CECIL BANCORP INC - Quarter Report: 2007 March (Form 10-Q)
Table of Contents
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-QSB
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2007.
OR
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number 0-24926
CECIL BANCORP, INC.
(Name of small business issuer in its charter)
Maryland | 52-1883546 | |
(State or other jurisdiction of | (I.R.S. Employer | |
incorporation or organization) | Identification Number) | |
127 North Street, Elkton, Maryland | 21921-5547 | |
(Address of principal executive office) | (Zip Code) |
Issuers telephone number, including area code: (410) 398-1650
Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Section
13 or 15(d) of the Securities Exchange Act of 1934 during the past 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.
þ YES o NO
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).
o YES þ NO
APPLICABLE ONLY TO CORPORATE ISSUERS: Indicate the number of shares outstanding of each of the
issuers classes of common stock, as of the latest practicable date.
1,839,143
CECIL BANCORP, INC. AND SUBSIDIARIES
CONTENTS
PAGE | ||||||||
3-4 | ||||||||
5-6 | ||||||||
7 | ||||||||
8-10 | ||||||||
11-17 | ||||||||
17 | ||||||||
18 | ||||||||
19 | ||||||||
CERTIFICATIONS |
20-23 | |||||||
EX-31.A: CERTIFICATION | ||||||||
EX-31.B: CERTIFICATION | ||||||||
EX-32.A: CERTIFICATION | ||||||||
EX-32.B; CERTIFICATION |
Page 2
Table of Contents
PART I. Financial Information
CECIL BANCORP, INC. AND SUBSIDIARIES
ITEM 1: FINANCIAL STATEMENTS
CONSOLIDATED BALANCE SHEETS
(dollars in thousands)
ASSETS
March 31, | December 31, | |||||||
2007 | 2006 | |||||||
(unaudited) | ||||||||
Cash and due from banks |
$ | 916 | $ | 1,316 | ||||
Interest bearing deposits with banks |
3,494 | 5,259 | ||||||
Investment securities: |
||||||||
Securities available-for-sale at fair value |
2,283 | 2,257 | ||||||
Securities held-to-maturity (fair value of $3,723
in 2007 and $3,738 in 2006) |
3,724 | 3,737 | ||||||
Restricted investment securities at cost |
2,593 | 2,382 | ||||||
Loans receivable |
326,773 | 312,300 | ||||||
Less: Allowance for loan losses |
(2,414 | ) | (2,217 | ) | ||||
Net loans receivable |
324,359 | 310,083 | ||||||
Premises and equipment, net |
10,545 | 9,208 | ||||||
Accrued interest receivable |
1,823 | 1,695 | ||||||
Goodwill |
2,182 | 2,182 | ||||||
Other intangible assets |
193 | 193 | ||||||
Bank owned life insurance |
7,578 | 5,914 | ||||||
Other assets |
3,283 | 3,225 | ||||||
TOTAL ASSETS |
$ | 362,973 | $ | 347,451 | ||||
See accompanying notes to consolidated financial statements.
Page 3
Table of Contents
LIABILITIES AND STOCKHOLDERS EQUITY
March 31, | December 31, | |||||||
2007 | 2006 | |||||||
(unaudited) | ||||||||
LIABILITIES: |
||||||||
Deposits |
$ | 282,722 | $ | 270,604 | ||||
Other liabilities |
5,011 | 4,943 | ||||||
Guaranteed preferred beneficial interest in
junior subordinated debentures |
17,000 | 17,000 | ||||||
Advances from Federal Home Loan Bank of Atlanta |
33,302 | 30,631 | ||||||
Total liabilities |
338,035 | 323,178 | ||||||
STOCKHOLDERS EQUITY: |
||||||||
Common stock, $.01 par value; authorized 4,000,000
shares, issued and outstanding 1,839,143 shares in
2007 and 2006 |
18 | 18 | ||||||
Stock dividend distributable |
19 | | ||||||
Additional paid in capital |
11,441 | 11,460 | ||||||
Retained earnings |
13,487 | 12,824 | ||||||
Accumulated other comprehensive loss |
(27 | ) | (29 | ) | ||||
Total stockholders equity |
24,938 | 24,273 | ||||||
TOTAL LIABILITIES AND STOCKHOLDERS
EQUITY |
$ | 362,973 | $ | 347,451 | ||||
See accompanying notes to consolidated financial statements.
