Bancorp, Inc. - Quarter Report: 2009 March (Form 10-Q)
Table of Contents
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended: March 31, 2009
OR
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OF 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from: to
Commission file number: 51018
THE BANCORP, INC.
(Exact name of registrant as specified in its charter)
Delaware | 23-3016517 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
409 Silverside Road
Wilmington, DE 19809
(Address of principal executive offices)
(Zip code)
Registrants telephone number, including area code: (302) 385-5000
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes ¨ No ¨
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer, large accelerated filer and in Rule 12b-2 of the Exchange Act.
(Check one): | Large accelerated filer ¨ | Accelerated filer x | ||
Non-accelerated filer ¨ | Smaller reporting company ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).
Yes ¨ No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
As of May 05, 2009 there were 14,563,919 outstanding shares of Common Stock, $1.00 par value.
Table of Contents
THE BANCORP, INC
Page | ||||
Part I Financial Information | ||||
Item 1. |
Financial Statements: |
|||
Consolidated Balance Sheets March 31, 2009 (unaudited) and December 31, 2008 |
3 | |||
Unaudited Consolidated Income Statements Three months ended March 31, 2009 and 2008 |
4 | |||
5 | ||||
Unaudited Consolidated Statements of Cash Flows Three months ended March 31, 2009 and 2008 |
6 | |||
7 | ||||
Item 2. |
Managements discussion and Analysis of Financial Condition and Results of Operations |
16 | ||
Item 3. |
25 | |||
Item 4. |
25 | |||
Part II Other Information | ||||
Item 1A. |
Risk Factors |
|||
Item 5. |
26 | |||
26 |
2
Table of Contents
PART I FINANCIAL INFORMATION
Item 1. | Financial statements |
THE BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEET
March 31, 2009 |
December 31, 2008 |
|||||||
(unaudited) | ||||||||
(dollars in thousands) | ||||||||
ASSETS |
||||||||
Cash and cash equivalents |
||||||||
Cash and due from banks |
$ | 117,669 | $ | 90,744 | ||||
Interest bearing deposits |
2,046 | 1,033 | ||||||
Federal funds sold |
18,114 | 87,729 | ||||||
Total cash and cash equivalents |
137,829 | 179,506 | ||||||
Investment securities, available-for-sale, at fair value |
86,045 | 82,929 | ||||||
Investment securities, held-to-maturity(fair value $19,239 and $18,408, respectively) |
23,535 | 23,529 | ||||||
Loans, net of deferred loan costs |
1,471,556 | 1,449,349 | ||||||
Allowance for loan and lease losses |
(18,977 | ) | (17,361 | ) | ||||
Loans, net |
1,452,579 | 1,431,988 | ||||||
Premises and equipment, net |
8,496 | 8,279 | ||||||
Accrued interest receivable |
6,872 | 7,799 | ||||||
Intangible assets, net |
10,755 | 11,005 | ||||||
Other real estate owned |
4,600 | 4,600 | ||||||
Deferred tax asset, net |
22,794 | 22,847 | ||||||
Other assets |
13,567 | 19,893 | ||||||
Total assets |
$ | 1,767,072 | $ | 1,792,375 | ||||
LIABILITIES |
||||||||
Deposits |
||||||||
Demand (non-interest bearing) |
$ | 484,813 | $ | 340,013 | ||||
Savings, money market and interest checking |
860,584 | 804,502 | ||||||
Time deposits |
116,046 | 357,831 | ||||||
Time deposits, $100,000 and over |
20,480 | 23,016 | ||||||
Total deposits |
1,481,923 | 1,525,362 | ||||||
Securities sold under agreements to repurchase |
3,364 | 9,419 | ||||||
Short-term borrowings |
86,000 | 61,000 | ||||||
Accrued interest payable |
414 | 2,475 | ||||||
Subordinated debenture |
13,401 | 13,401 | ||||||
Other liabilities |
808 | 315 | ||||||
Total liabilities |
1,585,910 | 1,611,972 | ||||||
SHAREHOLDERS EQUITY |
||||||||
Preferred stock -authorized 5,000,000 shares, Series A, $0.01 par value, 108,136 shares issued and outstanding at March 31, 2009 and December 31, 2008; |
1 | 1 | ||||||
Series B, $1,000 liquidation value, 45,220 shares issued and outstanding at March 31, 2009 and December 31, 2008 |
39,293 | 39,028 | ||||||
Common stock - authorized, 20,000,000 shares of $1.00 par value; 14,563,919 shares issued and outstanding at March 31, 2009 and December 31, 2008 |
14,563 | 14,563 | ||||||
Additional paid-in capital |
145,183 | 145,156 | ||||||
Accumulated Deficit |
(17,154 | ) | (17,517 | ) | ||||
Accumulated other comprehensive loss |
(724 | ) | (828 | ) | ||||
Total shareholders equity |
181,162 | 180,403 | ||||||
Total liabilities and shareholders equity |
$ | 1,767,072 | $ | 1,792,375 | ||||
The accompanying notes are an integral part of these statements.
3
Table of Contents
THE BANCORP, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS
For the three months ended March 31, | ||||||||
2009 | 2008 | |||||||
(dollar in thousands, except per share data) | ||||||||
Interest income |
||||||||
Loans, including fees |
$ | 18,244 | $ | 23,289 | ||||
Investment securities |
1,077 | 1,606 | ||||||
Interest bearing deposits |
3 | 109 | ||||||
Federal funds sold |
93 | 239 | ||||||
19,417 | 25,243 | |||||||
Interest expense |
||||||||
Deposits |
4,214 | 11,110 | ||||||
Securities sold under agreements to repurchase |
11 | 14 | ||||||
Short-term borrowings |
49 | 974 | ||||||
Subordinated debt |
227 | 249 | ||||||
4,501 | 12,347 | |||||||
Net interest income |
14,916 | 12,896 | ||||||
Provision for loan and lease losses |
3,000 | 1,350 | ||||||
Net interest income after provision for loan and lease losses |
11,916 | 11,546 | ||||||
Non-interest income |
||||||||
Service fees on deposit accounts |
277 | 149 | ||||||
Merchant credit card deposit fees |
232 | 270 | ||||||
Stored value processing fees |
2,359 | 2,531 | ||||||
Leasing income |
61 | 216 | ||||||
ACH processing fees |
126 | 58 | ||||||
Other |
273 | 252 | ||||||
Total non-interest income |
3,328 | 3,476 | ||||||
Non-interest expense |
||||||||
Salaries and employee benefits |
6,135 | 4,951 | ||||||
Occupancy expense |
1,347 | 1,075 | ||||||
Data processing expense |
1,728 | 976 | ||||||
Advertising |
246 | 187 | ||||||
Professional fees |
615 | 520 | ||||||
Amortization of intangibles |
250 | 250 | ||||||
Other |
2,932 | 2,403 | ||||||
Total non-interest expense |
13,253 | 10,362 | ||||||
Net income before income tax |
1,991 | 4,660 | ||||||
Income tax |
781 | 1,833 | ||||||
Net income |
1,210 | 2,827 | ||||||
Less preferred stock dividends and accretion |
(847 | ) | (17 | ) | ||||
Income allocated to Series A preferred shareholders |
| (21 | ) | |||||
Net income available to common shareholders |
$ | 363 | $ | 2,789 | ||||
Net income per share - basic |
$ | 0.03 | $ | 0.19 | ||||
Net income per share - diluted |
$ | 0.03 | $ | 0.19 | ||||
The accompanying notes are an integral part of these statements.
