
|
|
|
51,000 |
|
|
|
|
|
29,000 |
|
| |||
|
Highest month end balance during the period |
|
|
|
|
60,000 |
|
|
|
|
|
51,000 |
|
|
|
|
|
36,000 |
|
| |||
|
Weighted average interest rate at end of period |
|
|
|
|
0.41 |
% |
|
|
|
|
|
0.21 |
% |
|
|
|
|
|
0.17 |
% |
|
|
|
Weighted average interest rate during the period |
|
|
|
|
0.28 |
% |
|
|
|
|
|
0.23 |
% |
|
|
|
|
|
0.24 |
% |
|
|
| | | | | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Available cash |
|
|
|
$ |
81,888 |
|
|
|
|
$ |
28,777 |
|
|
|
|
$ |
6,941 |
|
| |||
|
Unpledged investment securities |
|
|
|
|
2,536 |
|
|
|
|
|
5,426 |
|
|
|
|
|
34,737 |
|
| |||
|
Net borrowing capacity |
|
|
|
|
339,681 |
|
|
|
|
|
159,801 |
|
|
|
|
|
83,464 |
|
| |||
|
Total liquidity |
|
|
|
$ |
424,105 |
|
|
|
|
$ |
194,004 |
|
|
|
|
$ |
125,142 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
Payments Due by Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Contractual Obligations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
FHLB advances |
|
|
|
$ |
44,000 |
|
|
|
|
$ |
22,000 |
|
|
|
|
$ |
2,000 |
|
|
|
|
$ |
20,000 |
|
|
|
|
$ |
— |
|
| |||||
|
Operating lease agreements |
|
|
|
|
10,897 |
|
|
|
|
|
1,718 |
|
|
|
|
|
2,910 |
|
|
|
|
|
2,079 |
|
|
|
|
|
4,190 |
|
| |||||
|
Time deposits with stated maturity dates |
|
|
|
|
197,004 |
|
|
|
|
|
173,265 |
|
|
|
|
|
18,001 |
|
|
|
|
|
5,738 |
|
|
|
|
|
— |
|
| |||||
|
Total contractual obligations |
|
|
|
$ |
251,901 |
|
|
|
|
$ |
196,983 |
|
|
|
|
$ |
22,911 |
|
|
|
|
$ |
27,817 |
|
|
|
|
$ |
4,190 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
As of December 31, 2013 |
|
|
Amount of Commitment Expiration per Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Other Commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Loan commitments |
|
|
|
$ |
61,633 |
|
|
|
|
$ |
35,236 |
|
|
|
|
$ |
7,528 |
|
|
|
|
$ |
5,267 |
|
|
|
|
$ |
13,602 |
|
| |||||
|
Undisbursed construction loans |
|
|
|
|
44,670 |
|
|
|
|
|
7,613 |
|
|
|
|
|
6,600 |
|
|
|
|
|
— |
|
|
|
|
|
30,457 |
|
| |||||
|
Unused home equity lines of credit |
|
|
|
|
11,575 |
|
|
|
|
|
143 |
|
|
|
|
|
823 |
|
|
|
|
|
1,061 |
|
|
|
|
|
9,548 |
|
| |||||
|
Total other commitments |
|
|
|
$ |
117,878 |
|
|
|
|
$ |
42,992 |
|
|
|
|
$ |
14,951 |
|
|
|
|
$ |
6,328 |
|
|
|
|
$ |
53,607 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
As of December 31, 2012 |
|
|
Amount of Commitment Expiration per Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Other Commitments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Loan commitments |
|
|
|
$ |
39,339 |
|
|
|
|
$ |
11,828 |
|
|
|
|
$ |
4,679 |
|
|
|
|
$ |
7,077 |
|
|
|
|
$ |
15,755 |
|
| |||||
|
Undisbursed construction loans |
|
|
|
|
54,705 |
|
|
|
|
|
26,601 |
|
|
|
|
|
6,350 |
|
|
|
|
|
5,748 |
|
|
|
|
|
16,006 |
|
| |||||
|
Unused home equity lines of credit |
|
|
|
|
10,714 |
|
|
|
|
|
127 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,587 |
|
| |||||
|
Total other commitments |
|
|
|
$ |
104,758 |
|
|
|
|
$ |
38,556 |
|
|
|
|
$ |
11,029 |
|
|
|
|
$ |
12,825 |
|
|
|
|
$ |
42,348 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
Parallel Ramp |
|
|
Estimated Percent Change in Net Interest Income |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, |
| |||||||||||
|
Rate Changes (basis points) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
-100 |
|
|
|
|
(0.73 |
)% |
|
|
|
|
|
(0.58 |
)% |
|
|
|
+200 |
|
|
|
|
(3.63 |
) |
|
|
|
|
|
(5.69 |
) |
|
|
| | | | | | | | |
|
Parallel Shock |
|
|
Estimated Percent Change in Net Interest Income |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, |
| |||||||||||
|
Rate Changes (basis points) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
-100 |
|
|
|
|
(1.97 |
)% |
|
|
|
|
|
(1.55 |
)% |
|
|
|
+100 |
|
|
|
|
(3.18 |
) |
|
|
|
|
|
(5.10 |
) |
|
|
|
+200 |
|
|
|
|
(5.93 |
) |
|
|
|
|
|
(9.92 |
) |
|
|
|
+300 |
|
|
|
|
(10.20 |
) |
|
|
|
|
|
(16.56 |
) |
|
|
| | | | | | | | |
|
Parallel Shock |
|
|
Estimated Percent Change in Economic Value of Equity |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, |
| |||||||||||
|
Rate Changes (basis points) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
-100 |
|
|
|
|
(4.30 |
)% |
|
|
|
|
|
(4.39 |
)% |
|
|
|
+100 |
|
|
|
|
(9.30 |
) |
|
|
|
|
|
(17.06 |
) |
|
|
|
+200 |
|
|
|
|
(20.10 |
) |
|
|
|
|
|
(34.69 |
) |
|
|
|
+300 |
|
|
|
|
(29.20 |
) |
|
|
|
|
|
(51.07 |
) |
|
|
| | | | | | | | |
|
|
|
|
Nine months ended September 30, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
| ||||||||||||||||||||||||
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cash and due from banks |
|
|
|
$ |
1,979 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,758 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
Interest earning deposits |
|
|
|
|
32,003 |
|
|
|
|
|
117 |
|
|
|
|
|
0.49 |
|
|
|
|
|
23,198 |
|
|
|
|
|
99 |
|
|
|
|
|
0.57 |
|
| ||||||
|
Securities(1) |
|
|
|
|
1,028 |
|
|
|
|
|
2 |
|
|
|
|
|
0.26 |
|
|
|
|
|
1,246 |
|
|
|
|
|
11 |
|
|
|
|
|
1.18 |
|
| ||||||
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Loans secured by non-residential properties |
|
|
|
|
9,010 |
|
|
|
|
|
310 |
|
|
|
|
|
4.60 |
|
|
|
|
|
10,580 |
|
|
|
|
|
408 |
|
|
|
|
|
5.15 |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
7,498 |
|
|
|
|
|
369 |
|
|
|
|
|
6.58 |
|
|
|
|
|
7,771 |
|
|
|
|
|
328 |
|
|
|
|
|
5.64 |
|
| ||||||
|
Construction, development and land loans(2) |
|
|
|
|
11,369 |
|
|
|
|
|
311 |
|
|
|
|
|
3.66 |
|
|
|
|
|
16,052 |
|
|
|
|
|
428 |
|
|
|
|
|
3.56 |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
2,538 |
|
|
|
|
|
105 |
|
|
|
|
|
5.53 |
|
|
|
|
|
3,292 |
|
|
|
|
|
167 |
|
|
|
|
|
6.78 |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
1,249 |
|
|
|
|
|
64 |
|
|
|
|
|
6.85 |
|
|
|
|
|
976 |
|
|
|
|
|
56 |
|
|
|
|
|
7.66 |
|
| ||||||
|
Total loans |
|
|
|
|
31,664 |
|
|
|
|
|
1,159 |
|
|
|
|
|
4.89 |
|
|
|
|
|
38,671 |
|
|
|
|
|
1,387 |
|
|
|
|
|
4.79 |
|
| ||||||
|
Total earning assets |
|
|
|
|
64,695 |
|
|
|
|
$ |
1,278 |
|
|
|
|
|
2.64 |
% |
|
|
|
|
|
63,115 |
|
|
|
|
$ |
1,497 |
|
|
|
|
|
3.17 |
% |
|
| ||||
|
Other assets |
|
|
|
|
6,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,758 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total assets |
|
|
|
$ |
73,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
72,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Liabilities and shareholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Noninterest-bearing |
|
|
|
$ |
14,473 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
13,894 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
NOW |
|
|
|
|
12,943 |
|
|
|
|
|
5 |
|
|
|
|
|
0.08 |
|
|
|
|
|
11,577 |
|
|
|
|
|
6 |
|
|
|
|
|
0.10 |
|
| ||||||
|
Money market |
|
|
|
|
22,061 |
|
|
|
|
|
49 |
|
|
|
|
|
0.45 |
|
|
|
|
|
20,468 |
|
|
|
|
|
54 |
|
|
|
|
|
0.53 |
|
| ||||||
|
Savings |
|
|
|
|
5,085 |
|
|
|
|
|
3 |
|
|
|
|
|
0.12 |
|
|
|
|
|
5,018 |
|
|
|
|
|
8 |
|
|
|
|
|
0.32 |
|
| ||||||
|
Time |
|
|
|
|
11,391 |
|
|
|
|
|
49 |
|
|
|
|
|
0.87 |
|
|
|
|
|
12,264 |
|
|
|
|
|
65 |
|
|
|
|
|
1.06 |
|
| ||||||
|
Total deposits |
|
|
|
|
65,953 |
|
|
|
|
|
106 |
|
|
|
|
|
0.32 |
|
|
|
|
|
63,221 |
|
|
|
|
|
133 |
|
|
|
|
|
0.42 |
|
| ||||||
|
Federal Home Loan Bank advances |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total funding liabilities |
|
|
|
|
65,953 |
|
|
|
|
$ |
106 |
|
|
|
|
|
0.32 |
% |
|
|
|
|
|
63,221 |
|
|
|
|
$ |
133 |
|
|
|
|
|
0.42 |
% |
|
| ||||
|
Other liabilities |
|
|
|
|
209 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Shareholders’ equity |
|
|
|
|
7,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
73,509 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
72,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net interest income |
|
|
|
|
|
|
|
|
|
$ |
1,172 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,364 |
|
|
|
|
|
|
|
| ||||||
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.32 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.75 |
% |
|
| ||||
|
Net interest margin(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.42 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.89 |
% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years ended December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
|
|
Average Balance |
|
|
Interest |
|
|
Yield / Rate |
| ||||||||||||||||||||||||
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cash and due from banks |
|
|
|
$ |
1,824 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
1,650 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
Interest earning deposits |
|
|
|
|
24,076 |
|
|
|
|
|
134 |
|
|
|
|
|
0.56 |
|
|
|
|
|
17,514 |
|
|
|
|
|
92 |
|
|
|
|
|
0.53 |
|
| ||||||
|
Securities(1) |
|
|
|
|
1,222 |
|
|
|
|
|
14 |
|
|
|
|
|
1.15 |
|
|
|
|
|
6,019 |
|
|
|
|
|
62 |
|
|
|
|
|
1.03 |
|
| ||||||
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Loans secured by non-residential properties |
|
|
|
|
10,526 |
|
|
|
|
|
541 |
|
|
|
|
|
5.14 |
|
|
|
|
|
10,129 |
|
|
|
|
|
575 |
|
|
|
|
|
5.68 |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
7,883 |
|
|
|
|
|
411 |
|
|
|
|
|
5.21 |
|
|
|
|
|
9,600 |
|
|
|
|
|
397 |
|
|
|
|
|
4.14 |
|
| ||||||
|
Construction, development and land loans(2) |
|
|
|
|
15,510 |
|
|
|
|
|
558 |
|
|
|
|
|
3.60 |
|
|
|
|
|
21,173 |
|
|
|
|
|
536 |
|
|
|
|
|
2.53 |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
3,196 |
|
|
|
|
|
214 |
|
|
|
|
|
6.70 |
|
|
|
|
|
4,444 |
|
|
|
|
|
300 |
|
|
|
|
|
6.75 |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
1,093 |
|
|
|
|
|
82 |
|
|
|
|
|
7.50 |
|
|
|
|
|
905 |
|
|
|
|
|
72 |
|
|
|
|
|
7.96 |
|
| ||||||
|
Total loans |
|
|
|
|
38,208 |
|
|
|
|
|
1,806 |
|
|
|
|
|
4.73 |
|
|
|
|
|
46,251 |
|
|
|
|
|
1,880 |
|
|
|
|
|
4.06 |
|
| ||||||
|
Total earning assets |
|
|
|
|
63,506 |
|
|
|
|
$ |
1,954 |
|
|
|
|
|
3.08 |
% |
|
|
|
|
|
69,784 |
|
|
|
|
$ |
2,034 |
|
|
|
|
|
2.91 |
% |
|
| ||||
|
Other assets |
|
|
|
|
7,711 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total assets |
|
|
|
$ |
73,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
78,451 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Liabilities and shareholders’ equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Noninterest-bearing |
|
|
|
$ |
14,009 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
13,056 |
|
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
| ||||
|
NOW |
|
|
|
|
11,669 |
|
|
|
|
|
9 |
|
|
|
|
|
0.08 |
|
|
|
|
|
13,099 |
|
|
|
|
|
10 |
|
|
|
|
|
0.08 |
|
| ||||||
|
Money market |
|
|
|
|
20,755 |
|
|
|
|
|
73 |
|
|
|
|
|
0.35 |
|
|
|
|
|
22,365 |
|
|
|
|
|
100 |
|
|
|
|
|
0.45 |
|
| ||||||
|
Savings |
|
|
|
|
5,057 |
|
|
|
|
|
10 |
|
|
|
|
|
0.20 |
|
|
|
|
|
4,560 |
|
|
|
|
|
12 |
|
|
|
|
|
0.26 |
|
| ||||||
|
Time |
|
|
|
|
12,319 |
|
|
|
|
|
85 |
|
|
|
|
|
0.69 |
|
|
|
|
|
13,806 |
|
|
|
|
|
122 |
|
|
|
|
|
0.88 |
|
| ||||||
|
Total deposits |
|
|
|
|
63,809 |
|
|
|
|
|
177 |
|
|
|
|
|
0.28 |
|
|
|
|
|
66,886 |
|
|
|
|
|
244 |
|
|
|
|
|
0.36 |
|
| ||||||
|
Federal Home Loan Bank advances |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total funding liabilities |
|
|
|
|
63,809 |
|
|
|
|
$ |
177 |
|
|
|
|
|
0.28 |
% |
|
|
|
|
|
66,886 |
|
|
|
|
$ |
244 |
|
|
|
|
|
0.36 |
% |
|
| ||||
|
Other liabilities |
|
|
|
|
222 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
251 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Shareholders’ equity |
|
|
|
|
9,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,314 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
73,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
78,451 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Net interest income |
|
|
|
|
|
|
|
|
|
$ |
1,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,790 |
|
|
|
|
|
|
|
| ||||||
|
Interest rate spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.55 |
% |
|
| ||||
|
Net interest margin(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.80 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.57 |
% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Nine Months Ended September 30, 2013 vs 2012 Increase (Decrease) |
|
|
Year Ended December 31, 2012 vs 2011 Increase (Decrease) |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Volume |
|
|
Rate |
|
|
Total |
|
|
Volume |
|
|
Rate |
|
|
Total |
| ||||||||||||||||||||||||
|
Interest and dividend income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Interest earning deposits |
|
|
|
$ |
29 |
|
|
|
|
$ |
(11 |
) |
|
|
|
|
$ |
18 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
6 |
|
|
|
|
$ |
42 |
|
| |||||
|
Securities |
|
|
|
|
(2 |
) |
|
|
|
|
|
(7 |
) |
|
|
|
|
|
(9 |
) |
|
|
|
|
|
(56 |
) |
|
|
|
|
|
8 |
|
|
|
|
|
(48 |
) |
|
| |
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Loans secured by non-residential properties |
|
|
|
|
(57 |
) |
|
|
|
|
|
(41 |
) |
|
|
|
|
|
(98 |
) |
|
|
|
|
|
24 |
|
|
|
|
|
(58 |
) |
|
|
|
|
|
(34 |
) |
|
| |
|
Loans secured by residential properties |
|
|
|
|
(13 |
) |
|
|
|
|
|
54 |
|
|
|
|
|
41 |
|
|
|
|
|
(50 |
) |
|
|
|
|
|
64 |
|
|
|
|
|
14 |
|
| ||||
|
Construction, development and land loans |
|
|
|
|
(118 |
) |
|
|
|
|
|
1 |
|
|
|
|
|
(117 |
) |
|
|
|
|
|
(38 |
) |
|
|
|
|
|
60 |
|
|
|
|
|
22 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
(34 |
) |
|
|
|
|
|
(28 |
) |
|
|
|
|
|
(62 |
) |
|
|
|
|
|
(84 |
) |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
(86 |
) |
|
|
|
Consumer, personal and other loans |
|
|
|
|
13 |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
8 |
|
|
|
|
|
14 |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
10 |
|
| ||||
|
Total loans |
|
|
|
|
(209 |
) |
|
|
|
|
|
(19 |
) |
|
|
|
|
|
(228 |
) |
|
|
|
|
|
(134 |
) |
|
|
|
|
|
60 |
|
|
|
|
|
(74 |
) |
|
| |
|
Total change in interest and dividend income |
|
|
|
|
(182 |
) |
|
|
|
|
|
(37 |
) |
|
|
|
|
|
(219 |
) |
|
|
|
|
|
(154 |
) |
|
|
|
|
|
74 |
|
|
|
|
|
(80 |
) |
|
| |
|
Interest expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NOW |
|
|
|
|
1 |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(1 |
) |
|
| ||
|
Money market |
|
|
|
|
5 |
|
|
|
|
|
(10 |
) |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
(7 |
) |
|
|
|
|
|
(20 |
) |
|
|
|
|
|
(27 |
) |
|
| |
|
Savings |
|
|
|
|
— |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
2 |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
(2 |
) |
|
| ||
|
Time |
|
|
|
|
(4 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
(16 |
) |
|
|
|
|
|
(12 |
) |
|
|
|
|
|
(25 |
) |
|
|
|
|
|
(37 |
) |
|
|
|
Total deposits |
|
|
|
|
2 |
|
|
|
|
|
(29 |
) |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
(49 |
) |
|
|
|
|
|
(67 |
) |
|
| |
|
Total change in interest expense |
|
|
|
|
2 |
|
|
|
|
|
(29 |
) |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
(49 |
) |
|
|
|
|
|
(67 |
) |
|
| |
|
Change in net interest income |
|
|
|
$ |
(184 |
) |
|
|
|
|
$ |
(8 |
) |
|
|
|
|
$ |
(192 |
) |
|
|
|
|
$ |
(136 |
) |
|
|
|
|
$ |
123 |
|
|
|
|
$ |
(13 |
) |
|
| |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Nine Months Ended September 30, |
|
|
Years Ended December 31, |
|
|
2013 / 2012 Nine Months Change |
|
|
2012 / 2011 Year Change |
| ||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
$ |
|
|
% |
| ||||||||||||||||||||||||||||||||
|
Service charges and fees |
|
|
|
$ |
65 |
|
|
|
|
$ |
74 |
|
|
|
|
$ |
101 |
|
|
|
|
$ |
93 |
|
|
|
|
$ |
(9 |
) |
|
|
|
|
|
(12 |
)% |
|
|
|
|
$ |
8 |
|
|
|
|
|
9 |
% |
|
| |||||
|
Recovery from legal settlement |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
796 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(796 |
) |
|
|
|
|
|
(100 |
) |
|
| ||||||
|
Other |
|
|
|
|
129 |
|
|
|
|
|
130 |
|
|
|
|
|
177 |
|
|
|
|
|
172 |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
5 |
|
|
|
|
|
3 |
|
| ||||||
|
Total noninterest income |
|
|
|
$ |
194 |
|
|
|
|
$ |
204 |
|
|
|
|
$ |
278 |
|
|
|
|
$ |
1,061 |
|
|
|
|
$ |
(10 |
) |
|
|
|
|
|
(5 |
)% |
|
|
|
|
$ |
(783 |
) |
|
|
|
|
|
(74 |
)% |
|
| ||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Nine Months Ended September 30, |
|
|
Years Ended December 31, |
|
|
2013 / 2012 Nine Months Change |
|
|
2012 / 2011 Year Change |
| ||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
|
|
$ |
|
|
% |
|
|
$ |
|
|
% |
| ||||||||||||||||||||||||||||||||
|
Salaries and employee benefits |
|
|
|
$ |
1,241 |
|
|
|
|
$ |
1,232 |
|
|
|
|
$ |
1,624 |
|
|
|
|
$ |
1,758 |
|
|
|
|
$ |
9 |
|
|
|
|
|
1 |
% |
|
|
|
|
$ |
(134 |
) |
|
|
|
|
|
(8 |
)% |
|
| |||||
|
Loss and expenses on foreclosed real estate, net |
|
|
|
|
192 |
|
|
|
|
|
251 |
|
|
|
|
|
495 |
|
|
|
|
|
335 |
|
|
|
|
|
(59 |
) |
|
|
|
|
|
(24 |
) |
|
|
|
|
|
160 |
|
|
|
|
|
48 |
|
| ||||||
|
Professional services |
|
|
|
|
427 |
|
|
|
|
|
253 |
|
|
|
|
|
394 |
|
|
|
|
|
397 |
|
|
|
|
|
174 |
|
|
|
|
|
69 |
|
|
|
|
|
(3 |
) |
|
|
|
|
|
(1 |
) |
|
| ||||||
|
Occupancy and equipment |
|
|
|
|
245 |
|
|
|
|
|
253 |
|
|
|
|
|
339 |
|
|
|
|
|
327 |
|
|
|
|
|
(8 |
) |
|
|
|
|
|
(3 |
) |
|
|
|
|
|
12 |
|
|
|
|
|
4 |
|
| ||||||
|
Insurance |
|
|
|
|
163 |
|
|
|
|
|
150 |
|
|
|
|
|
201 |
|
|
|
|
|
203 |
|
|
|
|
|
13 |
|
|
|
|
|
9 |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
(1 |
) |
|
| ||||||
|
Data processing |
|
|
|
|
150 |
|
|
|
|
|
120 |
|
|
|
|
|
161 |
|
|
|
|
|
151 |
|
|
|
|
|
30 |
|
|
|
|
|
25 |
|
|
|
|
|
10 |
|
|
|
|
|
7 |
|
| ||||||||
|
FDIC insurance |
|
|
|
|
116 |
|
|
|
|
|
117 |
|
|
|
|
|
154 |
|
|
|
|
|
178 |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(1 |
) |
|
|
|
|
|
(24 |
) |
|
|
|
|
|
(13 |
) |
|
| ||||
|
Non-accrual loan expenses, net of recoveries |
|
|
|
|
2 |
|
|
|
|
|
(26 |
) |
|
|
|
|
|
(22 |
) |
|
|
|
|
|
56 |
|
|
|
|
|
28 |
|
|
|
|
|
108 |
|
|
|
|
|
(78 |
) |
|
|
|
|
|
(139 |
) |
|
| ||||
|
Other |
|
|
|
|
315 |
|
|
|
|
|
355 |
|
|
|
|
|
450 |
|
|
|
|
|
465 |
|
|
|
|
|
(40 |
) |
|
|
|
|
|
(11 |
) |
|
|
|
|
|
(15 |
) |
|
|
|
|
|
(3 |
) |
|
| ||||
|
Total noninterest expense |
|
|
|
$ |
2,851 |
|
|
|
|
$ |
2,705 |
|
|
|
|
$ |
3,796 |
|
|
|
|
$ |
3,870 |
|
|
|
|
$ |
146 |
|
|
|
|
|
5 |
% |
|
|
|
|
$ |
(74 |
) |
|
|
|
|
|
(2 |
)% |
|
| |||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At September 30, |
|
|
At December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||||||||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Loans secured by residential properties |
|
|
|
$ |
6,861 |
|
|
|
|
|
22.98 |
% |
|
|
|
|
$ |
7,951 |
|
|
|
|
|
23.62 |
% |
|
|
|
|
$ |
8,129 |
|
|
|
|
|
19.67 |
% |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
8,873 |
|
|
|
|
|
29.72 |
|
|
|
|
|
10,298 |
|
|
|
|
|
30.60 |
|
|
|
|
|
10,684 |
|
|
|
|
|
25.85 |
|
| ||||||
|
Construction, development and land loans |
|
|
|
|
10,539 |
|
|
|
|
|
35.30 |
|
|
|
|
|
11,347 |
|
|
|
|
|
33.71 |
|
|
|
|
|
18,204 |
|
|
|
|
|
44.04 |
|
| ||||||
|
|
|
|
|
|
26,273 |
|
|
|
|
|
88.00 |
|
|
|
|
|
29,596 |
|
|
|
|
|
87.93 |
|
|
|
|
|
37,017 |
|
|
|
|
|
89.56 |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
2,400 |
|
|
|
|
|
8.04 |
|
|
|
|
|
2,692 |
|
|
|
|
|
8.00 |
|
|
|
|
|
3,599 |
|
|
|
|
|
8.71 |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
1,184 |
|
|
|
|
|
3.96 |
|
|
|
|
|
1,368 |
|
|
|
|
|
4.07 |
|
|
|
|
|
714 |
|
|
|
|
|
1.73 |
|
| ||||||
|
Total loans |
|
|
|
$ |
29,857 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
33,656 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
41,330 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Loans Secured by Non- Residential Properties |
|
|
Construction, Development and Land Loans |
|
|
Commercial and Industrial Loans |
|
|
Total |
| ||||||||||||||||
|
Amounts due: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
One year or less |
|
|
|
$ |
417 |
|
|
|
|
$ |
7,604 |
|
|
|
|
$ |
1,334 |
|
|
|
|
$ |
9,355 |
|
| ||||
|
After one year: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
One to five years |
|
|
|
|
711 |
|
|
|
|
|
900 |
|
|
|
|
|
1,066 |
|
|
|
|
|
2,677 |
|
| ||||
|
Over five years |
|
|
|
|
7,745 |
|
|
|
|
|
2,035 |
|
|
|
|
|
— |
|
|
|
|
|
9,780 |
|
| ||||
|
Total due after one year |
|
|
|
|
8,456 |
|
|
|
|
|
2,935 |
|
|
|
|
|
1,066 |
|
|
|
|
|
12,457 |
|
| ||||
|
Total |
|
|
|
$ |
8,873 |
|
|
|
|
$ |
10,539 |
|
|
|
|
$ |
2,400 |
|
|
|
|
$ |
21,812 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
December 31, 2012 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Loans Secured by Non- Residential Properties |
|
|
Construction, Development and Land Loans |
|
|
Commercial and Industrial Loans |
|
|
Total |
| ||||||||||||||||
|
Amounts due: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
One year or less |
|
|
|
$ |
1,113 |
|
|
|
|
$ |
7,667 |
|
|
|
|
$ |
1,131 |
|
|
|
|
$ |
9,911 |
|
| ||||
|
After one year: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
One to five years |
|
|
|
|
631 |
|
|
|
|
|
1,473 |
|
|
|
|
|
1,561 |
|
|
|
|
|
3,665 |
|
| ||||
|
Over five years |
|
|
|
|
8,554 |
|
|
|
|
|
2,207 |
|
|
|
|
|
— |
|
|
|
|
|
10,761 |
|
| ||||
|
Total due after one year |
|
|
|
|
9,185 |
|
|
|
|
|
3,680 |
|
|
|
|
|
1,561 |
|
|
|
|
|
14,426 |
|
| ||||
|
Total |
|
|
|
$ |
10,298 |
|
|
|
|
$ |
11,347 |
|
|
|
|
$ |
2,692 |
|
|
|
|
$ |
24,337 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, 2012 |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Interest Rate |
|
|
|
|
Interest Rate |
|
|
| ||||||||||||||||||||||||||||||||
|
(In thousands) |
|
|
Adjustable |
|
|
Fixed |
|
|
Total |
|
|
Adjustable |
|
|
Fixed |
|
|
Total |
| ||||||||||||||||||||||||
|
Loans secured by non-residential properties |
|
|
|
$ |
5,092 |
|
|
|
|
$ |
3,364 |
|
|
|
|
$ |
8,456 |
|
|
|
|
$ |
5,288 |
|
|
|
|
$ |
3,897 |
|
|
|
|
$ |
9,185 |
|
| ||||||
|
Construction, development and and land loans |
|
|
|
|
2,935 |
|
|
|
|
|
— |
|
|
|
|
|
2,935 |
|
|
|
|
|
3,613 |
|
|
|
|
|
67 |
|
|
|
|
|
3,680 |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
1,066 |
|
|
|
|
|
1,066 |
|
|
|
|
|
— |
|
|
|
|
|
1,561 |
|
|
|
|
|
1,561 |
|
| ||||||
|
Total loans due after one year |
|
|
|
$ |
8,027 |
|
|
|
|
$ |
4,430 |
|
|
|
|
$ |
12,457 |
|
|
|
|
$ |
8,901 |
|
|
|
|
$ |
5,525 |
|
|
|
|
$ |
14,426 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At September 30, 2013 |
|
|
At December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
Nonaccrual loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Loans secured by residential properties |
|
|
|
$ |
1,398 |
|
|
|
|
$ |
1,083 |
|
|
|
|
$ |
1,550 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
453 |
|
|
|
|
|
520 |
|
| |||
|
Construction, development and land loans |
|
|
|
|
4,573 |
|
|
|
|
|
5,387 |
|
|
|
|
|
10,540 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
554 |
|
|
|
|
|
348 |
|
|
|
|
|
357 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
73 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total nonaccrual loans |
|
|
|
$ |
7,100 |
|
|
|
|
$ |
7,271 |
|
|
|
|
$ |
12,967 |
|
| |||
|
Property acquired through foreclosure or repossession, net |
|
|
|
|
1,895 |
|
|
|
|
|
3,270 |
|
|
|
|
|
2,869 |
|
| |||
|
Total nonperforming assets |
|
|
|
$ |
8,995 |
|
|
|
|
$ |
10,541 |
|
|
|
|
$ |
15,836 |
|
| |||
|
Nonperforming assets to total assets |
|
|
|
|
12.92 |
% |
|
|
|
|
|
13.85 |
% |
|
|
|
|
|
20.72 |
% |
|
|
|
Nonaccrual loans to total loans |
|
|
|
|
23.78 |
% |
|
|
|
|
|
21.60 |
% |
|
|
|
|
|
31.37 |
% |
|
|
|
Total past due loans to total loans |
|
|
|
|
11.12 |
% |
|
|
|
|
|
10.24 |
% |
|
|
|
|
|
15.27 |
% |
|
|
|
Accruing loans 90 days or more past due |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||
| | | | | | | | | | | |
|
(In thousands) |
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater Than 90 Days (Nonaccrual) |
|
|
Total Past Due |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
As of September 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,746 |
|
|
|
|
$ |
1,746 |
|
| ||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
779 |
|
|
|
|
|
779 |
|
| ||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
435 |
|
|
|
|
|
435 |
|
| ||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
280 |
|
|
|
|
|
280 |
|
| ||||
|
Consumer, personal and other loans |
|
|
|
|
7 |
|
|
|
|
|
— |
|
|
|
|
|
73 |
|
|
|
|
|
80 |
|
| ||||
|
Total |
|
|
|
$ |
7 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,313 |
|
|
|
|
$ |
3,320 |
|
| ||||
|
As of December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,248 |
|
|
|
|
$ |
2,248 |
|
| ||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
748 |
|
|
|
|
|
748 |
|
| ||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Commercial and industrial loans |
|
|
|
|
75 |
|
|
|
|
|
— |
|
|
|
|
|
300 |
|
|
|
|
|
375 |
|
| ||||
|
Consumer, personal and other loans |
|
|
|
|
75 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
75 |
|
| ||||
|
Total |
|
|
|
$ |
150 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,296 |
|
|
|
|
$ |
3,446 |
|
| ||||
|
As of December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
1,400 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
5,136 |
|
| ||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
718 |
|
|
|
|
|
718 |
|
| ||||
|
Loans secured by non-residential properties |
|
|
|
|
53 |
|
|
|
|
|
103 |
|
|
|
|
|
— |
|
|
|
|
|
156 |
|
| ||||
|
Commercial and industrial loans |
|
|
|
|
300 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
300 |
|
| ||||
|
Consumer, personal and other loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Total |
|
|
|
$ |
353 |
|
|
|
|
$ |
1,503 |
|
|
|
|
$ |
4,454 |
|
|
|
|
$ |
6,310 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
At September 30, 2013 |
|
|
At December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
Accruing troubled debt restructured loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Loans secured by residential properties |
|
|
|
$ |
— |
|
|
|
|
$ |
652 |
|
|
|
|
$ |
— |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
78 |
|
|
|
|
|
93 |
|
| |||
|
Construction, development and land loans |
|
|
|
|
224 |
|
|
|
|
|
229 |
|
|
|
|
|
483 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
252 |
|
|
|
|
|
278 |
|
|
|
|
|
— |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
176 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
| |||
|
Accruing troubled debt restructured loans |
|
|
|
|
652 |
|
|
|
|
|
1,337 |
|
|
|
|
|
576 |
|
| |||
|
Nonaccrual troubled debt restructured loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Loans secured by residential properties |
|
|
|
|
1,336 |
|
|
|
|
|
743 |
|
|
|
|
|
786 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
453 |
|
|
|
|
|
418 |
|
| |||
|
Construction, development and land loans |
|
|
|
|
3,038 |
|
|
|
|
|
3,144 |
|
|
|
|
|
6,804 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
43 |
|
|
|
|
|
48 |
|
|
|
|
|
57 |
|
| |||
|
Nonaccrual troubled debt restructured loans |
|
|
|
|
4,919 |
|
|
|
|
|
4,388 |
|
|
|
|
|
8,065 |
|
| |||
|
Total troubled debt restructured loans |
|
|
|
$ |
5,571 |
|
|
|
|
$ |
5,725 |
|
|
|
|
$ |
8,641 |
|
| |||
| | | | | | | | | | | |
|
(In thousands) |
|
|
Construction, Development and Land Loans |
|
|
Loans Secured by Residential Properties |
|
|
Loans Secured by Non- Residential Properties |
|
|
Commercial and Industrial Loans |
|
|
Consumer, Personal and Other Loans |
|
|
Unallocated |
|
|
Total |
| ||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Beginning balance |
|
|
|
$ |
283 |
|
|
|
|
$ |
103 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
114 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
327 |
|
|
|
|
$ |
1,113 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(225 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(86 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(311 |
) |
|
| ||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
80 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
80 |
|
| |||||||
|
Provisions |
|
|
|
|
80 |
|
|
|
|
|
(113 |
) |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
140 |
|
|
|
|
|
64 |
|
|
|
|
|
(57 |
) |
|
|
|
|
|
— |
|
| ||||
|
Ending balance |
|
|
|
$ |
138 |
|
|
|
|
$ |
70 |
|
|
|
|
$ |
136 |
|
|
|
|
$ |
168 |
|
|
|
|
$ |
100 |
|
|
|
|
$ |
270 |
|
|
|
|
$ |
882 |
|
| |||||||
|
Ratio of net charge-offs to average loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.73 |
% |
|
| ||||||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Beginning balance |
|
|
|
$ |
475 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
268 |
|
|
|
|
$ |
187 |
|
|
|
|
$ |
29 |
|
|
|
|
$ |
102 |
|
|
|
|
$ |
1,305 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(89 |
) |
|
|
|
|
|
(24 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(80 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(193 |
) |
|
| |||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
| |||||||
|
Provisions |
|
|
|
|
(103 |
) |
|
|
|
|
|
(117 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
6 |
|
|
|
|
|
7 |
|
|
|
|
|
225 |
|
|
|
|
|
— |
|
| ||||
|
Ending balance |
|
|
|
$ |
283 |
|
|
|
|
$ |
103 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
114 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
327 |
|
|
|
|
$ |
1,113 |
|
| |||||||
|
Ratio of net charge-offs to average loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.50 |
% |
|
| ||||||
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | ||||||
|
Beginning balance |
|
|
|
$ |
617 |
|
|
|
|
$ |
338 |
|
|
|
|
$ |
234 |
|
|
|
|
$ |
739 |
|
|
|
|
$ |
59 |
|
|
|
|
$ |
47 |
|
|
|
|
$ |
2,034 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(1,191 |
) |
|
|
|
|
|
(55 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(388 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,634 |
) |
|
| |||
|
Recoveries |
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3 |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
5 |
|
| |||||||
|
Provisions |
|
|
|
|
1,048 |
|
|
|
|
|
(39 |
) |
|
|
|
|
|
34 |
|
|
|
|
|
(167 |
) |
|
|
|
|
|
(31 |
) |
|
|
|
|
|
55 |
|
|
|
|
|
900 |
|
| ||||
|
Ending balance |
|
|
|
$ |
475 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
268 |
|
|
|
|
$ |
187 |
|
|
|
|
$ |
29 |
|
|
|
|
$ |
102 |
|
|
|
|
$ |
1,305 |
|
| |||||||
|
Ratio of net charge-offs to average loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.52 |
% |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At September 30, 2013 |
|
|
At December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
|
|
Amount |
|
|
Percent |
| ||||||||||||||||||||||||
|
Noninterest-bearing demand |
|
|
|
$ |
13,422 |
|
|
|
|
|
21.41 |
% |
|
|
|
|
$ |
14,086 |
|
|
|
|
|
20.75 |
% |
|
|
|
|
$ |
15,533 |
|
|
|
|
|
23.38 |
% |
|
| |||
|
Interest bearing accounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
NOW, money market and savings |
|
|
|
|
38,831 |
|
|
|
|
|
61.94 |
|
|
|
|
|
41,481 |
|
|
|
|
|
61.11 |
|
|
|
|
|
38,745 |
|
|
|
|
|
58.31 |
|
| ||||||
|
Time certificates of deposit |
|
|
|
|
10,441 |
|
|
|
|
|
16.65 |
|
|
|
|
|
12,314 |
|
|
|
|
|
18.14 |
|
|
|
|
|
12,170 |
|
|
|
|
|
18.32 |
|
| ||||||
|
Total deposits |
|
|
|
$ |
62,694 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
67,881 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
66,448 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
As of September 30, 2013 |
|
|
Amount of Commitment Expiration per Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Commitments to extend credit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Undisbursed home equity lines of credit |
|
|
|
$ |
3,381 |
|
|
|
|
$ |
207 |
|
|
|
|
$ |
490 |
|
|
|
|
$ |
1,478 |
|
|
|
|
$ |
1,206 |
|
| |||||
|
Undisbursed loans secured by real estate |
|
|
|
|
1,982 |
|
|
|
|
|
676 |
|
|
|
|
|
800 |
|
|
|
|
|
— |
|
|
|
|
|
506 |
|
| |||||
|
Future loan commitments |
|
|
|
|
481 |
|
|
|
|
|
248 |
|
|
|
|
|
233 |
|
|
|
|
|
— |
|
| | | | | | | | ||||
|
Undisbursed commercial lines of credit |
|
|
|
|
1,699 |
|
|
|
|
|
1,669 |
|
|
|
|
|
30 |
|
|
|
|
|
— |
|
| | | | | | | | ||||
|
Overdraft protection lines |
|
|
|
|
565 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
565 |
|
| |||||
|
Total other commitments |
|
|
|
$ |
8,108 |
|
|
|
|
$ |
2,800 |
|
|
|
|
$ |
1,553 |
|
|
|
|
$ |
1,478 |
|
|
|
|
$ |
2,277 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
As of December 31, 2012 |
|
|
Amount of Commitment Expiration per Period |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Total |
|
|
Less Than 1 Year |
|
|
1 – 3 Years |
|
|
4 – 5 Years |
|
|
After 5 Years |
| ||||||||||||||||||||
|
Commitments to extend credit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Undisbursed home equity lines of credit |
|
|
|
$ |
3,037 |
|
|
|
|
$ |
67 |
|
|
|
|
$ |
363 |
|
|
|
|
$ |
808 |
|
|
|
|
$ |
1,799 |
|
| |||||
|
Undisbursed loans secured by real estate |
|
|
|
|
2,830 |
|
|
|
|
|
444 |
|
|
|
|
|
1,798 |
|
|
|
|
|
— |
|
|
|
|
|
588 |
|
| |||||
|
Future loan commitments |
|
|
|
|
2,710 |
|
|
|
|
|
2,710 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Undisbursed commercial lines of credit |
|
|
|
|
1,912 |
|
|
|
|
|
1,912 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Overdraft protection lines |
|
|
|
|
596 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
596 |
|
| |||||
|
Total other commitments |
|
|
|
$ |
11,085 |
|
|
|
|
$ |
5,133 |
|
|
|
|
$ |
2,161 |
|
|
|
|
$ |
808 |
|
|
|
|
$ |
2,983 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
Name and Principal Position |
|
|
Year |
|
|
Salary ($) |
|
|
Bonus ($) |
|
|
Stock Awards ($)(1) |
|
|
Option Awards ($)(1) |
|
|
Non-Equity Incentive Plan Compensation ($)(2) |
|
|
Nonqualified Deferred Compensation Earnings ($) |
|
|
All Other Compensation ($)(3) |
|
|
Total ($) |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Peyton R. Patterson Former Chief Executive Officer and President (Company)(4) former Chief Executive Officer (Bank) |
|
|
|
|
2013 |
|
|
|
|
|
500,000 |
|
|
|
|
|
0 |
|
|
|
|
|
335,000 |
|
|
|
|
|
0 |
|
|
|
|
|
231,823 |
|
|
|
|
|
0 |
|
|
|
|
|
11,687 |
|
|
|
|
|
1,078,510 |
|
| |||||||||
|
|
|
2012 |
|
|
|
|
|
240,385 |
|
|
|
|
|
0 |
|
|
|
|
|
600,000 |
|
|
|
|
|
0 |
|
|
|
|
|
0 |
|
|
|
|
|
0 |
|
|
|
|
|
7,299 |
|
|
|
|
|
847,684 |
|
| ||||||||||||
|
Ernest J. Verrico, Sr. EVP and CFO (Company and Bank) |
|
|
|
|
2013 |
|
|
|
|
|
186,962 |
|
|
|
|
|
25,000 |
|
|
|
|
|
108,875 |
|
|
|
|
|
0 |
|
|
|
|
|
63,254 |
|
|
|
|
|
0 |
|
|
|
|
|
13,656 |
|
|
|
|
|
397,747 |
|
| |||||||||
|
|
|
2012 |
|
|
|
|
|
181,635 |
|
|
|
|
|
0 |
|
|
|
|
|
60,000 |
|
|
|
|
|
0 |
|
|
|
|
|
39,680 |
|
|
|
|
|
0 |
|
|
|
|
|
10,912 |
|
|
|
|
|
292,227 |
|
| ||||||||||||
|
Gail E.D. Brathwaite(5) EVP and COO (Company and Bank) |
|
|
|
|
2013 |
|
|
|
|
|
188,269 |
|
|
|
|
|
0 |
|
|
|
|
|
301,500 |
|
|
|
|
|
0 |
|
|
|
|
|
68,305 |
|
|
|
|
|
0 |
|
|
|
|
|
24,979 |
|
|
|
|
|
583,053 |
|
| |||||||||
|
Heidi DeWyngaert EVP and CLO (Company) President (Bank) |
|
|
|
|
2013 |
|
|
|
|
|
239,635 |
|
|
|
|
|
0 |
|
|
|
|
|
180,125 |
|
|
|
|
|
0 |
|
|
|
|
|
75,852 |
|
|
|
|
|
0 |
|
|
|
|
|
13,815 |
|
|
|
|
|
509,427 |
|
| |||||||||
|
|
|
2012 |
|
|
|
|
|
230,596 |
|
|
|
|
|
0 |
|
|
|
|
|
82,500 |
|
|
|
|
|
0 |
|
|
|
|
|
51,048 |
|
|
|
|
|
0 |
|
|
|
|
|
10,167 |
|
|
|
|
|
374,311 |
|
| ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
Option awards |
|
|
Stock awards |
| ||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Name |
|
|
Grant Date |
|
|
Number of securities underlying unexercised options (#) exercisable |
|
|
Option exercise price ($) |
|
|
Option expiration date |
|
|
Number of shares or units of stock that have not vested (#) |
|
|
Market value of shares or units of stock that have not vested ($)(5) |
| ||||||||||||||||||||||||
|
Peyton R. Patterson(1) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
44,000 |
|
|
|
|
$ |
919,600 |
|
| ||||||
|
Ernest J. Verrico(2) |
|
|
|
|
3/4/10 |
|
|
|
|
|
2,400 |
|
|
|
|
$ |
11.00 |
|
|
|
|
|
3/4/2020 |
|
|
|
|
|
12,700 |
|
|
|
|
$ |
265,430 |
|
| ||||||
|
Gail E.D. Brathwaite(3) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
18,000 |
|
|
|
|
$ |
376,200 |
|
| ||||||
|
Heidi DeWyngaert(4) |
|
|
|
|
7/6/04 |
|
|
|
|
|
6,000 |
|
|
|
|
$ |
10.00 |
|
|
|
|
|
7/6/2014 |
|
|
|
|
|
17,900 |
|
|
|
|
$ |
374,110 |
|
| ||||||
|
|
|
|
|
|
3/1/05 |
|
|
|
|
|
1,500 |
|
|
|
|
$ |
14.50 |
|
|
|
|
|
3/1/2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
3/29/06 |
|
|
|
|
|
2,000 |
|
|
|
|
$ |
16.00 |
|
|
|
|
|
3/29/2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
1/2/08 |
|
|
|
|
|
4,000 |
|
|
|
|
$ |
20.70 |
|
|
|
|
|
1/2/2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
3/26/08 |
|
|
|
|
|
8,574 |
|
|
|
|
$ |
20.70 |
|
|
|
|
|
3/26/2018 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
|
|
|
|
|
6/23/09 |
|
|
|
|
|
1,200 |
|
|
|
|
$ |
12.64 |
|
|
|
|
|
6/23/2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Years Ended December 31, |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
|
|
2010 |
|
|
2009 |
| ||||||||||||||||||||
|
Options outstanding at beginning of year |
|
|
|
|
272,358 |
|
|
|
|
|
277,558 |
|
|
|
|
|
273,628 |
|
|
|
|
|
262,998 |
|
|
|
|
|
252,788 |
|
| |||||
|
Granted |
|
|
|
|
— |
|
|
|
|
|
9,650 |
|
|
|
|
|
10,000 |
|
|
|
|
|
12,250 |
|
|
|
|
|
14,950 |
|
| |||||
|
Forfeited |
|
|
|
|
(4,080 |
) |
|
|
|
|
|
(14,850 |
) |
|
|
|
|
|
(4,070 |
) |
|
|
|
|
|
(1,100 |
) |
|
|
|
|
|
(2,740 |
) |
|
|
|
Exercised |
|
|
|
|
(46,640 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(2,000 |
) |
|
|
|
|
|
(520 |
) |
|
|
|
|
|
(2,000 |
) |
|
| |
|
Expired |
|
|
|
|
(13,070 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Options outstanding at end of period |
|
|
|
|
208,568 |
|
|
|
|
|
272,358 |
|
|
|
|
|
277,558 |
|
|
|
|
|
273,628 |
|
|
|
|
|
262,998 |
|
| |||||
|
Weighted average exercise price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Granted |
|
|
|
$ |
— |
|
|
|
|
$ |
15.00 |
|
|
|
|
$ |
15.00 |
|
|
|
|
$ |
11.00 |
|
|
|
|
$ |
12.64 |
|
| |||||
|
Forfeited |
|
|
|
|
17.42 |
|
|
|
|
|
13.13 |
|
|
|
|
|
16.20 |
|
|
|
|
|
14.56 |
|
|
|
|
|
16.31 |
|
| |||||
|
Exercised |
|
|
|
|
10.02 |
|
|
|
|
|
— |
|
|
|
|
|
10.00 |
|
|
|
|
|
12.19 |
|
|
|
|
|
10.00 |
|
| |||||
|
Expired |
|
|
|
|
10.00 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Options outstanding at end of period |
|
|
|
|
16.67 |
|
|
|
|
|
15.23 |
|
|
|
|
|
14.60 |
|
|
|
|
|
14.58 |
|
|
|
|
|
14.74 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
Name |
|
|
Fees Earned or Paid in Cash ($) |
|
|
Stock Awards(1) |
|
|
Total Compensation ($)(2) |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Frederick R. Afragola |
|
|
|
|
17,700 |
|
|
|
|
|
6,700 |
|
|
|
|
|
24,400 |
|
| |||
|
George P. Bauer |
|
|
|
|
10,000 |
|
|
|
|
|
13,400 |
|
|
|
|
|
23,400 |
|
| |||
|
Richard Castiglioni |
|
|
|
|
15,500 |
|
|
|
|
|
6,700 |
|
|
|
|
|
22,200 |
|
| |||
|
Eric J. Dale |
|
|
|
|
21,100 |
|
|
|
|
|
20,100 |
|
|
|
|
|
41,200 |
|
| |||
|
Blake S. Drexler |
|
|
|
|
63,700 |
|
|
|
|
|
58,625 |
|
|
|
|
|
122,325 |
|
| |||
|
James A. Fieber |
|
|
|
|
40,600 |
|
|
|
|
|
46,900 |
|
|
|
|
|
87,500 |
|
| |||
|
Mark Fitzgibbon(3) |
|
|
|
|
17,900 |
|
|
|
|
|
21,775 |
|
|
|
|
|
39,675 |
|
| |||
|
William J. Fitzpatrick, III |
|
|
|
|
16,200 |
|
|
|
|
|
6,700 |
|
|
|
|
|
22,900 |
|
| |||
|
Merrill J. Forgotson(4) |
|
|
|
|
19,800 |
|
|
|
|
|
6,700 |
|
|
|
|
|
26,500 |
|
| |||
|
Hugh Halsell |
|
|
|
|
18,700 |
|
|
|
|
|
13,400 |
|
|
|
|
|
32,100 |
|
| |||
|
Daniel S. Jones |
|
|
|
|
23,200 |
|
|
|
|
|
21,775 |
|
|
|
|
|
44,975 |
|
| |||
|
Carl R. Kuehner |
|
|
|
|
11,600 |
|
|
|
|
|
20,100 |
|
|
|
|
|
31,700 |
|
| |||
|
Todd Lampert |
|
|
|
|
33,300 |
|
|
|
|
|
23,450 |
|
|
|
|
|
56,750 |
(4) |
|
| ||
|
Victor S. Liss |
|
|
|
|
25,100 |
|
|
|
|
|
6,700 |
|
|
|
|
|
31,800 |
|
| |||
|
Total |
|
|
|
|
334,400 |
|
|
|
|
|
273,025 |
|
|
|
|
|
607,425 |
|
| |||
| | | | | | | | | | |
|
|
|
|
Beneficial Ownership(1) |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Name of Beneficial Owner |
|
|
Number of Shares |
|
|
% |
| ||||||||
|
5% Shareholder: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Wellington Management Company, LLP(2) 280 Congress St. Boston, MA 02210 |
|
|
|
|
650,000 |
|
|
|
|
|
9.86 |
|
| ||
|
Endicott Management Co. |
|
|
|
|
640,000 |
|
|
|
|
|
9.71 |
|
| ||
|
Bauer Foundation |
|
|
|
|
453,987 |
|
|
|
|
|
6.88 |
|
| ||
| | | | | | | | |
|
|
|
|
Beneficial Ownership(1) |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Name of Beneficial Owner |
|
|
Number of Shares |
|
|
% |
| ||||||||
|
Directors and Executive Officers: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Frederick R. Afragola |
|
|
|
|
47,612 |
(3) |
|
|
|
|
|
* |
|
| |
|
George P. Bauer |
|
|
|
|
453,987 |
(4) |
|
|
|
|
|
6.88 |
|
| |
|
Richard Castiglioni |
|
|
|
|
10,600 |
|
|
|
|
|
* |
|
| ||
|
Eric J. Dale |
|
|
|
|
21,782 |
|
|
|
|
|
* |
|
| ||
|
Blake S. Drexler |
|
|
|
|
176,356 |
(5) |
|
|
|
|
|
2.67 |
|
| |
|
James A. Fieber |
|
|
|
|
469,173 |
(6) |
|
|
|
|
|
7.11 |
|
| |
|
William J. Fitzpatrick |
|
|
|
|
7,472 |
|
|
|
|
|
* |
|
| ||
|
Hugh Halsell, III |
|
|
|
|
231,160 |
(7) |
|
|
|
|
|
3.51 |
|
| |
|
Daniel S. Jones |
|
|
|
|
221,073 |
(8) |
|
|
|
|
|
3.35 |
|
| |
|
Carl R. Kuehner, III |
|
|
|
|
319,054 |
(9) |
|
|
|
|
|
4.84 |
|
| |
|
Todd Lampert |
|
|
|
|
42,154 |
(10) |
|
|
|
|
|
* |
|
| |
|
Victor S. Liss |
|
|
|
|
22,400 |
|
|
|
|
|
* |
|
| ||
|
Gail E.D. Brathwaite |
|
|
|
|
43,000 |
|
|
|
|
|
* |
|
| ||
|
Heidi DeWyngaert |
|
|
|
|
57,439 |
(11) |
|
|
|
|
|
* |
|
| |
|
Peyton R. Patterson |
|
|
|
|
60,000 |
(12) |
|
|
|
|
|
* |
|
| |
|
Ernest J. Verrico |
|
|
|
|
20,700 |
(13) |
|
|
|
|
|
* |
|
| |
|
All directors and executive officers as a group (16 persons) |
|
|
|
|
2,203,962 |
|
|
|
|
|
33.4 |
% |
|
| |
| | | | | | | | |
|
|
|
|
Beneficial Ownership |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Name of Beneficial Owner |
|
|
Number of Shares |
|
|
% |
| ||||||||
|
Richard R. Barredo |
|
|
|
|
11,344 |
(1) |
|
|
|
|
|
* |
|
| |
|
Mark A. Candido |
|
|
|
|
11,238 |
|
|
|
|
|
* |
|
| ||
|
Richard K. Ciardiello |
|
|
|
|
22,788 |
|
|
|
|
|
1.88 |
% |
|
| |
|
Carl R. DaVia |
|
|
|
|
24,871 |
|
|
|
|
|
2.05 |
% |
|
| |
|
Sallie A. DeMarsilis |
|
|
|
|
22,865 |
|
|
|
|
|
1.88 |
% |
|
| |
|
Stephen J. DiCapua |
|
|
|
|
11,087 |
|
|
|
|
|
* |
|
| ||
|
Richard H. Fitzpatrick, Jr. |
|
|
|
|
15,904 |
|
|
|
|
|
1.41 |
% |
|
| |
|
Brian P. McArdle |
|
|
|
|
28,027 |
(2) |
|
|
|
|
|
2.31 |
% |
|
|
|
Raymond W. Palumbo |
|
|
|
|
16,706 |
(3) |
|
|
|
|
|
1.37 |
% |
|
|
|
Gregory O. Scott |
|
|
|
|
36,732 |
(4) |
|
|
|
|
|
3.02 |
% |
|
|
|
Richard C. Simione |
|
|
|
|
5,716 |
|
|
|
|
|
* |
|
| ||
|
Richard Spero |
|
|
|
|
28,604 |
(5) |
|
|
|
|
|
2.35 |
% |
|
|
|
Lorenzo B. Wyatt |
|
|
|
|
21,439 |
|
|
|
|
|
1.76 |
% |
|
| |
|
All directors and executive officersas a group (13 persons) |
|
|
|
|
257,571 |
|
|
|
|
|
21.02 |
% |
|
| |
| | | | | | | | |
|
|
|
|
For the Three Months Ended March 31, |
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
|
|
2013 |
|
|
2012 |
| ||||||||||||||||
|
Interest and dividend income |
|
|
|
$ |
1,216,238 |
|
|
|
|
$ |
1,135,415 |
|
|
|
|
$ |
4,666,939 |
|
|
|
|
$ |
4,233,578 |
|
| ||||
|
Interest expense |
|
|
|
|
135,318 |
|
|
|
|
|
138,994 |
|
|
|
|
|
572,388 |
|
|
|
|
|
579,085 |
|
| ||||
|
Net interest income |
|
|
|
|
1,080,920 |
|
|
|
|
|
996,421 |
|
|
|
|
|
4,094,551 |
|
|
|
|
|
3,654,493 |
|
| ||||
|
Provision for loan losses |
|
|
|
|
80,000 |
|
|
|
|
|
25,000 |
|
|
|
|
|
61,000 |
|
|
|
|
|
200,000 |
|
| ||||
|
Net interest income after provision for loan losses |
|
|
|
|
1,000,920 |
|
|
|
|
|
971,421 |
|
|
|
|
|
4,033,551 |
|
|
|
|
|
3,454,493 |
|
| ||||
|
Noninterest income |
|
|
|
|
64,808 |
|
|
|
|
|
53,928 |
|
|
|
|
|
272,691 |
|
|
|
|
|
238,620 |
|
| ||||
|
Noninterest expense |
|
|
|
|
1,136,931 |
|
|
|
|
|
777,222 |
|
|
|
|
|
3,340,807 |
|
|
|
|
|
2,777,375 |
|
| ||||
|
Income (loss) before income taxes |
|
|
|
|
(71,203 |
) |
|
|
|
|
|
248,127 |
|
|
|
|
|
965,435 |
|
|
|
|
|
915,738 |
|
| |||
|
(Provision) benefit for income taxes |
|
|
|
|
27,000 |
|
|
|
|
|
(97,000 |
) |
|
|
|
|
|
(408,250 |
) |
|
|
|
|
|
(359,250 |
) |
|
| |
|
Net income (loss) |
|
|
|
$ |
(44,203 |
) |
|
|
|
|
$ |
151,127 |
|
|
|
|
$ |
557,185 |
|
|
|
|
$ |
556,488 |
|
| |||
| | | | | | | | | | | | | | |
|
|
|
|
At March 31, 2014 |
|
|
At December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| |||||||||||||||
|
Cash and cash equivalents |
|
|
|
$ |
4,510,716 |
|
|
|
|
$ |
2,405,421 |
|
|
|
|
$ |
4,928,280 |
|
| |||
|
Investment securities |
|
|
|
|
8,587,640 |
|
|
|
|
|
8,865,772 |
|
|
|
|
|
6,135,048 |
|
| |||
|
Loans, net |
|
|
|
|
86,841,813 |
|
|
|
|
|
81,846,517 |
|
|
|
|
|
74,818,287 |
|
| |||
|
Total assets |
|
|
|
|
105,900,107 |
|
|
|
|
|
99,032,902 |
|
|
|
|
|
89,867,791 |
|
| |||
|
Deposits |
|
|
|
|
89,433,274 |
|
|
|
|
|
86,884,027 |
|
|
|
|
|
79,884,493 |
|
| |||
|
Borrowings |
|
|
|
|
5,500,000 |
|
|
|
|
|
1,250,000 |
|
|
|
|
|
— |
|
| |||
|
Total equity |
|
|
|
|
10,439,189 |
|
|
|
|
|
10,424,026 |
|
|
|
|
|
9,513,997 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
March 31, 2014 |
|
|
December 31, 2013 |
|
|
December 31, 2012 |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
U.S. Government Sponsored Agency Obligations |
|
|
|
$ |
2,822,835 |
|
|
|
|
$ |
2,825,000 |
|
|
|
|
$ |
2,245,048 |
|
| |||
|
U.S. Government Agency and U.S. Government Sponsored Agency Mortgage-Backed Securities |
|
|
|
|
5,764,805 |
|
|
|
|
|
6,040,772 |
|
|
|
|
|
3,890,000 |
|
| |||
|
Total |
|
|
|
$ |
8,587,640 |
|
|
|
|
$ |
8,865,772 |
|
|
|
|
$ |
6,135,048 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
Amortized Cost |
|
|
Fair Value |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Maturity: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
One year and less |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||
|
After one but within five years |
|
|
|
|
744,150 |
|
|
|
|
|
762,982 |
|
| ||
|
After five but within ten years |
|
|
|
|
1,225,548 |
|
|
|
|
|
1,168,464 |
|
| ||
|
After 10 years |
|
|
|
|
995,751 |
|
|
|
|
|
893,554 |
|
| ||
|
Mortgage-backed securities |
|
|
|
|
6,054,959 |
|
|
|
|
|
6,040,772 |
|
| ||
|
Total |
|
|
|
$ |
9,020,408 |
|
|
|
|
$ |
8,865,772 |
|
| ||
| | | | | | | | |
|
|
|
|
March 31, 2014 |
|
|
December 31, 2013 |
|
|
December 31, 2012 |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Commercial real estate loans |
|
|
|
$ |
53,803,927 |
|
|
|
|
$ |
49,672,247 |
|
|
|
|
$ |
45,153,984 |
|
| |||
|
Commercial loans |
|
|
|
|
21,758,709 |
|
|
|
|
|
20,924,393 |
|
|
|
|
|
20,399,910 |
|
| |||
|
Residential real estate loans |
|
|
|
|
5,717,691 |
|
|
|
|
|
5,830,278 |
|
|
|
|
|
5,125,451 |
|
| |||
|
Consumer home equity loans |
|
|
|
|
3,941,479 |
|
|
|
|
|
3,863,297 |
|
|
|
|
|
3,319,705 |
|
| |||
|
Consumer installment loans |
|
|
|
|
2,863,543 |
|
|
|
|
|
2,780,199 |
|
|
|
|
|
2,048,521 |
|
| |||
|
Total loans |
|
|
|
|
88,085,349 |
|
|
|
|
|
83,070,414 |
|
|
|
|
|
76,047,571 |
|
| |||
|
Deferred loan fees, net |
|
|
|
|
(213,952 |
) |
|
|
|
|
|
(233,297 |
) |
|
|
|
|
|
(280,110 |
) |
|
|
|
Allowance for loan losses |
|
|
|
|
(1,029,584 |
) |
|
|
|
|
|
(990,600 |
) |
|
|
|
|
|
(949,174 |
) |
|
|
|
Loans receivable, net |
|
|
|
$ |
86,841,813 |
|
|
|
|
$ |
81,846,517 |
|
|
|
|
$ |
74,818,287 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
Due in one year or less |
|
|
Due after one year through five years |
|
|
Due after five years |
|
|
Total |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Commercial real estate loans |
|
|
|
|
1,423,153 |
|
|
|
|
|
1,262,212 |
|
|
|
|
|
46,986,882 |
|
|
|
|
|
49,672,247 |
|
| ||||
|
Commercial loans |
|
|
|
|
10,508,003 |
|
|
|
|
|
4,855,624 |
|
|
|
|
|
5,560,766 |
|
|
|
|
|
20,924,393 |
|
| ||||
|
Residential real estate loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
5,830,278 |
|
|
|
|
|
5,830,278 |
|
| ||||
|
Consumer home equity loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,863,297 |
|
|
|
|
|
3,863,297 |
|
| ||||
|
Consumer installment loans |
|
|
|
|
189,762 |
|
|
|
|
|
2,584,499 |
|
|
|
|
|
5,938 |
|
|
|
|
|
2,780,199 |
|
| ||||
|
Total |
|
|
|
|
12,120,918 |
|
|
|
|
|
8,702,335 |
|
|
|
|
|
62,247,161 |
|
|
|
|
|
83,070,414 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Due after December 31, 2014 |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Due after one year through five years |
|
|
Due after five years |
|
|
Total |
| ||||||||||||
|
Fixed rate loans |
|
|
|
|
5,728,356 |
|
|
|
|
|
1,003,869 |
|
|
|
|
|
6,732,225 |
|
| |||
|
Variable rate loans |
|
|
|
|
2,973,979 |
|
|
|
|
|
61,243,292 |
|
|
|
|
|
64,217,271 |
|
| |||
|
Total |
|
|
|
|
8,702,335 |
|
|
|
|
|
62,247,161 |
|
|
|
|
|
70,949,496 |
|
| |||
| | | | | | | | | | |
|
|
|
|
For the Three Months Ended March 31, 2014 |
|
|
For the Years Ended December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| |||||||||||||||
|
Balance at beginning of period |
|
|
|
$ |
990,600 |
|
|
|
|
$ |
949,174 |
|
|
|
|
$ |
771,365 |
|
| |||
|
Charge-offs: |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Commercial |
|
|
|
|
(37,103 |
) |
|
|
|
|
|
(4,335 |
) |
|
|
|
|
|
(22,171 |
) |
|
|
|
Consumer home equity |
|
|
|
|
— |
|
|
|
|
|
(10,068 |
) |
|
|
|
|
|
— |
|
| ||
|
Consumer installment |
|
|
|
|
(3,913 |
) |
|
|
|
|
|
(5,218 |
) |
|
|
|
|
|
(431 |
) |
|
|
|
Total charge-offs |
|
|
|
|
(41,016 |
) |
|
|
|
|
|
(19,621 |
) |
|
|
|
|
|
(22,602 |
) |
|
|
|
Recoveries: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Consumer installment |
|
|
|
|
— |
|
|
|
|
|
47 |
|
|
|
|
|
411 |
|
| |||
|
Total recoveries |
|
|
|
|
— |
|
|
|
|
|
47 |
|
|
|
|
|
411 |
|
| |||
|
Net charge-offs |
|
|
|
|
(41,016 |
) |
|
|
|
|
|
(19,574 |
) |
|
|
|
|
|
(22,191 |
) |
|
|
|
Provision charged to earnings |
|
|
|
|
80,000 |
|
|
|
|
|
61,000 |
|
|
|
|
|
200,000 |
|
| |||
|
Balance at end of period |
|
|
|
$ |
1,029,584 |
|
|
|
|
$ |
990,600 |
|
|
|
|
$ |
949,174 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
At March 31, 2014 |
|
|
At December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
|
|
Amount |
|
|
Percent of Loan Portfolio |
| ||||||||||||||||||||||||
|
Commercial real estate loans |
|
|
|
$ |
695,435 |
|
|
|
|
|
61.09 |
% |
|
|
|
|
$ |
683,204 |
|
|
|
|
|
59.79 |
% |
|
|
|
|
$ |
664,981 |
|
|
|
|
|
59.37 |
% |
|
| |||
|
Commercial loans |
|
|
|
|
237,408 |
|
|
|
|
|
24.70 |
% |
|
|
|
|
|
223,064 |
|
|
|
|
|
25.19 |
% |
|
|
|
|
|
188,609 |
|
|
|
|
|
26.83 |
% |
|
| |||
|
Residential real estate loans |
|
|
|
|
30,412 |
|
|
|
|
|
6.49 |
% |
|
|
|
|
|
32,086 |
|
|
|
|
|
7.02 |
% |
|
|
|
|
|
33,782 |
|
|
|
|
|
6.74 |
% |
|
| |||
|
Consumer home equity loans |
|
|
|
|
21,905 |
|
|
|
|
|
4.47 |
% |
|
|
|
|
|
22,202 |
|
|
|
|
|
4.65 |
% |
|
|
|
|
|
22,148 |
|
|
|
|
|
4.37 |
% |
|
| |||
|
Consumer installment loans |
|
|
|
|
44,424 |
|
|
|
|
|
3.25 |
% |
|
|
|
|
|
30,044 |
|
|
|
|
|
3.35 |
% |
|
|
|
|
|
39,654 |
|
|
|
|
|
2.69 |
% |
|
| |||
|
Total loans |
|
|
|
$ |
1,029,584 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
990,600 |
|
|
|
|
|
100.00 |
% |
|
|
|
|
$ |
949,174 |
|
|
|
|
|
100.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
At March 31, 2014 |
|
|
At December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| |||||||||||||||
|
Classified loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Substandard |
|
|
|
$ |
902,128 |
|
|
|
|
$ |
696,328 |
|
|
|
|
$ |
63,792 |
|
| |||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total classified loans |
|
|
|
|
902,128 |
|
|
|
|
|
696,328 |
|
|
|
|
|
63,792 |
|
| |||
|
Special mention |
|
|
|
|
1,338,953 |
|
|
|
|
|
1,071,364 |
|
|
|
|
|
2,355,008 |
|
| |||
|
Total criticized loans |
|
|
|
$ |
2,241,081 |
|
|
|
|
$ |
1,767,692 |
|
|
|
|
$ |
2,418,800 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
March 31, 2014 |
|
|
December 31, 2013 |
|
|
December 31, 2012 |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Noninterest bearing demand deposits |
|
|
|
$ |
17,356,070 |
|
|
|
|
$ |
16,702,040 |
|
|
|
|
$ |
14,287,655 |
|
| |||
|
Interest bearing accounts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
NOW |
|
|
|
|
3,341,989 |
|
|
|
|
|
2,147,312 |
|
|
|
|
|
2,966,340 |
|
| |||
|
Money market |
|
|
|
|
26,793,798 |
|
|
|
|
|
26,348,265 |
|
|
|
|
|
25,362,158 |
|
| |||
|
Savings |
|
|
|
|
2,733,804 |
|
|
|
|
|
2,936,922 |
|
|
|
|
|
2,042,875 |
|
| |||
|
Time certificates of deposit |
|
|
|
|
39,207,613 |
|
|
|
|
|
38,749,488 |
|
|
|
|
|
35,225,465 |
|
| |||
|
Total interest bearing deposits |
|
|
|
|
72,077,204 |
|
|
|
|
|
70,181,987 |
|
|
|
|
|
65,596,838 |
|
| |||
|
Total deposits |
|
|
|
$ |
89,433,274 |
|
|
|
|
$ |
86,884,027 |
|
|
|
|
$ |
79,884,493 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
$100,000 or greater |
|
|
Less than $100,000 |
|
|
Totals |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Three months or less |
|
|
|
|
1,334,852 |
|
|
|
|
|
1,674,814 |
|
|
|
|
|
3,009,666 |
|
| |||
|
Three to six months |
|
|
|
|
1,642,914 |
|
|
|
|
|
1,296,669 |
|
|
|
|
|
2,939,583 |
|
| |||
|
Six months to one year |
|
|
|
|
1,301,592 |
|
|
|
|
|
3,921,786 |
|
|
|
|
|
5,223,378 |
|
| |||
|
Over one year |
|
|
|
|
7,455,004 |
|
|
|
|
|
20,121,857 |
|
|
|
|
|
27,576,861 |
|
| |||
|
Total deposits |
|
|
|
$ |
11,734,362 |
|
|
|
|
$ |
27,015,126 |
|
|
|
|
$ |
38,749,488 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
For the Three Months Ended March 31, |
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
|
|
2013 |
|
|
2012 |
| ||||||||||||||||
|
(Loss) return on average assets |
|
|
|
|
−0.17 |
% |
|
|
|
|
|
0.66 |
% |
|
|
|
|
|
0.57 |
% |
|
|
|
|
|
0.66 |
% |
|
|
|
(Loss) return on average equity |
|
|
|
|
−1.67 |
% |
|
|
|
|
|
6.16 |
% |
|
|
|
|
|
5.45 |
% |
|
|
|
|
|
6.03 |
% |
|
|
|
Average equity to average assets |
|
|
|
|
10.40 |
% |
|
|
|
|
|
10.70 |
% |
|
|
|
|
|
10.50 |
% |
|
|
|
|
|
10.57 |
% |
|
|
|
(Loss) earnings per share |
|
|
|
$ |
(0.04 |
) |
|
|
|
|
$ |
0.13 |
|
|
|
|
$ |
0.46 |
|
|
|
|
$ |
0.48 |
|
| |||
| | | | | | | | | | | | | |
|
|
|
|
2014 |
|
|
2013 |
|
|
2014 vs. 2013 Fluctuations Interest Income/ Expense Due to Change in: |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Average Balance |
|
|
Interest Income/ Expense |
|
|
Average Rate |
|
|
Average Balance |
|
|
Interest Income/ Expense |
|
|
Average Rate |
| |||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Volume |
|
|
Rate |
|
|
Total |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Cash and cash equivalents |
|
|
|
$ |
2,807,151 |
|
|
|
|
$ |
1,431 |
|
|
|
|
|
0.20 |
% |
|
|
|
|
$ |
4,801,028 |
|
|
|
|
$ |
2,619 |
|
|
|
|
|
0.22 |
% |
|
|
|
|
$ |
(975 |
) |
|
|
|
|
$ |
(213 |
) |
|
|
|
|
$ |
(1,188 |
) |
|
| ||||
|
Investment securities and equity stocks |
|
|
|
|
9,247,615 |
|
|
|
|
|
50,028 |
|
|
|
|
|
2.16 |
% |
|
|
|
|
|
5,590,173 |
|
|
|
|
|
21,334 |
|
|
|
|
|
1.53 |
% |
|
|
|
|
|
10,370 |
|
|
|
|
|
18,324 |
|
|
|
|
|
28,694 |
|
| |||||||
|
Loans |
|
|
|
|
83,853,200 |
|
|
|
|
|
1,164,779 |
|
|
|
|
|
5.56 |
% |
|
|
|
|
|
77,027,184 |
|
|
|
|
|
1,111,463 |
|
|
|
|
|
5.77 |
% |
|
|
|
|
|
95,126 |
|
|
|
|
|
(41,810 |
) |
|
|
|
|
|
53,316 |
|
| ||||||
|
Total interest earning assets |
|
|
|
$ |
95,907,966 |
|
|
|
|
$ |
1,216,238 |
|
|
|
|
|
5.07 |
% |
|
|
|
|
$ |
87,418,385 |
|
|
|
|
$ |
1,135,416 |
|
|
|
|
|
5.20 |
% |
|
|
|
|
|
104,521 |
|
|
|
|
|
(23,699 |
) |
|
|
|
|
|
80,822 |
|
| ||||||
|
Other assets |
|
|
|
|
5,805,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,372,709 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Total Assets |
|
|
|
$ |
101,713,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
91,791,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
NOW accounts |
|
|
|
$ |
2,147,351 |
|
|
|
|
$ |
264 |
|
|
|
|
|
0.05 |
% |
|
|
|
|
$ |
2,314,467 |
|
|
|
|
$ |
285 |
|
|
|
|
|
0.05 |
% |
|
|
|
|
$ |
(21 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(21 |
) |
|
| |||||
|
Money market accounts |
|
|
|
|
26,439,344 |
|
|
|
|
|
22,149 |
|
|
|
|
|
0.34 |
% |
|
|
|
|
|
26,292,086 |
|
|
|
|
|
24,937 |
|
|
|
|
|
0.38 |
% |
|
|
|
|
|
125 |
|
|
|
|
|
(2,913 |
) |
|
|
|
|
|
(2,788 |
) |
|
| |||||
|
Savings accounts |
|
|
|
|
2,672,465 |
|
|
|
|
|
891 |
|
|
|
|
|
0.13 |
% |
|
|
|
|
|
1,950,420 |
|
|
|
|
|
752 |
|
|
|
|
|
0.15 |
% |
|
|
|
|
|
246 |
|
|
|
|
|
(107 |
) |
|
|
|
|
|
139 |
|
| ||||||
|
Certificates of deposit |
|
|
|
|
38,758,403 |
|
|
|
|
|
110,042 |
|
|
|
|
|
1.14 |
% |
|
|
|
|
|
36,288,630 |
|
|
|
|
|
112,750 |
|
|
|
|
|
1.24 |
% |
|
|
|
|
|
7,065 |
|
|
|
|
|
(9,773 |
) |
|
|
|
|
|
(2,708 |
) |
|
| |||||
|
Borrowings |
|
|
|
|
4,411,111 |
|
|
|
|
|
1,972 |
|
|
|
|
|
0.18 |
% |
|
|
|
|
|
477,778 |
|
|
|
|
|
271 |
|
|
|
|
|
0.23 |
% |
|
|
|
|
|
2,262 |
|
|
|
|
|
(561 |
) |
|
|
|
|
|
1,701 |
|
| ||||||
|
Total interest bearing liabilities |
|
|
|
$ |
74,428,674 |
|
|
|
|
$ |
135,318 |
|
|
|
|
|
0.73 |
% |
|
|
|
|
$ |
67,323,381 |
|
|
|
|
$ |
138,995 |
|
|
|
|
|
0.83 |
% |
|
|
|
|
|
9,677 |
|
|
|
|
|
(13,354 |
) |
|
|
|
|
|
(3,677 |
) |
|
| |||||
|
Demand deposits |
|
|
|
|
16,404,862 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,276,207 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Accrued expenses and other liabilities |
|
|
|
|
305,802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
371,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Shareholder’s equity |
|
|
|
|
10,574,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,819,926 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Total liabilities and equity |
|
|
|
$ |
101,713,828 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
91,791,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Net interest income |
|
|
|
|
|
|
|
|
|
$ |
1,080,920 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
996,421 |
|
|
|
|
|
|
|
|
|
|
$ |
94,844 |
|
|
|
|
$ |
(10,345 |
) |
|
|
|
|
$ |
84,499 |
|
| ||||||||
|
Interest margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.51 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.56 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Interest spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.34 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.37 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
2013 |
|
|
2012 |
|
|
2013 vs. 2012 Fluctuations Interest Income/ Expense Due to Change in: |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Average Balance |
|
|
Interest Income/ Expense |
|
|
Average Rate |
|
|
Average Balance |
|
|
Interest Income/ Expense |
|
|
Average Rate |
| |||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
Volume |
|
|
Rate |
|
|
Total |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Cash and cash equivalents |
|
|
|
$ |
6,075,110 |
|
|
|
|
$ |
13,071 |
|
|
|
|
|
0.22 |
% |
|
|
|
|
$ |
7,098,807 |
|
|
|
|
$ |
16,430 |
|
|
|
|
|
0.23 |
% |
|
|
|
|
$ |
(2,129 |
) |
|
|
|
|
$ |
(1,230 |
) |
|
|
|
|
$ |
(3,359 |
) |
|
| ||||
|
Investment securities and equity stocks |
|
|
|
|
7,367,509 |
|
|
|
|
|
136,100 |
|
|
|
|
|
1.85 |
% |
|
|
|
|
|
6,324,791 |
|
|
|
|
|
139,649 |
|
|
|
|
|
2.21 |
% |
|
|
|
|
|
21,121 |
|
|
|
|
|
(24,670 |
) |
|
|
|
|
|
(3,549 |
) |
|
| |||||
|
Loans |
|
|
|
|
78,349,703 |
|
|
|
|
|
4,517,768 |
|
|
|
|
|
5.77 |
% |
|
|
|
|
|
67,766,649 |
|
|
|
|
|
4,077,499 |
|
|
|
|
|
6.02 |
% |
|
|
|
|
|
615,445 |
|
|
|
|
|
(175,176 |
) |
|
|
|
|
|
440,269 |
|
| ||||||
|
Total interest earning assets |
|
|
|
$ |
91,792,322 |
|
|
|
|
$ |
4,666,939 |
|
|
|
|
|
5.08 |
% |
|
|
|
|
$ |
81,190,247 |
|
|
|
|
$ |
4,233,578 |
|
|
|
|
|
5.21 |
% |
|
|
|
|
|
634,437 |
|
|
|
|
|
(201,076 |
) |
|
|
|
|
|
433,361 |
|
| ||||||
|
Other assets |
|
|
|
|
5,254,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,630,441 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Total Assets |
|
|
|
$ |
97,047,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
84,820,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Interest bearing liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
NOW accounts |
|
|
|
$ |
2,400,126 |
|
|
|
|
$ |
1,201 |
|
|
|
|
|
0.05 |
% |
|
|
|
|
$ |
2,971,912 |
|
|
|
|
$ |
2,040 |
|
|
|
|
|
0.07 |
% |
|
|
|
|
$ |
(338 |
) |
|
|
|
|
$ |
(501 |
) |
|
|
|
|
$ |
(839 |
) |
|
| ||||
|
Money market accounts |
|
|
|
|
27,579,075 |
|
|
|
|
|
98,873 |
|
|
|
|
|
0.36 |
% |
|
|
|
|
|
23,532,978 |
|
|
|
|
|
119,050 |
|
|
|
|
|
0.51 |
% |
|
|
|
|
|
18,601 |
|
|
|
|
|
(38,778 |
) |
|
|
|
|
|
(20,177 |
) |
|
| |||||
|
Savings accounts |
|
|
|
|
2,369,697 |
|
|
|
|
|
3,386 |
|
|
|
|
|
0.14 |
% |
|
|
|
|
|
1,450,927 |
|
|
|
|
|
8,979 |
|
|
|
|
|
0.62 |
% |
|
|
|
|
|
3,750 |
|
|
|
|
|
(9,343 |
) |
|
|
|
|
|
(5,593 |
) |
|
| |||||
|
Certificates of deposit |
|
|
|
|
37,813,516 |
|
|
|
|
|
468,266 |
|
|
|
|
|
1.24 |
% |
|
|
|
|
|
36,219,875 |
|
|
|
|
|
449,016 |
|
|
|
|
|
1.24 |
% |
|
|
|
|
|
19,250 |
|
|
|
|
|
— |
|
|
|
|
|
19,250 |
|
| |||||||
|
Borrowings |
|
|
|
|
309,808 |
|
|
|
|
|
664 |
|
|
|
|
|
0.21 |
% |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
664 |
|
|
|
|
|
— |
|
|
|
|
|
664 |
|
| ||||||||
|
Total interest bearing liabilities |
|
|
|
$ |
70,472,222 |
|
|
|
|
$ |
572,390 |
|
|
|
|
|
0.81 |
% |
|
|
|
|
$ |
64,175,692 |
|
|
|
|
$ |
579,085 |
|
|
|
|
|
0.90 |
% |
|
|
|
|
|
41,927 |
|
|
|
|
|
(48,622 |
) |
|
|
|
|
|
(6,695 |
) |
|
| |||||
|
Demand deposits |
|
|
|
|
15,972,040 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,159,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Accrued expenses and other liabilities |
|
|
|
|
383,546 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
255,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Shareholder’s equity |
|
|
|
|
10,219,507 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,230,286 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Total liabilities and equity |
|
|
|
$ |
97,047,315 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
84,820,688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||
|
Net interest income |
|
|
|
|
|
|
|
|
|
$ |
4,094,549 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