4
Table of Contents
THE BANCORP INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY
For the three months ended March 31, 2009
( Dollars and share information in thousands)
Common Stock |
Preferred Stock |
Additional paid-in capital |
Retained earnings (Accumulated deficit) |
Accumulated other comprehensive loss |
Comprehensive income |
Total | ||||||||||||||||||
(Dollars and share information in thousands) | ||||||||||||||||||||||||
Balance at December 31, 2008 |
$ | 14,563 | $ | 39,029 | $ | 145,156 | $ | (17,517 | ) | $ | (828 | ) | $ | 180,403 | ||||||||||
Net Income |
1,210 | $ | 1,210 | 1,210 | ||||||||||||||||||||
Cash dividends on preferred shares |
(582 | ) | (582 | ) | ||||||||||||||||||||
Accretion of series B on preferred shares |
265 | (265 | ) | | ||||||||||||||||||||
Stock-based compensation expense |
27 | 27 | ||||||||||||||||||||||
Other comprehensive income, net of reclassification adjustments and tax |
| | | | 104 | 104 | 104 | |||||||||||||||||
$ | 1,314 | |||||||||||||||||||||||
Balance at March 31, 2009 |
$ | 14,563 | $ | 39,294 | $ | 145,183 | $ | (17,154 | ) | $ | (724 | ) | $ | 181,162 | ||||||||||
The accompanying notes are an integral part of these statements.
5
Table of Contents
THE BANCORP, INC. AND SUBSIDIARIES
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
(dollars in thousands)
For the three months ended March 31, |
||||||||
2009 | 2008 | |||||||
Operating activities |
||||||||
Net income |
$ | 1,210 | $ | 2,827 | ||||
Adjustments to reconcile net income to net cash provided by operating activities |
||||||||
Depreciation and amortization |
966 | 804 | ||||||
Provision for loan and lease losses |
3,000 | 1,350 | ||||||
Net amortization of investment securities discounts/premiums |
4 | (4 | ) | |||||
Stock-based compensation expense |
27 | 15 | ||||||
Mortgage loans originated for sale |
(1,787 | ) | (3,615 | ) | ||||
Sale of mortgage loans originated for resale |
1,381 | 3,605 | ||||||
Gain on sale of mortgage loans originated for resale |
(5 | ) | (10 | ) | ||||
Decrease in accrued interest receivable |
661 | 1,589 | ||||||
(Decrease) increase in interest payable |
(2,061 | ) | 264 | |||||
Decrease (increase) in other assets |
6,353 | (1,683 | ) | |||||
Increase (decrease) in other liabilities |
270 | (979 | ) | |||||
Net cash provided by operating activities |
10,019 | 4,163 | ||||||
Investing activities |
||||||||
Purchase of investment securities available for sale |
(43,926 | ) | (5,398 | ) | ||||
Proceeds from redemptions and repayment available for sale |
41,223 | 1,353 | ||||||
Net increase in loans |
(23,176 | ) | (76,087 | ) | ||||
Net gain on sales of fixed assets |
| (1 | ) | |||||
Purchases of premises and equipment |
(911 | ) | (843 | ) | ||||
Net cash used in investing activities |
(26,790 | ) | (80,976 | ) | ||||
Financing activities |
||||||||
Net decrease in deposits |
(43,439 | ) | (23,548 | ) | ||||
Net decrease in securities sold under agreements to repurchase |
(6,055 | ) | (1,188 | ) | ||||
Proceeds from short-term borrowings |
25,000 | 100,000 | ||||||
Dividends on Series A and B preferred stock |
(412 | ) | (17 | ) | ||||
Net cash provided(used in) by financing activities |
(24,906 | ) | 75,247 | |||||
Net decrease in cash and cash equivalents |
(41,677 | ) | (1,566 | ) | ||||
Cash and cash equivalents, beginning of year |
179,506 | 82,158 | ||||||
Cash and cash equivalents, end of year |
$ | 137,829 | $ | 80,592 | ||||
Supplemental disclosure: |
||||||||
Interest paid |
$ | 6,562 | $ | 12,168 | ||||
Taxes paid |
$ | 29 | $ | 1,620 | ||||
The accompanying notes are an integral part of these statements.
6
Table of Contents
THE BANCORP, INC. AND SUBSIDIARY
NOTES TO THE CONSOLDIATED FINANCIAL STATEMENTS
Note 1. Significant Accounting Policies
Basis of Presentation
The financial statements of The Bancorp, Inc. (Company) as of March 31, 2009 and for the three month periods ended March 31, 2009 and 2008 are unaudited. Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted in this Form 10-Q pursuant to the rules and regulations of the Securities and Exchange Commission. However, in the opinion of management, these interim financial statements include all necessary adjustments to fairly present the results of the interim periods presented. The unaudited interim consolidated financial statements should be read in conjunction with the audited financial statements included in the Companys Annual Report on Form 10-K for the year ended December 31, 2008. The results of operations for the three month period ended March 31, 2009 may not necessarily be indicative of the results of operations for the full year ending December 31, 2009.
Note 2. Stock-based Compensation
The Company accounts for its stock options and stock appreciation rights under Statement of Financial Accounting Standards (SFAS) No.123(R), Share-based
Payment, that addresses the accounting for share-based payment transactions in which an enterprise receives employee services in exchange for (a) equity instruments of the enterprise or (b) liabilities that are based on the fair value
of the enterprises equity instruments or that may be settled by the issuance of such equity instruments. Under SFAS No. 123(R), all forms of share-based payments to employees, including employee stock options and phantom stock units, are
treated the same as other forms of compensation by recognizing the related cost in income. The expense of the award generally is measured at fair value at the grant date. At March 31, 2009, the Company has two stock-based compensation plans,
which are more fully described in its
Form 10-K report.
The fair value of each option, stock appreciation rights grant is estimated on the date of the grant using the Black-Scholes option-pricing model. The significant assumptions utilized in applying the Black-Scholes option pricing model are the risk-free interest rate, expected term, dividend yield, and expected volatility. The risk-free interest rate is the implied yield currently available on U.S. Treasury zero-coupon issues with a remaining term equal to the expected term used in the assumption for the model. The expected term of an option or stock appreciation right is based on historical experience of similar awards. The dividend yield is determined by dividing per share and stock appreciation rights unit dividend by the grant date stock price. The expected volatility is based on the volatility of the Companys stock price over a historical period comparable to the expected term. The Company did not grant any stock options in 2009 and granted 60,000 shares of stock appreciation rights in 2008. The weighted-average assumptions used in the Black-Sholes valuation model for the stock options are shown below.
For the three months ended March 31, 2009 |
For the three months ended March 31, 2008 |
||||
Risk-free interest rate |
| 2.65 | % | ||
Expected term |
| 5.5 Years | |||
Dividend |
| 0.00 | % | ||
Expected volatility |
| 42.79 | % |
7
Table of Contents
As of March 31, 2009 there was $242,145 of total unrecognized compensation cost related to unvested share-based compensation arrangements granted under the plans; that cost is expected to be recognized over a period of 1.33 years. There were no stock options exercised for the three month periods ending March 31, 2009 and 2008. Included in net income for the three months ended March 31, 2009 and 2008 was compensation expense of $27,043 and $15,000, respectively. The following tables are a summary of activity in the plans as of March 31, 2009 and changes during the period then ended:
Options:
For the three months ended March 31, 2009 | ||||||||||
Shares | Weighted- Average Exercise Price |
Average Remaining Contractual Term |
Aggregate Intrinsic Value | |||||||
Outstanding at beginning of the year |
1,503,737 | $ | 12.12 | | | |||||
Granted |
| | | | ||||||
Exercised |
| | | | ||||||
Forfeited |
| | | | ||||||
Outstanding at end of period |
1,503,737 | $ | 12.12 | 4.34 | $ | | ||||
Options exercisable at end of period |
1,493,737 | $ | 12.04 | 4.32 | $ | | ||||
Stock appreciation rights:
Shares | Weighted- Average Price |
Average Remaining Contractual Term | |||||
Outstanding at beginning of the year |
60,000 | $ | 11.41 | | |||
Granted |
| | | ||||
Exercised |
| | | ||||
Forfeited |
| | | ||||
Outstanding at end of period |
60,000 | $ | 11.41 | 3.0 | |||
Note 3. Earnings Per Share
Basic earnings per share for a particular period of time is calculated by dividing net income by the weighted average number of common shares outstanding during that period.