3,654,493 |
|
|
|
|
|
|
|
|
|
|
$ |
592,510 |
|
|
|
|
$ |
(152,454 |
) |
|
|
|
|
$ |
440,056 |
|
| ||||||||
|
Interest margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.46 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
|
Interest spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.27 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.31 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
March 31, 2014 |
|
|
December 31, 2013 |
|
|
December 31, 2012 |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Total Capital to Risk-Weighed Assets |
|
|
|
|
13.02 |
% |
|
|
|
|
|
13.81 |
% |
|
|
|
|
|
13.69 |
% |
|
|
|
Tier 1 Capital to Risk-Weighted Assets |
|
|
|
|
11.78 |
% |
|
|
|
|
|
12.56 |
% |
|
|
|
|
|
12.44 |
% |
|
|
|
Tier 1 Capital to Average Assets |
|
|
|
|
9.88 |
% |
|
|
|
|
|
10.11 |
% |
|
|
|
|
|
9.89 |
% |
|
|
| | | | | | | | | | |
|
First Colebrook Bancorp, Inc. |
|
|
Rockport National Bancorp, Inc. |
|
|
Georgetown Bancorp, Inc. |
|
|
Damariscotta Bankshares, Inc. |
|
|
CMS Bancorp, Inc. |
|
|
Island Bancorp, Inc. |
|
|
National Bank of Coxsackie |
|
|
First National Bank of Groton |
|
|
Bank of Akron |
|
|
Prime Bank |
|
| | | |
|
Chemung Financial Corporation |
|
|
Community Financial Corporation |
|
|
First Bancorp, Inc. |
|
|
Unity Bancorp, Inc. |
|
|
New Hampshire Thrift Bancshares, Inc. |
|
|
TF Financial Corporation |
|
|
Bar Harbor Bankshares |
|
|
Evans Bancorp, Inc. |
|
|
Hingham Institution for Savings |
|
|
Two River Bancorp |
|
|
Citizens & Northern Corporation |
|
|
Oneida Financial Corp. |
|
|
Penns Woods Bancorp, Inc. |
|
|
1st Constitution Bancorp |
|
|
Orrstown Financial Services, Inc. |
|
|
Mid Penn Bancorp, Inc. |
|
|
Old Line Bancshares, Inc. |
|
|
Norwood Financial Corp. |
|
|
Codorus Valley Bancorp, Inc. |
|
|
Marlin Business Services Corp. |
|
|
ACNB Corporation |
|
|
Bancorp of New Jersey, Inc. |
|
| | | |
|
|
|
|
QBT |
|
|
QBT Group Minimum |
|
|
QBT Group Maximum |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Return on Average Assets |
|
|
|
|
0.57 |
% |
|
|
|
|
|
0.32 |
% |
|
|
|
|
|
1.28 |
% |
|
|
|
Return on Average Equity |
|
|
|
|
5.48 |
% |
|
|
|
|
|
2.47 |
% |
|
|
|
|
|
9.34 |
% |
|
|
|
Efficiency Ratio |
|
|
|
|
76.5 |
% |
|
|
|
|
|
59.3 |
% |
|
|
|
|
|
83.2 |
% |
|
|
| | | | | | | | | | |
|
|
|
|
Bankwell |
|
|
Bankwell Group Minimum |
|
|
Bankwell Group Maximum |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Return on Average Assets |
|
|
|
|
0.77 |
% |
|
|
|
|
|
0.61 |
% |
|
|
|
|
|
2.45 |
% |
|
|
|
Return on Average Equity |
|
|
|
|
8.29 |
% |
|
|
|
|
|
5.49 |
% |
|
|
|
|
|
13.52 |
% |
|
|
|
Efficiency Ratio |
|
|
|
|
75.4 |
% |
|
|
|
|
|
42.8 |
% |
|
|
|
|
|
83.5 |
% |
|
|
| | | | | | | | | | |
|
|
|
|
QBT |
|
|
QBT Group Minimum |
|
|
QBT Group Maximum |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Tangible Common Equity / Tangible Assets |
|
|
|
|
10.5 |
% |
|
|
|
|
|
6.9 |
% |
|
|
|
|
|
13.6 |
% |
|
|
|
Loans / Deposits |
|
|
|
|
95.3 |
% |
|
|
|
|
|
48.8 |
% |
|
|
|
|
|
128.4 |
% |
|
|
|
Nonperforming Assets / Assets |
|
|
|
|
0.5 |
% |
|
|
|
|
|
0.2 |
% |
|
|
|
|
|
2.1 |
% |
|
|
|
Loan Loss Reserve / Loans |
|
|
|
|
1.2 |
% |
|
|
|
|
|
0.3 |
% |
|
|
|
|
|
2.3 |
% |
|
|
| | | | | | | | | | |
|
|
|
|
Bankwell |
|
|
Bankwell Group Minimum |
|
|
Bankwell Group Maximum |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Tangible Common Equity / Tangible Assets |
|
|
|
|
7.5 |
% |
|
|
|
|
|
5.2 |
% |
|
|
|
|
|
23.2 |
% |
|
|
|
Loans / Deposits |
|
|
|
|
95.5 |
% |
|
|
|
|
|
53.2 |
% |
|
|
|
|
|
120.4 |
% |
|
|
|
Nonperforming Assets / Assets |
|
|
|
|
1.0 |
% |
|
|
|
|
|
0.2 |
% |
|
|
|
|
|
3.2 |
% |
|
|
|
Loan Loss Reserve / Loans |
|
|
|
|
1.3 |
% |
|
|
|
|
|
0.6 |
% |
|
|
|
|
|
3.1 |
% |
|
|
| | | | | | | | | | |
|
|
|
|
QBT |
|
|
QBT Group Minimum |
|
|
QBT Group Maximum |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Stock Price / Tangible Book Value per Share |
|
|
|
|
— |
|
|
|
|
|
59.8 |
% |
|
|
|
|
|
132.8 |
% |
|
| |
|
Stock Price / Last Twelve Months EPS |
|
|
|
|
— |
|
|
|
|
|
8.5 |
x |
|
|
|
|
|
20.9 |
x |
|
| |
|
Dividend Yield |
|
|
|
|
— |
|
|
|
|
|
0.0 |
% |
|
|
|
|
|
5.0 |
% |
|
| |
| | | | | | | | | | |
|
|
|
|
Bankwell |
|
|
Bankwell Group Minimum |
|
|
Bankwell Group Maximum |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Stock Price / Tangible Book Value per Share |
|
|
|
|
147.0 |
% |
|
|
|
|
|
97.7 |
% |
|
|
|
|
|
218.8 |
% |
|
|
|
Stock Price / Last Twelve Months EPS |
|
|
|
|
14.9 |
x |
|
|
|
|
|
10.3 |
x |
|
|
|
|
|
19.7 |
x |
|
|
|
Stock Price / 2015 Est. EPS |
|
|
|
|
13.1 |
x |
|
|
|
|
|
9.5 |
x |
|
|
|
|
|
18.1 |
x |
|
|
|
Dividend Yield |
|
|
|
|
0.0 |
% |
|
|
|
|
|
0.0 |
% |
|
|
|
|
|
5.2 |
% |
|
|
| | | | | | | | | | |
|
Acquiror |
|
|
Acquiree |
|
---|---|---|---|---|---|
|
Salisbury Bancorp, Inc. |
|
|
Riverside Bank |
|
|
Mascoma Mutual Financial Services Corp. |
|
|
Connecticut River Bancorp, Inc. |
|
|
ESSA Bancorp, Inc. |
|
|
Franklin Security Bancorp, Inc. |
|
|
1st Constitution Bancorp |
|
|
Rumson-Fair Haven Bank & Trust Company |
|
|
Haven Bancorp, MHC |
|
|
Hilltop Community Bancorp, Inc. |
|
|
Independent Bank Corp. |
|
|
Mayflower Bancorp, Inc. |
|
|
SI Financial Group, Inc. |
|
|
Newport Bancorp, Inc. |
|
|
Lakeland Bancorp, Inc. |
|
|
Somerset Hills Bancorp |
|
|
TF Financial Corporation |
|
|
Roebling Financial Corp, Inc. |
|
|
F.N.B. Corporation |
|
|
Annapolis Bancorp, Inc. |
|
|
Penns Woods Bancorp, Inc. |
|
|
Luzerne National Bank Corporation |
|
|
New Hampshire Thrift Bancshares, Inc. |
|
|
Nashua Bank |
|
|
S&T Bancorp, Inc. |
|
|
Gateway Bank of Pennsylvania |
|
|
Provident New York Bancorp |
|
|
Gotham Bank of New York |
|
| | | |
|
Transaction Price to: |
|
|
QBT/ Bankwell Merger |
|
|
Comparable Transactions Minimum |
|
|
Comparable Transactions Maximum |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Tangible Book Value |
|
|
|
|
143 |
% |
|
|
|
|
|
86 |
% |
|
|
|
|
|
165 |
% |
|
|
|
Core Deposit Premium |
|
|
|
|
7.4 |
% |
|
|
|
|
|
(2.0 |
)% |
|
|
|
|
|
10.2 |
% |
|
|
|
LTM Earnings Per Share |
|
|
|
|
26.7 |
x |
|
|
|
|
|
15.1 |
x |
|
|
|
|
|
25.2 |
x |
|
|
| | | | | | | | | | |
|
Holder |
|
|
QBT Shares Underlying Outstanding Options (#) |
|
|
BWFG Shares Per New Options (#) |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Richard R. Barredo |
|
|
|
|
13,250 |
|
|
|
|
|
7,420 |
|
| ||
|
Mark A. Candido |
|
|
|
|
13,250 |
|
|
|
|
|
7,420 |
|
| ||
|
Richard A. Ciardiello |
|
|
|
|
9,500 |
|
|
|
|
|
5,320 |
|
| ||
|
Carl R. DaVia |
|
|
|
|
7,000 |
|
|
|
|
|
3,920 |
|
| ||
|
Sallie A. DeMarsilis |
|
|
|
|
4,000 |
|
|
|
|
|
2,240 |
|
| ||
|
Stephen J. DiCapua |
|
|
|
|
6,500 |
|
|
|
|
|
3,640 |
|
| ||
|
Richard H. Fitzpatrick Jr. |
|
|
|
|
4,500 |
|
|
|
|
|
2,520 |
|
| ||
|
Brian P. McArdle |
|
|
|
|
10,000 |
|
|
|
|
|
5,600 |
|
| ||
|
Raymond W. Palumbo |
|
|
|
|
9,000 |
|
|
|
|
|
5,040 |
|
| ||
|
Gregory O. Scott |
|
|
|
|
7,000 |
|
|
|
|
|
3,920 |
|
| ||
|
Richard C. Simione |
|
|
|
|
7,000 |
|
|
|
|
|
3,920 |
|
| ||
|
Richard Spero |
|
|
|
|
7,500 |
|
|
|
|
|
4,200 |
|
| ||
|
Lorenzo B. Wyatt |
|
|
|
|
4,000 |
|
|
|
|
|
2,240 |
|
| ||
| | | | | | | | |
|
Holder |
|
|
QBT Shares Underlying Outstanding Warrants (#) |
|
|
BWFG Shares Per New Warrants (#) |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Richard R. Barredo |
|
|
|
|
2,500 |
|
|
|
|
|
1,400 |
|
| ||
|
Mark A. Candido |
|
|
|
|
5,000 |
|
|
|
|
|
2,800 |
|
| ||
|
Richard A. Ciardiello |
|
|
|
|
10,000 |
|
|
|
|
|
5,600 |
|
| ||
|
Carl R. DaVia |
|
|
|
|
10,000 |
|
|
|
|
|
5,600 |
|
| ||
|
Sallie A. DeMarsilis |
|
|
|
|
10,000 |
|
|
|
|
|
5,600 |
|
| ||
|
Stephen J. DiCapua |
|
|
|
|
2,500 |
|
|
|
|
|
1,400 |
|
| ||
|
Richard H. Fitzpatrick Jr. |
|
|
|
|
5,000 |
|
|
|
|
|
2,800 |
|
| ||
|
Brian P. McArdle |
|
|
|
|
10,000 |
|
|
|
|
|
5,600 |
|
| ||
|
Raymond W. Palumbo |
|
|
|
|
5,000 |
|
|
|
|
|
2,800 |
|
| ||
|
Gregory O. Scott |
|
|
|
|
10,000 |
|
|
|
|
|
5,600 |
|
| ||
|
Richard C. Simione |
|
|
|
|
2,500 |
|
|
|
|
|
1,400 |
|
| ||
|
Richard Spero |
|
|
|
|
10,000 |
|
|
|
|
|
5,600 |
|
| ||
|
Lorenzo B. Wyatt |
|
|
|
|
5,000 |
|
|
|
|
|
2,800 |
|
| ||
| | | | | | | | |
|
|
|
|
BWFG Common Stock |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
High |
|
|
Low |
| ||||||||||||||||||||||
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | | | | | | | | ||
|
2nd Quarter |
|
|
|
$ |
22.00 |
|
|
|
|
$ |
15.91 |
|
| | | | | | | | | | | | | | | ||
|
1st Quarter |
|
|
|
$ |
22.00 |
|
|
|
|
$ |
18.80 |
|
| | | | | | | | | | | | | | | ||
|
2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
4th Quarter |
|
|
|
$ |
22.00 |
|
|
|
|
$ |
19.00 |
|
| | | | | | | | | | | | | | | ||
|
3rd Quarter |
|
|
|
|
23.00 |
|
|
|
|
|
19.00 |
|
| | | | | | | | | | | | | | | ||
|
2nd Quarter |
|
|
|
|
23.00 |
|
|
|
|
|
20.00 |
|
| | | | | | | | | | | | | | | ||
|
1st Quarter |
|
|
|
|
22.00 |
|
|
|
|
|
13.50 |
|
| | | | | | | | | | | | | | | ||
|
2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
4th Quarter |
|
|
|
$ |
14.00 |
|
|
|
|
$ |
13.25 |
|
| | | | | | | | | | | | | | | ||
|
3rd Quarter |
|
|
|
|
13.80 |
|
|
|
|
|
12.50 |
|
| | | | | | | | | | | | | | | ||
|
2nd Quarter |
|
|
|
|
14.90 |
|
|
|
|
|
12.50 |
|
| | | | | | | | | | | | | | | ||
|
1st Quarter |
|
|
|
|
15.50 |
|
|
|
|
|
13.00 |
|
| | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | |
|
|
|
|
BWFG Stockholder Rights |
|
|
QBT Shareholder Rights |
|
---|---|---|---|---|---|---|---|---|
|
Authorized Capital |
|
|
The total authorized capital stock of BWFG consists of 10,000,000 shares of common stock, no par value, and 100,000 shares of preferred stock, par value $0.01 per share. BWFG can issue preferred stock without stockholder approval. As of May 31, 2014, there were 6,594,185 shares of common stock, and 10,980 shares of preferred stock Series C issued and outstanding. All shares of BWFG’s outstanding stock are non-assessable. |
|
|
The authorized capital stock of QBT consists solely of 3,000,000 shares of common stock, par value $.01 per share. As of May 31, 2014, 1,215,013 shares of common stock were issued and outstanding. All shares of QBT’s outstanding stock are non-assessable. |
|
|
Special Meeting of Stockholders |
|
|
Only the Chairman, President or majority of the directors are entitled to call special meetings of stockholders, unless otherwise required by law. Under Connecticut law, holders of not less than 35% of the shares entitled to vote may demand a special meeting. |
|
|
QBT’s bylaws provide that special meetings of shareholders for any purpose or purposes (a) may be called by the Chairman of the Board, the President or pursuant to a resolution adopted by the majority of the Board and (b) shall be called by the Chairman of the Board or the Secretary upon the receipt of a written request stating the purpose or purposes of such meeting from the shareholders that own not less than 10% of the shares of the stock of QBT issued and outstanding and entitled to vote thereon. |
|
|
Classified Board of Directors |
|
|
BWFG’s directors are all elected annually. |
|
|
QBT’s board of directors is classified. QBT’s certificate of |
|
| | | | | |
|
|
|
|
BWFG Stockholder Rights |
|
|
QBT Shareholder Rights |
|
---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
incorporation provides that the board of directors be divided into three classes. The members of each class are elected for a term of three years and until a successor is elected and qualified, or until earlier resignation or removal. One class is elected each year. |
|
|
Advance Notice Requirements for Business Brought by a Stockholder at an Annual Meeting |
|
|
BWFG’s bylaws provide that only such business shall be conducted at an annual meeting of stockholder as shall have been properly brought before the meeting. For business to be properly brought before an annual meeting by a stockholder, the stockholder must provide notice of the business in writing to the Corporate Secretary of BWFG not less than 20 nor more than 130 days prior to the meeting. |
|
|
QBT’s bylaws provide that only such business shall be conducted at an annual meeting of shareholders as shall have been properly brought before the meeting. For business to be properly brought before an annual meeting by a shareholder, the shareholder must provide notice of the business in writing to the Corporate Secretary of QBT not less than 60 nor more than 130 days prior to the meeting. |
|
|
Amendment of Certificate of Incorporation |
|
|
The certificate of incorporation of BWFG provides that no amendment, addition, alteration, change or repeal of the certificate of incorporation may be made, unless first adopted by the board of directors and thereafter approved by the shareholders by a majority of the total votes eligible to be cast at a legal meeting. However, any amendment, addition, alteration, change or repeal of certain provisions of the Certificate of Incorporation must be first proposed by the board of directors and thereafter approved by the stockholder by no less than 60% of the total votes eligible to be cast at a legal meeting (and 60% of those who are not an “Interested Shareholder”, if applicable). |
|
|
The certificate of incorporation of QBT provides that no amendment, addition, alteration, change or repeal of the certificate of incorporation may be made, unless first adopted by the board of directors and thereafter approved by the shareholders by a majority of the total votes eligible to be cast at a legal meeting. |
|
|
Amendment of Bylaws |
|
|
BWFG’s bylaws may be amended from time to time by the board of directors or the stockholders. Such action by the board of directors requires the affirmative vote of at least a majority of the directors then in office. Such action by the |
|
|
QBT’s bylaws provide that the bylaws may be amended by a majority of the full board of directors or by vote of the holders of a majority of the shares of common stock entitled to vote at the meeting. |
|
| | | | | |
|
|
|
|
BWFG Stockholder Rights |
|
|
QBT Shareholder Rights |
|
---|---|---|---|---|---|---|---|---|
|
|
|
|
stockholders requires the affirmative vote of at least a majority of the total votes eligible to be voted at a duly constituted meeting of stockholders called for such purpose; provided that a 60% vote is required to amend certain provisions regarding shareholder and director matters. |
|
|
|
|
| | | | | |
|
Financial Statements — Unaudited |
|
|
|
|
|
|
| |
|
Consolidated Balance Sheets as of March 31, 2014 (unaudited) and December 31, 2013 |
|
|
|
|
F-2 |
|
| |
|
Consolidated Statements of Income for the Three Months Ended March 31, 2014 and 2013 (unaudited) |
|
|
|
|
F-3 |
|
| |
|
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2014 and 2013 (unaudited) |
|
|
|
|
F-4 |
|
| |
|
Consolidated Statements of Shareholders’ Equity for the Three Months Ended March 31, 2014 and 2013 (unaudited) |
|
|
|
|
F-5 |
|
| |
|
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2014 and 2013 (unaudited) |
|
|
|
|
F-6 |
|
| |
|
Notes to Consolidated Financial Statements |
|
|
|
|
F-7 |
|
| |
|
Financial Statements — Audited |
|
|
|
|
|
|
| |
|
Report of Independent Auditors |
|
|
|
|
F-36 |
|
| |
|
Consolidated Balance Sheets as of December 31, 2013 and 2012 |
|
|
|
|
F-37 |
|
| |
|
Consolidated Statements of Income for the Years Ended December 31, 2013, 2012 and 2011 |
|
|
|
|
F-38 |
|
| |
|
Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2013, 2012 and 2011 |
|
|
|
|
F-39 |
|
| |
|
Consolidated Statements of Stockholders’ Equity for the Years Ended December 31, 2013, 2012 and 2011 |
|
|
|
|
F-40 |
|
| |
|
Consolidated Statements of Cash Flows for the Years Ended December 31, 2013, 2012 and 2011 |
|
|
|
|
F-41 |
|
| |
|
Notes to Consolidated Financial Statements |
|
|
|
|
F-42 |
|
| |
|
Index to Financial Statements of The Wilton Bank |
|
|
|
|
|
|
| |
|
Report of Independent Auditors |
|
|
|
|
F-84 |
|
| |
|
Statements of Financial Condition as of September 30, 2013 (unaudited) and December 31, 2012 and 2011 |
|
|
|
|
F-85 |
|
| |
|
Statements of Income for the Nine Months Ended September 30, 2013 and 2012 (unaudited) and the Years Ended December 31, 2012 and 2011 |
|
|
|
|
F-86 |
|
| |
|
Statements of Comprehensive Income for the Nine Months Ended September 30, 2013 and 2012 (unaudited) and the Years Ended December 31, 2012 and 2011 |
|
|
|
|
F-87 |
|
| |
|
Statements of Changes in Shareholders’ Equity for the Nine Months Ended September 30, 2013 (unaudited) and the Years Ended December 31, 2012 and 2011 |
|
|
|
|
F-88 |
|
| |
|
Statements of Cash Flows for the Nine Months Ended September 30, 2013 and 2012 (unaudited) and the Years Ended December 31, 2012 and 2011 |
|
|
|
|
F-89 |
|
| |
|
Notes to Financial Statements |
|
|
|
|
F-90 |
|
| |
| | | | | |
|
|
|
|
March 31, 2014 |
|
|
December 31, 2013 |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
ASSETS |
| | | | | | | | | | | | | | |
|
Cash and due from banks |
|
|
|
$ |
82,246 |
|
|
|
|
$ |
82,013 |
|
| ||
|
Held to maturity investment securities, at amortized cost (Note 2) |
|
|
|
|
13,780 |
|
|
|
|
|
13,816 |
|
| ||
|
Available for sale investment securities, at fair value (Note 2) |
|
|
|
|
35,557 |
|
|
|
|
|
28,597 |
|
| ||
|
Loans held for sale |
|
|
|
|
— |
|
|
|
|
|
100 |
|
| ||
|
Loans receivable (net of allowance for loan losses of $8,603 at March 31, 2014 and $8,382 at December 31, 2013) (Note 3) |
|
|
|
|
646,583 |
|
|
|
|
|
621,830 |
|
| ||
|
Foreclosed real estate |
|
|
|
|
829 |
|
|
|
|
|
829 |
|
| ||
|
Accrued interest receivable |
|
|
|
|
2,344 |
|
|
|
|
|
2,360 |
|
| ||
|
Federal Home Loan Bank stock, at cost |
|
|
|
|
4,834 |
|
|
|
|
|
4,834 |
|
| ||
|
Premises and equipment, net |
|
|
|
|
8,060 |
|
|
|
|
|
7,060 |
|
| ||
|
Bank-owned life insurance |
|
|
|
|
10,116 |
|
|
|
|
|
10,031 |
|
| ||
|
Other intangible assets |
|
|
|
|
454 |
|
|
|
|
|
481 |
|
| ||
|
Deferred income taxes, net |
|
|
|
|
5,514 |
|
|
|
|
|
5,845 |
|
| ||
|
Other assets |
|
|
|
|
1,738 |
|
|
|
|
|
1,822 |
|
| ||
|
Total assets |
|
|
|
$ |
812,055 |
|
|
|
|
$ |
779,618 |
|
| ||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Deposits |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Noninterest bearing deposits |
|
|
|
$ |
119,656 |
|
|
|
|
$ |
118,618 |
|
| ||
|
Interest bearing deposits |
|
|
|
|
559,567 |
|
|
|
|
|
542,927 |
|
| ||
|
Total deposits |
|
|
|
|
679,223 |
|
|
|
|
|
661,545 |
|
| ||
|
Advances from the Federal Home Loan Bank |
|
|
|
|
59,000 |
|
|
|
|
|
44,000 |
|
| ||
|
Accrued expenses and other liabilities |
|
|
|
|
2,726 |
|
|
|
|
|
4,588 |
|
| ||
|
Total liabilities |
|
|
|
|
740,949 |
|
|
|
|
|
710,133 |
|
| ||
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Shareholders’ equity (Notes 4, 5 and 7) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Preferred stock, senior noncumulative perpetual, Series C, no par; 10,980 shares issued at March 31, 2014 and December 31, 2013, respectively; liquidation value of $1,000 per share |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| ||
|
Common stock, no par value; 10,000,000 shares authorized, 3,891,690 and 3,876,393 shares issued at March 31, 2014 and December 31, 2013, respectively |
|
|
|
|
52,446 |
|
|
|
|
|
52,105 |
|
| ||
|
Retained earnings |
|
|
|
|
7,072 |
|
|
|
|
|
5,976 |
|
| ||
|
Accumulated other comprehensive income |
|
|
|
|
608 |
|
|
|
|
|
424 |
|
| ||
|
Total shareholders’ equity |
|
|
|
|
71,106 |
|
|
|
|
|
69,485 |
|
| ||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
812,055 |
|
|
|
|
$ |
779,618 |
|
| ||
| | | | | | | | |
|
|
|
|
Three Months Ended March 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
| ||||||||
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest and fees on loans |
|
|
|
$ |
7,428 |
|
|
|
|
$ |
6,299 |
|
| ||
|
Interest and dividends on securities |
|
|
|
|
411 |
|
|
|
|
|
367 |
|
| ||
|
Interest on cash and cash equivalents |
|
|
|
|
22 |
|
|
|
|
|
10 |
|
| ||
|
Total interest income |
|
|
|
|
7,861 |
|
|
|
|
|
6,676 |
|
| ||
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest expense on deposits |
|
|
|
|
622 |
|
|
|
|
|
439 |
|
| ||
|
Interest on Federal Home Loan Bank advances |
|
|
|
|
93 |
|
|
|
|
|
152 |
|
| ||
|
Total interest expense |
|
|
|
|
715 |
|
|
|
|
|
591 |
|
| ||
|
Net interest income |
|
|
|
|
7,146 |
|
|
|
|
|
6,085 |
|
| ||
|
Provision for loan losses |
|
|
|
|
211 |
|
|
|
|
|
190 |
|
| ||
|
Net interest income after provision for loan losses |
|
|
|
|
6,935 |
|
|
|
|
|
5,895 |
|
| ||
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Gains and fees from sales of loans |
|
|
|
|
428 |
|
|
|
|
|
8 |
|
| ||
|
Service charges and fees |
|
|
|
|
132 |
|
|
|
|
|
101 |
|
| ||
|
Bank owned life insurance |
|
|
|
|
85 |
|
|
|
|
|
— |
|
| ||
|
Gain on sale of foreclosed real estate, net |
|
|
|
|
— |
|
|
|
|
|
71 |
|
| ||
|
Other |
|
|
|
|
124 |
|
|
|
|
|
104 |
|
| ||
|
Total noninterest income |
|
|
|
|
769 |
|
|
|
|
|
284 |
|
| ||
|
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Salaries and employee benefits |
|
|
|
|
3,337 |
|
|
|
|
|
2,492 |
|
| ||
|
Occupancy and equipment |
|
|
|
|
1,068 |
|
|
|
|
|
772 |
|
| ||
|
Professional services |
|
|
|
|
369 |
|
|
|
|
|
369 |
|
| ||
|
Data processing |
|
|
|
|
337 |
|
|
|
|
|
256 |
|
| ||
|
Marketing |
|
|
|
|
110 |
|
|
|
|
|
128 |
|
| ||
|
Merger and acquisition related expenses |
|
|
|
|
141 |
|
|
|
|
|
— |
|
| ||
|
FDIC insurance |
|
|
|
|
118 |
|
|
|
|
|
130 |
|
| ||
|
Director fees |
|
|
|
|
138 |
|
|
|
|
|
139 |
|
| ||
|
Amortization of intangibles |
|
|
|
|
27 |
|
|
|
|
|
— |
|
| ||
|
Foreclosed real estate |
|
|
|
|
14 |
|
|
|
|
|
— |
|
| ||
|
Other |
|
|
|
|
382 |
|
|
|
|
|
312 |
|
| ||
|
Total noninterest expense |
|
|
|
|
6,041 |
|
|
|
|
|
4,598 |
|
| ||
|
Income before income tax expense |
|
|
|
|
1,663 |
|
|
|
|
|
1,581 |
|
| ||
|
Income tax expense |
|
|
|
|
540 |
|
|
|
|
|
569 |
|
| ||
|
Net income |
|
|
|
$ |
1,123 |
|
|
|
|
$ |
1,012 |
|
| ||
|
Preferred stock dividends |
|
|
|
|
(27 |
) |
|
|
|
|
|
(27 |
) |
|
|
|
Net income attributable to common stockholders |
|
|
|
$ |
1,096 |
|
|
|
|
$ |
985 |
|
| ||
|
Earnings per common share – basic |
|
|
|
$ |
0.28 |
|
|
|
|
$ |
0.31 |
|
| ||
|
Earnings per common share – diluted |
|
|
|
|
0.28 |
|
|
|
|
|
0.30 |
|
| ||
| | | | | | | | |
|
|
|
|
Three Months Ended March 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
| ||||||||
|
Net income |
|
|
|
$ |
1,123 |
|
|
|
|
$ |
1,012 |
|
| ||
|
Other comprehensive income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Unrealized gains (losses) on securities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Unrealized holding gains (losses) on available for sale securities |
|
|
|
|
245 |
|
|
|
|
|
(190 |
) |
|
| |
|
Reclassification adjustment for (gain) loss realized in net income |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Net change in unrealized gain (loss) |
|
|
|
|
245 |
|
|
|
|
|
(190 |
) |
|
| |
|
Tax effect – (expense) benefit |
|
|
|
|
(95 |
) |
|
|
|
|
|
74 |
|
| |
|
Unrealized gains (losses) on securities, net of tax |
|
|
|
|
150 |
|
|
|
|
|
(116 |
) |
|
| |
|
Unrealized gains on interest rate swap: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Unrealized gains on interest rate swaps designated as cash flow hedge |
|
|
|
|
87 |
|
|
|
|
|
— |
|
| ||
|
Tax effect – (expense) |
|
|
|
|
(53 |
) |
|
|
|
|
|
— |
|
| |
|
Unrealized gains on interest rate swap |
|
|
|
|
34 |
|
|
|
|
|
— |
|
| ||
|
Total other comprehensive income (loss) |
|
|
|
|
184 |
|
|
|
|
|
(116 |
) |
|
| |
|
Comprehensive income |
|
|
|
$ |
1,307 |
|
|
|
|
$ |
896 |
|
| ||
| | | | | | | | |
|
|
|
|
Preferred Stock |
|
|
Common Stock |
|
|
Retained Earnings |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|
Total |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance at December 31, 2012 |
|
|
|
$ |
10,980 |
|
|
|
|
$ |
38,117 |
|
|
|
|
$ |
926 |
|
|
|
|
$ |
1,511 |
|
|
|
|
$ |
51,534 |
|
| |||||
|
Net income |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,012 |
|
|
|
|
|
— |
|
|
|
|
|
1,012 |
|
| |||||
|
Other comprehensive loss, net of tax |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(116 |
) |
|
|
|
|
|
(116 |
) |
|
| |||
|
Preferred stock dividends |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(27 |
) |
|
| |||
|
Stock based compensation expense |
|
|
|
|
— |
|
|
|
|
|
68 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
68 |
|
| |||||
|
Capital from exercise of stock options |
|
|
|
|
— |
|
|
|
|
|
21 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
21 |
|
| |||||
|
Capital from private placement |
|
|
|
|
— |
|
|
|
|
|
7,325 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
7,325 |
|
| |||||
|
Balance at March 31, 2013 |
|
|
|
$ |
10,980 |
|
|
|
|
$ |
45,531 |
|
|
|
|
$ |
1,911 |
|
|
|
|
$ |
1,395 |
|
|
|
|
$ |
59,817 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
Preferred Stock |
|
|
Common Stock |
|
|
Retained Earnings |
|
|
Accumulated Other Comprehensive Income |
|
|
Total |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance at December 31, 2013 |
|
|
|
$ |
10,980 |
|
|
|
|
$ |
52,105 |
|
|
|
|
$ |
5,976 |
|
|
|
|
$ |
424 |
|
|
|
|
$ |
69,485 |
|
| |||||
|
Net income |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,123 |
|
|
|
|
|
— |
|
|
|
|
|
1,123 |
|
| |||||
|
Other comprehensive income, net of tax |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
184 |
|
|
|
|
|
184 |
|
| |||||
|
Preferred stock dividends |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(27 |
) |
|
| |||
|
Stock based compensation expense |
|
|
|
|
— |
|
|
|
|
|
150 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
150 |
|
| |||||
|
Capital from exercise of stock options |
|
|
|
|
— |
|
|
|
|
|
191 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
191 |
|
| |||||
|
Balance at March 31, 2014 |
|
|
|
$ |
10,980 |
|
|
|
|
$ |
52,446 |
|
|
|
|
$ |
7,072 |
|
|
|
|
$ |
608 |
|
|
|
|
$ |
71,106 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
Three Months Ended March 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
| ||||||||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Net income |
|
|
|
$ |
1,123 |
|
|
|
|
$ |
1,012 |
|
| ||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Net amortization of premiums and discounts on investment securities |
|
|
|
|
24 |
|
|
|
|
|
27 |
|
| ||
|
Provision for loan losses |
|
|
|
|
211 |
|
|
|
|
|
190 |
|
| ||
|
Benefit from deferred taxes |
|
|
|
|
89 |
|
|
|
|
|
— |
|
| ||
|
Depreciation and amortization |
|
|
|
|
206 |
|
|
|
|
|
156 |
|
| ||
|
Increase in cash surrender value of bank-owned life insurance |
|
|
|
|
(85 |
) |
|
|
|
|
|
— |
|
| |
|
Loan principal sold |
|
|
|
|
(16,040 |
) |
|
|
|
|
|
(443 |
) |
|
|
|
Proceeds from sales of loans |
|
|
|
|
16,569 |
|
|
|
|
|
451 |
|
| ||
|
Net gain on sales of loans |
|
|
|
|
(428 |
) |
|
|
|
|
|
(8 |
) |
|
|
|
Equity-based compensation |
|
|
|
|
150 |
|
|
|
|
|
68 |
|
| ||
|
Net accretion of purchase accounting adjustments |
|
|
|
|
(204 |
) |
|
|
|
|
|
— |
|
| |
|
Gain on sale of foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
(71 |
) |
|
| |
|
Net change in: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Deferred loan fees |
|
|
|
|
174 |
|
|
|
|
|
35 |
|
| ||
|
Accrued interest receivable |
|
|
|
|
16 |
|
|
|
|
|
(55 |
) |
|
| |
|
Other assets |
|
|
|
|
265 |
|
|
|
|
|
435 |
|
| ||
|
Accrued expenses and other liabilities |
|
|
|
|
(1,864 |
) |
|
|
|
|
|
(3,214 |
) |
|
|
|
Net cash provided (used) by operating activities |
|
|
|
|
206 |
|
|
|
|
|
(1,417 |
) |
|
| |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Proceeds from principal repayments on available for sale securities |
|
|
|
|
110 |
|
|
|
|
|
255 |
|
| ||
|
Proceeds from principal repayments on held to maturity securities |
|
|
|
|
34 |
|
|
|
|
|
60 |
|
| ||
|
Net proceeds from sales and calls of available for sale securities |
|
|
|
|
400 |
|
|
|
|
|
— |
|
| ||
|
Purchases of available for sale securities |
|
|
|
|
(7,247 |
) |
|
|
|
|
|
— |
|
| |
|
Net increase in loans |
|
|
|
|
(24,911 |
) |
|
|
|
|
|
(28,702 |
) |
|
|
|
Purchases of premises and equipment |
|
|
|
|
(1,205 |
) |
|
|
|
|
|
(94 |
) |
|
|
|
Redemption of Federal Home Loan Bank stock |
|
|
|
|
— |
|
|
|
|
|
102 |
|
| ||
|
Proceeds from sale of foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
981 |
|
| ||
|
Net cash used by investing activities |
|
|
|
|
(32,819 |
) |
|
|
|
|
|
(27,398 |
) |
|
|
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Net change in time certificates of deposit |
|
|
|
$ |
13,571 |
|
|
|
|
$ |
(19,428 |
) |
|
| |
|
Net change in other deposits |
|
|
|
|
4,111 |
|
|
|
|
|
37,369 |
|
| ||
|
Net proceeds from short term FHLB advances |
|
|
|
|
20,000 |
|
|
|
|
|
7,000 |
|
| ||
|
Net repayments from long term FHLB advances |
|
|
|
|
(5,000 |
) |
|
|
|
|
|
(11,000 |
) |
|
|
|
Proceeds from issuance of common stock |
|
|
|
|
— |
|
|
|
|
|
7,325 |
|
| ||
|
Proceeds from exercise of options |
|
|
|
|
191 |
|
|
|
|
|
21 |
|
| ||
|
Dividends paid on preferred stock |
|
|
|
|
(27 |
) |
|
|
|
|
|
(27 |
) |
|
|
|
Net cash provided by financing activities |
|
|
|
|
32,846 |
|
|
|
|
|
21,260 |
|
| ||
|
Net increase (decrease) in cash and cash equivalents |
|
|
|
|
233 |
|
|
|
|
|
(7,555 |
) |
|
| |
|
Cash and cash equivalents: |
| | | | | | | | | | | | | | |
|
Beginning of year |
|
|
|
|
82,013 |
|
|
|
|
|
28,927 |
|
| ||
|
End of period |
|
|
|
$ |
82,246 |
|
|
|
|
$ |
21,372 |
|
| ||
|
Supplemental disclosures of cash flows information: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash paid for: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Interest |
|
|
|
$ |
885 |
|
|
|
|
$ |
640 |
|
| ||
|
Income taxes |
|
|
|
|
200 |
|
|
|
|
|
128 |
|
| ||
| | | | | | | | |
|
|
|
|
March 31, 2014 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Amortized Cost |
|
|
Gross Unrealized |
|
|
Fair Value |
| |||||||||||||||||||
|
|
|
|
Gains |
|
|
Losses |
| ||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||
|
Available for sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government and agency obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from one through five years |
|
|
|
$ |
1,000 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(18 |
) |
|
|
|
|
$ |
982 |
|
| |||
|
Due from five through ten years |
|
|
|
|
9,984 |
|
|
|
|
|
27 |
|
|
|
|
|
(226 |
) |
|
|
|
|
|
9,785 |
|
| |||
|
|
|
|
|
|
10,984 |
|
|
|
|
|
27 |
|
|
|
|
|
(244 |
) |
|
|
|
|
|
10,767 |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from five through ten years |
|
|
|
|
4,114 |
|
|
|
|
|
191 |
|
|
|
|
|
— |
|
|
|
|
|
4,305 |
|
| ||||
|
Due after ten years |
|
|
|
|
8,263 |
|
|
|
|
|
479 |
|
|
|
|
|
— |
|
|
|
|
|
8,742 |
|
| ||||
|
|
|
|
|
|
12,377 |
|
|
|
|
|
670 |
|
|
|
|
|
— |
|
|
|
|
|
13,047 |
|
| ||||
|
Corporate bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from one through five years |
|
|
|
|
10,234 |
|
|
|
|
|
416 |
|
|
|
|
|
(14 |
) |
|
|
|
|
|
10,636 |
|
| |||
|
Government-sponsored mortgage-backed securities |
|
|
|
|
1,021 |
|
|
|
|
|
86 |
|
|
|
|
|
— |
|
|
|
|
|
1,107 |
|
| ||||
|
Total available for sale securities |
|
|
|
$ |
34,616 |
|
|
|
|
$ |
1,199 |
|
|
|
|
$ |
(258 |
) |
|
|
|
|
$ |
35,557 |
|
| |||
|
Held to maturity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government and agency obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from one through five years |
|
|
|
$ |
1,018 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,018 |
|
| ||||
|
State agency and municipal obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due after ten years |
|
|
|
|
11,445 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
11,445 |
|
| ||||
|
Corporate bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from five through ten years |
|
|
|
|
1,000 |
|
|
|
|
|
14 |
|
|
|
|
|
— |
|
|
|
|
|
1,014 |
|
| ||||
|
Government-sponsored mortgage-backed securities |
|
|
|
|
317 |
|
|
|
|
|
33 |
|
|
|
|
|
— |
|
|
|
|
|
350 |
|
| ||||
|
Total held to maturity securities |
|
|
|
$ |
13,780 |
|
|
|
|
$ |
47 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
13,827 |
|
| ||||
| | | | | | | | | | | | | |
|
|
|
|
December 31, 2013 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Amortized Cost |
|
|
Gross Unrealized |
|
|
Fair Value |
| |||||||||||||||||||
|
|
|
|
Gains |
|
|
Losses |
| ||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||
|
Available for sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government and agency obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from one through five years |
|
|
|
$ |
1,000 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(17 |
) |
|
|
|
|
$ |
983 |
|
| |||
|
Due from five through ten years |
|
|
|
|
4,997 |
|
|
|
|
|
— |
|
|
|
|
|
(292 |
) |
|
|
|
|
|
4,705 |
|
| |||
|
|
|
|
|
|
5,997 |
|
|
|
|
|
— |
|
|
|
|
|
(309 |
) |
|
|
|
|
|
5,688 |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from five through ten years |
|
|
|
|
3,125 |
|
|
|
|
|
152 |
|
|
|
|
|
— |
|
|
|
|
|
3,277 |
|
| ||||
|
Due after ten years |
|
|
|
|
8,480 |
|
|
|
|
|
375 |
|
|
|
|
|
— |
|
|
|
|
|
8,855 |
|
| ||||
|
|
|
|
|
|
11,605 |
|
|
|
|
|
527 |
|
|
|
|
|
— |
|
|
|
|
|
12,132 |
|
| ||||
|
Corporate bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from one through five years |
|
|
|
|
9,166 |
|
|
|
|
|
411 |
|
|
|
|
|
(11 |
) |
|
|
|
|
|
9,566 |
|
| |||
|
Government-sponsored mortgage-backed securities |
|
|
|
|
1,133 |
|
|
|
|
|
78 |
|
|
|
|
|
— |
|
|
|
|
|
1,211 |
|
| ||||
|
Total available for sale securities |
|
|
|
$ |
27,901 |
|
|
|
|
$ |
1,016 |
|
|
|
|
$ |
(320 |
) |
|
|
|
|
$ |
28,597 |
|
| |||
|
Held to maturity securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government and agency obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from one through five years |
|
|
|
$ |
1,021 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(2 |
) |
|
|
|
|
$ |
1,019 |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due after ten years |
|
|
|
|
11,461 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
11,461 |
|
| ||||
|
Corporate bonds |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Due from five through ten years |
|
|
|
|
1,000 |
|
|
|
|
|
— |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
973 |
|
| |||
|
Government-sponsored mortgage-backed securities |
|
|
|
|
334 |
|
|
|
|
|
28 |
|
|
|
|
|
— |
|
|
|
|
|
362 |
|
| ||||
|
Total held to maturity securities |
|
|
|
$ |
13,816 |
|
|
|
|
$ |
28 |
|
|
|
|
$ |
(29 |
) |
|
|
|
|
$ |
13,815 |
|
| |||
| | | | | | | | | | | | | |
|
|
|
|
Length of Time in Continuous Unrealized Loss Position |
|
|
| |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Less Than 12 Months |
|
|
12 Months or More |
|
|
Total |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
March 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
U.S. Government and agency obligations |
|
|
|
$ |
4,823 |
|
|
|
|
$ |
(175 |
) |
|
|
|
|
$ |
930 |
|
|
|
|
$ |
(69 |
) |
|
|
|
|
$ |
5,753 |
|
|
|
|
$ |
(244 |
) |
|
| |||
|
Corporate bonds |
|
|
|
|
1,078 |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
989 |
|
|
|
|
|
(10 |
) |
|
|
|
|
|
2,067 |
|
|
|
|
|
(14 |
) |
|
| |||
|
Total investment securities |
|
|
|
$ |
5,901 |
|
|
|
|
$ |
(179 |
) |
|
|
|
|
$ |
1,919 |
|
|
|
|
$ |
(79 |
) |
|
|
|
|
$ |
7,820 |
|
|
|
|
$ |
(258 |
) |
|
| |||
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
U.S. Government and agency obligations |
|
|
|
$ |
5,797 |
|
|
|
|
$ |
(222 |
) |
|
|
|
|
$ |
910 |
|
|
|
|
$ |
(89 |
) |
|
|
|
|
$ |
6,707 |
|
|
|
|
$ |
(311 |
) |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,961 |
|
|
|
|
|
(38 |
) |
|
|
|
|
|
1,961 |
|
|
|
|
|
(38 |
) |
|
| ||||
|
Total investment securities |
|
|
|
$ |
5,797 |
|
|
|
|
$ |
(222 |
) |
|
|
|
|
$ |
2,871 |
|
|
|
|
$ |
(127 |
) |
|
|
|
|
$ |
8,668 |
|
|
|
|
$ |
(349 |
) |
|
| |||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
March 31, 2014 |
|
|
December 31, 2013 |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Originated |
|
|
Acquired |
|
|
Total |
|
|
Originated |
|
|
Acquired |
|
|
Total |
| ||||||||||||||||||||||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential |
|
|
|
$ |
158,905 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
158,905 |
|
|
|
|
$ |
155,874 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
155,874 |
|
| ||||||
|
Commercial |
|
|
|
|
323,849 |
|
|
|
|
|
8,158 |
|
|
|
|
|
332,007 |
|
|
|
|
|
305,823 |
|
|
|
|
|
9,939 |
|
|
|
|
|
315,762 |
|
| ||||||
|
Construction |
|
|
|
|
44,158 |
|
|
|
|
|
4,838 |
|
|
|
|
|
48,996 |
|
|
|
|
|
44,187 |
|
|
|
|
|
7,308 |
|
|
|
|
|
51,495 |
|
| ||||||
|
Home equity |
|
|
|
|
9,734 |
|
|
|
|
|
3,815 |
|
|
|
|
|
13,549 |
|
|
|
|
|
9,625 |
|
|
|
|
|
3,872 |
|
|
|
|
|
13,497 |
|
| ||||||
|
|
|
|
|
|
536,646 |
|
|
|
|
|
16,811 |
|
|
|
|
|
553,457 |
|
|
|
|
|
515,509 |
|
|
|
|
|
21,119 |
|
|
|
|
|
536,628 |
|
| ||||||
|
Commercial business |
|
|
|
|
100,701 |
|
|
|
|
|
2,453 |
|
|
|
|
|
103,154 |
|
|
|
|
|
92,173 |
|
|
|
|
|
2,374 |
|
|
|
|
|
94,547 |
|
| ||||||
|
Consumer |
|
|
|
|
67 |
|
|
|
|
|
483 |
|
|
|
|
|
550 |
|
|
|
|
|
225 |
|
|
|
|
|
612 |
|
|
|
|
|
837 |
|
| ||||||
|
Total loans |
|
|
|
|
637,414 |
|
|
|
|
|
19,747 |
|
|
|
|
|
657,161 |
|
|
|
|
|
607,907 |
|
|
|
|
|
24,105 |
|
|
|
|
|
632,012 |
|
| ||||||
|
Allowance for loan losses |
|
|
|
|
(8,603 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(8,603 |
) |
|
|
|
|
|
(8,382 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(8,382 |
) |
|
| ||
|
Deferred loan origination fees, net |
|
|
|
|
(1,991 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(1,991 |
) |
|
|
|
|
|
(1,785 |
) |
|
|
|
|
|
(31 |
) |
|
|
|
|
|
(1,816 |
) |
|
| |
|
Unamortized loan premiums |
|
|
|
|
16 |
|
|
|
|
|
— |
|
|
|
|
|
16 |
|
|
|
|
|
16 |
|
|
|
|
|
— |
|
|
|
|
|
16 |
|
| ||||||
|
Loans receivable, net |
|
|
|
$ |
626,836 |
|
|
|
|
$ |
19,747 |
|
|
|
|
$ |
646,583 |
|
|
|
|
$ |
597,756 |
|
|
|
|
$ |
24,074 |
|
|
|
|
$ |
621,830 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |
|
(In thousands) |
|
|
Three Months Ended March 31, 2014 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Balance at beginning of period |
|
|
|
$ |
1,418 |
|
| |
|
Acquisition |
|
|
|
|
— |
|
| |
|
Accretion |
|
|
|
|
(140 |
) |
|
|
|
Other(a) |
|
|
|
|
(50 |
) |
|
|
|
Balance at end of period |
|
|
|
$ |
1,228 |
|
| |
| | | | |
|
|
|
|
Residential Real Estate |
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Home Equity |
|
|
Commercial Business |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Three Months Ended March 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||||||||
|
Originated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Beginning balance |
|
|
|
$ |
1,310 |
|
|
|
|
$ |
3,616 |
|
|
|
|
$ |
1,032 |
|
|
|
|
$ |
190 |
|
|
|
|
$ |
2,225 |
|
|
|
|
$ |
9 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,382 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10 |
|
|
|
|
|
— |
|
|
|
|
|
10 |
|
| ||||||||
|
Provisions |
|
|
|
|
(12 |
) |
|
|
|
|
|
151 |
|
|
|
|
|
(20 |
) |
|
|
|
|
|
2 |
|
|
|
|
|
106 |
|
|
|
|
|
(16 |
) |
|
|
|
|
|
— |
|
|
|
|
|
211 |
|
| |||||
|
Ending balance |
|
|
|
$ |
1,298 |
|
|
|
|
$ |
3,767 |
|
|
|
|
$ |
1,012 |
|
|
|
|
$ |
192 |
|
|
|
|
$ |
2,331 |
|
|
|
|
$ |
3 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,603 |
|
| ||||||||
|
Acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Beginning balance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Provisions |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Ending balance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||||
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
|
Beginning balance |
|
|
|
$ |
1,310 |
|
|
|
|
$ |
3,616 |
|
|
|
|
$ |
1,032 |
|
|
|
|
$ |
190 |
|
|
|
|
$ |
2,225 |
|
|
|
|
$ |
9 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,382 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10 |
|
|
|
|
|
— |
|
|
|
|
|
10 |
|
| ||||||||
|
Provisions |
|
|
|
|
(12 |
) |
|
|
|
|
|
151 |
|
|
|
|
|
(20 |
) |
|
|
|
|
|
2 |
|
|
|
|
|
106 |
|
|
|
|
|
(16 |
) |
|
|
|
|
|
— |
|
|
|
|
|
211 |
|
| |||||
|
Ending balance |
|
|
|
$ |
1,298 |
|
|
|
|
$ |
3,767 |
|
|
|
|
$ |
1,012 |
|
|
|
|
$ |
192 |
|
|
|
|
$ |
2,331 |
|
|
|
|
$ |
3 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,603 |
|
| ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Residential Real Estate |
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Home Equity |
|
|
Commercial Business |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Three Months Ended March 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||||||||
|
Beginning balance |
|
|
|
$ |
1,230 |
|
|
|
|
$ |
3,842 |
|
|
|
|
$ |
929 |
|
|
|
|
$ |
220 |
|
|
|
|
$ |
1,718 |
|
|
|
|
$ |
2 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,941 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(2 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(2 |
) |
|
| ||||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
5 |
|
|
|
|
|
— |
|
|
|
|
|
5 |
|
| ||||||||
|
Provisions |
|
|
|
|
34 |
|
|
|
|
|
45 |
|
|
|
|
|
4 |
|
|
|
|
|
(6 |
) |
|
|
|
|
|
103 |
|
|
|
|
|
10 |
|
|
|
|
|
— |
|
|
|
|
|
190 |
|
| |||||||
|
Ending balance |
|
|
|
$ |
1,264 |
|
|
|
|
$ |
3,887 |
|
|
|
|
$ |
933 |
|
|
|
|
$ |
214 |
|
|
|
|
$ |
1,821 |
|
|
|
|
$ |
15 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,134 |
|
| ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Originated Loans |
|
|
Acquired Loans |
|
|
Total |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Portfolio |
|
|
Allowance |
|
|
Portfolio |
|
|
Allowance |
|
|
Portfolio |
|
|
Allowance |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
March 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Loans individually evaluated for impairment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential real estate |
|
|
|
$ |
1,848 |
|
|
|
|
$ |
72 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,848 |
|
|
|
|
$ |
72 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
97 |
|
|
|
|
|
4 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
97 |
|
|
|
|
|
4 |
|
| ||||||
|
Commercial business |
|
|
|
|
621 |
|
|
|
|
|
12 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
621 |
|
|
|
|
|
12 |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Subtotal |
|
|
|
$ |
3,683 |
|
|
|
|
$ |
144 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,683 |
|
|
|
|
$ |
144 |
|
| ||||||
|
Loans collectively evaluated for impairment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential real estate |
|
|
|
$ |
157,057 |
|
|
|
|
$ |
1,226 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
157,057 |
|
|
|
|
$ |
1,226 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
322,732 |
|
|
|
|
|
3,711 |
|
|
|
|
|
8,158 |
|
|
|
|
|
— |
|
|
|
|
|
330,890 |
|
|
|
|
|
3,711 |
|
| ||||||
|
Construction |
|
|
|
|
44,158 |
|
|
|
|
|
1,012 |
|
|
|
|
|
4,838 |
|
|
|
|
|
— |
|
|
|
|
|
48,996 |
|
|
|
|
|
1,012 |
|
| ||||||
|
Home equity |
|
|
|
|
9,637 |
|
|
|
|
|
188 |
|
|
|
|
|
3,815 |
|
|
|
|
|
— |
|
|
|
|
|
13,452 |
|
|
|
|
|
188 |
|
| ||||||
|
Commercial business |
|
|
|
|
100,080 |
|
|
|
|
|
2,319 |
|
|
|
|
|
2,453 |
|
|
|
|
|
— |
|
|
|
|
|
102,533 |
|
|
|
|
|
2,319 |
|
| ||||||
|
Consumer |
|
|
|
|
67 |
|
|
|
|
|
3 |
|
|
|
|
|
483 |
|
|
|
|
|
— |
|
|
|
|
|
550 |
|
|
|
|
|
3 |
|
| ||||||
|
Subtotal |
|
|
|
$ |
633,731 |
|
|
|
|
$ |
8,459 |
|
|
|
|
$ |
19,747 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
653,478 |
|
|
|
|
$ |
8,459 |
|
| ||||||
|
Total |
|
|
|
$ |
637,414 |
|
|
|
|
$ |
8,603 |
|
|
|
|
$ |
19,747 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
657,161 |
|
|
|
|
$ |
8,603 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
Originated Loans |
|
|
Acquired Loans |
|
|
Total |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Portfolio |
|
|
Allowance |
|
|
Portfolio |
|
|
Allowance |
|
|
Portfolio |
|
|
Allowance |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Loans individually evaluated for impairment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential real estate |
|
|
|
$ |
1,867 |
|
|
|
|
$ |
73 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,867 |
|
|
|
|
$ |
73 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
97 |
|
|
|
|
|
4 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
97 |
|
|
|
|
|
4 |
|
| ||||||
|
Commercial business |
|
|
|
|
642 |
|
|
|
|
|
12 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
642 |
|
|
|
|
|
12 |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Subtotal |
|
|
|
$ |
3,723 |
|
|
|
|
$ |
145 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,723 |
|
|
|
|
$ |
145 |
|
| ||||||
|
Loans collectively evaluated for impairment: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential real estate |
|
|
|
$ |
154,007 |
|
|
|
|
$ |
1,237 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
154,007 |
|
|
|
|
$ |
1,237 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
304,706 |
|
|
|
|
|
3,560 |
|
|
|
|
|
9,939 |
|
|
|
|
|
— |
|
|
|
|
|
314,645 |
|
|
|
|
|
3,560 |
|
| ||||||
|
Construction |
|
|
|
|
44,187 |
|
|
|
|
|
1,032 |
|
|
|
|
|
7,308 |
|
|
|
|
|
— |
|
|
|
|
|
51,495 |
|
|
|
|
|
1,032 |
|
| ||||||
|
Home equity |
|
|
|
|
9,528 |
|
|
|
|
|
187 |
|
|
|
|
|
3,872 |
|
|
|
|
|
— |
|
|
|
|
|
13,400 |
|
|
|
|
|
187 |
|
| ||||||
|
Commercial business |
|
|
|
|
91,531 |
|
|
|
|
|
2,212 |
|
|
|
|
|
2,374 |
|
|
|
|
|
— |
|
|
|
|
|
93,905 |
|
|
|
|
|
2,212 |
|
| ||||||
|
Consumer |
|
|
|
|
225 |
|
|
|
|
|
9 |
|
|
|
|
|
612 |
|
|
|
|
|
— |
|
|
|
|
|
837 |
|
|
|
|
|
9 |
|
| ||||||
|
Subtotal |
|
|
|
$ |
604,184 |
|
|
|
|
$ |
8,237 |
|
|
|
|
$ |
24,105 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
628,289 |
|
|
|
|
$ |
8,237 |
|
| ||||||
|
Total |
|
|
|
$ |
607,907 |
|
|
|
|
$ |
8,382 |
|
|
|
|
$ |
24,105 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
632,012 |
|
|
|
|
$ |
8,382 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
Commercial Credit Quality Indicators |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At March 31, 2014 |
|
|
At December 31, 2013 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Commercial Business |
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Commercial Business |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Pass |
|
|
|
$ |
322,498 |
|
|
|
|
$ |
44,158 |
|
|
|
|
$ |
99,650 |
|
|
|
|
$ |
304,469 |
|
|
|
|
$ |
44,187 |
|
|
|
|
$ |
91,093 |
|
| ||||||
|
Special mention |
|
|
|
|
234 |
|
|
|
|
|
— |
|
|
|
|
|
430 |
|
|
|
|
|
237 |
|
|
|
|
|
— |
|
|
|
|
|
438 |
|
| ||||||
|
Substandard |
|
|
|
|
1,117 |
|
|
|
|
|
— |
|
|
|
|
|
621 |
|
|
|
|
|
1,117 |
|
|
|
|
|
— |
|
|
|
|
|
642 |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
323,849 |
|
|
|
|
|
44,158 |
|
|
|
|
|
100,701 |
|
|
|
|
|
305,823 |
|
|
|
|
|
44,187 |
|
|
|
|
|
92,173 |
|
| ||||||
|
Acquired loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Pass |
|
|
|
|
7,417 |
|
|
|
|
|
1,755 |
|
|
|
|
|
1,886 |
|
|
|
|
|
9,580 |
|
|
|
|
|
4,639 |
|
|
|
|
|
1,806 |
|
| ||||||
|
Special mention |
|
|
|
|
13 |
|
|
|
|
|
175 |
|
|
|
|
|
215 |
|
|
|
|
|
24 |
|
|
|
|
|
161 |
|
|
|
|
|
252 |
|
| ||||||
|
Substandard |
|
|
|
|
728 |
|
|
|
|
|
2,908 |
|
|
|
|
|
352 |
|
|
|
|
|
335 |
|
|
|
|
|
2,508 |
|
|
|
|
|
316 |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
8,158 |
|
|
|
|
|
4,838 |
|
|
|
|
|
2,453 |
|
|
|
|
|
9,939 |
|
|
|
|
|
7,308 |
|
|
|
|
|
2,374 |
|
| ||||||
|
Total |
|
|
|
$ |
332,007 |
|
|
|
|
$ |
48,996 |
|
|
|
|
$ |
103,154 |
|
|
|
|
$ |
315,762 |
|
|
|
|
$ |
51,495 |
|
|
|
|
$ |
94,547 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Residential and Consumer Credit Quality Indicators |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At March 31, 2014 |
|
|
At December 31, 2013 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Residential Real Estate |
|
|
Home Equity |
|
|
Consumer |
|
|
Residential Real Estate |
|
|
Home Equity |
|
|
Consumer |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Pass |
|
|
|
$ |
157,057 |
|
|
|
|
$ |
9,560 |
|
|
|
|
$ |
67 |
|
|
|
|
$ |
153,443 |
|
|
|
|
$ |
9,447 |
|
|
|
|
$ |
225 |
|
| ||||||
|
Special mention |
|
|
|
|
1,848 |
|
|
|
|
|
174 |
|
|
|
|
|
— |
|
|
|
|
|
2,431 |
|
|
|
|
|
178 |
|
|
|
|
|
— |
|
| ||||||
|
Substandard |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
158,905 |
|
|
|
|
|
9,734 |
|
|
|
|
|
67 |
|
|
|
|
|
155,874 |
|
|
|
|
|
9,625 |
|
|
|
|
|
225 |
|
| ||||||
|
Acquired loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Pass |
|
|
|
|
— |
|
|
|
|
|
3,778 |
|
|
|
|
|
345 |
|
|
|
|
|
— |
|
|
|
|
|
3,826 |
|
|
|
|
|
469 |
|
| ||||||
|
Special mention |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
138 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
143 |
|
| ||||||
|
Substandard |
|
|
|
|
— |
|
|
|
|
|
37 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
46 |
|
|
|
|
|
— |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
— |
|
|
|
|
|
3,815 |
|
|
|
|
|
483 |
|
|
|
|
|
— |
|
|
|
|
|
3,872 |
|
|
|
|
|
612 |
|
| ||||||
|
Total |
|
|
|
$ |
158,905 |
|
|
|
|
$ |
13,549 |
|
|
|
|
$ |
550 |
|
|
|
|
$ |
155,874 |
|
|
|
|
$ |
13,497 |
|
|
|
|
$ |
837 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
As of March 31, 2014 |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
31-60 Days Past Due |
|
|
61-90 Days Past Due |
|
|
Greater Than 90 Days |
|
|
Total Past Due |
|
|
Current |
|
|
Carrying Amount > 90 Days and Accruing |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
984 |
|
|
|
|
$ |
984 |
|
|
|
|
$ |
157,921 |
|
|
|
|
$ |
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,117 |
|
|
|
|
|
1,117 |
|
|
|
|
|
322,732 |
|
|
|
|
|
— |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
44,158 |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
9,734 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
131 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
131 |
|
|
|
|
|
100,570 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer |
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
|
66 |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
132 |
|
|
|
|
|
— |
|
|
|
|
|
2,101 |
|
|
|
|
|
2,233 |
|
|
|
|
|
635,181 |
|
|
|
|
|
— |
|
| ||||||
|
Acquired Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
635 |
|
|
|
|
|
635 |
|
|
|
|
|
7,523 |
|
|
|
|
|
635 |
|
| ||||||
|
Construction |
|
|
|
|
1,805 |
|
|
|
|
|
— |
|
|
|
|
|
1,112 |
|
|
|
|
|
2,917 |
|
|
|
|
|
1,921 |
|
|
|
|
|
1,112 |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,815 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,453 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer |
|
|
|
|
5 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
5 |
|
|
|
|
|
478 |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
1,810 |
|
|
|
|
|
— |
|
|
|
|
|
1,747 |
|
|
|
|
|
3,557 |
|
|
|
|
|
16,190 |
|
|
|
|
|
1,747 |
|
| ||||||
|
Total loans |
|
|
|
$ |
1,942 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,848 |
|
|
|
|
$ |
5,790 |
|
|
|
|
$ |
651,371 |
|
|
|
|
$ |
1,747 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
As of December 31, 2013 |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
31-60 Days Past Due |
|
|
61-90 Days Past Due |
|
|
Greater Than 90 Days |
|
|
Total Past Due |
|
|
Current |
|
|
Carrying Amount > 90 Days and Accruing |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
154,871 |
|
|
|
|
$ |
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
305,823 |
|
|
|
|
|
— |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
44,187 |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
9,625 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
92,173 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
225 |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,003 |
|
|
|
|
|
1,003 |
|
|
|
|
|
606,904 |
|
|
|
|
|
— |
|
| ||||||
|
Acquired Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Real estate loans: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
797 |
|
|
|
|
|
797 |
|
|
|
|
|
9,142 |
|
|
|
|
|
797 |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,508 |
|
|
|
|
|
2,508 |
|
|
|
|
|
4,800 |
|
|
|
|
|
2,508 |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,872 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
315 |
|
|
|
|
|
315 |
|
|
|
|
|
2,059 |
|
|
|
|
|
315 |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
612 |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,620 |
|
|
|
|
|
3,620 |
|
|
|
|
|
20,485 |
|
|
|
|
|
3,620 |
|
| ||||||
|
Total loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,623 |
|
|
|
|
$ |
4,623 |
|
|
|
|
$ |
627,389 |
|
|
|
|
$ |
3,620 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
March 31, |
|
|
December 31, |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Residential real estate |
|
|
|
$ |
984 |
|
|
|
|
$ |
1,003 |
|
| ||
|
Commercial real estate |
|
|
|
|
1,117 |
|
|
|
|
|
— |
|
| ||
|
Total |
|
|
|
$ |
2,101 |
|
|
|
|
$ |
1,003 |
|
| ||
| | | | | | | |
|
|
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Mar 31, 2014 |
|
|
Dec 31, 2013 |
|
|
Mar 31, 2014 |
|
|
Dec 31, 2013 |
|
|
Mar 31, 2014 |
|
|
Dec 31, 2013 |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Impaired loans without a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||
|
Impaired loans with a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Residential real estate |
|
|
|
$ |
1,848 |
|
|
|
|
$ |
1,867 |
|
|
|
|
$ |
1,870 |
|
|
|
|
$ |
1,880 |
|
|
|
|
$ |
72 |
|
|
|
|
$ |
73 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
1,117 |
|
|
|
|
|
1,117 |
|
|
|
|
|
1,117 |
|
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
|
|
|
|
56 |
|
| ||||||
|
Home equity |
|
|
|
|
96 |
|
|
|
|
|
97 |
|
|
|
|
|
96 |
|
|
|
|
|
97 |
|
|
|
|
|
4 |
|
|
|
|
|
4 |
|
| ||||||
|
Commercial business |
|
|
|
|
621 |
|
|
|
|
|
642 |
|
|
|
|
|
621 |
|
|
|
|
|
642 |
|
|
|
|
|
12 |
|
|
|
|
|
12 |
|
| ||||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
3,682 |
|
|
|
|
$ |
3,723 |
|
|
|
|
$ |
3,704 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
144 |
|
|
|
|
$ |
145 |
|
| ||||||
|
Total originated impaired loans |
|
|
|
$ |
3,682 |
|
|
|
|
$ |
3,723 |
|
|
|
|
$ |
3,704 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
144 |
|
|
|
|
$ |
145 |
|
| ||||||
|
Acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Impaired loans without a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||
|
Impaired loans with a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||
|
Total acquired impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Average Recorded Investment |
|
|
Interest Income Recognized |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
| ||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||
|
Three months ended March 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Originated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Impaired loans without a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||
|
Impaired loans with a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Residential real estate |
|
|
|
$ |
1,856 |
|
|
|
|
$ |
1,903 |
|
|
|
|
$ |
7 |
|
|
|
|
$ |
15 |
|
| ||||
|
Commercial real estate |
|
|
|
|
1,117 |
|
|
|
|
|
1,593 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Home equity |
|
|
|
|
96 |
|
|
|
|
|
246 |
|
|
|
|
|
1 |
|
|
|
|
|
2 |
|
| ||||
|
Commercial business |
|
|
|
|
628 |
|
|
|
|
|
903 |
|
|
|
|
|
8 |
|
|
|
|
|
13 |
|
| ||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
3,697 |
|
|
|
|
$ |
4,645 |
|
|
|
|
$ |
16 |
|
|
|
|
$ |
30 |
|
| ||||
|
Total originated impaired loans |
|
|
|
$ |
3,697 |
|
|
|
|
$ |
4,645 |
|
|
|
|
$ |
16 |
|
|
|
|
$ |
30 |
|
| ||||
|
Acquired |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Impaired loans without a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||
|
Impaired loans with a valuation allowance: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||
|
Total acquired impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
|
|
Outstanding Recorded Investment |
| |||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Number of Loans |
|
|
Pre-Modification |
|
|
Post-Modification |
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
|
|
2014 |
|
|
2013 |
| ||||||||||||||||||||||||
|
Three months ended March 31, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
97 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
97 |
|
| ||||||
|
Total |
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
97 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
97 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Three months |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Periods ended March 31, |
|
|
2014 |
|
|
2013 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Maturity/amortization concession |
|
|
|
$ |
— |
|
|
|
|
$ |
97 |
|
| ||
|
Total |
|
|
|
$ |
— |
|
|
|
|
$ |
97 |
|
| ||
| | | | | | | |
|
|
|
|
Net Unrealized Gain (Loss) on Available for Sale Securities |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| ||||
|
Balance at December 31, 2012 |
|
|
|
$ |
1,511 |
|
| |
|
Other comprehensive loss before reclassifications |
|
|
|
|
(116 |
) |
|
|
|
Amounts reclassified from accumulated other comprehensive income |
|
|
|
|
— |
|
| |
|
Net other comprehensive loss |
|
|
|
|
(116 |
) |
|
|
|
Balance at March 31, 2013 |
|
|
|
$ |
1,395 |
|
| |
| | | | | |
|
|
|
|
Net Unrealized Gain (Loss) on Available for Sale Securities |
|
|
Net Unrealized Gain on Interest Rate Swap |
|
|
Total |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
Balance at December 31, 2013 |
|
|
|
$ |
424 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
424 |
|
| |||
|
Other comprehensive income before reclassifications |
|
|
|
|
150 |
|
|
|
|
|
34 |
|
|
|
|
|
184 |
|
| |||
|
Amounts reclassified from accumulated other comprehensive income |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Net other comprehensive income |
|
|
|
|
150 |
|
|
|
|
|
34 |
|
|
|
|
|
184 |
|
| |||
|
Balance at March 31, 2014 |
|
|
|
$ |
574 |
|
|
|
|
$ |
34 |
|
|
|
|
$ |
608 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
Three Months Ended March 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2014 |
|
|
2013 |
| ||||||||
|
|
|
|
(In thousands, except per share data) |
| |||||||||||
|
Net income |
|
|
|
$ |
1,123 |
|
|
|
|
$ |
1,012 |
|
| ||
|
Preferred stock dividends and net accretion |
|
|
|
|
(27 |
) |
|
|
|
|
|
(27 |
) |
|
|
|
Dividends and undistributed earnings allocated to participating securities |
|
|
|
|
(34 |
) |
|
|
|
|
|
(16 |
) |
|
|
|
Net income available to common shareholders |
|
|
|
$ |
1,062 |
|
|
|
|
$ |
969 |
|
| ||
|
Weighted average shares outstanding, basic |
|
|
|
|
3,762 |
|
|
|
|
|
3,149 |
|
| ||
|
Effect of dilutive equity-based awards |
|
|
|
|
34 |
|
|
|
|
|
48 |
|
| ||
|
Weighted average shares outstanding, diluted |
|
|
|
|
3,796 |
|
|
|
|
|
3,197 |
|
| ||
|
Net earnings per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Basic earnings per common share |
|
|
|
$ |
0.28 |
|
|
|
|
$ |
0.31 |
|
| ||
|
Diluted earnings per common share |
|
|
|
|
0.28 |
|
|
|
|
|
0.30 |
|
| ||
| | | | | | | |
|
|
|
|
Actual Capital |
|
|
For Capital Adequacy Purposes |
|
|
To be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
| ||||||||||||||||||||||||
|
Bankwell Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
March 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
68,460 |
|
|
|
|
|
10.74 |
% |
|
|
|
|
$ |
50,983 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
63,729 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
60,488 |
|
|
|
|
|
9.49 |
% |
|
|
|
|
|
25,492 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
38,238 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
60,488 |
|
|
|
|
|
7.90 |
% |
|
|
|
|
|
30,638 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
38,297 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
Bankwell Financial Group, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
March 31, 2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
78,232 |
|
|
|
|
|
12.22 |
% |
|
|
|
|
$ |
51,220 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
|
N/A |
|
|
|
|
|
N/A |
|
| ||||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
70,221 |
|
|
|
|
|
10.97 |
% |
|
|
|
|
|
25,610 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
N/A |
|
|
|
|
|
N/A |
|
| ||||
|
Tier I Capital to Average Assets |
|
|
|
|
70,221 |
|
|
|
|
|
9.06 |
% |
|
|
|
|
|
31,012 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
N/A |
|
|
|
|
|
N/A |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Actual Capital |
|
|
For Capital Adequacy Purposes |
|
|
To be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
| ||||||||||||||||||||||||
|
Bankwell Bank |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
66,674 |
|
|
|
|
|
10.74 |
% |
|
|
|
|
$ |
49,682 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
62,103 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
58,908 |
|
|
|
|
|
9.49 |
% |
|
|
|
|
|
24,841 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,262 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
58,908 |
|
|
|
|
|
7.91 |
% |
|
|
|
|
|
29,772 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,215 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
Bankwell Financial Group, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
76,537 |
|
|
|
|
|
12.32 |
% |
|
|
|
|
$ |
49,683 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
|
N/A |
|
|
|
|
|
N/A |
|
| ||||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
68,766 |
|
|
|
|
|
11.07 |
% |
|
|
|
|
|
24,841 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
N/A |
|
|
|
|
|
N/A |
|
| ||||
|
Tier I Capital to Average Assets |
|
|
|
|
68,766 |
|
|
|
|
|
9.15 |
% |
|
|
|
|
|
3,068 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
N/A |
|
|
|
|
|
N/A |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Three Months Ended March 31, 2014 |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Number of Shares |