Diluted earnings per share is calculated by dividing net income by the weighted average number of common shares and common share equivalents. The Companys only outstanding common share equivalents are stock appreciation rights and options to purchase its common stock.
8
Table of Contents
The following table shows the Companys earnings per share for the periods presented:
For the three months ended March 31, 2009 | ||||||||
Income (numerator) |
Shares (denominator) |
Per share amount | ||||||
(dollars in thousands except per share data) | ||||||||
Basic earnings per share |
||||||||
Net income available to common shareholders |
$ | 363 | 14,563,919 | $ | 0.03 | |||
Effect of dilutive securities |
||||||||
Stock options |
| | | |||||
Diluted earnings per share |
||||||||
Net income available to common shareholders plus assumed conversions |
$ | 363 | 14,563,919 | $ | 0.03 | |||
Stock options for 3,464,142 shares and stock appreciation rights for 60,000 shares, exercisable at prices between $3.46 and $25.43 per share, were outstanding at March 31, 2009, but were not included in the dilutive shares because the exercise share price was greater than the market price.
For the three months ended March 31, 2008 | ||||||||
Income (numerator) |
Shares (denominator) |
Per share amount | ||||||
(dollars in thousands except per share data) | ||||||||
Basic earnings per share |
||||||||
Net income available to common shareholders |
$ | 2,789 | 14,561,640 | $ | 0.19 | |||
Effect of dilutive securities |
||||||||
Stock appreciation rights |
| 17,790 | | |||||
Phantom stock units |
| |||||||
Stock options |
| 89,573 | | |||||
Diluted earnings per share |
||||||||
Net income available to common shareholders plus assumed conversions |
$ | 2,789 | 14,669,003 | $ | 0.19 | |||
Stock options for 499,375 shares, exercisable at prices between $14.24 and $25.43 per share, were outstanding at March 31, 2008 but were not included in the dilutive shares because the exercise share price was greater than the market price.
9
Table of Contents
Note 4. Investment securities
The amortized cost, gross unrealized gains and losses, and fair values of the Companys investment securities at March 31, 2009 and December 31, 2008 are summarized as follows (in thousands):
Available for sale |
March 31, 2009 | ||||||||||||
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value | ||||||||||
U.S. Government agency securities |
$ | 26,986 | $ | 564 | $ | | $ | 27,550 | |||||
State and Municipal securities |
2,977 | 25 | | 3,002 | |||||||||
Mortgage-backed securities |
47,858 | 798 | (435 | ) | 48,221 | ||||||||
Other securities |
7,364 | | (92 | ) | 7,272 | ||||||||
$ | 85,185 | $ | 1,387 | $ | (527 | ) | $ | 86,045 | |||||
March 31, 2009 | |||||||||||||
Held to maturity |
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value | |||||||||
Other securities |
$ | 23,535 | $ | | $ | (4,296 | ) | $ | 19,239 | ||||
$ | 23,535 | $ | | $ | (4,296 | ) | $ | 19,239 | |||||
December 31, 2008 | |||||||||||||
Available for sale |
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value | |||||||||
U.S. Government agency securities |
$ | 59,982 | $ | 894 | $ | | $ | 60,876 | |||||
Mortgage-backed securities |
15,102 | 380 | (461 | ) | 15,021 | ||||||||
Other securities |
7,128 | | (96 | ) | 7,032 | ||||||||
$ | 82,212 | $ | 1,274 | $ | (557 | ) | $ | 82,929 | |||||
December 31, 2008 | |||||||||||||
Held to maturity |
Amortized cost |
Gross unrealized gains |
Gross unrealized losses |
Fair value | |||||||||
Other securities |
$ | 23,529 | $ | | $ | (5,121 | ) | $ | 18,408 | ||||
$ | 23,529 | $ | | $ | (5,121 | ) | $ | 18,408 | |||||
On a quarterly basis the Company reviews the investment portfolio for other than temporary impairment. A decline in a debt securitys fair value is considered to be other-than-temporary if it is probable that not all amounts contractually due will be collected or management determines that it does not have the intent and ability to hold the security for a period of time sufficient for a forecasted market price recovery up to or beyond the amortized cost of the security. Based on managements evaluation no securities were considered to be impaired at March 31, 2009.
10
Table of Contents
The amortized cost and fair value of the Companys investment securities at March 31, 2009, by contractual maturity, are shown below (in thousands). Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay debt securities with or without call or prepayment penalties.
Available for sale | Held to maturity | |||||||||||
Amortized cost |
Fair value |
Amortized cost |
Fair value | |||||||||
Due before one year |
$ | 19,986 | $ | 20,550 | $ | | $ | | ||||
Due after one year through five years |
2,232 | 2,174 | | | ||||||||
Due after five years through ten years |
| | | | ||||||||
Due after ten years |
56,646 | 57,000 | 23,535 | 19,239 | ||||||||
Federal Home Loan and Atlantic Central Bankers Bank stock |
6,321 | 6,321 | | | ||||||||
$ | 85,185 | $ | 86,045 | $ | 23,535 | $ | 19,239 | |||||
Note 5. Loans
Major classifications of loans are as follows (in thousands):
March 31, 2009 amount |
December 31, 2008 amount | |||||
Commercial |
$ | 348,765 | $ | 353,219 | ||
Commercial mortgage |
506,337 | 488,986 | ||||
Construction |
309,411 | 305,889 | ||||
Total commercial loans |
1,164,513 | 1,148,094 | ||||
Direct financing leases, net |
83,326 | 85,092 | ||||
Residential mortgage |
60,282 | 57,636 | ||||
Consumer loans and others |
161,945 | 157,446 | ||||
1,470,066 | 1,448,268 | |||||
Deferred loan costs |
1,490 | 1,081 | ||||
Total loans, net of deferred loan costs |
$ | 1,471,556 | $ | 1,449,349 | ||
Supplemental loan data: |
||||||
Construction 1-4 family |
$ | 159,148 | $ | 163,718 | ||
Construction commercial, acquisition and development |
150,263 | 142,171 | ||||
$ | 309,411 | $ | 305,889 | |||
The Company identifies a loan as impaired when it is probable that interest and principal will not be collected according to the contractual terms of the loan agreement. The balance of impaired loans was $11.9 million on March 31, 2009. The specific valuation allowance allocated to these impaired loans was $4.0 million. The balance of impaired loans was $8.7 million at December 31, 2008. The specific valuation allowance allocated to these impaired loans was $3.1 million.
11
Table of Contents
The Company recognizes income on impaired loans on the cash basis when the loans are both current and the collateral on the loan is sufficient to cover the outstanding obligation to the Company. If these factors do not exist, the Company will not recognize income on such loans.
The following table summarizes our non-performing loans:
March 31, 2009 |
December 31, 2008 | |||||
(in thousands) | ||||||
Amount | Amount | |||||
Non-accrual loans |
$ | 11,949 | $ | 8,729 | ||
Loans past due 90 days or more |
13,362 | 4,055 | ||||
Total Non-Performing loans |
$ | 25,311 | $ | 12,784 | ||
Changes in the allowance for loan and lease losses are as follows (in thousands):
Three months ended March 31, |
For the year ended December 31, 2008 |
|||||||||||
2008 | 2008 | |||||||||||
Balances at the beginning of the year |
$ | 17,361 | $ | 10,233 | $ | 10,233 | ||||||
Charge-offs |
(1,386 | ) | (260 | ) | (5,533 | ) | ||||||
Recoveries |
2 | 5 | 161 | |||||||||
Provision charged to operations |
3,000 | 1,350 | 12,500 | |||||||||
Balance at end of year |
$ | 18,977 | $ | 11,328 | $ | 17,361 | ||||||
Note 6. Transactions with affiliates
The Company subleases office space in Philadelphia, Pennsylvania to RAIT Financial Trust (RAIT). The Chairman of RAIT is the Chairman and Chief Executive Officer of the Companys wholly-owned banking subsidiary, The Bancorp Bank (Bank), and Chief Executive Officer of the Company. Under the sublease, RAIT pays the Company rent equal to 44% of the rent paid by the Company and an allocation of common area expenses. RAIT was charged $83,000 and $94,600 for the three-month periods ended March 31, 2009 and 2008, respectively.
The Company maintains deposits for various affiliated companies totaling approximately $18.1 million and $24.9 million as of March 31, 2009 and December 31, 2008, respectively. The majority of these deposits are short-term in nature and rates are consistent with market rates.
The Company has entered into lending transactions in the ordinary course of business with directors, officers, principal stockholders, and affiliates of such persons on the same terms as those prevailing for comparable transactions with other borrowers. At March 31, 2009, these loans were current as to principal and interest payments and, in the opinion of management, do not involve more than normal risk of collectability. At March 31, 2009, loans to these related parties amounted to $11.5 million.
The Bank participated in one loan at March 31, 2008 that was originated by RAIT. The outstanding loan amounted to $21.2 million. The Bank has a senior position on the loan.
12
Table of Contents
Note 7. Fair Value Measurements
SFAS No. 157, Fair Value Measurements, (a) establishes a common definition for fair value to be applied to assets and liabilities, where required or permitted by accounting standards; (b) establishes a framework for measuring fair value; and (c) expands disclosures concerning fair value measurements. SFAS No. 157 does not extend the required use of fair value to any new circumstances. Fair value measurements are established according to a three level hierarchy, using the highest level possible (Level 1) if such inputs are available. Level 1 valuation is based on quoted market prices for identical assets or liabilities to which the Company has access at the measurement date. Level 2 valuation is based on other observable inputs for the asset or liability, either directly or indirectly. This includes quoted prices for similar assets in active or inactive markets, inputs other than quoted prices that are observable for the asset or liability such as yield curves, volatilities, prepayment speeds, credit risks, default rates, or inputs that are derived principally from or corroborated through observable market data by market-corroborated reports. Level 3 valuation is based on unobservable inputs that are the best information available in the circumstances. Assets measured at fair value on a recurring basis, segregated by fair value hierarchy level, are summarized below:
March 31, 2009 | Fair Value Measurements at Reporting Date Using | |||||||||||
Description |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) | |||||||||
Investment |
||||||||||||
Available-for -sale securities |
$ | 86,045 | $ | | $ | 78,773 | $ | 7,272 | ||||
$ | 86,045 | $ | | $ | 78,773 | $ | 7,272 | |||||
The Companys Level 3 assets are listed below.
Fair Value Measurements Using
Significant Unobservable Inputs
(Level 3)
Available-for -sale securities | |||
Beginning Balance |
$ | 7,032 | |
Total gains or losses (realized/unrealized) |
| ||
Included in earnings (or changes in net assets) |
| ||
Included in other comprehensive loss |
5 | ||
Purchases, issuances, and settlements |
235 | ||
Transfers in |
| ||
Ending Balance |
$ | 7,272 | |
The amount of total gains or losses for the period included in earnings (or changes in net assets) attributable to the change in unrealized gains or losses relating to assets still held at the reporting date. |
$ | 5 | |
13
Table of Contents
Assets measured at fair value on a nonrecurring basis, segregated by fair value hierarchy, during the three months ended March 31, 2009 are summarized below:
March 31, 2009 | Fair Value Measurements at Reporting Date Using | |||||||||||
Description |
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant Other Observable Inputs (Level 2) |
Significant Unobservable Inputs (Level 3) | |||||||||
Impaired loans |
$ | 7,904 | $ | | $ | | $ | 7,904 | ||||
Other real estate owned |
4,600 | | | 4,600 | ||||||||
$ | 12,504 | $ | | $ | | $ | 12,504 | |||||
Impaired loans that are collateral dependent have been written down to their fair value, less costs to sell, of $7.9 million through the establishment of specific reserves or by recording charge-offs when the carrying value exceeds the fair value. Valuation techniques consistent with the market approach and/or cost approach were used to measure fair value and primarily included observable inputs for the individual impaired loans being evaluated such as recent sales of similar assets or observable market data for operational or carrying costs. In cases where such inputs were unobservable, the loan balance is reflected within the Level 3 hierarchy. Other real estate owned is valued at fair value less expenses necessary to dispose of the property. Valuation techniques consistent with the market approach were used to measure fair value such as recent sales of comparable properties. In cases where such inputs were unobservable, the balance is reflected within Level 3 hierarchy.
Note 8. Recent Accounting Pronouncements
In February 2008, the Financial Accounting Standards Board (FASB) issued FSP FAS 140-3, Accounting for Transfers of Financial Assets and Repurchase Financing Transactions, which requires that an initial transfer of a financial asset and a repurchase financing that was entered into contemporaneously with, or in contemplation of, the initial transfer be evaluated together as a linked transaction under SFAS 140, unless certain criteria are met. FSP FAS 140-3 is effective for financial statements issued for fiscal years beginning after November 15, 2008, and interim periods within those fiscal years. The adoption of FSP FAS 140-3 did not have a material impact on the Companys consolidated financial statements.
In June 2008, the FASB issued FSP EITF 03-6-1, Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities, which addresses whether instruments granted in share based payment transactions are participating securities prior to vesting and, therefore, need to be included in the earnings allocation in computing earnings per share under the two-class method. FSP EITF 03-6-1 is effective for financial statements issued for fiscal years beginning after December 15, 2008, and interim periods within those years. FSP EITF 03-6-1 did not have a material effect on the Companys consolidated financial statements.
In December, 2008, the FASB issued FSP FAS 140-4 and FIN 46(R)-8, Disclosure By Public Entities (Enterprises) About Transfers of Financial Assets and Interests in Variable Interest Entities, which requires additional disclosures relating to transfers of financial assets and interests in securitization entities and other variable interest entities. The purpose of this FSP is to require improved disclosure by public enterprises prior to the effective dates of the proposed amendments to SFAS 140 and FIN 46(R). The effective date for the FSP 140-40 and FIN 46(R)-8 is for reporting periods (interim and annual) beginning with the first reporting period that ends after December 15, 2008. The adoption of FSP FAS 140-4 and FIN 46(R)-8 did not have a material impact on the Companys consolidated financial statements.
In December 2008, the FASB issued FSP FAS 132(R)-1, Employers Disclosures about Postretirement Benefit Plan Assets, which requires more detailed disclosures about employers plan assets, including investment strategies, major categories of plan assets, concentrations of risk within plan assets, and valuation techniques used to measure the fair value of plan assets. FSP FAS 132 (R)-1 is effective for fiscal years ending after December 15, 2009. FSP FAS 132(R)-1 did not have a material impact on the Companys consolidated financial statements.
14
Table of Contents
In April, 2009, the FASB issued FSP FAS 141(R)-1, Accounting for Assets Acquired and Liabilities Assumed in a Business Combination That Arise from Contingencies, which amends and clarifies FASB Statement No. 141(revised 2007), Business Combinations, to address application issues raised by preparers, auditors, and members of the legal profession on initial recognition and measurement, subsequent measurement and accounting, and disclosure of assets and liabilities arising from contingencies in a business combination.
In April, 2009, the FASB issued FSP FAS 157-4, Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly , and FSP FAS 107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments, and FSP FAS 115-2 and FAS 124-2, Recognition and Presentation of Other-Than-Temporary Impairments. These three FSPs provide additional application guidance and enhance disclosures regarding fair value measurements and impairments of securities. FSP FAS 157- 4 provides guidelines for making fair value measurements more consistent with the principles presented in FASB Statement No. 157, Fair Value Measurements. FSP FAS 107-1 and APB 28-1 enhance consistency in financial reporting by increasing the frequency of fair value disclosures. FSP FAS 115-2 and FAS 124-2 provide additional guidance designed to create greater clarity and consistency in accounting for and presenting impairment losses on securities. FSP FAS 157- 4 is effective for interim and annual reporting periods ending June 15, 2009, and shall be applied prospectively.