|
|
Weighted Average Exercise Price |
| ||||||||
|
Options outstanding at beginning of period |
|
|
|
|
208,568 |
|
|
|
|
$ |
16.67 |
|
| ||
|
Granted |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Forfeited |
|
|
|
|
(1,770 |
) |
|
|
|
|
|
15.59 |
|
| |
|
Exercised |
|
|
|
|
(18,905 |
) |
|
|
|
|
|
10.07 |
|
| |
|
Expired |
|
|
|
|
(480 |
) |
|
|
|
|
|
10.00 |
|
| |
|
Options outstanding at end of period |
|
|
|
|
187,413 |
|
|
|
|
|
17.37 |
|
| ||
|
Options exercisable at end of period |
|
|
|
|
175,262 |
|
|
|
|
|
17.52 |
|
| ||
|
Weighted-average fair value of options granted during the period |
|
|
|
|
|
|
|
|
|
|
N/A |
|
| ||
| | | | | | | | |
|
|
|
|
Three Months Ended March 31, 2014 |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
| ||||||||
|
Unvested at beginning of period |
|
|
|
|
122,140 |
|
|
|
|
$ |
15.98 |
|
| ||
|
Granted |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Vested |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Forfeited |
|
|
|
|
(3,608 |
) |
|
|
|
|
|
16.61 |
|
| |
|
Unvested at end of period |
|
|
|
|
118,532 |
|
|
|
|
|
15.96 |
|
| ||
| | | | | | | | |
|
(Dollars in thousands) |
|
|
Notional Amount |
|
|
Maturity |
|
|
Received |
|
|
Paid |
|
|
Fair Value |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash flow hedge: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||
|
Interest rate swap on FHLB advance |
|
|
|
$ |
25,000 |
|
|
|
4.7 years |
|
|
|
|
0.20 |
% |
|
|
|
|
|
1.62 |
% |
|
|
|
|
$ |
87 |
|
| ||
| | | | | | | | | | | | | | | | | |
|
(Dollars in thousands) |
|
|
Notional Amount |
|
|
Effective Date of Hedged Borrowing |
|
|
Duration of Borrowing |
|
|
Counterparty |
| ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Type of borrowing: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
FHLB 90-day advance |
|
|
|
$ |
25,000 |
|
|
|
April 1, 2014 |
|
|
4.7 years |
|
|
Bank of Montreal |
| |
| | | | | | | | | | | | | | |
|
(In thousands) |
|
|
Three Months Ended March 31, 2014 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Interest rate swap on FHLB advance: |
|
|
|
|
|
|
| |
|
Unrealized gain recognized in accumulated other comprehensive income |
|
|
|
$ |
87 |
|
| |
|
Income tax expense on items recognized in accumulated other comprehensive income |
|
|
|
|
(53 |
) |
|
|
|
Other comprehensive income |
|
|
|
$ |
34 |
|
| |
|
Interest expense recognized on hedged FHLB advance |
|
|
|
$ |
— |
|
| |
| | | | |
|
|
|
|
March 31, 2014 |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying Value |
|
|
Fair Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
| ||||||||||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||||||||||||||||
|
Financial Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Cash and due from banks |
|
|
|
$ |
82,246 |
|
|
|
|
$ |
82,246 |
|
|
|
|
$ |
82,246 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Available for sale securities |
|
|
|
|
35,557 |
|
|
|
|
|
35,557 |
|
|
|
|
|
— |
|
|
|
|
|
35,557 |
|
|
|
|
|
— |
|
| |||||
|
Held to maturity securities |
|
|
|
|
13,780 |
|
|
|
|
|
13,827 |
|
|
|
|
|
— |
|
|
|
|
|
13,827 |
|
|
|
|
|
— |
|
| |||||
|
Loans receivable, net |
|
|
|
|
646,583 |
|
|
|
|
|
650,038 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
650,038 |
|
| |||||
|
Accrued interest receivable |
|
|
|
|
2,344 |
|
|
|
|
|
2,344 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,344 |
|
| |||||
|
FHLB stock |
|
|
|
|
4,834 |
|
|
|
|
|
4,834 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
4,834 |
|
| |||||
|
Derivative asset |
|
|
|
|
87 |
|
|
|
|
|
87 |
|
|
|
|
|
— |
|
|
|
|
|
87 |
|
|
|
|
|
— |
|
| |||||
|
Financial Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Demand deposits |
|
|
|
|
119,656 |
|
|
|
|
|
119,656 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
119,656 |
|
| |||||
|
NOW and money market |
|
|
|
|
244,179 |
|
|
|
|
|
244,179 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
244,179 |
|
| |||||
|
Savings |
|
|
|
|
104,813 |
|
|
|
|
|
104,813 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
104,813 |
|
| |||||
|
Time deposits |
|
|
|
|
210,575 |
|
|
|
|
|
211,290 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
211,290 |
|
| |||||
|
Advances from the FHLB |
|
|
|
|
59,000 |
|
|
|
|
|
58,940 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
58,940 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, 2013 |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying Value |
|
|
Fair Value |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
| ||||||||||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||||||||||||||||
|
Financial Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Cash and due from banks |
|
|
|
$ |
82,013 |
|
|
|
|
$ |
82,013 |
|
|
|
|
$ |
82,013 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Available for sale securities |
|
|
|
|
28,597 |
|
|
|
|
|
28,597 |
|
|
|
|
|
— |
|
|
|
|
|
28,597 |
|
|
|
|
|
— |
|
| |||||
|
Held to maturity securities |
|
|
|
|
13,816 |
|
|
|
|
|
13,815 |
|
|
|
|
|
— |
|
|
|
|
|
13,815 |
|
|
|
|
|
— |
|
| |||||
|
Loans held for sale |
|
|
|
|
100 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
| |||||
|
Loans receivable, net |
|
|
|
|
621,830 |
|
|
|
|
|
623,876 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
623,876 |
|
| |||||
|
Accrued interest receivable |
|
|
|
|
2,360 |
|
|
|
|
|
2,360 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,360 |
|
| |||||
|
FHLB stock |
|
|
|
|
4,834 |
|
|
|
|
|
4,834 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
4,834 |
|
| |||||
|
Financial Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Demand deposits |
|
|
|
|
118,618 |
|
|
|
|
|
118,618 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
118,618 |
|
| |||||
|
NOW and money market |
|
|
|
|
238,231 |
|
|
|
|
|
238,231 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
238,231 |
|
| |||||
|
Savings |
|
|
|
|
107,692 |
|
|
|
|
|
107,692 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
107,692 |
|
| |||||
|
Time deposits |
|
|
|
|
197,004 |
|
|
|
|
|
197,762 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
197,762 |
|
| |||||
|
Advances from the FHLB |
|
|
|
|
44,000 |
|
|
|
|
|
43,902 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
43,902 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
Fair Value |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
| ||||||||||||
|
March 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Available-for-sale investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
$ |
10,767 |
|
|
|
|
$ |
— |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
13,047 |
|
|
|
|
|
— |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
10,636 |
|
|
|
|
|
— |
|
| |||
|
Mortgage backed securities |
|
|
|
|
— |
|
|
|
|
|
1,107 |
|
|
|
|
|
— |
|
| |||
|
Derivative asset |
|
|
|
|
— |
|
|
|
|
|
87 |
|
|
|
|
|
— |
|
| |||
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Available-for-sale investment securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
$ |
5,688 |
|
|
|
|
$ |
— |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
12,132 |
|
|
|
|
|
— |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
9,566 |
|
|
|
|
|
— |
|
| |||
|
Mortgage backed securities |
|
|
|
|
— |
|
|
|
|
|
1,211 |
|
|
|
|
|
— |
|
| |||
| | | | | | | | | | |
|
|
|
|
Fair Value |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
| ||||||||||||
|
March 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,682 |
|
| |||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
829 |
|
| |||
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,723 |
|
| |||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
829 |
|
| |||
| | | | | | | | | | |
|
(Dollars in thousands) |
|
|
Fair Value |
|
|
Valuation Methodology |
|
|
Unobservable Input |
|
|
Range (Weighted Average) |
| ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
March 31, 2014: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Impaired loans |
|
|
|
$ |
3,682 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
3.5% to 5.0% |
| |
|
|
|
|
|
|
|
|
|
|
Discounted cash flows |
|
|
Discount rate |
|
|
1.9% |
| |
|
Foreclosed real estate |
|
|
|
$ |
829 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
29.4% to 46.0% |
| |
|
December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Impaired loans |
|
|
|
$ |
3,723 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
3.5% to 5.0% |
| |
|
|
|
|
|
|
|
|
|
|
Discounted cash flows |
|
|
Discount rate |
|
|
1.9% |
| |
|
Foreclosed real estate |
|
|
|
$ |
829 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
29.4% to 46.0% |
| |
| | | | | | | | | | | | | | |
|
(In thousands) |
|
|
Amount |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Cash consideration paid to Wilton shareholders |
|
|
|
$ |
5,035 |
|
| |
| | | | | |
|
(In thousands) |
|
|
As Acquired |
|
|
Fair Value Adjustments |
|
|
As Recorded at Acquisition |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash |
|
|
|
$ |
35,919 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
35,919 |
|
| |||
|
Held to maturity investments securities |
|
|
|
|
1,022 |
|
|
|
|
|
— |
|
|
|
|
|
1,022 |
|
| |||
|
Loans |
|
|
|
|
27,097 |
|
|
|
|
|
(2,008 |
)(a) |
|
|
|
|
|
25,089 |
|
| ||
|
Premises and equipment |
|
|
|
|
4,303 |
|
|
|
|
|
— |
|
|
|
|
|
4,303 |
|
| |||
|
Other real estate owned |
|
|
|
|
1,895 |
|
|
|
|
|
(450 |
)(b) |
|
|
|
|
|
1,445 |
|
| ||
|
Core deposit intangibles |
|
|
|
|
— |
|
|
|
|
|
499 |
(c) |
|
|
|
|
|
499 |
|
| ||
|
Deferred tax assets, net |
|
|
|
|
— |
|
|
|
|
|
1,997 |
(d) |
|
|
|
|
|
1,997 |
|
| ||
|
Other assets |
|
|
|
|
587 |
|
|
|
|
|
— |
|
|
|
|
|
587 |
|
| |||
|
Deposits |
|
|
|
|
(64,145 |
) |
|
|
|
|
|
(12 |
)(e) |
|
|
|
|
|
(64,157 |
) |
|
|
|
Other liabilities |
|
|
|
|
(336 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(336 |
) |
|
| |
|
Total identifiable net assets |
|
|
|
$ |
6,342 |
|
|
|
|
$ |
26 |
|
|
|
|
$ |
6,368 |
|
| |||
|
Gain on purchase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(1,333 |
) |
|
| ||
| | | | | | | | | | | |
|
(In thousands) |
|
|
November 5, 2013 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Contractually required principal and interest at acquisition |
|
|
|
$ |
14,528 |
|
| |
|
Contractual cash flows not expected to be collected (nonaccretable discount) |
|
|
|
|
(1,412 |
) |
|
|
|
Expected cash flows at acquisition |
|
|
|
|
13,116 |
|
| |
|
Interest component of expected cash flows (accretable discount) |
|
|
|
|
(1,513 |
) |
|
|
|
Fair value of acquired loans |
|
|
|
$ |
11,603 |
|
| |
| | | | |
|
Report of Independent Auditors To The Board of Directors and Stockholders Bankwell Financial Group, Inc. New Canaan, Connecticut |
|
|
| |
| | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Cash and due from banks (Note 3) |
|
|
|
$ |
82,013 |
|
|
|
|
$ |
28,927 |
|
| ||
|
Held to maturity investment securities, at amortized cost (Note 6) |
|
|
|
|
13,816 |
|
|
|
|
|
5,354 |
|
| ||
|
Available for sale investment securities, at fair value (Note 6) |
|
|
|
|
28,597 |
|
|
|
|
|
41,058 |
|
| ||
|
Loans held for sale |
|
|
|
|
100 |
|
|
|
|
|
— |
|
| ||
|
Loans receivable (net of allowance for loan losses of $8,382 and $7,941 at December 31, 2013 and 2012, respectively) (Notes 7 and 18) |
|
|
|
|
621,830 |
|
|
|
|
|
520,792 |
|
| ||
|
Foreclosed real estate |
|
|
|
|
829 |
|
|
|
|
|
962 |
|
| ||
|
Accrued interest receivable |
|
|
|
|
2,360 |
|
|
|
|
|
2,109 |
|
| ||
|
Federal Home Loan Bank stock, at cost (Note 10) |
|
|
|
|
4,834 |
|
|
|
|
|
4,442 |
|
| ||
|
Premises and equipment, net (Note 8) |
|
|
|
|
7,060 |
|
|
|
|
|
2,518 |
|
| ||
|
Bank-owned life insurance |
|
|
|
|
10,031 |
|
|
|
|
|
— |
|
| ||
|
Other intangible assets |
|
|
|
|
481 |
|
|
|
|
|
— |
|
| ||
|
Deferred income taxes, net (Note 12) |
|
|
|
|
5,845 |
|
|
|
|
|
2,798 |
|
| ||
|
Other assets |
|
|
|
|
1,822 |
|
|
|
|
|
1,056 |
|
| ||
|
Total assets |
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
| ||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Deposits (Note 9) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Noninterest bearing deposits |
|
|
|
$ |
118,618 |
|
|
|
|
$ |
78,120 |
|
| ||
|
Interest bearing deposits |
|
|
|
|
542,927 |
|
|
|
|
|
383,961 |
|
| ||
|
Total deposits |
|
|
|
|
661,545 |
|
|
|
|
|
462,081 |
|
| ||
|
Advances from the Federal Home Loan Bank (Note 10) |
|
|
|
|
44,000 |
|
|
|
|
|
91,000 |
|
| ||
|
Accrued expenses and other liabilities |
|
|
|
|
4,588 |
|
|
|
|
|
5,401 |
|
| ||
|
Total liabilities |
|
|
|
|
710,133 |
|
|
|
|
|
558,482 |
|
| ||
|
Commitments and contingencies (Note 11) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Stockholders’ equity (Notes 2, 14 and 17) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
Preferred stock, senior noncumulative perpetual, Series C, no par; 10,980 shares issued at December 31, 2013 and 2012, respectively; liquidation value of $1,000 per share |
|
|
|
|
10,980 |
|
|
|
|
|
10,980 |
|
| ||
|
Common stock, no par value; 10,000,000 shares authorized, 3,876,393 and 2,846,700 shares issued, at December 31, 2013 and 2012, respectively |
|
|
|
|
52,105 |
|
|
|
|
|
38,117 |
|
| ||
|
Retained earnings |
|
|
|
|
5,976 |
|
|
|
|
|
926 |
|
| ||
|
Accumulated other comprehensive income – net unrealized gains on available for sale securities, net of taxes |
|
|
|
|
424 |
|
|
|
|
|
1,511 |
|
| ||
|
Total stockholders’ equity |
|
|
|
|
69,485 |
|
|
|
|
|
51,534 |
|
| ||
|
Total liabilities and stockholders’ equity |
|
|
|
$ |
779,618 |
|
|
|
|
$ |
610,016 |
|
| ||
| | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Interest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Interest and fees on loans |
|
|
|
$ |
26,599 |
|
|
|
|
$ |
22,329 |
|
|
|
|
$ |
17,621 |
|
| |||
|
Interest and dividends on securities |
|
|
|
|
1,409 |
|
|
|
|
|
2,033 |
|
|
|
|
|
2,919 |
|
| |||
|
Interest on cash and cash equivalents |
|
|
|
|
84 |
|
|
|
|
|
35 |
|
|
|
|
|
47 |
|
| |||
|
Total interest income |
|
|
|
|
28,092 |
|
|
|
|
|
24,397 |
|
|
|
|
|
20,587 |
|
| |||
|
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Interest expense on deposits |
|
|
|
|
2,233 |
|
|
|
|
|
2,367 |
|
|
|
|
|
2,023 |
|
| |||
|
Interest on Federal Home Loan Bank advances |
|
|
|
|
532 |
|
|
|
|
|
825 |
|
|
|
|
|
847 |
|
| |||
|
Total interest expense |
|
|
|
|
2,765 |
|
|
|
|
|
3,192 |
|
|
|
|
|
2,870 |
|
| |||
|
Net interest income |
|
|
|
|
25,327 |
|
|
|
|
|
21,205 |
|
|
|
|
|
17,717 |
|
| |||
|
Provision for loan losses |
|
|
|
|
585 |
|
|
|
|
|
1,821 |
|
|
|
|
|
1,049 |
|
| |||
|
Net interest income after provision for loan losses |
|
|
|
|
24,742 |
|
|
|
|
|
19,384 |
|
|
|
|
|
16,668 |
|
| |||
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Gains and fees from sales of loans |
|
|
|
|
2,020 |
|
|
|
|
|
18 |
|
|
|
|
|
547 |
|
| |||
|
Gain on bargain purchase |
|
|
|
|
1,333 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Net gain (loss) on sale of available for sale securities |
|
|
|
|
648 |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
250 |
|
| ||
|
Service charges and fees |
|
|
|
|
495 |
|
|
|
|
|
345 |
|
|
|
|
|
337 |
|
| |||
|
Gain on sale of foreclosed real estate, net |
|
|
|
|
63 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Other |
|
|
|
|
163 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total noninterest income |
|
|
|
|
4,722 |
|
|
|
|
|
345 |
|
|
|
|
|
1,134 |
|
| |||
|
Noninterest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Salaries and employee benefits |
|
|
|
|
11,565 |
|
|
|
|
|
9,426 |
|
|
|
|
|
8,506 |
|
| |||
|
Occupancy and equipment |
|
|
|
|
3,707 |
|
|
|
|
|
3,004 |
|
|
|
|
|
2,428 |
|
| |||
|
Professional services |
|
|
|
|
1,595 |
|
|
|
|
|
1,546 |
|
|
|
|
|
715 |
|
| |||
|
Data processing |
|
|
|
|
1,333 |
|
|
|
|
|
1,202 |
|
|
|
|
|
865 |
|
| |||
|
Marketing |
|
|
|
|
928 |
|
|
|
|
|
333 |
|
|
|
|
|
342 |
|
| |||
|
Merger and acquisition related expenses |
|
|
|
|
908 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
FDIC insurance |
|
|
|
|
333 |
|
|
|
|
|
365 |
|
|
|
|
|
472 |
|
| |||
|
Director fees |
|
|
|
|
304 |
|
|
|
|
|
366 |
|
|
|
|
|
288 |
|
| |||
|
Amortization of intangibles |
|
|
|
|
18 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Foreclosed real estate |
|
|
|
|
7 |
|
|
|
|
|
9 |
|
|
|
|
|
— |
|
| |||
|
Other |
|
|
|
|
1,421 |
|
|
|
|
|
1,607 |
|
|
|
|
|
985 |
|
| |||
|
Total noninterest expense |
|
|
|
|
22,119 |
|
|
|
|
|
17,858 |
|
|
|
|
|
14,601 |
|
| |||
|
Income before income tax expense |
|
|
|
|
7,345 |
|
|
|
|
|
1,871 |
|
|
|
|
|
3,201 |
|
| |||
|
Income tax expense |
|
|
|
|
2,184 |
|
|
|
|
|
657 |
|
|
|
|
|
997 |
|
| |||
|
Net income |
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||
|
Preferred stock dividends |
|
|
|
|
(111 |
) |
|
|
|
|
|
(132 |
) |
|
|
|
|
|
(206 |
) |
|
|
|
Net income attributable to common stockholders |
|
|
|
$ |
5,050 |
|
|
|
|
$ |
1,082 |
|
|
|
|
$ |
1,998 |
|
| |||
|
Earnings per common share – basic |
|
|
|
$ |
1.46 |
|
|
|
|
$ |
0.39 |
|
|
|
|
$ |
0.72 |
|
| |||
|
Earnings per common share – diluted |
|
|
|
|
1.44 |
|
|
|
|
|
0.38 |
|
|
|
|
|
0.71 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Net income |
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||
|
Net unrealized holding (loss) gain on available for sale securities during the period |
|
|
|
|
(1,129 |
) |
|
|
|
|
|
1,130 |
|
|
|
|
|
1,272 |
|
| ||
|
Reclassification adjustment for (gain) loss realized in income |
|
|
|
|
(648 |
) |
|
|
|
|
|
18 |
|
|
|
|
|
(250 |
) |
|
| |
|
Net change in unrealized (loss) gain |
|
|
|
|
(1,777 |
) |
|
|
|
|
|
1,148 |
|
|
|
|
|
1,022 |
|
| ||
|
Tax effect |
|
|
|
|
690 |
|
|
|
|
|
(447 |
) |
|
|
|
|
|
(397 |
) |
|
| |
|
Other comprehensive income |
|
|
|
|
(1,087 |
) |
|
|
|
|
|
701 |
|
|
|
|
|
625 |
|
| ||
|
Total comprehensive income |
|
|
|
$ |
4,074 |
|
|
|
|
$ |
1,915 |
|
|
|
|
$ |
2,829 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
Preferred Stock |
|
|
Common Stock |
|
|
Retained Earnings (Accumulated Deficit) |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|
Total |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance at January 1, 2011 |
|
|
|
$ |
5,037 |
|
|
|
|
$ |
37,286 |
|
|
|
|
$ |
(2,154 |
) |
|
|
|
|
$ |
185 |
|
|
|
|
$ |
40,354 |
|
| ||||
|
Net income |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,204 |
|
|
|
|
|
— |
|
|
|
|
|
2,204 |
|
| |||||
|
Other comprehensive income, net of tax |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
625 |
|
|
|
|
|
625 |
|
| |||||
|
Issuance of Series C preferred stock |
|
|
|
|
10,980 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,980 |
|
| |||||
|
Redemption of Series A preferred stock |
|
|
|
|
(4,797 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(4,797 |
) |
|
| |||
|
Redemption of Series B preferred stock |
|
|
|
|
(240 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(240 |
) |
|
| |||
|
Preferred stock dividends |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(206 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(206 |
) |
|
| |||
|
Stock based compensation expense |
|
|
|
|
— |
|
|
|
|
|
250 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
250 |
|
| |||||
|
Capital from exercise of stock options |
|
|
|
|
— |
|
|
|
|
|
18 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
18 |
|
| |||||
|
Balance at December 31, 2011 |
|
|
|
|
10,980 |
|
|
|
|
|
37,554 |
|
|
|
|
|
(156 |
) |
|
|
|
|
|
810 |
|
|
|
|
|
49,188 |
|
| ||||
|
Net income |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,214 |
|
|
|
|
|
— |
|
|
|
|
|
1,214 |
|
| |||||
|
Other comprehensive income, net of tax |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
701 |
|
|
|
|
|
701 |
|
| |||||
|
Preferred stock dividends |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(132 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(132 |
) |
|
| |||
|
Stock based compensation expense |
|
|
|
|
— |
|
|
|
|
|
563 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
563 |
|
| |||||
|
Balance at December 31, 2012 |
|
|
|
|
10,980 |
|
|
|
|
|
38,117 |
|
|
|
|
|
926 |
|
|
|
|
|
1,511 |
|
|
|
|
|
51,534 |
|
| |||||
|
Net income |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
5,161 |
|
|
|
|
|
— |
|
|
|
|
|
5,161 |
|
| |||||
|
Other comprehensive loss, net of tax |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,087 |
) |
|
|
|
|
|
(1,087 |
) |
|
| |||
|
Preferred stock dividends |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(111 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(111 |
) |
|
| |||
|
Stock based compensation expense |
|
|
|
|
— |
|
|
|
|
|
343 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
343 |
|
| |||||
|
Capital from exercise of stock options |
|
|
|
|
— |
|
|
|
|
|
467 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
467 |
|
| |||||
|
Capital from private placement |
|
|
|
|
— |
|
|
|
|
|
13,178 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
13,178 |
|
| |||||
|
Balance at December 31, 2013 |
|
|
|
$ |
10,980 |
|
|
|
|
$ |
52,105 |
|
|
|
|
$ |
5,976 |
|
|
|
|
$ |
424 |
|
|
|
|
$ |
69,485 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
For the Years Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net income |
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net amortization of premiums and discounts on investment securities |
|
|
|
|
97 |
|
|
|
|
|
130 |
|
|
|
|
|
126 |
|
| |||
|
Provision for loan losses |
|
|
|
|
585 |
|
|
|
|
|
1,821 |
|
|
|
|
|
1,049 |
|
| |||
|
Benefit from deferred taxes |
|
|
|
|
(357 |
) |
|
|
|
|
|
(777 |
) |
|
|
|
|
|
(404 |
) |
|
|
|
Net (gain) loss on sales of available for sale securities |
|
|
|
|
(648 |
) |
|
|
|
|
|
18 |
|
|
|
|
|
(250 |
) |
|
| |
|
Depreciation and amortization |
|
|
|
|
666 |
|
|
|
|
|
612 |
|
|
|
|
|
541 |
|
| |||
|
Loan principal sold |
|
|
|
|
(72,589 |
) |
|
|
|
|
|
(575 |
) |
|
|
|
|
|
(46,035 |
) |
|
|
|
Proceeds from sales of loans |
|
|
|
|
74,509 |
|
|
|
|
|
1,765 |
|
|
|
|
|
48,823 |
|
| |||
|
Net gain on sales of loans |
|
|
|
|
(2,020 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
(547 |
) |
|
|
|
Equity-based compensation |
|
|
|
|
343 |
|
|
|
|
|
563 |
|
|
|
|
|
250 |
|
| |||
|
Net amortization (accretion) of purchase accounting adjustments |
|
|
|
|
(80 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Gain on sale of foreclosed real estate |
|
|
|
|
(63 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Gain on bargain purchase |
|
|
|
|
(1,333 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Net change in: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Deferred loan fees |
|
|
|
|
479 |
|
|
|
|
|
539 |
|
|
|
|
|
344 |
|
| |||
|
Accrued interest receivable |
|
|
|
|
(185 |
) |
|
|
|
|
|
206 |
|
|
|
|
|
(745 |
) |
|
| |
|
Other assets |
|
|
|
|
(502 |
) |
|
|
|
|
|
(1,432 |
) |
|
|
|
|
|
274 |
|
| |
|
Accrued expenses and other liabilities |
|
|
|
|
(1,114 |
) |
|
|
|
|
|
4,101 |
|
|
|
|
|
835 |
|
| ||
|
Net cash provided by operating activities |
|
|
|
|
2,949 |
|
|
|
|
|
8,167 |
|
|
|
|
|
6,465 |
|
| |||
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Proceeds from principal repayments on available for sale securities |
|
|
|
|
723 |
|
|
|
|
|
1,103 |
|
|
|
|
|
1,143 |
|
| |||
|
Proceeds from principal repayments on held to maturity securities |
|
|
|
|
180 |
|
|
|
|
|
480 |
|
|
|
|
|
233 |
|
| |||
|
Net proceeds from sales and calls of available for sale securities |
|
|
|
|
10,514 |
|
|
|
|
|
54,973 |
|
|
|
|
|
31,979 |
|
| |||
|
Purchases of available for sale securities |
|
|
|
|
— |
|
|
|
|
|
(6,997 |
) |
|
|
|
|
|
(69,026 |
) |
|
| |
|
Purchase of held to maturity securities |
|
|
|
|
(7,623 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Purchase of bank-owned life insurance |
|
|
|
|
(10,031 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Acquisition, net of cash paid |
|
|
|
|
30,883 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Net increase in loans |
|
|
|
|
(77,004 |
) |
|
|
|
|
|
(162,026 |
) |
|
|
|
|
|
(80,704 |
) |
|
|
|
Purchases of premises and equipment |
|
|
|
|
(908 |
) |
|
|
|
|
|
(684 |
) |
|
|
|
|
|
(96 |
) |
|
|
|
Purchase of Federal Home Loan Bank stock |
|
|
|
|
(134 |
) |
|
|
|
|
|
(1,034 |
) |
|
|
|
|
|
(84 |
) |
|
|
|
Proceeds from sale of foreclosed real estate |
|
|
|
|
1,693 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Net cash used by investing activities |
|
|
|
|
(51,707 |
) |
|
|
|
|
|
(114,185 |
) |
|
|
|
|
|
(116,555 |
) |
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Net change in time certificates of deposit |
|
|
|
$ |
66,538 |
|
|
|
|
$ |
(230 |
) |
|
|
|
|
$ |
(1,265 |
) |
|
| |
|
Net change in other deposits |
|
|
|
|
68,772 |
|
|
|
|
|
95,216 |
|
|
|
|
|
59,243 |
|
| |||
|
Net (repayments) proceeds from short term FHLB advances |
|
|
|
|
(47,000 |
) |
|
|
|
|
|
33,000 |
|
|
|
|
|
14,000 |
|
| ||
|
Proceeds from issuance of Series C preferred stock |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,980 |
|
| |||
|
Redemption of Series A preferred stock |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(4,797 |
) |
|
| ||
|
Redemption of Series B preferred stock |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(240 |
) |
|
| ||
|
Proceeds from issuance of common stock |
|
|
|
|
13,178 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Exercise of options |
|
|
|
|
467 |
|
|
|
|
|
— |
|
|
|
|
|
18 |
|
| |||
|
Dividends paid on preferred stock |
|
|
|
|
(111 |
) |
|
|
|
|
|
(132 |
) |
|
|
|
|
|
(206 |
) |
|
|
|
Net cash provided by financing activities |
|
|
|
|
101,844 |
|
|
|
|
|
127,854 |
|
|
|
|
|
77,733 |
|
| |||
|
Net increase (decrease) in cash and cash equivalents |
|
|
|
|
53,086 |
|
|
|
|
|
21,836 |
|
|
|
|
|
(32,357 |
) |
|
| ||
|
Cash and cash equivalents: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Beginning of year |
|
|
|
|
28,927 |
|
|
|
|
|
7,091 |
|
|
|
|
|
39,448 |
|
| |||
|
End of period |
|
|
|
$ |
82,013 |
|
|
|
|
$ |
28,927 |
|
|
|
|
$ |
7,091 |
|
| |||
|
Supplemental disclosures of cash flows information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Cash paid for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Interest |
|
|
|
$ |
2,527 |
|
|
|
|
$ |
3,208 |
|
|
|
|
$ |
2,952 |
|
| |||
|
Income taxes |
|
|
|
|
2,872 |
|
|
|
|
|
1,984 |
|
|
|
|
|
866 |
|
| |||
|
Acquisition of noncash assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Assets acquired |
|
|
|
|
34,869 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Liabilities assumed |
|
|
|
|
(64,446 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Noncash investing and financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Loans transferred to foreclosed real estate |
|
|
|
|
52 |
|
|
|
|
|
962 |
|
|
|
|
|
— |
|
| |||
| | | | | | | | | | | |
|
(In thousands) |
|
|
Amount |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Cash consideration paid to Wilton shareholders |
|
|
|
$ |
5,035 |
|
| |
| | | | | |
|
(In thousands) |
|
|
As Acquired |
|
|
Fair Value Adjustments |
|
|
As Recorded at Acquisition |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash |
|
|
|
$ |
35,919 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
35,919 |
|
| |||
|
Held to maturity investments securities |
|
|
|
|
1,022 |
|
|
|
|
|
— |
|
|
|
|
|
1,022 |
|
| |||
|
Loans |
|
|
|
|
27,097 |
|
|
|
|
|
(2,008 |
)(a) |
|
|
|
|
|
25,089 |
|
| ||
|
Premises and equipment |
|
|
|
|
4,303 |
|
|
|
|
|
— |
|
|
|
|
|
4,303 |
|
| |||
|
Other real estate owned |
|
|
|
|
1,895 |
|
|
|
|
|
(450 |
)(b) |
|
|
|
|
|
1,445 |
|
| ||
|
Core deposit intangibles |
|
|
|
|
— |
|
|
|
|
|
499 |
(c) |
|
|
|
|
|
499 |
|
| ||
|
Deferred tax assets, net |
|
|
|
|
— |
|
|
|
|
|
1,997 |
(d) |
|
|
|
|
|
1,997 |
|
| ||
|
Other assets |
|
|
|
|
587 |
|
|
|
|
|
— |
|
|
|
|
|
587 |
|
| |||
|
Deposits |
|
|
|
|
(64,145 |
) |
|
|
|
|
|
(12 |
)(e) |
|
|
|
|
|
(64,157 |
) |
|
|
|
Other liabilities |
|
|
|
|
(336 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(336 |
) |
|
| |
|
Total identifiable net assets |
|
|
|
$ |
6,342 |
|
|
|
|
$ |
26 |
|
|
|
|
$ |
6,368 |
|
| |||
|
Gain on purchase |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
(1,333 |
) |
|
| ||
| | | | | | | | | | | |
|
(In thousands) |
|
|
November 5, 2013 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Contractually required principal and interest at acquisition |
|
|
|
$ |
14,528 |
|
| |
|
Contractual cash flows not expected to be collected (nonaccretable discount) |
|
|
|
|
(1,412 |
) |
|
|
|
Expected cash flows at acquisition |
|
|
|
|
13,116 |
|
| |
|
Interest component of expected cash flows (accretable discount) |
|
|
|
|
(1,513 |
) |
|
|
|
Fair value of acquired loans |
|
|
|
$ |
11,603 |
|
| |
| | | | |
|
|
|
|
Pro Forma (Unaudited) |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Twelve Months Ended December 31, |
| |||||||||||
|
(In thousands, except per share amounts) |
|
|
2013 |
|
|
2012 |
| ||||||||
|
Net interest income |
|
|
|
$ |
26,456 |
|
|
|
|
$ |
21,735 |
|
| ||
|
Noninterest income |
|
|
|
|
3,758 |
|
|
|
|
|
623 |
|
| ||
|
Net income (loss) attributable to common shareholders |
|
|
|
|
3,767 |
|
|
|
|
|
241 |
|
| ||
|
Pro forma earnings (loss) per share |
| | | | | | | | | | | | | | |
|
Basic |
|
|
|
$ |
1.09 |
|
|
|
|
$ |
0.09 |
|
| ||
|
Diluted |
|
|
|
$ |
1.07 |
|
|
|
|
$ |
0.08 |
|
| ||
| | | | | | | |
|
|
|
|
Gross Intangible Asset |
|
|
Accumulated Amortization |
|
|
Net Intangible Asset |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | |
|
Core deposit intangible |
|
|
|
$ |
499 |
|
|
|
|
$ |
18 |
|
|
|
|
$ |
481 |
|
| |||
| | | | | | | | | | |
|
|
|
|
December 31, 2013 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Amortized Cost |
|
|
Gross Unrealized |
|
|
Fair Value |
| |||||||||||||||||||
|
|
|
|
Gains |
|
|
Losses |
| ||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||
|
Available for sale securities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years |
|
|
|
$ |
1,000 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(17 |
) |
|
|
|
|
$ |
983 |
|
| |||
|
Due from five through ten years |
|
|
|
|
4,997 |
|
|
|
|
|
— |
|
|
|
|
|
(292 |
) |
|
|
|
|
|
4,705 |
|
| |||
|
|
|
|
|
|
5,997 |
|
|
|
|
|
— |
|
|
|
|
|
(309 |
) |
|
|
|
|
|
5,688 |
|
| |||
|
State agency and municipal obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
|
3,125 |
|
|
|
|
|
152 |
|
|
|
|
|
— |
|
|
|
|
|
3,277 |
|
| ||||
|
Due after ten years |
|
|
|
|
8,480 |
|
|
|
|
|
375 |
|
|
|
|
|
— |
|
|
|
|
|
8,855 |
|
| ||||
|
|
|
|
|
|
11,605 |
|
|
|
|
|
527 |
|
|
|
|
|
— |
|
|
|
|
|
12,132 |
|
| ||||
|
Corporate bonds |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years |
|
|
|
|
9,166 |
|
|
|
|
|
411 |
|
|
|
|
|
(11 |
) |
|
|
|
|
|
9,566 |
|
| |||
|
Government-sponsored mortgage backed securities |
|
|
|
|
1,133 |
|
|
|
|
|
78 |
|
|
|
|
|
— |
|
|
|
|
|
1,211 |
|
| ||||
|
Total available for sale securities |
|
|
|
$ |
27,901 |
|
|
|
|
$ |
1,016 |
|
|
|
|
$ |
(320 |
) |
|
|
|
|
$ |
28,597 |
|
| |||
|