In April, 2009, the Securities and Exchange Commission released Staff Accounting Bulletin (SAB) No. 111, which amends Topic 5.M. in the Staff Accounting Bulletin Series entitled Other Than Temporary Impairment of Certain Investments in Debt and Equity Securities (Topic 5.M.). SAB No. 111 maintains the SEC staffs previous views related to equity securities. It also amends Topic 5.M. to exclude debt securities from its scope. SAB No. 111 interpretive responded that the phrase other than temporary for equity securities classified as available-for-sale in FSP FAS 115-2 and FAS 124-2, Recognition and Presentation of Other-Than-Temporary Impairments, should not be interpreted to mean permanent.
15
Table of Contents
Part I - Item 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
Forward-Looking Statements
When used in this Form 10-Q, the words believes anticipates expects and similar expressions are intended to identify forward-looking statements. Such statements are subject to certain risks and uncertainties more particularly described in Item 1A, Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2008. These risks and uncertainties could cause actual results to differ materially. We caution readers not place undue reliance on these forward-looking statements, which speak only as of the date hereof. We undertake no obligation to publicly revise or update these forward-looking statements to reflect events or circumstances after the date of this report except as required by applicable law.
In the following discussion we provide information about our results of operations, financial condition, liquidity and asset quality. We intend that this information facilitate your understanding and assessment of significant changes and trends related to our financial condition and results of operations. You should read this section in conjunction with Item 7, Managements Discussion and Analysis of Financial Condition and Results of Operation included in our Annual Report on Form 10-K for the year ended December 31, 2008.
Critical Accounting Policies and Estimates
Our accounting and reporting policies conform with accounting principles generally accepted in the United States of America, or GAAP, and general practices within the financial services industry. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and the accompanying notes. Actual results could differ from those estimates.
We believe that the determination of our allowance for loan and lease losses involves a higher degree of judgment and complexity than our other significant accounting policies. We determine our allowance for loan and lease losses with the objective of maintaining a reserve level we believe to be sufficient to absorb our estimated probable credit losses. We base our determination of the adequacy of the allowance on periodic evaluations of our loan portfolio and other relevant factors. However, this evaluation is inherently subjective as it requires material estimates, including, among others, expected default probabilities, the amount of loss we may incur on a defaulted loan, expected commitment usage, the amounts and timing of expected future cash flows on impaired loans, value of collateral, estimated losses on consumer loans and residential mortgages, and historical loss experience. We also evaluate economic conditions, uncertainties in estimating losses and inherent risks in the loan portfolio. All of these factors may be susceptible to significant change. To the extent actual outcomes differ from our estimates; we may need additional provisions for loan losses that would reduce our earnings.
The Company periodically reviews its investment portfolio to determine whether unrealized losses are temporary, based on an evaluation of the creditworthiness of the issuers/guarantors as well as the underlying collateral, if applicable, in addition to the continuing performance of the securities. Management also evaluates other facts and circumstances that may be indicative of an other-than temporary impairment (OTTI) condition.
We account for income taxes under the liability method whereby we determine deferred tax assets and liabilities based on the difference between the carrying values on our financial statements and the tax basis of assets and liabilities as measured by the enacted tax rates which will be in effect when these differences reverse. Deferred tax expense (benefit) is the result of changes in deferred tax assets and liabilities.
Results of Operations
First quarter 2009 to first quarter 2008
Net Income: Net income for the first quarter of 2009 was $1.2 million, compared to net income of $2.8 million for the first quarter of 2008. Diluted earnings per share were $0.03 in the first quarter of 2009 as compared to $0.19 for the first quarter of 2008. Return on average assets was .27% and return on average equity was 2.68% for the first quarter of 2009, as compared to 0.71% and 6.37%, respectively for the first quarter of 2008.
16
Table of Contents
Net Interest Income: Our net interest income for the first quarter of 2009 increased to $14.9 million from $12.9 million in the first quarter of 2008, while our interest income decreased to $19.4 million from $25.2 million. Our average loans increased to $1.457 billion for the first quarter of 2009 from $1.330 billion for the first quarter of 2008. The primary reason for the decrease in our interest income was the reductions in rates by the Federal Reserve Board, or FRB, beginning in the second half of 2007 through the fourth quarter of 2008. The effect of the reduction in interest rates on our net interest income was partially offset by the organic growth of our loan portfolio.
Our net interest margin for the first quarter 2009 increased to 3.58% from 3.45% for the first quarter of 2008, an increase of 13 basis points (.13%). The margin increase was a result of decreases in our cost of funds which exceeded our decrease of yield from interest earning assets. We had largely increased our core lower cost deposit generated by the Payment Solution division and the Healthcare Solution divisions that allowed us to replace higher cost time deposits.
For the first quarter of 2009, the average yield on our interest-earning assets decreased to 4.66% from 6.75% for the first quarter of 2008, a decrease of 209 basis points (2.09%). The cost of interest-bearing deposits decreased to 1.60% for the first quarter of 2009 from 3.93% for the first quarter of 2008, a decrease of 233 basis points (2.33%). Average interest-bearing deposits decreased to $1.053 billion from $1.130 billion, a decrease of $77.9 million or 6.89%.
Average Daily Balances. The following table presents the average daily balances of assets, liabilities and stockholders equity and the respective interest earned or paid on interest-earning assets and interest-bearing liabilities, as well as average rates, for the periods indicated:
Three months ended March 31, | ||||||||||||||||||||
2009 | 2008 | |||||||||||||||||||
Average Balance |
Interest | Average Rate |
Average Balance |
Interest | Average Rate |
|||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Assets: |
||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||
Loans net of unearned discount |
$ | 1,457,084 | $ | 18,244 | 5.01 | % | $ | 1,330,566 | $ | 23,289 | 7.00 | % | ||||||||
Investment securities* |
109,761 | 1,077 | 3.93 | % | 122,161 | 1,606 | 5.26 | % | ||||||||||||
Interest-bearing deposits |
2,033 | 3 | 0.58 | % | 13,907 | 109 | 3.14 | % | ||||||||||||
Federal funds sold |
98,215 | 93 | 0.38 | % | 28,708 | 239 | 3.33 | % | ||||||||||||
Net interest-earning assets |
1,667,093 | 19,417 | 4.66 | % | 1,495,342 | 25,243 | 6.75 | % | ||||||||||||
Allowance for loan and lease losses |
(17,878 | ) | (10,928 | ) | ||||||||||||||||
Other assets |
167,783 | 110,747 | ||||||||||||||||||
$ | 1,816,998 | $ | 1,595,161 | |||||||||||||||||
Liabilities and Shareholders Equity: |
||||||||||||||||||||
Deposits: |
||||||||||||||||||||
Demand (non-interest bearing) |
$ | 542,280 | $ | 148,721 | ||||||||||||||||
Interest-bearing deposits |
||||||||||||||||||||
Interest checking |
315,525 | $ | 1,159 | 1.47 | % | 135,172 | $ | 904 | 2.68 | % | ||||||||||
Savings and money market |
520,538 | 1,530 | 1.18 | % | 602,674 | 5,084 | 3.37 | % | ||||||||||||
Time |
216,494 | 1,525 | 2.82 | % | 392,594 | 5,122 | 5.22 | % | ||||||||||||
Total interest bearing deposits |
1,052,557 | 4,214 | 1.60 | % | 1,130,440 | 11,110 | 3.93 | % | ||||||||||||
Short term borrowings |
24,400 | 49 | 0.80 | % | 119,341 | 974 | 3.26 | % | ||||||||||||
Repurchase agreements |
2,319 | 11 | 1.97 | % | 2,742 | 14 | 2.04 | % | ||||||||||||
Subordinated debt |
13,401 | 227 | 6.78 | % | 13,004 | 249 | 7.66 | % | ||||||||||||
Net interest-bearing liabilities |
1,092,677 | 4,501 | 1.65 | % | 1,265,527 | 1,237 | 3.90 | % | ||||||||||||
Other liabilities |
1,454 | 3,515 | ||||||||||||||||||
Total Liabilities |
1,636,411 | 1,417,763 | ||||||||||||||||||
Shareholders equity |
180,587 | 177,398 | ||||||||||||||||||
$ | 1,816,998 | $ | 1,595,161 | |||||||||||||||||
Net yield on average interest earning assets |
|
$ | 14,916 | 3.58 | % | $ | 12,896 | 3.45 | % | |||||||||||
* | Full taxable equivalent basis, using a 34% statutory tax rate |
17
Table of Contents
In the first quarter of 2009, average interest-earning assets increased to $1.667 billion, an increase of $171.8 million, or 11.5%, from the first quarter of 2008. This increase is a result of growth in our loan operation and increasing in average federal funds sold.
Provision for Loan and Lease Losses. Our provision for loan and lease losses was $3.0 million for the first quarter of 2009 compared to $1.4 million for the first quarter of 2008. For more information about our provisions and allowance for loan and lease losses and our loss experience see Financial Condition Allowance for Loan and Lease Losses below.
Non-Interest Income. Non-interest income was $3.3 million for the first quarter of 2009 as compared to $3.5 million for the first quarter of 2008, a decrease of $148,000 or 4.3%. The primary reason for the decrease was an increase in net costs to issue the prepaid cards. Leasing income decreased to $61,000 from $216,000, a decrease of $155,000 or 71.8%. The decrease in leasing income is due to the effect of the decreased resale value of commercial vehicles in the secondary market.
Non-Interest Expense. Total non-interest expense was $13.3 million for the first quarter of 2009, as compared to $10.4 million for first quarter of 2008, an increase of $2.9 million or 27.9%. Salaries and employee benefits amounted to $6.1 million for the first quarter of 2009 as compared to $5.0 million for the first quarter of 2008, an increase of $1.2 million or 23.9%. The increase in salaries and employee benefits resulted from an increase in the costs associated with the commercial lending area. It also reflects annual salary increases between 2% to 4% to our employees. Occupancy expense increased to $1.3 million from $1.1 million for the first quarter of 2008, an increase of $272,000 or 25.3%. The increase is a result of relocating our main operating office in the third quarter of 2008 and increased depreciation expense associated with our additions of fixed asset during 2008. Data processing expense increased $752,000 from $1.0 million during the first quarter of 2008 to $1.7 million during the first quarter of 2009. This increase is a result of growth in our account base, in particular health savings accounts in our affinity group programs. Other expense increased to $2.9 million during the first quarter of 2009 from $2.4 million during the first quarter of 2008, or 22.0%. This is a result of increases in FDIC insurance expense, employee travel and print production cost. FDIC insurance increased 70.6% or $122,000 to $293,500 from $172,000 as a result of increased assessment fee by FDIC. Our employee travel and seminar expense increased from $82,000 to $218,000 from March 31, 2008 as compared to March 31, 2009. The print production cost increased from $105,500 in first quarter 2008 to $185,500 in first quarter 2009. The increase in print production cost is primarily due to increasing marketing activities in our healthcare solutions unit.
Liquidity and Capital Resources
Liquidity defines our ability to generate funds to support asset growth, meet deposit withdrawals, satisfy borrowing needs and otherwise operate on an ongoing basis. We invest the funds we do not need for operation primarily in overnight federal funds.
The primary source of funds for our financing activities has been cash inflows from net increases in Federal Home Loan Bank advances and federal funds purchased. As of March 31, 2009, we had $86.0 million of outstanding short-term borrowings which consisted of $65.0 million of outstanding Federal Home Loan Bank advances, $20.0 million of outstanding federal funds
18
Table of Contents
purchased, and $1.0 million outstanding with Silverton Bank. We also had $3.4 million in repurchase agreements. At March 31, 2008, we had $61.0 million of outstanding short-term borrowings. The increase in advances and federal funds purchased is the result of the lower cost of these funds as compared to the brokered deposit market.
Funding was directed primarily at cash outflows required for loans, which were $23.2 million in the first three months of 2009. At March 31, 2009, we had outstanding commitments to fund loans, including unused lines of credit, of $308.8 million.
We must comply with capital adequacy guidelines issued by the Federal Deposit Insurance Corporation; or FDIC. A bank must, in general, have a leverage ratio of 5.0%, a ratio of Tier I capital to risk-weighted assets of 6.0% and a ratio of total capital to risk-weighted assets of 10.0% in order to be considered well capitalized. A Tier I leverage ratio is the ratio of Tier 1 capital to average assets for the period. Tier I capital includes common shareholders equity, certain qualifying perpetual preferred stock and minority interests in equity accounts of consolidated subsidiaries, less goodwill. At March 31, 2009, we were well capitalized under banking regulations.
The following table sets forth our regulatory capital ratios for the periods indicated:
Tier 1 capital to average assets ratio |
Tier 1 capital to risk-weighted assets ratio |
Total capital to risk-weighted assets ratio |
|||||||
AS OF MARCH 31, 2009 |
|||||||||
The Company |
9.92 | % | 11.85 | % | 13.11 | % | |||
The Bancorp Bank |
9.10 | % | 10.88 | % | 12.15 | % | |||
Well capitalized institution (under FDIC regulations) |
5.00 | % | 6.00 | % | 10.00 | % | |||
AS OF DECEMBER 31, 2008 |
|||||||||
The Company |
10.10 | % | 11.72 | % | 12.87 | % | |||
The Bancorp Bank |
9.24 | % | 10.75 | % | 11.91 | % | |||
Well capitalized institution (under FDIC regulations) |
5.00 | % | 6.00 | % | 10.00 | % |
Asset and Liability Management
The management of rate sensitive assets and liabilities is essential to controlling interest rate risk and optimizing interest margins. An interest rate sensitive asset or liability is one that, within a defined time period, either matures or experiences an interest rate change in line with general market rates. Interest rate sensitivity measures the relative volatility of a banks interest margin resulting from changes in market interest rates.
We monitor and control interest rate risk through a variety of techniques, including use of traditional interest rate sensitivity analysis (also known as gap analysis). Traditional gap analysis involves arranging our interest-earning assets and interest-bearing liabilities by repricing periods and then computing the difference (or interest rate sensitivity gap) between the assets and liabilities that are estimated to reprice during each time period and cumulatively through the end of each time period.
Gap analysis requires estimates as to when individual categories of interest-sensitive assets and liabilities will reprice, and assumes that assets and liabilities assigned to the same repricing period will reprice at the same time and in the same amount. Gap analysis does not account for the fact that repricing of assets and liabilities is discretionary and subject to competitive and other pressures. A gap is considered positive when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities. A gap is considered negative when the amount of interest rate sensitive liabilities exceeds interest rate sensitive assets. During a
19
Table of Contents
period of falling interest rates, a positive gap would tend to adversely affect net interest income, while a negative gap would tend to result in an increase in net interest income. During a period of rising interest rates, a positive gap would tend to result in an increase in net interest income while a negative gap would tend to affect net interest income adversely.
The following table sets forth the estimated maturity/repricing structure of our interest-earning assets and interest-bearing liabilities at March 31, 2009. Except as stated below, the amounts of assets or liabilities shown which reprice or mature during a particular period were determined in accordance with the contractual terms of each asset or liability. The majority of interest-bearing demand deposits and savings deposits are assumed to be core deposits, or deposits that will generally remain with us regardless of market interest rates. Therefore, 50% of the core interest checking deposits and 25% of core savings and money market deposits are shown as maturing or repricing within the 1 90 days column with the remainder shown in the 1 3 years column. We estimate the repricing characteristics of these deposits based on historical performance, past experience at other institutions and other deposit behavior assumptions. However, we may choose not to reprice liabilities proportionally to changes in market interest rates for competitive or other reasons. Payments of fixed-rate loans and mortgage-backed securities are scheduled based on their anticipated cash flow, including prepayments based on historical data and current market trends. The table does not necessarily indicate the impact of general interest rate movements on our net interest income because the repricing of certain categories of assets and liabilities is beyond our control as, for example, prepayments of loans and withdrawal of deposits. As a result, certain assets and liabilities indicated as repricing within a stated period may in fact reprice at different times and at different rate levels.