Held to maturity securities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years |
|
|
|
$ |
1,021 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(2 |
) |
|
|
|
|
$ |
1,019 |
|
| |||
|
State agency and municipal obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due after ten years |
|
|
|
|
11,461 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
11,461 |
|
| ||||
|
Corporate bonds |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
|
1,000 |
|
|
|
|
|
— |
|
|
|
|
|
(27 |
) |
|
|
|
|
|
973 |
|
| |||
|
Government-sponsored mortgage backed securities |
|
|
|
|
334 |
|
|
|
|
|
28 |
|
|
|
|
|
— |
|
|
|
|
|
362 |
|
| ||||
|
Total held to maturity securities |
|
|
|
$ |
13,816 |
|
|
|
|
$ |
28 |
|
|
|
|
$ |
(29 |
) |
|
|
|
|
$ |
13,815 |
|
| |||
| | | | | | | | | | | | | |
|
|
|
|
December 31, 2012 |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Amortized Cost |
|
|
Gross Unrealized |
|
|
Fair Value |
| |||||||||||||||||||
|
|
|
|
Gains |
|
|
Losses |
| ||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||
|
Available for sale securities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
$ |
5,997 |
|
|
|
|
$ |
16 |
|
|
|
|
$ |
(8 |
) |
|
|
|
|
$ |
6,005 |
|
| |||
|
State agency and municipal obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
|
3,631 |
|
|
|
|
|
286 |
|
|
|
|
|
— |
|
|
|
|
|
3,917 |
|
| ||||
|
Due after ten years |
|
|
|
|
13,405 |
|
|
|
|
|
1,209 |
|
|
|
|
|
— |
|
|
|
|
|
14,614 |
|
| ||||
|
|
|
|
|
|
17,036 |
|
|
|
|
|
1,495 |
|
|
|
|
|
— |
|
|
|
|
|
18,531 |
|
| ||||
|
Corporate bonds |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from one through five years |
|
|
|
|
11,612 |
|
|
|
|
|
657 |
|
|
|
|
|
(14 |
) |
|
|
|
|
|
12,255 |
|
| |||
|
Due from five through ten years |
|
|
|
|
2,069 |
|
|
|
|
|
232 |
|
|
|
|
|
— |
|
|
|
|
|
2,301 |
|
| ||||
|
|
|
|
|
|
13,681 |
|
|
|
|
|
889 |
|
|
|
|
|
(14 |
) |
|
|
|
|
|
14,556 |
|
| |||
|
Government-sponsored mortgage backed securities |
|
|
|
|
1,872 |
|
|
|
|
|
94 |
|
|
|
|
|
— |
|
|
|
|
|
1,966 |
|
| ||||
|
Total available for sale securities |
|
|
|
$ |
38,586 |
|
|
|
|
$ |
2,494 |
|
|
|
|
$ |
(22 |
) |
|
|
|
|
$ |
41,058 |
|
| |||
|
Held to maturity securities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
State agency and municipal obligations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due after ten years |
|
|
|
$ |
3,903 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,903 |
|
| ||||
|
Corporate bonds |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Due from five through ten years |
|
|
|
|
1,000 |
|
|
|
|
|
— |
|
|
|
|
|
(96 |
) |
|
|
|
|
|
904 |
|
| |||
|
Government-sponsored mortgage backed securities |
|
|
|
|
451 |
|
|
|
|
|
34 |
|
|
|
|
|
— |
|
|
|
|
|
485 |
|
| ||||
|
Total held to maturity securities |
|
|
|
$ |
5,354 |
|
|
|
|
$ |
34 |
|
|
|
|
$ |
(96 |
) |
|
|
|
|
$ |
5,292 |
|
| |||
| | | | | | | | | | | | | |
|
|
|
|
Length of Time in Continuous Unrealized Loss Position |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Less Than 12 Months |
|
|
12 Months or More |
|
|
Total |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
5,797 |
|
|
|
|
$ |
(222 |
) |
|
|
|
|
$ |
910 |
|
|
|
|
$ |
(89 |
) |
|
|
|
|
$ |
6,707 |
|
|
|
|
$ |
(311 |
) |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,961 |
|
|
|
|
|
(38 |
) |
|
|
|
|
|
1,961 |
|
|
|
|
|
(38 |
) |
|
| ||||
|
Total investment securities |
|
|
|
$ |
5,797 |
|
|
|
|
$ |
(222 |
) |
|
|
|
|
$ |
2,871 |
|
|
|
|
$ |
(127 |
) |
|
|
|
|
$ |
8,668 |
|
|
|
|
$ |
(349 |
) |
|
| |||
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
1,991 |
|
|
|
|
$ |
(8 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,991 |
|
|
|
|
$ |
(8 |
) |
|
| ||||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,889 |
|
|
|
|
|
(110 |
) |
|
|
|
|
|
1,889 |
|
|
|
|
|
(110 |
) |
|
| ||||
|
Total investment securities |
|
|
|
$ |
1,991 |
|
|
|
|
$ |
(8 |
) |
|
|
|
|
$ |
1,889 |
|
|
|
|
$ |
(110 |
) |
|
|
|
|
$ |
3,880 |
|
|
|
|
$ |
(118 |
) |
|
| |||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, 2013 |
|
|
December 31, 2012 |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Originated |
|
|
Acquired |
|
|
Total |
|
|
Total |
| ||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential |
|
|
|
$ |
155,874 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
155,874 |
|
|
|
|
$ |
144,288 |
|
| ||||
|
Commercial |
|
|
|
|
305,823 |
|
|
|
|
|
10,710 |
|
|
|
|
|
316,533 |
|
|
|
|
|
284,763 |
|
| ||||
|
Construction |
|
|
|
|
44,187 |
|
|
|
|
|
7,358 |
|
|
|
|
|
51,545 |
|
|
|
|
|
33,148 |
|
| ||||
|
Home equity |
|
|
|
|
9,625 |
|
|
|
|
|
4,267 |
|
|
|
|
|
13,892 |
|
|
|
|
|
11,030 |
|
| ||||
|
|
|
|
|
|
515,509 |
|
|
|
|
|
22,335 |
|
|
|
|
|
537,844 |
|
|
|
|
|
473,229 |
|
| ||||
|
Commercial business |
|
|
|
|
92,173 |
|
|
|
|
|
1,393 |
|
|
|
|
|
93,566 |
|
|
|
|
|
56,764 |
|
| ||||
|
Consumer |
|
|
|
|
225 |
|
|
|
|
|
377 |
|
|
|
|
|
602 |
|
|
|
|
|
57 |
|
| ||||
|
Total loans |
|
|
|
|
607,907 |
|
|
|
|
|
24,105 |
|
|
|
|
|
632,012 |
|
|
|
|
|
530,050 |
|
| ||||
|
Allowance for loan losses |
|
|
|
|
(8,382 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(8,382 |
) |
|
|
|
|
|
(7,941 |
) |
|
| |
|
Deferred loan origination fees, net |
|
|
|
|
(1,785 |
) |
|
|
|
|
|
(31 |
) |
|
|
|
|
|
(1,816 |
) |
|
|
|
|
|
(1,338 |
) |
|
|
|
Unamortized loan premiums |
|
|
|
|
16 |
|
|
|
|
|
— |
|
|
|
|
|
16 |
|
|
|
|
|
21 |
|
| ||||
|
Loans receivable, net |
|
|
|
$ |
597,756 |
|
|
|
|
$ |
24,074 |
|
|
|
|
$ |
621,830 |
|
|
|
|
$ |
520,792 |
|
| ||||
| | | | | | | | | | | | | |
|
(In thousands) |
|
|
2013 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
Balance at beginning of period |
|
|
|
$ |
— |
|
| |
|
Acquisition |
|
|
|
|
1,513 |
|
| |
|
Accretion |
|
|
|
|
(95 |
) |
|
|
|
Reclassification from nonaccretable difference for loans with improved cash flows(a) |
|
|
|
|
— |
|
| |
|
Other changes in expected cash flows(b) |
|
|
|
|
— |
|
| |
|
Balance at end of period |
|
|
|
$ |
1,418 |
|
| |
| | | | |
|
|
|
|
Residential Real Estate |
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Home Equity |
|
|
Commercial Business |
|
|
Consumer |
|
|
Unallocated |
|
|
Total |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Originated |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
1,230 |
|
|
|
|
$ |
3,842 |
|
|
|
|
$ |
929 |
|
|
|
|
$ |
220 |
|
|
|
|
$ |
1,718 |
|
|
|
|
$ |
2 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,941 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
(166 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(170 |
) |
|
| |||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
26 |
|
|
|
|
|
— |
|
|
|
|
|
26 |
|
| ||||||||
|
Provisions |
|
|
|
|
80 |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
103 |
|
|
|
|
|
(30 |
) |
|
|
|
|
|
507 |
|
|
|
|
|
(15 |
) |
|
|
|
|
|
— |
|
|
|
|
|
585 |
|
| |||||
|
Ending balance |
|
|
|
$ |
1,310 |
|
|
|
|
$ |
3,616 |
|
|
|
|
$ |
1,032 |
|
|
|
|
$ |
190 |
|
|
|
|
$ |
2,225 |
|
|
|
|
$ |
9 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,382 |
|
| ||||||||
|
Acquired |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Provisions |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||||
|
Ending balance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| ||||||||
|
Total |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
1,230 |
|
|
|
|
$ |
3,842 |
|
|
|
|
$ |
929 |
|
|
|
|
$ |
220 |
|
|
|
|
$ |
1,718 |
|
|
|
|
$ |
2 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,941 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
(166 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(4 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(170 |
) |
|
| |||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
26 |
|
|
|
|
|
— |
|
|
|
|
|
26 |
|
| ||||||||
|
Provisions |
|
|
|
|
80 |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
103 |
|
|
|
|
|
(30 |
) |
|
|
|
|
|
507 |
|
|
|
|
|
(15 |
) |
|
|
|
|
|
— |
|
|
|
|
|
585 |
|
| |||||
|
Ending balance |
|
|
|
$ |
1,310 |
|
|
|
|
$ |
3,616 |
|
|
|
|
$ |
1,032 |
|
|
|
|
$ |
190 |
|
|
|
|
$ |
2,225 |
|
|
|
|
$ |
9 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,382 |
|
| ||||||||
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
1,290 |
|
|
|
|
$ |
2,519 |
|
|
|
|
$ |
1,007 |
|
|
|
|
$ |
274 |
|
|
|
|
$ |
1,317 |
|
|
|
|
$ |
11 |
|
|
|
|
$ |
7 |
|
|
|
|
$ |
6,425 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
(261 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(60 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(5 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(326 |
) |
|
| ||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
21 |
|
|
|
|
|
— |
|
|
|
|
|
21 |
|
| ||||||||
|
Provisions |
|
|
|
|
201 |
|
|
|
|
|
1,323 |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
(54 |
) |
|
|
|
|
|
401 |
|
|
|
|
|
(25 |
) |
|
|
|
|
|
(7 |
) |
|
|
|
|
|
1,821 |
|
| ||||
|
Ending balance |
|
|
|
$ |
1,230 |
|
|
|
|
$ |
3,842 |
|
|
|
|
$ |
929 |
|
|
|
|
$ |
220 |
|
|
|
|
$ |
1,718 |
|
|
|
|
$ |
2 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,941 |
|
| ||||||||
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
1,053 |
|
|
|
|
$ |
1,806 |
|
|
|
|
$ |
951 |
|
|
|
|
$ |
313 |
|
|
|
|
$ |
744 |
|
|
|
|
$ |
20 |
|
|
|
|
$ |
553 |
|
|
|
|
$ |
5,440 |
|
| ||||||||
|
Charge-offs |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(84 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(84 |
) |
|
| ||||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
20 |
|
|
|
|
|
— |
|
|
|
|
|
20 |
|
| ||||||||
|
Provisions |
|
|
|
|
237 |
|
|
|
|
|
713 |
|
|
|
|
|
140 |
|
|
|
|
|
(39 |
) |
|
|
|
|
|
573 |
|
|
|
|
|
(29 |
) |
|
|
|
|
|
(546 |
) |
|
|
|
|
|
1,049 |
|
| |||||
|
Ending balance |
|
|
|
$ |
1,290 |
|
|
|
|
$ |
2,519 |
|
|
|
|
$ |
1,007 |
|
|
|
|
$ |
274 |
|
|
|
|
$ |
1,317 |
|
|
|
|
$ |
11 |
|
|
|
|
$ |
7 |
|
|
|
|
$ |
6,425 |
|
| ||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Originated Loans |
|
|
Acquired Loans |
|
|
Total |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Portfolio |
|
|
Allowance |
|
|
Portfolio |
|
|
Allowance |
|
|
Portfolio |
|
|
Allowance |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans individually evaluated for impairment: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
1,867 |
|
|
|
|
$ |
73 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,867 |
|
|
|
|
$ |
73 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
97 |
|
|
|
|
|
4 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
97 |
|
|
|
|
|
4 |
|
| ||||||
|
Commercial business |
|
|
|
|
642 |
|
|
|
|
|
12 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
642 |
|
|
|
|
|
12 |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Subtotal |
|
|
|
$ |
3,723 |
|
|
|
|
$ |
145 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,723 |
|
|
|
|
$ |
145 |
|
| ||||||
|
Loans collectively evaluated for impairment: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
154,007 |
|
|
|
|
$ |
1,237 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
154,007 |
|
|
|
|
$ |
1,237 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
304,706 |
|
|
|
|
|
3,560 |
|
|
|
|
|
10,710 |
|
|
|
|
|
— |
|
|
|
|
|
315,416 |
|
|
|
|
|
3,560 |
|
| ||||||
|
Construction |
|
|
|
|
44,187 |
|
|
|
|
|
1,032 |
|
|
|
|
|
7,358 |
|
|
|
|
|
— |
|
|
|
|
|
51,545 |
|
|
|
|
|
1,032 |
|
| ||||||
|
Home equity |
|
|
|
|
9,528 |
|
|
|
|
|
187 |
|
|
|
|
|
4,267 |
|
|
|
|
|
— |
|
|
|
|
|
13,795 |
|
|
|
|
|
187 |
|
| ||||||
|
Commercial business |
|
|
|
|
91,531 |
|
|
|
|
|
2,212 |
|
|
|
|
|
1,393 |
|
|
|
|
|
— |
|
|
|
|
|
92,924 |
|
|
|
|
|
2,212 |
|
| ||||||
|
Consumer |
|
|
|
|
225 |
|
|
|
|
|
9 |
|
|
|
|
|
377 |
|
|
|
|
|
— |
|
|
|
|
|
602 |
|
|
|
|
|
9 |
|
| ||||||
|
Subtotal |
|
|
|
$ |
604,184 |
|
|
|
|
$ |
8,237 |
|
|
|
|
$ |
24,105 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
628,289 |
|
|
|
|
$ |
8,237 |
|
| ||||||
|
Total |
|
|
|
$ |
607,907 |
|
|
|
|
$ |
8,382 |
|
|
|
|
$ |
24,105 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
632,012 |
|
|
|
|
$ |
8,382 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
Total |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Portfolio |
|
|
Allowance |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
December 31, 2012 |
| | | | | | | | | | | | | | |
|
Loans individually evaluated for impairment: |
| | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
2,137 |
|
|
|
|
$ |
— |
|
| ||
|
Commercial real estate |
|
|
|
|
1,817 |
|
|
|
|
|
249 |
|
| ||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Commercial business |
|
|
|
|
194 |
|
|
|
|
|
9 |
|
| ||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Subtotal |
|
|
|
$ |
4,148 |
|
|
|
|
$ |
258 |
|
| ||
|
Loans collectively evaluated for impairment: |
| | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
142,151 |
|
|
|
|
$ |
1,230 |
|
| ||
|
Commercial real estate |
|
|
|
|
282,946 |
|
|
|
|
|
3,593 |
|
| ||
|
Construction |
|
|
|
|
33,148 |
|
|
|
|
|
929 |
|
| ||
|
Home equity |
|
|
|
|
11,030 |
|
|
|
|
|
220 |
|
| ||
|
Commercial business |
|
|
|
|
56,570 |
|
|
|
|
|
1,709 |
|
| ||
|
Consumer |
|
|
|
|
57 |
|
|
|
|
|
2 |
|
| ||
|
Subtotal |
|
|
|
$ |
525,902 |
|
|
|
|
$ |
7,683 |
|
| ||
|
Total |
|
|
|
$ |
530,050 |
|
|
|
|
$ |
7,941 |
|
| ||
| | | | | | | |
|
|
|
|
Commercial Credit Quality Indicators |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, 2013 |
|
|
At December 31, 2012 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Commercial Business |
|
|
Commercial Real Estate |
|
|
Construction |
|
|
Commercial Business |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass |
|
|
|
$ |
304,469 |
|
|
|
|
$ |
44,187 |
|
|
|
|
$ |
91,093 |
|
|
|
|
$ |
282,697 |
|
|
|
|
$ |
33,148 |
|
|
|
|
$ |
55,447 |
|
| ||||||
|
Special mention |
|
|
|
|
237 |
|
|
|
|
|
— |
|
|
|
|
|
438 |
|
|
|
|
|
249 |
|
|
|
|
|
— |
|
|
|
|
|
1,123 |
|
| ||||||
|
Substandard |
|
|
|
|
1,117 |
|
|
|
|
|
— |
|
|
|
|
|
642 |
|
|
|
|
|
1,817 |
|
|
|
|
|
— |
|
|
|
|
|
194 |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
305,823 |
|
|
|
|
|
44,187 |
|
|
|
|
|
92,173 |
|
|
|
|
|
284,763 |
|
|
|
|
|
33,148 |
|
|
|
|
|
56,764 |
|
| ||||||
|
Acquired loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass |
|
|
|
|
10,351 |
|
|
|
|
|
4,689 |
|
|
|
|
|
825 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Special mention |
|
|
|
|
24 |
|
|
|
|
|
161 |
|
|
|
|
|
252 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Substandard |
|
|
|
|
335 |
|
|
|
|
|
2,508 |
|
|
|
|
|
316 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
10,710 |
|
|
|
|
|
7,358 |
|
|
|
|
|
1,393 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
316,533 |
|
|
|
|
$ |
51,545 |
|
|
|
|
$ |
93,566 |
|
|
|
|
$ |
284,763 |
|
|
|
|
$ |
33,148 |
|
|
|
|
$ |
56,764 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Residential and Consumer Credit Quality Indicators |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
At December 31, 2013 |
|
|
At December 31, 2012 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Residential Real Estate |
|
|
Home Equity |
|
|
Consumer |
|
|
Residential Real Estate |
|
|
Home Equity |
|
|
Consumer |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass |
|
|
|
$ |
153,443 |
|
|
|
|
$ |
9,447 |
|
|
|
|
$ |
225 |
|
|
|
|
$ |
142,151 |
|
|
|
|
$ |
11,030 |
|
|
|
|
$ |
57 |
|
| ||||||
|
Special mention |
|
|
|
|
2,431 |
|
|
|
|
|
178 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Substandard |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,137 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
155,874 |
|
|
|
|
|
9,625 |
|
|
|
|
|
225 |
|
|
|
|
|
144,288 |
|
|
|
|
|
11,030 |
|
|
|
|
|
57 |
|
| ||||||
|
Acquired loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pass |
|
|
|
|
— |
|
|
|
|
|
4,221 |
|
|
|
|
|
234 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Special mention |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
143 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Substandard |
|
|
|
|
— |
|
|
|
|
|
46 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
— |
|
|
|
|
|
4,267 |
|
|
|
|
|
377 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
155,874 |
|
|
|
|
$ |
13,892 |
|
|
|
|
$ |
602 |
|
|
|
|
$ |
144,288 |
|
|
|
|
$ |
11,030 |
|
|
|
|
$ |
57 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
As of December 31, 2013 |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater Than 90 Days |
|
|
Total Past Due |
|
|
Current |
|
|
Carrying Amount > 90 Days and Accruing |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Originated Loans |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
1,003 |
|
|
|
|
$ |
154,871 |
|
|
|
|
$ |
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
305,823 |
|
|
|
|
|
— |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
44,187 |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
9,625 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
92,173 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
225 |
|
|
|
|
|
— |
|
| ||||||
|
Total originated loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,003 |
|
|
|
|
|
1,003 |
|
|
|
|
|
606,904 |
|
|
|
|
|
— |
|
| ||||||
|
Acquired Loans |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
797 |
|
|
|
|
|
797 |
|
|
|
|
|
9,913 |
|
|
|
|
|
797 |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,508 |
|
|
|
|
|
2,508 |
|
|
|
|
|
4,850 |
|
|
|
|
|
2,508 |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
4,267 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
315 |
|
|
|
|
|
315 |
|
|
|
|
|
1,078 |
|
|
|
|
|
315 |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
377 |
|
|
|
|
|
— |
|
| ||||||
|
Total acquired loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,620 |
|
|
|
|
|
3,620 |
|
|
|
|
|
20,485 |
|
|
|
|
|
3,620 |
|
| ||||||
|
Total loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,623 |
|
|
|
|
$ |
4,623 |
|
|
|
|
$ |
627,389 |
|
|
|
|
$ |
3,620 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
As of December 31, 2012 |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater Than 90 Days |
|
|
Total Past Due |
|
|
Current |
|
|
Carrying Amount > 90 Days and Accruing |
| ||||||||||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||||||||||||||||
|
Real estate loans: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,137 |
|
|
|
|
$ |
2,137 |
|
|
|
|
$ |
142,151 |
|
|
|
|
$ |
— |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,817 |
|
|
|
|
|
1,817 |
|
|
|
|
|
282,946 |
|
|
|
|
|
— |
|
| ||||||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
33,148 |
|
|
|
|
|
— |
|
| ||||||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
11,030 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
40 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
40 |
|
|
|
|
|
56,724 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
57 |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
40 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,954 |
|
|
|
|
$ |
3,994 |
|
|
|
|
$ |
526,056 |
|
|
|
|
$ |
— |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Residential real estate |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
2,137 |
|
| ||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
1,817 |
|
| ||
|
Construction |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Home equity |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Total |
|
|
|
$ |
1,003 |
|
|
|
|
$ |
3,954 |
|
| ||
| | | | | | | |
|
|
|
|
As of and for the Year Ended December 31, 2013 |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
|
Originated |
|
|
(In thousands) |
| ||||||||||||||||||||||||||||||||
|
Impaired loans without a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Impaired loans with a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
1,867 |
|
|
|
|
$ |
1,880 |
|
|
|
|
$ |
73 |
|
|
|
|
$ |
1,896 |
|
|
|
|
$ |
36 |
|
| |||||
|
Commercial real estate |
|
|
|
|
1,117 |
|
|
|
|
|
1,117 |
|
|
|
|
|
56 |
|
|
|
|
|
1,127 |
|
|
|
|
|
56 |
|
| |||||
|
Home equity |
|
|
|
|
97 |
|
|
|
|
|
97 |
|
|
|
|
|
4 |
|
|
|
|
|
221 |
|
|
|
|
|
7 |
|
| |||||
|
Commercial business |
|
|
|
|
642 |
|
|
|
|
|
642 |
|
|
|
|
|
12 |
|
|
|
|
|
680 |
|
|
|
|
|
37 |
|
| |||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
3,723 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
145 |
|
|
|
|
$ |
3,924 |
|
|
|
|
$ |
136 |
|
| |||||
|
Total originated impaired loans |
|
|
|
$ |
3,723 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
145 |
|
|
|
|
$ |
3,924 |
|
|
|
|
$ |
136 |
|
| |||||
|
Acquired |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans without a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Impaired loans with a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Total acquired impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
As of and for the Year Ended December 31, 2012 |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||||||||||||||||
|
Impaired loans without a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
2,137 |
|
|
|
|
$ |
2,137 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,273 |
|
|
|
|
$ |
47 |
|
| |||||
|
Impaired loans with a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
$ |
1,817 |
|
|
|
|
$ |
1,817 |
|
|
|
|
$ |
249 |
|
|
|
|
$ |
2,461 |
|
|
|
|
$ |
44 |
|
| |||||
|
Commercial business |
|
|
|
|
194 |
|
|
|
|
|
194 |
|
|
|
|
|
9 |
|
|
|
|
|
198 |
|
|
|
|
|
14 |
|
| |||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
2,011 |
|
|
|
|
$ |
2,011 |
|
|
|
|
$ |
258 |
|
|
|
|
$ |
2,659 |
|
|
|
|
$ |
58 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
4,148 |
|
|
|
|
$ |
4,148 |
|
|
|
|
$ |
258 |
|
|
|
|
$ |
4,932 |
|
|
|
|
$ |
105 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
As of and for the Year Ended December 31, 2011 |
| ||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||||||||||||||||
|
Impaired loans without a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Commercial real estate |
|
|
|
$ |
307 |
|
|
|
|
$ |
307 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
310 |
|
|
|
|
$ |
16 |
|
| |||||
|
Home equity loans |
|
|
|
|
90 |
|
|
|
|
|
90 |
|
|
|
|
|
— |
|
|
|
|
|
90 |
|
|
|
|
|
1 |
|
| |||||
|
Commercial business |
|
|
|
|
203 |
|
|
|
|
|
203 |
|
|
|
|
|
— |
|
|
|
|
|
206 |
|
|
|
|
|
15 |
|
| |||||
|
Total impaired loans without a valuation allowance |
|
|
|
$ |
600 |
|
|
|
|
$ |
600 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
606 |
|
|
|
|
$ |
32 |
|
| |||||
|
Impaired loans with a valuation allowance: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
$ |
2,166 |
|
|
|
|
$ |
2,166 |
|
|
|
|
$ |
275 |
|
|
|
|
$ |
2,166 |
|
|
|
|
$ |
58 |
|
| |||||
|
Commercial real estate |
|
|
|
|
2,500 |
|
|
|
|
|
2,500 |
|
|
|
|
|
222 |
|
|
|
|
|
2,520 |
|
|
|
|
|
178 |
|
| |||||
|
Construction |
|
|
|
|
1,175 |
|
|
|
|
|
1,557 |
|
|
|
|
|
164 |
|
|
|
|
|
1,248 |
|
|
|
|
|
— |
|
| |||||
|
Commercial business |
|
|
|
|
57 |
|
|
|
|
|
57 |
|
|
|
|
|
2 |
|
|
|
|
|
65 |
|
|
|
|
|
4 |
|
| |||||
|
Total impaired loans with a valuation allowance |
|
|
|
$ |
5,898 |
|
|
|
|
$ |
6,280 |
|
|
|
|
$ |
663 |
|
|
|
|
$ |
5,999 |
|
|
|
|
$ |
240 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
6,498 |
|
|
|
|
$ |
6,880 |
|
|
|
|
$ |
663 |
|
|
|
|
$ |
6,605 |
|
|
|
|
$ |
272 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
|
|
|
|
Outstanding Recorded Investment |
| |||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Number of Loans |
|
|
Pre-Modification |
|
|
Post-Modification |
| |||||||||||||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||||
|
Years ended December 31, |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Residential real estate |
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,026 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
864 |
|
| ||||||
|
Commercial real estate |
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
194 |
|
|
|
|
|
— |
|
|
|
|
|
194 |
|
| ||||||
|
Home equity |
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
97 |
|
|
|
|
|
— |
|
|
|
|
|
97 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial business |
|
|
|
|
— |
|
|
|
|
|
2 |
|
|
|
|
|
— |
|
|
|
|
|
794 |
|
|
|
|
|
— |
|
|
|
|
|
794 |
|
| ||||||
|
Total |
|
|
|
|
1 |
|
|
|
|
|
4 |
|
|
|
|
$ |
97 |
|
|
|
|
$ |
2,014 |
|
|
|
|
$ |
97 |
|
|
|
|
$ |
1,852 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Maturity/amortization concession |
|
|
|
$ |
97 |
|
|
|
|
$ |
264 |
|
| ||
|
Below market interest rate concession |
|
|
|
|
— |
|
|
|
|
|
1,588 |
|
| ||
|
Total |
|
|
|
$ |
97 |
|
|
|
|
$ |
1,852 |
|
| ||
| | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Land |
|
|
|
$ |
1,450 |
|
|
|
|
$ |
— |
|
| ||
|
Building |
|
|
|
|
3,544 |
|
|
|
|
|
— |
|
| ||
|
Leasehold improvements |
|
|
|
|
3,157 |
|
|
|
|
|
3,187 |
|
| ||
|
Furniture and fixtures |
|
|
|
|
1,456 |
|
|
|
|
|
661 |
|
| ||
|
Equipment |
|
|
|
|
2,090 |
|
|
|
|
|
1,775 |
|
| ||
|
|
|
|
|
|
11,697 |
|
|
|
|
|
5,623 |
|
| ||
|
Accumulated depreciation and amortization |
|
|
|
|
(4,637 |
) |
|
|
|
|
|
(3,105 |
) |
|
|
|
Premises and equipment, net |
|
|
|
$ |
7,060 |
|
|
|
|
$ |
2,518 |
|
| ||
| | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Noninterest bearing demand deposit accounts |
|
|
|
$ |
118,618 |
|
|
|
|
$ |
78,120 |
|
| ||
|
Interest bearing accounts: |
| | | | | | | | | | | | | | |
|
NOW and money market |
|
|
|
|
238,231 |
|
|
|
|
|
127,812 |
|
| ||
|
Savings |
|
|
|
|
107,692 |
|
|
|
|
|
136,101 |
|
| ||
|
Time certificates of deposit |
|
|
|
|
197,004 |
|
|
|
|
|
120,048 |
|
| ||
|
Total interest bearing accounts |
|
|
|
|
542,927 |
|
|
|
|
|
383,961 |
|
| ||
|
Total deposits |
|
|
|
$ |
661,545 |
|
|
|
|
$ |
462,081 |
|
| ||
| | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
2013 |
|
|
|
$ |
— |
|
|
|
|
$ |
97,401 |
|
| ||
|
2014 |
|
|
|
|
173,265 |
|
|
|
|
|
12,480 |
|
| ||
|
2015 |
|
|
|
|
12,294 |
|
|
|
|
|
4,054 |
|
| ||
|
2016 |
|
|
|
|
5,707 |
|
|
|
|
|
3,018 |
|
| ||
|
2017 |
|
|
|
|
5,738 |
|
|
|
|
|
3,095 |
|
| ||
|
|
|
|
|
$ |
197,004 |
|
|
|
|
$ |
120,048 |
|
| ||
| | | | | | | |
|
|
|
|
Years Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
NOW and money market |
|
|
|
$ |
547 |
|
|
|
|
$ |
657 |
|
|
|
|
$ |
550 |
|
| |||
|
Savings |
|
|
|
|
543 |
|
|
|
|
|
846 |
|
|
|
|
|
527 |
|
| |||
|
Time certificates of deposit |
|
|
|
|
1,143 |
|
|
|
|
|
864 |
|
|
|
|
|
946 |
|
| |||
|
Total interest expense on deposits |
|
|
|
$ |
2,233 |
|
|
|
|
$ |
2,367 |
|
|
|
|
$ |
2,023 |
|
| |||
| | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||
|
(Dollars in thousands) |
|
|
Amount Due |
|
|
Weighted Average Rate |
|
|
Amount Due |
|
|
Weighted Average Rate |
| ||||||||||||||||
|
Year of Maturity: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2013 |
|
|
|
$ |
— |
|
|
|
|
|
— |
% |
|
|
|
|
$ |
67,000 |
|
|
|
|
|
0.86 |
% |
|
| ||
|
2014 |
|
|
|
|
22,000 |
|
|
|
|
|
0.50 |
|
|
|
|
|
2,000 |
|
|
|
|
|
3.24 |
|
| ||||
|
2015 |
|
|
|
|
2,000 |
|
|
|
|
|
2.75 |
|
|
|
|
|
2,000 |
|
|
|
|
|
2.75 |
|
| ||||
|
2017 |
|
|
|
|
20,000 |
|
|
|
|
|
0.99 |
|
|
|
|
|
20,000 |
|
|
|
|
|
0.99 |
|
| ||||
|
Total advances |
|
|
|
$ |
44,000 |
|
|
|
|
|
0.83 |
% |
|
|
|
|
$ |
91,000 |
|
|
|
|
|
0.98 |
% |
|
| ||
| | | | | | | | | | | | | | |
|
Period Ending December 31, |
|
|
December 31, 2013 |
| ||||
---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| ||||
|
2014 |
|
|
|
$ |
1,718 |
|
| |
|
2015 |
|
|
|
|
1,714 |
|
| |
|
2016 |
|
|
|
|
1,196 |
|
| |
|
2017 |
|
|
|
|
1,165 |
|
| |
|
2018 |
|
|
|
|
914 |
|
| |
|
Thereafter |
|
|
|
|
4,190 |
|
| |
|
|
|
|
|
$ |
10,897 |
|
| |
| | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Commitments to extend credit: |
| | | | | | | | | | | | | | |
|
Loan commitments |
|
|
|
$ |
61,633 |
|
|
|
|
$ |
39,339 |
|
| ||
|
Undisbursed construction loans |
|
|
|
|
44,670 |
|
|
|
|
|
54,705 |
|
| ||
|
Unused home equity lines of credit |
|
|
|
|
11,575 |
|
|
|
|
|
10,714 |
|
| ||
|
|
|
|
|
$ |
117,878 |
|
|
|
|
$ |
104,758 |
|
| ||
| | | | | | | |
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
Current provision: |
| | | | | | | | | | | | | | | | | | | | | |
|
Federal |
|
|
|
$ |
1,944 |
|
|
|
|
$ |
1,018 |
|
|
|
|
$ |
1,176 |
|
| |||
|
State |
|
|
|
|
597 |
|
|
|
|
|
416 |
|
|
|
|
|
225 |
|
| |||
|
Total current |
|
|
|
|
2,541 |
|
|
|
|
|
1,434 |
|
|
|
|
|
1,401 |
|
| |||
|
Deferred provision: |
| | | | | | | | | | | | | | | | | | | | | |
|
Federal |
|
|
|
|
(385 |
) |
|
|
|
|
|
(508 |
) |
|
|
|
|
|
(218 |
) |
|
|
|
State |
|
|
|
|
28 |
|
|
|
|
|
(269 |
) |
|
|
|
|
|
(186 |
) |
|
| |
|
Total deferred |
|
|
|
|
(357 |
) |
|
|
|
|
|
(777 |
) |
|
|
|
|
|
(404 |
) |
|
|
|
Total income tax expense |
|
|
|
$ |
2,184 |
|
|
|
|
$ |
657 |
|
|
|
|
$ |
997 |
|
| |||
| | | | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
Income tax expense at statutory federal rate |
|
|
|
$ |
2,497 |
|
|
|
|
$ |
636 |
|
|
|
|
$ |
1,089 |
|
| |||
|
State tax expense, net of federal tax effect |
|
|
|
|
239 |
|
|
|
|
|
161 |
|
|
|
|
|
150 |
|
| |||
|
Restricted stock options |
|
|
|
|
28 |
|
|
|
|
|
191 |
|
|
|
|
|
85 |
|
| |||
|
Gain from bargain purchase |
|
|
|
|
(453 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Income exempt from tax |
|
|
|
|
(294 |
) |
|
|
|
|
|
(281 |
) |
|
|
|
|
|
(271 |
) |
|
|
|
Other items, net |
|
|
|
|
(7 |
) |
|
|
|
|
|
14 |
|
|
|
|
|
14 |
|
| ||
|
Income tax expense before change in valuation allowance |
|
|
|
|
2,010 |
|
|
|
|
|
721 |
|
|
|
|
|
1,067 |
|
| |||
|
Change in valuation allowance |
|
|
|
|
174 |
|
|
|
|
|
(64 |
) |
|
|
|
|
|
(70 |
) |
|
| |
|
Income tax expense |
|
|
|
$ |
2,184 |
|
|
|
|
$ |
657 |
|
|
|
|
$ |
997 |
|
| |||
| | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||
|
|
|
|
(In thousands) |
| |||||||||||
|
Deferred tax assets: |
| | | | | | | | | | | | | | |
|
Allowance for loan losses |
|
|
|
$ |
3,348 |
|
|
|
|
$ |
3,093 |
|
| ||
|
Net operating loss carryforwards |
|
|
|
|
1,479 |
|
|
|
|
|
236 |
|
| ||
|
Purchase accounting adjustments |
|
|
|
|
1,094 |
|
|
|
|
|
— |
|
| ||
|
Deferred fees |
|
|
|
|
707 |
|
|
|
|
|
521 |
|
| ||
|
Start-up costs |
|
|
|
|
484 |
|
|
|
|
|
266 |
|
| ||
|
Other |
|
|
|
|
512 |
|
|
|
|
|
76 |
|
| ||
|
Gross deferred tax assets |
|
|
|
|
7,624 |
|
|
|
|
|
4,192 |
|
| ||
|
Valuation allowance |
|
|
|
|
(682 |
) |
|
|
|
|
|
(182 |
) |
|
|
|
Deferred tax receivable, net of valuation allowance |
|
|
|
|
6,942 |
|
|
|
|
|
4,010 |
|
| ||
|
Deferred tax liabilities: |
| | | | | | | | | | | | | | |
|
Tax bad debt reserve |
|
|
|
|
499 |
|
|
|
|
|
98 |
|
| ||
|
Depreciation |
|
|
|
|
327 |
|
|
|
|
|
151 |
|
| ||
|
Unrealized gain on available for sale securities |
|
|
|
|
271 |
|
|
|
|
|
963 |
|
| ||
|
Gross deferred tax liabilities |
|
|
|
|
1,097 |
|
|
|
|
|
1,212 |
|
| ||
|
Net deferred tax asset |
|
|
|
$ |
5,845 |
|
|
|
|
$ |
2,798 |
|
| ||
| | | | | | | |
|
|
|
|
For the Years Ended December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
|
|
|
(In thousands, except per share data) |
| ||||||||||||||||||
|
Net income |