1-90 Days |
91-364 Days |
1-3 Years |
3-5 Years |
Over 5 Years |
||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Interest earning assets: |
||||||||||||||||||||
Loans net of unearned discount |
$ | 700,934 | $ | 222,423 | $ | 304,231 | $ | 127,479 | $ | 116,489 | ||||||||||
Investments securities |
| 20,550 | | 2,174 | 86,856 | |||||||||||||||
Interest bearing deposits |
2,046 | | | | | |||||||||||||||
Federal funds sold |
18,114 | | | | | |||||||||||||||
Total interest earning assets |
721,094 | 242,973 | 304,231 | 129,653 | 203,345 | |||||||||||||||
Interest bearing liabilities: |
||||||||||||||||||||
Interest checking |
171,719 | | 171,719 | | | |||||||||||||||
Savings and money market |
129,286 | | 387,860 | | | |||||||||||||||
Time deposits |
74,564 | 59,273 | 2,689 | | | |||||||||||||||
Securities sold under agreements to repurchase |
3,364 | | | | | |||||||||||||||
Short-term borrowings |
86,000 | | | | | |||||||||||||||
Subordinated debt |
3,401 | | | 10,000 | | |||||||||||||||
Total interest bearing liabilities |
468,334 | 59,273 | 562,268 | 10,000 | | |||||||||||||||
Gap |
$ | 252,760 | $ | 183,700 | $ | (258,037 | ) | $ | 119,653 | $ | 203,345 | |||||||||
Cumulative gap |
$ | 252,760 | $ | 436,460 | $ | 178,423 | $ | 298,076 | $ | 501,421 | ||||||||||
Gap to assets ratio |
14 | % | 10 | % | -15 | % | 7 | % | 12 | % | ||||||||||
Cumulative gap to assets ratio |
14 | % | 25 | % | 10 | % | 17 | % | 28 | % |
The method used to analyze interest rate sensitivity in this table has a number of limitations. Certain assets and liabilities may react differently to changes in interest rates even though they reprice or mature in the same or similar time periods. The interest rates on certain assets and liabilities may change at different times than changes in market interest rates, with some changing in advance of changes in market rates and some lagging behind changes in market rates. Additionally, the actual prepayments and withdrawals we experience when interest rates change may deviate significantly from those assumed in calculating the data shown in the table.
20
Table of Contents
Financial Condition
General. Our total assets at March 31, 2009 were $1.767 billion, of which our total loans were $1.472 billion. At December 31, 2008, our total assets were $1.792 billion, of which our total loans were $1.449 billion. Our portfolio of commercial, commercial mortgage and construction loans grew $16.4 million, or 1.4%, from year-end 2008 to $1.148 billion at March 31, 2009.
Investment portfolio. For detailed information on the composition and maturity distribution of our investment portfolio, see Note 3 to the Notes to Financial Statements contained in this Quarterly Report on Form 10-Q. Total investment securities increased to $109.6 million on March 31, 2009, an increase of $3.1 million or 2.9% from year-end 2008. Investments increased primarily because the amount of investment securities we purchased exceeded the investment securities that matured during the period.
Loan Portfolio. Total loans increased to $1.472 billion at March 31, 2009 from $1.449 billion at December 31, 2008, an increase of $22.2 million or 1.5%.
The following table summarizes our loan portfolio by loan category for the periods indicated (in thousands):
March 31, 2009 Amount |
December 31, 2008 Amount | |||||
Commercial |
$ | 348,765 | $ | 353,219 | ||
Commercial mortgage |
506,337 | 488,986 | ||||
Construction |
309,411 | 305,889 | ||||
Total commercial loans |
1,164,513 | 1,148,094 | ||||
Direct financing leases, net |
83,326 | 85,092 | ||||
Residential mortgage |
60,282 | 57,636 | ||||
Consumer loans and others |
161,945 | 157,446 | ||||
1,470,066 | 1,448,268 | |||||
Deferred loan costs |
1,490 | 1,081 | ||||
Total loans, net of deferred loan costs |
$ | 1,471,556 | $ | 1,449,349 | ||
Supplemental loan data: |
||||||
Construction 1-4 family |
$ | 159,148 | $ | 163,718 | ||
Construction commercial, acquisition and development |
150,263 | 142,171 | ||||
$ | 309,411 | $ | 305,889 | |||
Allowance for Loan and Lease Losses. Management reviews the adequacy of our allowance for loan and lease losses on at least a quarterly basis to ensure that the provision for loan losses which we charge against earnings maintains our allowance at a level that is appropriate, based on managements estimate of probable losses. Our estimates of loan and lease losses are intended to, and, in managements opinion, do, meet the criteria for accrual of loss contingencies in accordance with Statement of Financial Accounting Standards, or SFAS, No. 5, Accounting for Contingencies, and SFAS No. 114, as amended, Accounting by Creditors for Impairment of a Loan. The process of evaluating this adequacy has two basic elements: first, the identification of problem loans or leases based on current financial information and the fair value of the underlying collateral; and second, a methodology for estimating general loss reserves inherent in the portfolio. For loans or leases classified as special mention, substandard or doubtful, we record all estimated losses at the time we classify the loan or lease. This specific portion of the allowance is the total of potential, although unconfirmed, losses for individually classified loans. Because we immediately charge off all identified losses, no portion of the allowance for loan losses is restricted to any individual loan or groups of loans, and the entire allowance is available to absorb any and all loan losses.
21
Table of Contents
The second phase of our analysis represents an allocation of the allowance. This methodology analyzes pools of loans that have similar characteristics and applies historical loss experience and other factors for each pool to determine its allocable portion of the allowance. This estimate is intended to represent the potential unconfirmed and inherent losses within the portfolio. Individual loan pools are created for major loan categories: commercial loans, commercial mortgages, construction loans and direct lease financing, and for the various types of loans to individuals. We augment our historical experience for each loan pool by accounting for such items as: current economic conditions, current loan portfolio performance, loan policy or management changes, loan concentrations, increases in our lending limit, the average loan size, and other factors as appropriate.
Although the performance of our loan portfolio has been above that of our peers, and we do not currently foresee a change in that performance, our analysis for purposes of deriving the historical loss component of the allowance includes factors in addition to our historical loss experience, such as managements experience with similar loan and lease portfolios at other institutions, the historic loss experience of our peers and statistical information from various industry reports such as the FDICs Quarterly Banking Profile.