|
|
|
$ |
5,161 |
|
|
|
|
$ |
1,214 |
|
|
|
|
$ |
2,204 |
|
| |||
|
Preferred stock dividends and net accretion |
|
|
|
|
(111 |
) |
|
|
|
|
|
(132 |
) |
|
|
|
|
|
(206 |
) |
|
|
|
Dividends and undistributed earnings allocated to participating securities |
|
|
|
|
(89 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||
|
Net income available to common shareholders |
|
|
|
$ |
4,961 |
|
|
|
|
$ |
1,082 |
|
|
|
|
$ |
1,998 |
|
| |||
|
Weighted average shares outstanding, basic |
|
|
|
|
3,395 |
|
|
|
|
|
2,768 |
|
|
|
|
|
2,757 |
|
| |||
|
Effect of dilutive equity-based awards |
|
|
|
|
56 |
|
|
|
|
|
97 |
|
|
|
|
|
54 |
|
| |||
|
Weighted average shares outstanding, diluted |
|
|
|
|
3,451 |
|
|
|
|
|
2,865 |
|
|
|
|
|
2,811 |
|
| |||
|
Net earnings per common share: |
| | | | | | | | | | | | | | | | | | | | | |
|
Basic earnings per common share |
|
|
|
$ |
1.46 |
|
|
|
|
$ |
0.39 |
|
|
|
|
$ |
0.72 |
|
| |||
|
Diluted earnings per common share |
|
|
|
|
1.44 |
|
|
|
|
|
0.38 |
|
|
|
|
|
0.71 |
|
| |||
| | | | | | | | | | |
|
|
|
|
Years Ended December 31, |
| |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| ||||||||
|
Weighted average expected lives, in years |
|
|
|
|
7.5 |
|
|
|
|
|
7.5 |
|
| ||
|
Risk-free interest rate |
|
|
|
|
1.81 |
% |
|
|
|
|
|
2.83 |
% |
|
|
|
Expected stock price volatility |
|
|
|
|
35.00 |
% |
|
|
|
|
|
34.84 |
% |
|
|
|
Expected annual forfeiture rate |
|
|
|
|
6.00 |
% |
|
|
|
|
|
10.76 |
% |
|
|
| | | | | | | |
|
|
|
|
December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Number of Shares |
|
|
Weighted Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted Average Exercise Price |
| ||||||||||||||||||||||||
|
Options outstanding at beginning of period |
|
|
|
|
272,358 |
|
|
|
|
$ |
15.23 |
|
|
|
|
|
277,558 |
|
|
|
|
$ |
14.60 |
|
|
|
|
|
273,628 |
|
|
|
|
$ |
14.58 |
|
| ||||||
|
Granted |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
9,650 |
|
|
|
|
|
15.00 |
|
|
|
|
|
10,000 |
|
|
|
|
|
15.00 |
|
| ||||||
|
Forfeited |
|
|
|
|
(4,080 |
) |
|
|
|
|
|
17.42 |
|
|
|
|
|
(14,850 |
) |
|
|
|
|
|
13.13 |
|
|
|
|
|
(4,070 |
) |
|
|
|
|
|
16.20 |
|
| |||
|
Exercised |
|
|
|
|
(46,640 |
) |
|
|
|
|
|
10.02 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(2,000 |
) |
|
|
|
|
|
10.00 |
|
| ||||
|
Expired |
|
|
|
|
(13,070 |
) |
|
|
|
|
|
10.00 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
|
|
| |||||
|
Options outstanding at end of period |
|
|
|
|
208,568 |
|
|
|
|
|
16.67 |
|
|
|
|
|
272,358 |
|
|
|
|
|
15.23 |
|
|
|
|
|
277,558 |
|
|
|
|
|
14.60 |
|
| ||||||
|
Options exercisable at end of period |
|
|
|
|
188,852 |
|
|
|
|
|
16.84 |
|
|
|
|
|
241,237 |
|
|
|
|
|
15.23 |
|
|
|
|
|
239,632 |
|
|
|
|
|
15.21 |
|
| ||||||
|
Weighted-average fair value of options granted during the period |
|
|
|
|
|
|
|
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
$ |
6.54 |
|
|
|
|
|
|
|
|
|
|
$ |
5.81 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Options Outstanding |
|
|
Options Exercisable |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Exercise Price Ranges |
|
|
Number of Shares |
|
|
Weighted Average Remaining Life (Years) |
|
|
Weighted Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted Average Remaining Life (Years) |
|
|
Weighted Average Exercise Price |
| ||||||||||||||||||||||||
|
$ 0.00 to $10.00 |
|
|
|
|
18,885 |
|
|
|
|
|
0.36 |
|
|
|
|
$ |
10.00 |
|
|
|
|
|
18,885 |
|
|
|
|
|
0.36 |
|
|
|
|
$ |
10.00 |
|
| ||||||
|
$10.01 to $14.50 |
|
|
|
|
38,615 |
|
|
|
|
|
2.98 |
|
|
|
|
$ |
13.39 |
|
|
|
|
|
33,925 |
|
|
|
|
|
2.57 |
|
|
|
|
$ |
13.68 |
|
| ||||||
|
$14.51 to $16.00 |
|
|
|
|
39,970 |
|
|
|
|
|
4.42 |
|
|
|
|
$ |
15.42 |
|
|
|
|
|
28,370 |
|
|
|
|
|
3.07 |
|
|
|
|
$ |
15.60 |
|
| ||||||
|
$16.01 to $17.50 |
|
|
|
|
41,100 |
|
|
|
|
|
2.95 |
|
|
|
|
$ |
17.50 |
|
|
|
|
|
41,100 |
|
|
|
|
|
2.95 |
|
|
|
|
$ |
17.50 |
|
| ||||||
|
$17.51 to $20.81 |
|
|
|
|
69,998 |
|
|
|
|
|
3.96 |
|
|
|
|
$ |
20.52 |
|
|
|
|
|
66,572 |
|
|
|
|
|
3.94 |
|
|
|
|
$ |
20.51 |
|
| ||||||
|
|
|
|
|
|
208,568 |
|
|
|
|
|
3.34 |
|
|
|
|
$ |
16.67 |
|
|
|
|
|
188,852 |
|
|
|
|
|
2.99 |
|
|
|
|
$ |
16.84 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
|
|
Number of Shares |
|
|
Weighted Average Grant Date Fair Value |
| ||||||||||||||||||||||||
|
Unvested at beginning of period |
|
|
|
|
49,500 |
|
|
|
|
$ |
15.00 |
|
|
|
|
|
30,000 |
|
|
|
|
$ |
15.96 |
|
|
|
|
|
20,000 |
|
|
|
|
$ |
16.92 |
|
| ||||||
|
Granted |
|
|
|
|
87,456 |
|
|
|
|
|
16.38 |
|
|
|
|
|
49,500 |
|
|
|
|
|
15.00 |
|
|
|
|
|
15,000 |
|
|
|
|
|
15.00 |
|
| ||||||
|
Vested |
|
|
|
|
(12,900 |
) |
|
|
|
|
|
14.92 |
|
|
|
|
|
(30,000 |
) |
|
|
|
|
|
15.96 |
|
|
|
|
|
(5,000 |
) |
|
|
|
|
|
16.92 |
|
| |||
|
Forfeited |
|
|
|
|
(1,916 |
) |
|
|
|
|
|
15.95 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Unvested at end of period |
|
|
|
|
122,140 |
|
|
|
|
|
15.98 |
|
|
|
|
|
49,500 |
|
|
|
|
|
15.00 |
|
|
|
|
|
30,000 |
|
|
|
|
|
15.96 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
| ||||||||||||||||||||||
|
|
|
|
Carrying Value |
|
|
Fair Value |
|
|
Carrying Value |
|
|
Fair Value |
| ||||||||||||||||
|
|
|
|
(In thousands) |
| |||||||||||||||||||||||||
|
Financial Assets: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and due from banks |
|
|
|
$ |
82,013 |
|
|
|
|
$ |
82,013 |
|
|
|
|
$ |
28,927 |
|
|
|
|
$ |
28,927 |
|
| ||||
|
Available for sale securities |
|
|
|
|
28,597 |
|
|
|
|
|
28,597 |
|
|
|
|
|
41,058 |
|
|
|
|
|
41,058 |
|
| ||||
|
Held to maturity securities |
|
|
|
|
13,816 |
|
|
|
|
|
13,815 |
|
|
|
|
|
5,354 |
|
|
|
|
|
5,292 |
|
| ||||
|
Loans held for sale |
|
|
|
|
100 |
|
|
|
|
|
100 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Loans receivable, net |
|
|
|
|
621,830 |
|
|
|
|
|
623,876 |
|
|
|
|
|
520,792 |
|
|
|
|
|
528,199 |
|
| ||||
|
Accrued interest receivable |
|
|
|
|
2,360 |
|
|
|
|
|
2,360 |
|
|
|
|
|
2,109 |
|
|
|
|
|
2,109 |
|
| ||||
|
FHLB stock |
|
|
|
|
4,834 |
|
|
|
|
|
4,834 |
|
|
|
|
|
4,442 |
|
|
|
|
|
4,442 |
|
| ||||
|
Financial Liabilities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Demand deposits |
|
|
|
|
118,618 |
|
|
|
|
|
118,618 |
|
|
|
|
|
78,120 |
|
|
|
|
|
78,120 |
|
| ||||
|
NOW and money market |
|
|
|
|
238,231 |
|
|
|
|
|
238,231 |
|
|
|
|
|
127,812 |
|
|
|
|
|
127,812 |
|
| ||||
|
Savings |
|
|
|
|
107,692 |
|
|
|
|
|
107,692 |
|
|
|
|
|
136,121 |
|
|
|
|
|
136,121 |
|
| ||||
|
Time deposits |
|
|
|
|
197,004 |
|
|
|
|
|
197,762 |
|
|
|
|
|
120,048 |
|
|
|
|
|
121,029 |
|
| ||||
|
Advances from the FHLB |
|
|
|
|
44,000 |
|
|
|
|
|
43,902 |
|
|
|
|
|
91,000 |
|
|
|
|
|
91,407 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Fair Value |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
| ||||||||||||
|
December 31, 2013: |
| | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale investment securities: |
| | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
$ |
5,688 |
|
|
|
|
$ |
— |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
12,132 |
|
|
|
|
|
— |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
9,566 |
|
|
|
|
|
— |
|
| |||
|
Mortgage backed securities |
|
|
|
|
— |
|
|
|
|
|
1,211 |
|
|
|
|
|
— |
|
| |||
|
December 31, 2012: |
| | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale investment securities: |
| | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
$ |
6,005 |
|
|
|
|
$ |
— |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
18,531 |
|
|
|
|
|
— |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
14,556 |
|
|
|
|
|
— |
|
| |||
|
Mortgage backed securities |
|
|
|
|
— |
|
|
|
|
|
1,966 |
|
|
|
|
|
— |
|
| |||
|
December 31, 2011: |
| | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale investment securities: |
| | | | | | | | | | | | | | | | | | | | | |
|
U.S. Government and agency obligations |
|
|
|
$ |
— |
|
|
|
|
$ |
41,749 |
|
|
|
|
$ |
— |
|
| |||
|
State agency and municipal obligations |
|
|
|
|
— |
|
|
|
|
|
19,198 |
|
|
|
|
|
— |
|
| |||
|
Corporate bonds |
|
|
|
|
— |
|
|
|
|
|
24,981 |
|
|
|
|
|
— |
|
| |||
|
Mortgage backed securities |
|
|
|
|
— |
|
|
|
|
|
3,143 |
|
|
|
|
|
— |
|
| |||
| | | | | | | | | | |
|
|
|
|
Fair Value |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
| ||||||||||||
|
December 31, 2013: |
| | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,723 |
|
| |||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
829 |
|
| |||
|
December 31, 2012: |
| | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,148 |
|
| |||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
962 |
|
| |||
| | | | | | | | | | |
|
(Dollars in thousands) |
|
|
Fair Value |
|
|
Valuation Methodology |
|
|
Unobservable Input |
|
|
Range (Weighted Average) |
| ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
December 31, 2013: |
| | | | | | | | | | | | | | | | |
|
Impaired loans |
|
|
|
$ |
3,723 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
3.5% to 5.0% |
| |
|
|
|
|
|
|
|
|
|
|
Discounted cash flows |
|
|
Discount rate |
|
|
1.9% |
| |
|
Foreclosed real estate |
|
|
|
$ |
829 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
29.4% to 46.0% |
| |
|
December 31, 2012: |
| | | | | | | | | | | | | | | | |
|
Impaired loans |
|
|
|
$ |
4,148 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
0% to 13.7% |
| |
|
|
|
|
|
|
|
|
|
|
Discounted cash flows |
|
|
Discount rate |
|
|
5.0% |
| |
|
Foreclosed real estate |
|
|
|
$ |
962 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals |
|
|
6.0% to 10.0% |
| |
| | | | | | | | | | | | | | |
|
|
|
|
Actual Capital |
|
|
For Capital Adequacy Purposes |
|
|
To be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
| ||||||||||||||||||||||||
|
Bankwell Bank |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
66,674 |
|
|
|
|
|
10.74 |
% |
|
|
|
|
$ |
49,682 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
62,103 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
58,908 |
|
|
|
|
|
9.49 |
% |
|
|
|
|
|
24,841 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,262 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
58,908 |
|
|
|
|
|
7.91 |
% |
|
|
|
|
|
29,772 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,215 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
Bankwell Financial Group, Inc. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2013 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
76,537 |
|
|
|
|
|
12.32 |
% |
|
|
|
|
$ |
49,683 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
62,103 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
68,766 |
|
|
|
|
|
11.07 |
% |
|
|
|
|
|
24,841 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,262 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
68,766 |
|
|
|
|
|
9.15 |
% |
|
|
|
|
|
3,068 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
37,585 |
|
|
|
|
|
5.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Actual Capital |
|
|
For Capital Adequacy Purposes |
|
|
To be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
| ||||||||||||||||||||||||
|
The Bank of New Canaan |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
38,849 |
|
|
|
|
|
10.34 |
% |
|
|
|
|
$ |
30,048 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
37,560 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
34,138 |
|
|
|
|
|
9.09 |
% |
|
|
|
|
|
15,024 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
22,536 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
34,138 |
|
|
|
|
|
7.88 |
% |
|
|
|
|
|
17,325 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
21,656 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
The Bank of Fairfield |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
14,809 |
|
|
|
|
|
12.05 |
% |
|
|
|
|
$ |
9,829 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
12,287 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier I Capital to Risk-Weighted Assets |
|
|
|
|
13,268 |
|
|
|
|
|
10.80 |
% |
|
|
|
|
|
4,915 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
7,372 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier I Capital to Average Assets |
|
|
|
|
13,268 |
|
|
|
|
|
8.39 |
% |
|
|
|
|
|
6,327 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
7,909 |
|
|
|
|
|
5.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
December 31, |
| ||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2011 |
| ||||||||||||
|
|
|
|
(In thousands) |
| ||||||||||||||||||
|
Balance, beginning of year |
|
|
|
$ |
5,260 |
|
|
|
|
$ |
5,098 |
|
|
|
|
$ |
5,315 |
|
| |||
|
Additional loans |
|
|
|
|
13,775 |
|
|
|
|
|
3,769 |
|
|
|
|
|
218 |
|
| |||
|
Repayments and changes in status |
|
|
|
|
(11,689 |
) |
|
|
|
|
|
(3,607 |
) |
|
|
|
|
|
(435 |
) |
|
|
|
Balance, end of year |
|
|
|
$ |
7,346 |
|
|
|
|
$ |
5,260 |
|
|
|
|
$ |
5,098 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
| ||||||||||||||||||
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Cash and due from banks (Note 2) |
|
|
|
$ |
29,286,177 |
|
|
|
|
$ |
28,374,762 |
|
|
|
|
$ |
21,482,956 |
|
| |||
|
Certificates of deposit |
|
|
|
|
3,500,000 |
|
|
|
|
|
5,750,000 |
|
|
|
|
|
4,000,000 |
|
| |||
|
Held-to-maturity securities (fair values of $1,021,410, $1,029,380 and $2,511,560 at September 30, 2013 and December 31, 2012 and 2011, respectively) (Note 3) |
|
|
|
|
1,023,934 |
|
|
|
|
|
1,032,219 |
|
|
|
|
|
2,499,457 |
|
| |||
|
Loans receivable (net of allowance for loan losses of $881,886, $1,112,932 and $1,304,722 at September 30, 2013 and December 31, 2012 and 2011, respectively) (Note 4) |
|
|
|
|
28,938,703 |
|
|
|
|
|
32,495,420 |
|
|
|
|
|
39,960,305 |
|
| |||
|
Accrued interest receivable |
|
|
|
|
79,133 |
|
|
|
|
|
107,858 |
|
|
|
|
|
119,088 |
|
| |||
|
Foreclosed real estate |
|
|
|
|
1,894,779 |
|
|
|
|
|
3,269,863 |
|
|
|
|
|
2,868,547 |
|
| |||
|
Federal Home Loan Bank of Boston stock, at cost (Note 8) |
|
|
|
|
257,600 |
|
|
|
|
|
391,500 |
|
|
|
|
|
530,800 |
|
| |||
|
Premises and equipment, net (Note 5) |
|
|
|
|
4,312,543 |
|
|
|
|
|
4,391,976 |
|
|
|
|
|
4,496,950 |
|
| |||
|
Other assets |
|
|
|
|
306,183 |
|
|
|
|
|
309,929 |
|
|
|
|
|
454,293 |
|
| |||
|
Total assets |
|
|
|
$ |
69,599,052 |
|
|
|
|
$ |
76,123,527 |
|
|
|
|
$ |
76,412,396 |
|
| |||
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Deposits (Note 6) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Noninterest bearing deposits |
|
|
|
$ |
13,421,916 |
|
|
|
|
$ |
14,085,959 |
|
|
|
|
$ |
15,533,054 |
|
| |||
|
Interest bearing deposits |
|
|
|
|
49,272,073 |
|
|
|
|
|
53,795,219 |
|
|
|
|
|
50,914,503 |
|
| |||
|
Total deposits |
|
|
|
|
62,693,989 |
|
|
|
|
|
67,881,178 |
|
|
|
|
|
66,447,557 |
|
| |||
|
Accrued expenses and other liabilities |
|
|
|
|
359,278 |
|
|
|
|
|
211,743 |
|
|
|
|
|
192,906 |
|
| |||
|
Total liabilities |
|
|
|
|
63,053,267 |
|
|
|
|
|
68,092,921 |
|
|
|
|
|
66,640,463 |
|
| |||
|
Commitments and contingencies (Notes 7, 13 and 15) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Shareholders’ equity (Notes 11 and 12) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Common stock, par value $5; 1,000,000 shares authorized; 481,245 issued and oustanding at September 30, 2013 and December 31, 2012 and 2011 |
|
|
|
|
2,406,225 |
|
|
|
|
|
2,406,225 |
|
|
|
|
|
2,406,225 |
|
| |||
|
Additional paid-in capital |
|
|
|
|
2,868,421 |
|
|
|
|
|
2,868,421 |
|
|
|
|
|
2,868,421 |
|
| |||
|
Less: Treasury stock at cost, 108,260 shares |
|
|
|
|
(5,548,243 |
) |
|
|
|
|
|
(5,548,243 |
) |
|
|
|
|
|
(5,548,243 |
) |
|
|
|
Retained earnings |
|
|
|
|
6,819,382 |
|
|
|
|
|
8,304,203 |
|
|
|
|
|
10,045,530 |
|
| |||
|
Total shareholders’ equity |
|
|
|
|
6,545,785 |
|
|
|
|
|
8,030,606 |
|
|
|
|
|
9,771,933 |
|
| |||
|
Total liabilities and shareholders’ equity |
|
|
|
$ |
69,599,052 |
|
|
|
|
$ |
76,123,527 |
|
|
|
|
$ |
76,412,396 |
|
| |||
| | | | | | | | | | | |
|
|
|
|
September 30, |
|
|
December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
| |||||||||||||||||||||||||
|
Interest income |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest and fees on loans |
|
|
|
$ |
1,159,534 |
|
|
|
|
$ |
1,386,691 |
|
|
|
|
$ |
1,806,030 |
|
|
|
|
$ |
1,879,845 |
|
| ||||
|
Interest on securities |
|
|
|
|
2,027 |
|
|
|
|
|
11,932 |
|
|
|
|
|
13,941 |
|
|
|
|
|
62,246 |
|
| ||||
|
Other |
|
|
|
|
116,925 |
|
|
|
|
|
99,166 |
|
|
|
|
|
133,895 |
|
|
|
|
|
92,096 |
|
| ||||
|
Total interest income |
|
|
|
|
1,278,486 |
|
|
|
|
|
1,497,789 |
|
|
|
|
|
1,953,866 |
|
|
|
|
|
2,034,187 |
|
| ||||
|
Interest expense |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest on deposits |
|
|
|
|
106,325 |
|
|
|
|
|
133,111 |
|
|
|
|
|
177,227 |
|
|
|
|
|
243,842 |
|
| ||||
|
Total interest expense |
|
|
|
|
106,325 |
|
|
|
|
|
133,111 |
|
|
|
|
|
177,227 |
|
|
|
|
|
243,842 |
|
| ||||
|
Net interest income |
|
|
|
|
1,172,161 |
|
|
|
|
|
1,364,678 |
|
|
|
|
|
1,776,639 |
|
|
|
|
|
1,790,345 |
|
| ||||
|
Provision for loan losses (Note 4) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
900,000 |
|
| ||||
|
Net interest income after provision for loan losses |
|
|
|
|
1,172,161 |
|
|
|
|
|
1,364,678 |
|
|
|
|
|
1,776,639 |
|
|
|
|
|
890,345 |
|
| ||||
|
Noninterest income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Service charges and fees |
|
|
|
|
65,016 |
|
|
|
|
|
74,362 |
|
|
|
|
|
100,537 |
|
|
|
|
|
93,250 |
|
| ||||
|
Recovery from legal settlement |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
795,698 |
|
| ||||
|
Other |
|
|
|
|
128,964 |
|
|
|
|
|
129,637 |
|
|
|
|
|
177,396 |
|
|
|
|
|
171,594 |
|
| ||||
|
Total noninterest income |
|
|
|
|
193,980 |
|
|
|
|
|
203,999 |
|
|
|
|
|
277,933 |
|
|
|
|
|
1,060,542 |
|
| ||||
|
Noninterest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Salaries and employee benefits (Note 10) |
|
|
|
|
1,240,481 |
|
|
|
|
|
1,231,982 |
|
|
|
|
|
1,623,925 |
|
|
|
|
|
1,757,499 |
|
| ||||
|
Loss and expenses on foreclosed real estate, net |
|
|
|
|
191,791 |
|
|
|
|
|
251,320 |
|
|
|
|
|
494,832 |
|
|
|
|
|
334,998 |
|
| ||||
|
Professional services |
|
|
|
|
427,455 |
|
|
|
|
|
253,033 |
|
|
|
|
|
393,663 |
|
|
|
|
|
397,000 |
|
| ||||
|
Occupancy and equipment |
|
|
|
|
244,913 |
|
|
|
|
|
252,524 |
|
|
|
|
|
338,792 |
|
|
|
|
|
327,248 |
|
| ||||
|
Insurance |
|
|
|
|
162,960 |
|
|
|
|
|
150,498 |
|
|
|
|
|
201,223 |
|
|
|
|
|
202,863 |
|
| ||||
|
Data processing |
|
|
|
|
150,302 |
|
|
|
|
|
120,294 |
|
|
|
|
|
160,986 |
|
|
|
|
|
151,420 |
|
| ||||
|
FDIC deposit insurance |
|
|
|
|
116,166 |
|
|
|
|
|
116,949 |
|
|
|
|
|
153,848 |
|
|
|
|
|
177,569 |
|
| ||||
|
Non-accrual loan expenses, net of recoveries |
|
|
|
|
2,429 |
|
|
|
|
|
(26,116 |
) |
|
|
|
|
|
(21,642 |
) |
|
|
|
|
|
55,805 |
|
| ||
|
Other |
|
|
|
|
314,465 |
|
|
|
|
|
354,463 |
|
|
|
|
|
450,272 |
|
|
|
|
|
465,433 |
|
| ||||
|
Total noninterest expenses |
|
|
|
|
2,850,962 |
|
|
|
|
|
2,704,947 |
|
|
|
|
|
3,795,899 |
|
|
|
|
|
3,869,835 |
|
| ||||
|
Loss before income taxes |
|
|
|
|
(1,484,821 |
) |
|
|
|
|
|
(1,136,270 |
) |
|
|
|
|
|
(1,741,327 |
) |
|
|
|
|
|
(1,918,948 |
) |
|
|
|
Provision (benefit) for income taxes (Note 9) |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,350,771 |
|
| ||||
|
Net loss |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
$ |
(3,269,719 |
) |
|
|
|
Basic loss per share (Note 11) |
|
|
|
$ |
(3.98 |
) |
|
|
|
|
$ |
(3.05 |
) |
|
|
|
|
$ |
(4.67 |
) |
|
|
|
|
$ |
(8.77 |
) |
|
|
|
Diluted loss per share (Note 11) |
|
|
|
|
(3.98 |
) |
|
|
|
|
|
(3.05 |
) |
|
|
|
|
|
(4.67 |
) |
|
|
|
|
|
(8.77 |
) |
|
|
|
Dividends per share |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
September 30, |
|
|
December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
| |||||||||||||||||||||||||
|
Net loss |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
$ |
(3,269,719 |
) |
|
|
|
Other comprehensive losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Unrealized holding losses on securities available-for-sale |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(3,705 |
) |
|
| |||
|
Income tax benefit related to items of other comprehensive loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,445 |
|
| ||||
|
Total other comprehensive loss net of income tax benefit |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(2,260 |
) |
|
| |||
|
Comprehensive loss |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
$ |
(3,271,979 |
) |
|
|
| | | | | | | | | | | | | | |
|
|
|
|
Shares of Common Stock |
|
|
Common Stock |
|
|
Additional Paid-In Capital |
|
|
Retained Earnings |
|
|
Treasury Stock |
|
|
Accumulated Other Comprehensive Income (Loss) |
|
|
Total |
| ||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance January 1, 2011 |
|
|
|
|
372,985 |
|
|
|
|
$ |
2,406,225 |
|
|
|
|
$ |
2,868,421 |
|
|
|
|
$ |
13,315,249 |
|
|
|
|
$ |
(5,548,243 |
) |
|
|
|
|
$ |
2,260 |
|
|
|
|
$ |
13,043,912 |
|
| ||||||
|
Net loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(3,269,719 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(3,269,719 |
) |
|
| |||||
|
Unrealized holding loss on available for-sale securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(2,260 |
) |
|
|
|
|
|
(2,260 |
) |
|
| |||||
|
Balance December 31, 2011 |
|
|
|
|
372,985 |
|
|
|
|
|
2,406,225 |
|
|
|
|
|
2,868,421 |
|
|
|
|
|
10,045,530 |
|
|
|
|
|
(5,548,243 |
) |
|
|
|
|
|
— |
|
|
|
|
|
9,771,933 |
|
| ||||||
|
Net loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,741,327 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,741,327 |
) |
|
| |||||
|
Balance December 31, 2012 |
|
|
|
|
372,985 |
|
|
|
|
|
2,406,225 |
|
|
|
|
|
2,868,421 |
|
|
|
|
|
8,304,203 |
|
|
|
|
|
(5,548,243 |
) |
|
|
|
|
|
— |
|
|
|
|
|
8,030,606 |
|
| ||||||
|
Net loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,484,821 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,484,821 |
) |
|
| |||||
|
Balance September 30, 2013 (Unaudited) |
|
|
|
|
372,985 |
|
|
|
|
$ |
2,406,225 |
|
|
|
|
$ |
2,868,421 |
|
|
|
|
$ |
6,819,382 |
|
|
|
|
$ |
(5,548,243 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
6,545,785 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
|
For the Nine Months Ended September 30, |
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
| |||||||||||||||||||||||||
|
Cash flows from operating activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net loss |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
$ |
(1,136,271 |
) |
|
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
$ |
(3,269,719 |
) |
|
|
|
Adjustments to reconcile net loss to net cash (used) provided by operating activities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Amortization and accretion of premiums and discounts on investments, net |
|
|
|
|
8,285 |
|
|
|
|
|
(274 |
) |
|
|
|
|
|
377 |
|
|
|
|
|
32,713 |
|
| |||
|
Provision for loan losses |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
900,000 |
|
| ||||
|
Net loss (gain) on sale and provision for foreclosed real estate losses |
|
|
|
|
40,787 |
|
|
|
|
|
(8,434 |
) |
|
|
|
|
|
218,316 |
|
|
|
|
|
280,731 |
|
| |||
|
Depreciation and amortization |
|
|
|
|
85,837 |
|
|
|
|
|
92,647 |
|
|
|
|
|
122,142 |
|
|
|
|
|
126,553 |
|
| ||||
|
Deferred income taxes |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,332,472 |
|
| ||||
|
Changes in assets and liabilities: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in deferred loan fees |
|
|
|
|
(11,284 |
) |
|
|
|
|
|
(8,560 |
) |
|
|
|
|
|
(17,501 |
) |
|
|
|
|
|
(10,156 |
) |
|
|
|
Decrease in accrued interest receivable |
|
|
|
|
28,725 |
|
|
|
|
|
(4,253 |
) |
|
|
|
|
|
11,230 |
|
|
|
|
|
43,972 |
|
| |||
|
Decrease (increase) in other assets |
|
|
|
|
3,745 |
|
|
|
|
|
(2,603 |
) |
|
|
|
|
|
144,364 |
|
|
|
|
|
808,708 |
|
| |||
|
Increase (decrease) in accrued expenses and other liabilities |
|
|
|
|
147,536 |
|
|
|
|
|
38,232 |
|
|
|
|
|
18,836 |
|
|
|
|
|
(66,060 |
) |
|
| |||
|
Net cash (used) provided by operating activities |
|
|
|
|
(1,181,190 |
) |
|
|
|
|
|
(1,029,516 |
) |
|
|
|
|
|
(1,243,563 |
) |
|
|
|
|
|
179,214 |
|
| |
|
Cash flows from investing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net (purchases) redemptions of certificates of deposit |
|
|
|
|
2,250,000 |
|
|
|
|
|
(1,000,000 |
) |
|
|
|
|
|
(1,750,000 |
) |
|
|
|
|
|
(3,000,000 |
) |
|
| |
|
Proceeds from maturities of held-to-maturity securities |
|
|
|
|
— |
|
|
|
|
|
1,500,000 |
|
|
|
|
|
2,500,000 |
|
|
|
|
|
4,500,000 |
|
| ||||
|
Proceeds from maturities of available-for-sale securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,000,000 |
|
| ||||
|
Purchases of held-to-maturity securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,033,139 |
) |
|
|
|
|
|
— |
|
| |||
|
Net decrease in loans receivable |
|
|
|
|
2,343,001 |
|
|
|
|
|
1,915,172 |
|
|
|
|
|
6,001,400 |
|
|
|
|
|
5,672,962 |
|
| ||||
|
Proceeds from sales of foreclosed real estate |
|
|
|
|
2,559,297 |
|
|
|
|
|
861,354 |
|
|
|
|
|
861,354 |
|
|
|
|
|
— |
|
| ||||
|
Purchases of furniture and equipment |
|
|
|
|
(6,404 |
) |
|
|
|
|
|
(11,226 |
) |
|
|
|
|
|
(17,168 |
) |
|
|
|
|
|
(12,771 |
) |
|
|
|
Redemption of FHLBB Stock |
|
|
|
|
133,900 |
|
|
|
|
|
139,300 |
|
|
|
|
|
139,300 |
|
|
|
|
|
— |
|
| ||||
|
Net cash provided by investing activities |
|
|
|
|
7,279,794 |
|
|
|
|
|
3,404,600 |
|
|
|
|
|
6,701,747 |
|
|
|
|
|
8,160,191 |
|
| ||||
|
Cash flows from financing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net increase (decrease) in demand, savings and money market deposits |
|
|
|
|
(3,313,869 |
) |
|
|
|
|
|
(3,392,815 |
) |
|
|
|
|
|
1,289,165 |
|
|
|
|
|
(1,760,853 |
) |
|
| |
|
Net increase (decrease) in time certificates of deposit |
|
|
|
|
(1,873,320 |
) |
|
|
|
|
|
327,175 |
|
|
|
|
|
144,457 |
|
|
|
|
|
(2,773,951 |
) |
|
| ||
|
Net cash (used) provided in financing activities |
|
|
|
|
(5,187,189 |
) |
|
|
|
|
|
(3,065,640 |
) |
|
|
|
|
|
1,433,622 |
|
|
|
|
|
(4,534,804 |
) |
|
| |
|
Net increase in cash and cash equivalents |
|
|
|
|
911,415 |
|
|
|
|
|
(690,556 |
) |
|
|
|
|
|
6,891,806 |
|
|
|
|
|
3,804,601 |
|
| |||
|
Cash and cash equivalents |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning of the year |
|
|
|
|
28,374,762 |
|
|
|
|
|
21,482,956 |
|
|
|
|
|
21,482,956 |
|
|
|
|
|
17,678,355 |
|
| ||||
|
End of the year |
|
|
|
$ |
29,286,177 |
|
|
|
|
$ |
20,792,400 |
|
|
|
|
$ |
28,374,762 |
|
|
|
|
$ |
21,482,956 |
|
| ||||
|
Supplemental disclosures of cash flow information: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash paid for: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Interest |
|
|
|
$ |
122,518 |
|
|
|
|
$ |
135,993 |
|
|
|
|
$ |
180,109 |
|
|
|
|
$ |
276,487 |
|
| ||||
|
Income taxes |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| ||||
|
Noncash investing and financing activities |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Transfer of loans to foreclosed real estate |
|
|
|
|
1,225,000 |
|
|
|
|
|
1,480,986 |
|
|
|
|
|
1,480,986 |
|
|
|
|
|
1,435,180 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Amortized Cost |
|
|
Gross Unrealized Gains |
|
|
Gross Unrealized Losses |
|
|
Fair Value |
| ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government agency obligations Due from one through five years |
|
|
|
$ |
1,023,934 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(2,524 |
) |
|
|
|
|
$ |
1,021,410 |
|
| |||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government agency obligations Due from one through five years |
|
|
|
$ |
1,032,219 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
(2,839 |
) |
|
|
|
|
$ |
1,029,380 |
|
| |||
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
U.S. Government agency obligations Due within one year |
|
|
|
$ |
2,499,457 |
|
|
|
|
$ |
12,103 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,511,560 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Length of Time in Continuous Unrealized Loss Position |
| |||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Less Than 12 Months |
|
|
12 Months or More |
|
|
Total |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
|
|
Fair Value |
|
|
Unrealized Loss |
| ||||||||||||||||||||||||
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | |||||||||||
|
U.S. Government agency obligations |
|
|
|
$ |
1,021,410 |
|
|
|
|
$ |
(2,524 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,021,410 |
|
|
|
|
$ |
(2,524 |
) |
|
| ||||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
U.S. Government agency obligations |
|
|
|
$ |
1,029,380 |
|
|
|
|
$ |
(2,839 |
) |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,029,380 |
|
|
|
|
$ |
(2,839 |
) |
|
| ||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
|
|
|
|
| ||||||||||||||
|
Loans secured by real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Construction, development and land loans |
|
|
|
$ |
10,539,207 |
|
|
|
|
$ |
11,346,434 |
|
|
|
|
$ |
18,203,921 |
|
| |||
|
Loans secured by residential properties |
|
|
|
|
6,860,449 |
|
|
|
|
|
7,951,006 |
|
|
|
|
|
8,129,238 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
8,872,617 |
|
|
|
|
|
10,298,415 |
|
|
|
|
|
10,683,970 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
2,400,245 |
|
|
|
|
|
2,692,095 |
|
|
|
|
|
3,598,419 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
1,184,056 |
|
|
|
|
|
1,367,672 |
|
|
|
|
|
714,249 |
|
| |||
|
Total loans |
|
|
|
|
29,856,574 |
|
|
|
|
|
33,655,622 |
|
|
|
|
|
41,329,797 |
|
| |||
|
Deferred loan origination fees |
|
|
|
|
(35,985 |
) |
|
|
|
|
|
(47,270 |
) |
|
|
|
|
|
(64,770 |
) |
|
|
|
Allowance for loan losses |
|
|
|
|
(881,886 |
) |
|
|
|
|
|
(1,112,932 |
) |
|
|
|
|
|
(1,304,722 |
) |
|
|
|
Loans receivable, net |
|
|
|
$ |
28,938,703 |
|
|
|
|
$ |
32,495,420 |
|
|
|
|
$ |
39,960,305 |
|
| |||
| | | | | | | | | | |
|
|
|
|
Allowance for Loan Losses |
| ||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In thousands) |
|
|
Construction, Development and Land Loans |
|
|
Loans Secured by Residential Properties |
|
|
Loans Secured by Non- Residential Properties |
|
|
Commercial and Industrial Loans |
|
|
Consumer, Personal and Other Loans |
|
|
Unallocated |
|
|
Total |
| ||||||||||||||||||||||||||||
|
September 30, 2013 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
283 |
|
|
|
|
$ |
103 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
114 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
327 |
|
|
|
|
$ |
1,113 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(225 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(86 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(311 |
) |
|
| ||||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
80 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
80 |
|
| |||||||
|
Provisions |
|
|
|
|
80 |
|
|
|
|
|
(113 |
) |
|
|
|
|
|
(114 |
) |
|
|
|
|
|
140 |
|
|
|
|
|
64 |
|
|
|
|
|
(57 |
) |
|
|
|
|
|
— |
|
| ||||
|
Ending balance |
|
|
|
$ |
138 |
|
|
|
|
$ |
70 |
|
|
|
|
$ |
136 |
|
|
|
|
$ |
168 |
|
|
|
|
$ |
100 |
|
|
|
|
$ |
270 |
|
|
|
|
$ |
882 |
|
| |||||||
|
Ending loan balances individually evaluated for impairment |
|
|
|
$ |
4,797 |
|
|
|
|
$ |
1,398 |
|
|
|
|
$ |
502 |
|
|
|
|
$ |
651 |
|
|
|
|
$ |
332 |
|
|
|
|
|
— |
|
|
|
|
$ |
7,680 |
|
| |||||||
|
Ending loan balances collectively evaluated for impairment |
|
|
|
$ |
5,742 |
|
|
|
|
$ |
5,462 |
|
|
|
|
$ |
8,371 |
|
|
|
|
$ |
1,749 |
|
|
|
|
$ |
852 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
22,176 |
|
| |||||||
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
475 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
268 |
|
|
|
|
$ |
187 |
|
|
|
|
$ |
29 |
|
|
|
|
$ |
102 |
|
|
|
|
$ |
1,305 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(89 |
) |
|
|
|
|
|
(24 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(80 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(193 |
) |
|
| |||
|
Recoveries |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1 |
|
| |||||||
|
Provisions |
|
|
|
|
(103 |
) |
|
|
|
|
|
(117 |
) |
|
|
|
|
|
(18 |
) |
|
|
|
|
|
6 |
|
|
|
|
|
7 |
|
|
|
|
|
225 |
|
|
|
|
|
— |
|
| ||||
|
Ending balance |
|
|
|
$ |
283 |
|
|
|
|
$ |
103 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
114 |
|
|
|
|
$ |
36 |
|
|
|
|
$ |
327 |
|
|
|
|
$ |
1,113 |
|
| |||||||
|
Ending loan balances individually evaluated for impairment |
|
|
|
$ |
5,615 |
|
|
|
|
$ |
1,735 |
|
|
|
|
$ |
531 |
|
|
|
|
$ |
448 |
|
|
|
|
$ |
359 |
|
|
|
|
|
— |
|
|
|
|
$ |
8,688 |
|
| |||||||
|
Ending loan balances collectively evaluated for impairment |
|
|
|
$ |
5,732 |
|
|
|
|
$ |
6,216 |
|
|
|
|
$ |
9,767 |
|
|
|
|
$ |
2,244 |
|
|
|
|
$ |
1,009 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
24,968 |
|
| |||||||
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Beginning balance |
|
|
|
$ |
617 |
|
|
|
|
$ |
338 |
|
|
|
|
$ |
234 |
|
|
|
|
$ |
739 |
|
|
|
|
$ |
59 |
|
|
|
|
$ |
47 |
|
|
|
|
$ |
2,034 |
|
| |||||||
|
Charge-offs |
|
|
|
|
(1,191 |
) |
|
|
|
|
|
(55 |
) |
|
|
|
|
|
— |
|
|
|
|
|
(388 |
) |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(1,634 |
) |
|
| |||
|
Recoveries |
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3 |
|
|
|
|
|
1 |
|
|
|
|
|
— |
|
|
|
|
|
5 |
|
| |||||||
|
Provisions |
|
|
|
|
1,048 |
|
|
|
|
|
(39 |
) |
|
|
|
|
|
34 |
|
|
|
|
|
(167 |
) |
|
|
|
|
|
(31 |
) |
|
|
|
|
|
55 |
|
|
|
|
|
900 |
|
| ||||
|
Ending balance |
|
|
|
$ |
475 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
268 |
|
|
|
|
$ |
187 |
|
|
|
|
$ |
29 |
|
|
|
|
$ |
102 |
|
|
|
|
$ |
1,305 |
|
| |||||||
|
Ending loan balances individually evaluated for impairment |
|
|
|
$ |
11,023 |
|
|
|
|
$ |
1,550 |
|
|
|
|
$ |
613 |
|
|
|
|
$ |
357 |
|
|
|
|
$ |
6 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
13,549 |
|
| |||||||
|
Ending loan balances collectively evaluated for impairment |
|
|
|
$ |
7,181 |
|
|
|
|
$ |
6,579 |
|
|
|
|
$ |
10,071 |
|
|
|
|
$ |
3,241 |
|
|
|
|
$ |
709 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
27,781 |
|
| |||||||
| | | | | | | | | | | | | | | | | | | | | | | |
|
(In thousands) |
|
|
Construction, Development and Land Loans |
|
|
Loans Secured by Residential Properties |
|
|
Loans Secured by Non- Residential Properties |
|
|
Commercial and Industrial Loans |
|
|
Consumer, Personal and Other Loans |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| | | | | | | | ||||
|
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pass |
|
|
|
$ |
4,151 |
|
|
|
|
$ |
4,607 |
|
|
|
|
$ |
7,604 |
|
|
|
|
$ |
1,517 |
|
|
|
|
$ |
606 |
|
| |||||
|
Watch |
|
|
|
|
— |
|
|
|
|
|
761 |
|
|
|
|
|
767 |
|
|
|
|
|
114 |
|
|
|
|
|
505 |
|
| |||||
|
Special mention |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Substandard |
|
|
|
|
6,388 |
|
|
|
|
|
1,493 |
|
|
|
|
|
502 |
|
|
|
|
|
769 |
|
|
|
|
|
73 |
|
| |||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
|
|
|
|
$ |
10,539 |
|
|
|
|
$ |
6,861 |
|
|
|
|
$ |
8,873 |
|
|
|
|
$ |
2,400 |
|
|
|
|
$ |
1,184 |
|
| |||||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pass |
|
|
|
$ |
4,912 |
|
|
|
|
$ |
5,444 |
|
|
|
|
$ |
9,179 |
|
|
|
|
$ |
1,582 |
|
|
|
|
$ |
920 |
|
| |||||
|
Watch |
|
|
|
|
25 |
|
|
|
|
|
577 |
|
|
|
|
|
588 |
|
|
|
|
|
25 |
|
|
|
|
|
69 |
|
| |||||
|
Special mention |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,085 |
|
|
|
|
|
278 |
|
| |||||
|
Substandard |
|
|
|
|
6,410 |
|
|
|
|
|
1,930 |
|
|
|
|
|
531 |
|
|
|
|
|
— |
|
|
|
|
|
101 |
|
| |||||
|
Doubtful |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
|
|
|
|
$ |
11,347 |
|
|
|
|
$ |
7,951 |
|
|
|
|
$ |
10,298 |
|
|
|
|
$ |
2,692 |
|
|
|
|
$ |
1,368 |
|
| |||||
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Grade: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
Pass |
|
|
|
$ |
5,181 |
|
|
|
|
$ |
5,643 |
|
|
|
|
$ |
10,018 |
|
|
|
|
$ |
2,632 |
|
|
|
|
$ |
589 |
|
| |||||
|
Watch |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
92 |
|
|
|
|
|
77 |
|
| |||||
|
Special mention |
|
|
|
|
2,000 |
|
|
|
|
|
128 |
|
|
|
|
|
— |
|
|
|
|
|
93 |
|
|
|
|
|
— |
|
| |||||
|
Substandard |
|
|
|
|
10,779 |
|
|
|
|
|
2,358 |
|
|
|
|
|
666 |
|
|
|
|
|
782 |
|
|
|
|
|
48 |
|
| |||||
|
Doubtful |
|
|
|
|
244 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loss |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
|
|
|
|
$ |
18,204 |
|
|
|
|
$ |
8,129 |
|
|
|
|
$ |
10,684 |
|
|
|
|
$ |
3,599 |
|
|
|
|
$ |
714 |
|
| |||||
| | | | | | | | | | | | | | | | |
|
(In thousands) |
|
|
31 – 60 Days Past Due |
|
|
61 – 90 Days Past Due |
|
|
Greater > Than 90 Days and Nonaccrual Status |
|
|
Total Past Due Loans |
|
|
Total Current Loans |
|
|
Loans > 90 Days and Accruing |
| ||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,746 |
|
|
|
|
$ |
1,746 |
|
|
|
|
$ |
8,793 |
|
|
|
|
$ |
— |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
779 |
|
|
|
|
|
779 |
|
|
|
|
|
6,081 |
|
|
|
|
|
— |
|
| ||||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
435 |
|
|
|
|
|
435 |
|
|
|
|
|
8,438 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
280 |
|
|
|
|
|
280 |
|
|
|
|
|
2,120 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
7 |
|
|
|
|
|
— |
|
|
|
|
|
73 |
|
|
|
|
|
80 |
|
|
|
|
|
1,104 |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
7 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,313 |
|
|
|
|
$ |
3,320 |
|
|
|
|
$ |
26,536 |
|
|
|
|
$ |
— |
|
| ||||||
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
2,248 |
|
|
|
|
$ |
2,248 |
|
|
|
|
$ |
9,099 |
|
|
|
|
$ |
— |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
748 |
|
|
|
|
|
748 |
|
|
|
|
|
7,203 |
|
|
|
|
|
— |
|
| ||||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
10,298 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
75 |
|
|
|
|
|
— |
|
|
|
|
|
300 |
|
|
|
|
|
375 |
|
|
|
|
|
2,317 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
75 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
75 |
|
|
|
|
|
1,293 |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
150 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
3,296 |
|
|
|
|
$ |
3,446 |
|
|
|
|
$ |
30,210 |
|
|
|
|
$ |
— |
|
| ||||||
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
1,400 |
|
|
|
|
$ |
3,736 |
|
|
|
|
$ |
5,136 |
|
|
|
|
$ |
13,068 |
|
|
|
|
$ |
— |
|
| ||||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
718 |
|
|
|
|
|
718 |
|
|
|
|
|
7,411 |
|
|
|
|
|
— |
|
| ||||||
|
Loans secured by non-residential properties |
|
|
|
|
53 |
|
|
|
|
|
103 |
|
|
|
|
|
— |
|
|
|
|
|
156 |
|
|
|
|
|
10,528 |
|
|
|
|
|
— |
|
| ||||||
|
Commercial and industrial loans |
|
|
|
|
300 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
300 |
|
|
|
|
|
3,299 |
|
|
|
|
|
— |
|
| ||||||
|
Consumer, personal and other loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
714 |
|
|
|
|
|
— |
|
| ||||||
|
Total |
|
|
|
$ |
353 |
|
|
|
|
$ |
1,503 |
|
|
|
|
$ |
4,454 |
|
|
|
|
$ |
6,310 |
|
|
|
|
$ |
35,020 |
|
|
|
|
$ |
— |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
(In thousands) |
|
|
(Unaudited) |
| ||||||||||||||||||
|
Construction, development and land loans |
|
|
|
$ |
4,573 |
|
|
|
|
$ |
5,387 |
|
|
|
|
$ |
10,540 |
|
| |||
|
Loans secured by residential properties |
|
|
|
|
1,398 |
|
|
|
|
|
1,083 |
|
|
|
|
|
1,550 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
453 |
|
|
|
|
|
520 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
554 |
|
|
|
|
|
348 |
|
|
|
|
|
357 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
73 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total |
|
|
|
$ |
7,100 |
|
|
|
|
$ |
7,271 |
|
|
|
|
$ |
12,967 |
|
| |||
| | | | | | | | | | |
|
(In thousands) |
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans with no specific allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
4,797 |
|
|
|
|
$ |
5,264 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
4,770 |
|
|
|
|
$ |
61 |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
1,398 |
|
|
|
|
|
1,544 |
|
|
|
|
|
— |
|
|
|
|
|
1,198 |
|
|
|
|
|
12 |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
663 |
|
|
|
|
|
— |
|
|
|
|
|
512 |
|
|
|
|
|
— |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
420 |
|
|
|
|
|
915 |
|
|
|
|
|
— |
|
|
|
|
|
442 |
|
|
|
|
|
5 |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
252 |
|
|
|
|
|
252 |
|
|
|
|
|
— |
|
|
|
|
|
265 |
|
|
|
|
|
16 |
|
| |||||
|
Total impaired loans with no specific allowance recorded |
|
|
|
$ |
7,369 |
|
|
|
|
$ |
8,638 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,187 |
|
|
|
|
$ |
94 |
|
| |||||
|
Impaired loans with an allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
231 |
|
|
|
|
|
240 |
|
|
|
|
|
114 |
|
|
|
|
|
236 |
|
|
|
|
|
1 |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
80 |
|
|
|
|
|
80 |
|
|
|
|
|
80 |
|
|
|
|
|
78 |
|
|
|
|
|
4 |
|
| |||||
|
Total impaired loans with an allowance recorded |
|
|
|
$ |
311 |
|
|
|
|
$ |
320 |
|
|
|
|
$ |
194 |
|
|
|
|
$ |
314 |
|
|
|
|
$ |
5 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
7,680 |
|
|
|
|
$ |
8,958 |
|
|
|
|
$ |
194 |
|
|
|
|
$ |
7,501 |
|
|
|
|
$ |
99 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
(In thousands) |
|
|
Carrying Amount |
|
|
Unpaid Principal Balance |
|
|
Associated Allowance |
|
|
Average Carrying Amount |
|
|
Interest Income Recognized |
| ||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans with no specific allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
4,266 |
|
|
|
|
$ |
4,769 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
5,987 |
|
|
|
|
$ |
82 |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
1,735 |
|
|
|
|
|
1,879 |
|
|
|
|
|
— |
|
|
|
|
|
1,761 |
|
|
|
|
|
49 |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
531 |
|
|
|
|
|
668 |
|
|
|
|
|
— |
|
|
|
|
|
570 |
|
|
|
|
|
7 |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
448 |
|
|
|
|
|
921 |
|
|
|
|
|
— |
|
|
|
|
|
360 |
|
|
|
|
|
— |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
353 |
|
|
|
|
|
353 |
|
|
|
|
|
— |
|
|
|
|
|
369 |
|
|
|
|
|
28 |
|
| |||||
|
Total impaired loans with no specific allowance recorded |
|
|
|
$ |
7,333 |
|
|
|
|
$ |
8,590 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
9,047 |
|
|
|
|
$ |
166 |
|
| |||||
|
Impaired loans with an allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
1,349 |
|
|
|
|
$ |
1,972 |
|
|
|
|
$ |
49 |
|
|
|
|
$ |
1,349 |
|
|
|
|
$ |
— |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
1 |
|
| |||||
|
Total impaired loans with an allowance recorded |
|
|
|
$ |
1,355 |
|
|
|
|
$ |
1,978 |
|
|
|
|
$ |
55 |
|
|
|
|
$ |
1,355 |
|
|
|
|
$ |
1 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
8,688 |
|
|
|
|
$ |
10,568 |
|
|
|
|
$ |
55 |
|
|
|
|
$ |
10,402 |
|
|
|
|
$ |
167 |
|
| |||||
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Impaired loans with no specific allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
10,779 |
|
|
|
|
$ |
11,249 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
11,175 |
|
|
|
|
$ |
25 |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
1,550 |
|
|
|
|
|
1,655 |
|
|
|
|
|
— |
|
|
|
|
|
1,574 |
|
|
|
|
|
— |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
613 |
|
|
|
|
|
700 |
|
|
|
|
|
— |
|
|
|
|
|
656 |
|
|
|
|
|
8 |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
357 |
|
|
|
|
|
437 |
|
|
|
|
|
— |
|
|
|
|
|
768 |
|
|
|
|
|
— |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Total impaired loans with no specific allowance recorded |
|
|
|
$ |
13,299 |
|
|
|
|
$ |
14,041 |
|
|
|
|
$ |
— |
|
|
|
|
$ |
14,173 |
|
|
|
|
$ |
33 |
|
| |||||
|
Impaired loans with an allowance recorded: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Construction, development and land loans |
|
|
|
$ |
244 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
122 |
|
|
|
|
$ |
244 |
|
|
|
|
$ |
— |
|
| |||||
|
Loans secured by residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Loans secured by non-residential properties |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Commercial and industrial loans |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||||
|
Consumer, personal and other loans |
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
6 |
|
|
|
|
|
1 |
|
| |||||
|
Total impaired loans with an allowance recorded |
|
|
|
$ |
250 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
128 |
|
|
|
|
$ |
250 |
|
|
|
|
$ |
1 |
|
| |||||
|
Total impaired loans |
|
|
|
$ |
13,549 |
|
|
|
|
$ |
14,291 |
|
|
|
|
$ |
128 |
|
|
|
|
$ |
14,423 |
|
|
|
|
$ |
34 |
|
| |||||
| | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
(In thousands) |
|
|
(Unaudited) |
| ||||||||||||||||||
|
Construction, development and land loans |
|
|
|
$ |
3,262 |
|
|
|
|
$ |
3,373 |
|
|
|
|
$ |
7,287 |
|
| |||
|
Loans secured by residential properties |
|
|
|
|
1,336 |
|
|
|
|
|
1,395 |
|
|
|
|
|
786 |
|
| |||
|
Loans secured by non-residential properties |
|
|
|
|
502 |
|
|
|
|
|
531 |
|
|
|
|
|
511 |
|
| |||
|
Commercial and industrial loans |
|
|
|
|
219 |
|
|
|
|
|
148 |
|
|
|
|
|
57 |
|
| |||
|
Consumer, personal and other loans |
|
|
|
|
252 |
|
|
|
|
|
278 |
|
|
|
|
|
— |
|
| |||
|
Total TDRs |
|
|
|
$ |
5,571 |
|
|
|
|
$ |
5,725 |
|
|
|
|
$ |
8,641 |
|
| |||
|
TDRs included in nonperforming loans and leases |
|
|
|
$ |
4,919 |
|
|
|
|
$ |
4,388 |
|
|
|
|
$ |
8,065 |
|
| |||
|
TDRs in compliance with modified terms |
|
|
|
$ |
652 |
|
|
|
|
$ |
1,337 |
|
|
|
|
$ |
576 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
| ||||||||||||||||||
|
Land and buildings |
|
|
|
$ |
4,994,694 |
|
|
|
|
$ |
4,990,319 |
|
|
|
|
$ |
4,980,967 |
|
| |||
|
Furniture and equipment |
|
|
|
|
511,846 |
|
|
|
|
|
509,818 |
|
|
|
|
|
502,002 |
|
| |||
|
Less accumulated depreciation and amortization |
|
|
|
|
(1,193,997 |
) |
|
|
|
|
|
(1,108,161 |
) |
|
|
|
|
|
(986,019 |
) |
|
|
|
Total premises and equipment |
|
|
|
$ |
4,312,543 |
|
|
|
|
$ |
4,391,976 |
|
|
|
|
$ |
4,496,950 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
| ||||||||||||||||||
|
Noninterest bearing demand deposits |
|
|
|
$ |
13,421,916 |
|
|
|
|
$ |
14,085,959 |
|
|
|
|
$ |
15,533,054 |
|
| |||
|
Interest bearing accounts: |
| | | | | | | | | | | | | | | | | | | | | |
|
NOW, money market and savings |
|
|
|
|
38,831,079 |
|
|
|
|
|
41,480,905 |
|
|
|
|
|
38,744,647 |
|
| |||
|
Time certificates of deposit |
|
|
|
|
10,440,994 |
|
|
|
|
|
12,314,314 |
|
|
|
|
|
12,169,856 |
|
| |||
|
Total interest bearing |
|
|
|
|
49,272,073 |
|
|
|
|
|
53,795,219 |
|
|
|
|
|
50,914,503 |
|
| |||
|
Total deposits |
|
|
|
$ |
62,693,989 |
|
|
|
|
$ |
67,881,178 |
|
|
|
|
$ |
66,447,557 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
|
|
|
(Unaudited) |
| ||||||||||||||||||
|
Less than one year |
|
|
|
$ |
9,607,058 |
|
|
|
|
$ |
11,196,559 |
|
|
|
|
$ |
10,676,597 |
|
| |||
|
One year to two years |
|
|
|
|
477,070 |
|
|
|
|
|
867,382 |
|
|
|
|
|
1,093,418 |
|
| |||
|
Two years to three years |
|
|
|
|
182,521 |
|
|
|
|
|
184,867 |
|
|
|
|
|
212,434 |
|
| |||
|
Three years to five years |
|
|
|
|
94,345 |
|
|
|
|
|
65,506 |
|
|
|
|
|
187,407 |
|
| |||
|
Greater than five years |
|
|
|
|
80,000 |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Total time certificates of deposit |
|
|
|
$ |
10,440,994 |
|
|
|
|
$ |
12,314,314 |
|
|
|
|
$ |
12,169,856 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, 2012 |
| ||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(Unaudited) |
| |||||||||||
|
2013 |
|
|
|
$ |
20,994 |
|
|
|
|
$ |
83,972 |
|
| ||
|
2014 |
|
|
|
|
6,998 |
|
|
|
|
|
6,998 |
|
| ||
|
|
|
|
|
$ |
27,992 |
|
|
|
|
$ |
90,970 |
|
| ||
| | | | | | | |
|
|
|
|
For the Nine Months Ended September 30, |
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
|
|
|
|
| |||||||||||||||||||||
|
Current provision |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
18,299 |
|
| ||||
|
Deferred provision (benefit) |
|
|
|
|
(374,499 |
) |
|
|
|
|
|
(288,172 |
) |
|
|
|
|
|
(601,928 |
) |
|
|
|
|
|
(737,840 |
) |
|
|
|
Total provision (benefit) for taxes before change in valuation allowance |
|
|
|
|
(374,499 |
) |
|
|
|
|
|
(288,172 |
) |
|
|
|
|
|
(601,928 |
) |
|
|
|
|
|
(719,541 |
) |
|
|
|
Change in valuation allowance |
|
|
|
|
374,499 |
|
|
|
|
|
288,172 |
|
|
|
|
|
601,928 |
|
|
|
|
|
2,070,312 |
|
| ||||
|
Total provision for income taxes |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,350,771 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
For the Nine Months Ended September 30, |
|
|
For the Years Ended December 31, |
| ||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2013 |
|
|
2012 |
|
|
2012 |
|
|
2011 |
| ||||||||||||||||
|
|
|
|
(Unaudited) |
|
|
|
|
| |||||||||||||||||||||
|
Benefit for income taxes at statutory federal rate |
|
|
|
$ |
(327,817 |
) |
|
|
|
|
$ |
(252,354 |
) |
|
|
|
|
$ |
(592,501 |
) |
|
|
|
|
$ |
(652,442 |
) |
|
|
|
State taxes, net of federal benefit |
|
|
|
|
(47,196 |
) |
|
|
|
|
|
(36,332 |
) |
|
|
|
|
|
(73,837 |
) |
|
|
|
|
|
(95,704 |
) |
|
|
|
Valuation allowance on deferred tax assets |
|
|
|
|
374,499 |
|
|
|
|
|
288,172 |
|
|
|
|
|
601,928 |
|
|
|
|
|
2,070,312 |
|
| ||||
|
Non-deductible expenses |
|
|
|
|
514 |
|
|
|
|
|
514 |
|
|
|
|
|
1,028 |
|
|
|
|
|
1,946 |
|
| ||||
|
Other |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
63,382 |
|
|
|
|
|
26,659 |
|
| ||||
|
Total provision (benefit) for income taxes |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
1,350,771 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Allowance for loan losses |
|
|
|
$ |
49,547 |
|
|
|
|
$ |
177,885 |
|
|
|
|
$ |
251,759 |
|
| |||
|
Deferred loan fees |
|
|
|
|
11,625 |
|
|
|
|
|
19,473 |
|
|
|
|
|
25,228 |
|
| |||
|
Net operating loss carryforwards |
|
|
|
|
2,696,044 |
|
|
|
|
|
2,464,815 |
|
|
|
|
|
2,166,140 |
|
| |||
|
Nonaccrual interest |
|
|
|
|
285,018 |
|
|
|
|
|
404,312 |
|
|
|
|
|
121,337 |
|
| |||
|
Other |
|
|
|
|
17,893 |
|
|
|
|
|
23,921 |
|
|
|
|
|
21,169 |
|
| |||
|
Gross deferred tax asset |
|
|
|
|
3,060,127 |
|
|
|
|
|
3,090,406 |
|
|
|
|
|
2,585,633 |
|
| |||
|
Valuation allowance |
|
|
|
|
(3,009,061 |
) |
|
|
|
|
|
(3,026,565 |
) |
|
|
|
|
|
(2,424,637 |
) |
|
|
|
Deferred tax asset, net of valuation allowance |
|
|
|
|
51,066 |
|
|
|
|
|
63,841 |
|
|
|
|
|
160,996 |
|
| |||
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Premises and equipment |
|
|
|
|
(3,614 |
) |
|
|
|
|
|
(11,236 |
) |
|
|
|
|
|
(27,283 |
) |
|
|
|
Prepaid expenses |
|
|
|
|
(47,452 |
) |
|
|
|
|
|
(52,605 |
) |
|
|
|
|
|
(133,713 |
) |
|
|
|
Deferred tax liability |
|
|
|
|
(51,066 |
) |
|
|
|
|
|
(63,841 |
) |
|
|
|
|
|
(160,996 |
) |
|
|
|
Net deferred taxes |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
| |||
| | | | | | | | | | |
|
|
|
|
Net Loss |
|
|
Shares |
|
|
Per Share Amount |
| ||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
| | | | | | | | | | | | | | | | | | | | | |
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
| | | | | | | | | | | | | | | |
|
Basic loss per share attributable to common shareholders |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(3.98 |
) |
|
| |
|
Effect of dilutive securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Diluted loss per share attributable to common shareholders |
|
|
|
$ |
(1,484,821 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(3.98 |
) |
|
| |
|
September 30, 2012 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | |
|
Basic loss per share attributable to common shareholders |
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(3.05 |
) |
|
| |
|
Effect of dilutive securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Diluted loss per share attributable to common shareholders |
|
|
|
$ |
(1,136,270 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(3.05 |
) |
|
| |
|
December 31, 2012 |
| | | | | | | | | | | | | | | | | | | | | |
|
Basic loss per share attributable to common shareholders |
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(4.67 |
) |
|
| |
|
Effect of dilutive securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Diluted loss per share attributable to common shareholders |
|
|
|
$ |
(1,741,327 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(4.67 |
) |
|
| |
|
December 31, 2011 |
| | | | | | | | | | | | | | | | | | | | | |
|
Basic loss per share attributable to common shareholders |
|
|
|
$ |
(3,269,719 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(8.77 |
) |
|
| |
|
Effect of dilutive securities |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| |||
|
Diluted loss per share attributable to common shareholders |
|
|
|
$ |
(3,269,719 |
) |
|
|
|
|
|
372,985 |
|
|
|
|
$ |
(8.77 |
) |
|
| |
| | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
(Unaudited) |
|
|
2012 |
|
|
2011 |
| |||||||||||||||||||||||||||||||||
|
|
|
|
Number of Shares |
|
|
Weighted- Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted- Average Exercise Price |
|
|
Number of Shares |
|
|
Weighted- Average Exercise Price |
| ||||||||||||||||||||||||
|
Outstanding at beginning of year |
|
|
|
|
200 |
|
|
|
|
$ |
56.05 |
|
|
|
|
|
200 |
|
|
|
|
$ |
56.05 |
|
|
|
|
|
400 |
|
|
|
|
$ |
48.29 |
|
| ||||||
|
Granted |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | |||||
|
Exercised |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
| | | | | | | | |||||
|
Terminated |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
(200 |
) |
|
|
|
|
|
40.54 |
|
| |||||
|
Outstanding and exercisable at end of period |
|
|
|
|
200 |
|
|
|
|
|
56.05 |
|
|
|
|
|
200 |
|
|
|
|
|
56.05 |
|
|
|
|
|
200 |
|
|
|
|
|
56.05 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Actual |
|
|
For Capital Adequacy Purposes |
|
|
To Be Well Capitalized Under Prompt Corrective Action Provisions |
| |||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
|
|
Amount |
|
|
Ratio |
| ||||||||||||||||||||||||
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
7,037 |
|
|
|
|
|
18.10 |
% |
|
|
|
|
$ |
3,110 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
3,888 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier 1 Capital to Risk-Weighted Assets |
|
|
|
|
6,546 |
|
|
|
|
|
16.84 |
% |
|
|
|
|
|
1,555 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
2,333 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier 1 Capital to Average Assets |
|
|
|
|
6,546 |
|
|
|
|
|
9.24 |
% |
|
|
|
|
|
2,834 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
3,542 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
8,583 |
|
|
|
|
|
19.70 |
% |
|
|
|
|
$ |
3,486 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
4,357 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier 1 Capital to Risk-Weighted Assets |
|
|
|
|
8,031 |
|
|
|
|
|
18.43 |
% |
|
|
|
|
|
1,743 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
2,614 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier 1 Capital to Average Assets |
|
|
|
|
8,031 |
|
|
|
|
|
10.81 |
% |
|
|
|
|
|
2,970 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
3,713 |
|
|
|
|
|
5.00 |
% |
|
| |||
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Total Capital to Risk-Weighted Assets |
|
|
|
$ |
10,429 |
|
|
|
|
|
20.09 |
% |
|
|
|
|
$ |
4,153 |
|
|
|
|
|
8.00 |
% |
|
|
|
|
$ |
5,192 |
|
|
|
|
|
10.00 |
% |
|
| |||
|
Tier 1 Capital to Risk-Weighted Assets |
|
|
|
|
9,772 |
|
|
|
|
|
18.82 |
% |
|
|
|
|
|
2,077 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
3,115 |
|
|
|
|
|
6.00 |
% |
|
| |||
|
Tier 1 Capital to Average Assets |
|
|
|
|
9,772 |
|
|
|
|
|
12.97 |
% |
|
|
|
|
|
3,014 |
|
|
|
|
|
4.00 |
% |
|
|
|
|
|
3,768 |
|
|
|
|
|
5.00 |
% |
|
| |||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
September 30, 2013 |
|
|
December 31, |
| |||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| |||||||||||||||
|
(In thousands) |
|
|
(Unaudited) |
|
|
|
|
| ||||||||||||||
|
Commitments to extend credit: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
Undisbursed home equity lines of credit |
|
|
|
$ |
3,381 |
|
|
|
|
$ |
3,037 |
|
|
|
|
$ |
3,636 |
|
| |||
|
Undisbursed loans secured by real estate |
|
|
|
|
1,982 |
|
|
|
|
|
2,830 |
|
|
|
|
|
3,418 |
|
| |||
|
Future loan commitments |
|
|
|
|
481 |
|
|
|
|
|
2,710 |
|
|
|
|
|
377 |
|
| |||
|
Undisbursed commercial lines of credit |
|
|
|
|
1,699 |
|
|
|
|
|
1,912 |
|
|
|
|
|
2,718 |
|
| |||
|
Overdraft protection lines |
|
|
|
|
565 |
|
|
|
|
|
596 |
|
|
|
|
|
632 |
|
| |||
|
|
|
|
|
$ |
8,108 |
|
|
|
|
$ |
11,085 |
|
|
|
|
$ |
10,781 |
|
| |||
| | | | | | | | | | |
|
|
|
|
September 30, 2013 (Unaudited) |
|
|
December 31, |
| ||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
2012 |
|
|
2011 |
| ||||||||||||||||||||||||||||||||||||
|
|
|
|
Carrying Amounts |
|
|
Fair Value |
|
|
Carrying Amounts |
|
|
Fair Value |
|
|
Carrying Amounts |
|
|
Fair Value |
| ||||||||||||||||||||||||
|
Financial assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Cash and due from banks |
|
|
|
$ |
29,286,177 |
|
|
|
|
$ |
29,286,177 |
|
|
|
|
$ |
28,374,762 |
|
|
|
|
$ |
28,374,762 |
|
|
|
|
$ |
21,482,956 |
|
|
|
|
$ |
21,482,956 |
|
| ||||||
|
Certificates of deposit |
|
|
|
|
3,500,000 |
|
|
|
|
|
3,500,000 |
|
|
|
|
|
5,750,000 |
|
|
|
|
|
5,750,000 |
|
|
|
|
|
4,000,000 |
|
|
|
|
|
4,000,000 |
|
| ||||||
|
Held-to-maturity securities |
|
|
|
|
1,023,934 |
|
|
|
|
|
1,021,410 |
|
|
|
|
|
1,032,219 |
|
|
|
|
|
1,029,380 |
|
|
|
|
|
2,499,457 |
|
|
|
|
|
2,511,560 |
|
| ||||||
|
Loans receivable, net |
|
|
|
|
28,938,703 |
|
|
|
|
|
28,736,906 |
|
|
|
|
|
32,495,420 |
|
|
|
|
|
32,554,000 |
|
|
|
|
|
39,960,305 |
|
|
|
|
|
39,299,000 |
|
| ||||||
|
FHLBB stock |
|
|
|
|
257,600 |
|
|
|
|
|
257,600 |
|
|
|
|
|
391,500 |
|
|
|
|
|
391,500 |
|
|
|
|
|
530,800 |
|
|
|
|
|
530,800 |
|
| ||||||
|
Accrued interest receivable |
|
|
|
|
79,133 |
|
|
|
|
|
79,133 |
|
|
|
|
|
107,858 |
|
|
|
|
|
107,858 |
|
|
|
|
|
119,088 |
|
|
|
|
|
119,088 |
|
| ||||||
|
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
|
Demand deposits |
|
|
|
|
13,421,916 |
|
|
|
|
|
13,421,916 |
|
|
|
|
|
14,085,959 |
|
|
|
|
|
14,085,959 |
|
|
|
|
|
15,533,054 |
|
|
|
|
|
15,533,054 |
|
| ||||||
|
NOW, money market and savings deposits |
|
|
|
|
38,831,079 |
|
|
|
|
|
38,831,079 |
|
|
|
|
|
41,480,905 |
|
|
|
|
|
41,480,905 |
|
|
|
|
|
38,744,647 |
|
|
|
|
|
38,744,647 |
|
| ||||||
|
Time deposits |
|
|
|
|
10,440,994 |
|
|
|
|
|
10,447,220 |
|
|
|
|
|
12,314,314 |
|
|
|
|
|
12,324,000 |
|
|
|
|
|
12,169,856 |
|
|
|
|
|
12,191,000 |
|
| ||||||
|
Accrued interest payable |
|
|
|
|
23,740 |
|
|
|
|
|
23,740 |
|
|
|
|
|
39,935 |
|
|
|
|
|
39,935 |
|
|
|
|
|
42,815 |
|
|
|
|
|
42,815 |
|
| ||||||
| | | | | | | | | | | | | | | | | | | | |
|
|
|
|
Carrying Value |
| |||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
| ||||||||||||||||
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Assets measured at fair value on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
7,679,706 |
|
|
|
|
$ |
7,679,706 |
|
| ||||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
1,894,779 |
|
|
|
|
|
1,894,779 |
|
| ||||
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Assets measured at fair value on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
8,688,307 |
|
|
|
|
$ |
8,688,307 |
|
| ||||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
3,269,863 |
|
|
|
|
|
3,269,863 |
|
| ||||
|
December 31, 2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Assets measured at fair value on a non-recurring basis: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
Impaired loans |
|
|
|
$ |
— |
|
|
|
|
$ |
— |
|
|
|
|
$ |
13,549,406 |
|
|
|
|
$ |
13,549,406 |
|
| ||||
|
Foreclosed real estate |
|
|
|
|
— |
|
|
|
|
|
— |
|
|
|
|
|
2,868,547 |
|
|
|
|
|
2,868,547 |
|
| ||||
| | | | | | | | | | | | | | |
|
|
|
|
Fair Value |
|
|
Valuation Methodology |
|
|
Unobservable Input |
|
|
Range (Weighted Average) |
| ||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
September 30, 2013 (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Impaired loans |
|
|
|
$ |
7,680,000 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals and selling costs |
|
|
6.75% – 23.75% |
| |
|
Foreclosed real estate |
|
|
|
$ |
1,894,779 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals and selling costs |
|
|
7.30% – 10.00% |
| |
|
December 31, 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Impaired loans |
|
|
|
$ |
8,688,307 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals and selling costs |
|
|
6.75% – 40.00% |
| |
|
Foreclosed real estate |
|
|
|
$ |
3,269,863 |
|
|
|
Appraisals |
|
|
Discount for dated appraisals and selling costs |
|
|
7.30% – 10.00% |
| |
| | | | | | | | | | | | | | |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
|
|
|
|
|
|
| |||
| | | | | |
|
If to BWFG: Bankwell Financial Group, Inc. 220 Elm Street New Canaan, Ct 06840 Attention: Peyton R. Patterson President and Chief Executive Officer |
|
|
|
|
|
With a copy to: Hinckley, Allen & Snyder LLP 20 Church Street Hartford, Ct. 06103 Attention: William W. Bouton III |
|
|
|
|
|
If to QBT: Quinnipiac Bank & Trust Company 2704 Dixwell Avenue Hamden, CT 06518 Attention: Mark A. Candido President and Chief Executive Officer |
|
|
|
|
|
With a copy to: Luse Gorman Pomerenk & Schick, P.C. 5335 Wisconsin Avenue, NW Suite 780 Washington, D.C. 20015 Attention: Lawrence M.F. Spacassi |
|
| |
|
BANKWELL FINANCIAL GROUP, INC. |
| |||
|
|
|
|
|
|
|
By: |
|
|
/s/ Peyton R. Patterson |
|
|
Name: |
|
|
Peyton R. Patterson |
|
|
Title: |
|
|
President and Chief Executive Officer |
|
| | | |
|
QUINNIPIAC BANK & TRUST COMPANY |
| |||
|
|
| | | |
|
By: |
|
|
/s/ Mark A. Candido |
|
|
Name: |
|
|
Mark A. Candido |
|
|
Title: |
|
|
President and Chief Executive Officer |
|
| | | |
|
By: |
|
|
|
|
|
Name: |
|
|
Peyton R. Patterson |
|
|
Title: |
|
|
President and Chief Executive Officer |
|
| | | |
|
Name: |
|
|
|
|
| | | |
|
NAME AND ADDRESS OF SHAREHOLDER |
|
|
SHARES OF QBT COMMON STOCK BENEFICIALLY OWNED |
|
---|---|---|---|---|---|
|
|
|
|
|
|
| | | |