While we consider our allowance for loan and lease losses to be adequate based on information currently available, future additions to the allowance may be necessary due to changes in economic conditions or managements assumptions as to future delinquencies, recoveries and losses and managements intent with regard to the disposition of loans and leases. We review the adequacy of the allowance on at least a quarterly basis to ensure that the provision for loan and lease losses that has been charged against earnings is an amount necessary to maintain the allowance at a level that is appropriate based on managements assessment of probably estimated losses. The following table summarizes our credit loss experience for each of the periods indicated:
Three months ended March 31, |
For the year Ended December 31, 2008 |
|||||||||||
2009 | 2008 | |||||||||||
(dollars in thousands) | ||||||||||||
Balance in the allowance for loan and lease losses at beginning of period |
$ | 17,361 | $ | 10,233 | $ | 10,233 | ||||||
Loans charged-off: |
||||||||||||
Commercial |
1,290 | 31 | 733 | |||||||||
Lease financing |
49 | 28 | 55 | |||||||||
Construction |
26 | | 2,744 | |||||||||
Residential mortgage |
| 192 | 1,992 | |||||||||
Consumer |
21 | 9 | 9 | |||||||||
Total |
1,386 | 260 | 5,533 | |||||||||
Recoveries: |
||||||||||||
Consumer |
1 | | 4 | |||||||||
Lease financing |
| 5 | 5 | |||||||||
Construction |
1 | | 152 | |||||||||
Commercial |
| | | |||||||||
Total |
2 | 5 | 161 | |||||||||
Net charge-offs (recoveries) |
1,384 | 255 | 5,372 | |||||||||
Provision charged to operations |
3,000 | 1,350 | 12,500 | |||||||||
Balance in allowance for loan and lease losses at end of period |
$ | 18,977 | $ | 11,328 | $ | 17,361 | ||||||
Net charge-offs/average loans |
0.09 | % | 0.02 | % | 0.38 | % |
22
Table of Contents
Net Charge-offs. Net charge-offs of $1.4 million for the three months ended March 31, 2009. The charge-offs in first three months of 2009 were primarily the result of one loan secured by commercial real estate.
Non-Performing Loans. Loans are considered to be non-performing if they are on a non-accrual basis or terms have been renegotiated to provide reductions or deferrals of interest or principal because of a weakening in the financial positions of the borrowers. A loan which is past due 90 days or more and still accruing interest remains on accrual status only when it is both adequately secured as to principal and is in the process of collection. We had $11.9 million of non-accrual or renegotiated loans at March 31, 2009 compared to $8.7 million of non-accrual loans at December 31, 2008. Loans past due 90 days or more, defined as four or more monthly payments in arrears, still accruing interest amounted to $13.4 million and $985,000 at March 31, 2009 and 2008 respectively. The increase in non accruing loans was mainly due to an increase in the nonaccrual status of commercial mortgage loan during first quarter of 2009. The increase in total non-performing assets at March 31, 2009 as compared to March 31, 2008 was due primarily to increase in the loans past due 90 days and in other real estate owned. The loans past due 90 days still accruing interest increased to $13.4 million at March 31, 2009 from $4.1 million at December 31, 2008 mainly as the result of two borrowers moving into the category. The first borrower is awaiting the sale of the properties which collateralize the loans and the second borrower is in process of finalizing the properties for sale, based on which we have adequate coverage for our loan amount. Total non-performing assets amounted to $29.9 million at March 31, 2009 as compared to $17.4 million at December 31, 2008.
March 31, 2009 |
December 31, 2008 |
March 31, 2008 | |||||||
(in thousands) | |||||||||
Amount | Amount | Amount | |||||||
Non-accrual loans |
$ | 11,949 | $ | 8,729 | $ | 8,488 | |||
Loans past due 90 days or more |
13,362 | 4,055 | 985 | ||||||
Total Non-Performing loans |
25,311 | 12,784 | 9,473 | ||||||
Other real estate owned |
4,600 | 4,600 | | ||||||
Total Non-Performing assets |
$ | 29,911 | $ | 17,384 | $ | 9,473 | |||
Deposits. A primary source for funding our growth is deposit accumulation. We offer a variety of deposit accounts with a range of interest rates and terms, including savings accounts, checking accounts, money market savings accounts and certificates of deposit. Management is focused on growing our core deposits accounts which include demand, interest checking, savings and money markets as these accounts typically represent low cost deposits. As we develop and grow our core deposit relationships, we have used, and continue to use, the brokered certificate of deposit market to meet loan funding needs. It is managements expectation that core deposit growth will replace a portion of the certificates of deposit as they mature. Additionally certain products we offer have an element of seasonality; for example merchant processing volume is greater in the first and fourth quarters and as a result the corresponding deposits are also greater in those periods. To offset the effects of the seasonality management will use certificates of deposit for funding. At March 31, 2009, we had total deposits of $1.482 billion as compared to $1.525 billion at December 31, 2008, a decrease of $43.4 million or 2.85%. Although deposits decreased at March 31, 2009 as compared to December 31, 2008, the decrease was the result of allowing certificates of deposit to roll off the balance sheet as they matured; time deposits decreased $244.3 million during the period while core deposits increased $200.9 million. The following table presents the average balance and rates paid on deposits for the periods indicated:
For the three months ended March 31, 2009 |
December 31, 2008 | |||||||||||
Average balance |
Average Rate |
Average balance |
Average Rate |
|||||||||
(unaudited) | ||||||||||||
Demand (non-interest bearing) |
$ | 542,280 | | $ | 242,859 | | ||||||
Interest checking |
315,525 | 1.47 | % | 183,996 | 2.44 | % | ||||||
Savings and money market |
520,538 | 1.18 | % | 498,156 | 2.65 | % | ||||||
Time |
216,494 | 2.82 | % | 455,165 | 4.16 | % | ||||||
Total deposits |
$ | 1,594,837 | 1.06 | % | $ | 1,380,176 | 2.66 | % | ||||
23
Table of Contents
Borrowings
At March 31, 2009, we had $65.0 million in advances from the Federal Home Loan Bank. The advances mature on a daily basis and are collateralized with investment securities and loans. Additionally, we had $3.4 million in securities sold under agreements to repurchase and $20.0 million in Federal Funds purchased which also mature on a daily basis. At March 31, 2009, we had also borrowed $1.0 million from our line of credit with Silverton Bank. We used the increased advances from the Federal Home Loan Bank to fund short term liquidity needs.
Shareholders Equity
At March 31, 2009 we had $181.2 million in shareholders equity. During the quarter, we paid $16,200 and $395,700 dividends on our Series A and B preferred stock. Accumulated other comprehensive loss decreased $104,000 due to increased valuations in our investment portfolio.
24
Table of Contents
Item 3. | Quantitative and Qualitative Disclosures About Market Risk. |
There has been no material change in our assessment of our sensitivity to market risk since our presentation in our Annual Report on Form 10-K for the year ended December 31, 2008 except as set forth in Part I, Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations in this Quarterly Report on Form 10-Q.
Item 4. | Controls and Procedures |
We maintain disclosure controls and procedures that are designed to ensure that information required to be disclosed in Securities Exchange Act of 1934 reports is recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms, and that such information is accumulated and communicated to our management, including our chief executive officer and our chief financial officer, as appropriate, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, our management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and our management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
Under the supervision of our chief executive officer and chief financial officer, we have carried out an evaluation of the effectiveness of our disclosure controls and procedures as of the end of the period covered by this report. Based upon that evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures are effective at the reasonable assurance level.
There have been no significant changes in our internal control over financial reporting that have materially affected, or are reasonably likely to materially effect, our internal control over financial reporting during the quarter ended March 31, 2009.
25
Table of Contents
PART II OTHER INFORMATION
ITEM 5. | Exhibits |
The Exhibits furnished as part of this Quarterly Report on Form 10-Q are identified in the Exhibit Index immediately following the signature page of this Report. Such Exhibit Index is incorporated herein by reference.
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
THE BANCORP INC. | ||||
(Registrant) | ||||
May 11, 2009 | /s/ Betsy Z. Cohen | |||
Date | Betsy Z. Cohen | |||
Chief Executive Officer | ||||
May 11, 2009 | /s/ Martin F. Egan | |||
Date | Martin F. Egan | |||
Senior Vice President, Chief | ||||
Financial Officer and Secretary |
Exhibit No. |
Description | |
3.1 | Certificate of Incorporation (1) | |
3.2 | Bylaws (1) | |
31.1 | Rule 13a-14(a)/15d-14(a) Certifications | |
31.2 | Rule 13a-14(a)/15d-14(a) Certifications | |
32.1 | Section 1350 Certifications | |
32.2 | Section 1350 Certifications |
(1) | Filed previously as an exhibit to our Registration Statement on Form S-4, as amended, registration number 333-117385, and by this reference incorporated herein. |
26