Page 4
Table of Contents
CECIL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (UNAUDITED)
(dollars in thousands, except per share data)
For the Three Months Ended March 31, | ||||||||
2007 | 2006 | |||||||
INTEREST INCOME: |
||||||||
Interest and fees on loans |
$ | 6,564 | $ | 4,522 | ||||
Interest on investment securities |
74 | 61 | ||||||
Dividends on FHLB and FRB stock |
35 | 31 | ||||||
Other interest-earning assets |
24 | 13 | ||||||
Total interest income |
6,697 | 4,627 | ||||||
INTEREST EXPENSE: |
||||||||
Interest expense on deposits |
2,664 | 1,603 | ||||||
Guaranteed preferred beneficial interest in
junior subordinated debentures |
278 | 13 | ||||||
Interest expense on advances from FHLB |
421 | 418 | ||||||
Total interest expense |
3,363 | 2,034 | ||||||
NET INTEREST INCOME |
3,334 | 2,593 | ||||||
PROVISION FOR LOAN LOSSES |
195 | 60 | ||||||
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES |
3,139 | 2,533 | ||||||
NONINTEREST INCOME: |
||||||||
Checking account fees |
138 | 118 | ||||||
ATM fees |
50 | 19 | ||||||
Commission income |
5 | 2 | ||||||
Gain on sale of loans |
8 | 35 | ||||||
Income from bank owned life insurance |
52 | 42 | ||||||
Other |
41 | 62 | ||||||
Total noninterest income |
294 | 278 | ||||||
NONINTEREST EXPENSE: |
||||||||
Salaries and employee benefits |
1,290 | 1,167 | ||||||
Occupancy expense |
161 | 165 | ||||||
Equipment and data processing expense |
249 | 212 | ||||||
Other |
310 | 387 | ||||||
Total noninterest expense |
2,010 | 1,931 | ||||||
INCOME BEFORE INCOME TAXES |
1,423 | 880 | ||||||
INCOME TAX EXPENSE |
668 | 328 | ||||||
NET INCOME |
$ | 755 | $ | 552 | ||||
See accompanying notes to consolidated financial statements.
Page 5
Table of Contents
CECIL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (UNAUDITED)
(dollars in thousands, except per share data)
CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME (UNAUDITED)
(dollars in thousands, except per share data)
(Continued)
For the Three Months Ended March 31, | ||||||||
2007 | 2006 | |||||||
NET INCOME |
$ | 755 | $ | 552 | ||||
OTHER COMPREHENSIVE INCOME |
||||||||
Unrealized gains (losses) on
investment securities,
net of deferred taxes |
2 | (7 | ) | |||||
TOTAL COMPREHENSIVE INCOME |
$ | 757 | $ | 545 | ||||
Earnings per common share basic |
$ | 0.21 | $ | 0.15 | ||||
Earnings per common share diluted |
$ | 0.21 | $ | 0.15 | ||||
Dividends declared per common share |
$ | 0.05 | $ | 0.05 | ||||
See accompanying notes to consolidated financial statements.
Page 6
Table of Contents
CECIL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(dollars in thousands)
Three Months Ended March 31, | ||||||||
2007 | 2006 | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
Net income |
$ | 755 | $ | 552 | ||||
Adjustments to reconcile net income to net cash
provided by operating activities: |
||||||||
Depreciation and amortization |
108 | 85 | ||||||
Provision for loan losses |
195 | 60 | ||||||
Gain on sale of loans |
(8 | ) | (35 | ) | ||||
Loss on disposal of premises and equipment |
| 1 | ||||||
Increase in cash surrender value of bank owned life insurance |
(52 | ) | (42 | ) | ||||
Excess servicing rights |
(7 | ) | (22 | ) | ||||
Reinvested dividends on investments |
(26 | ) | (22 | ) | ||||
Origination of loans held for sale |
(493 | ) | (1,643 | ) | ||||
Proceeds from sales of loans held for sale |
495 | 1,660 | ||||||
Net change in: |
||||||||
Accrued interest receivable and other assets |
(187 | ) | (193 | ) | ||||
Other liabilities |
68 | 121 | ||||||
Net cash provided by operating activities |
848 | 522 | ||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
Purchases of investment securities held-to-maturity |
(3,719 | ) | (3,670 | ) | ||||
Net (purchase) redemption of stock in Federal Home Loan Bank of Atlanta |
(210 | ) | 570 | |||||
Proceeds from sales, maturities, calls and principal payments of
investment securities available-for-sale |
5 | 6 | ||||||
Proceeds from maturities, calls and principal payments of
investment securities held-to-maturity |
3,750 | 3,750 | ||||||
Net increase in loans |
(14,465 | ) | (13,996 | ) | ||||
Surrender of bank owned life insurance |
1,550 | | ||||||
Purchase of bank owned life insurance |
(3,163 | ) | | |||||
Purchases of premises and equipment net |
(1,457 | ) | (172 | ) | ||||
Net cash used in investing activities |
(17,709 | ) | (13,512 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
Net increase in deposits |
12,118 | 20,320 | ||||||
Net increase in guaranteed preferred beneficial interest in
junior subordinated debentures |
| 10,000 | ||||||
Net increase (decrease) in advances from Federal Home Loan Bank |
2,670 | (17,975 | ) | |||||
Payments of cash dividends |
(92 | ) | (93 | ) | ||||
Net cash provided by financing activities |
14,696 | 12,252 | ||||||
DECREASE IN CASH AND CASH EQUIVALENTS |
(2,165 | ) | (738 | ) | ||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD |
6,575 | 5,695 | ||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD |
$ | 4,410 | $ | 4,957 | ||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION: |
||||||||
Cash paid for income taxes |
$ | 260 | $ | 330 | ||||
Cash paid for interest |
$ | 3,279 | $ | 2,097 | ||||
See accompanying notes to consolidated financial statements.
Page 7
Table of Contents
CECIL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
FOR THE THREE MONTHS ENDED MARCH 31, 2007 AND 2006
1. GENERAL
In the opinion of the Company, the accompanying unaudited consolidated financial
statements contain all adjustments (consisting of only normal recurring adjustments) necessary
to present fairly the financial position as of March 31, 2007 and the results of its operations
and cash flows for the three months ended March 31, 2007 and 2006. These statements are
condensed, and therefore, do not include all of the information and footnotes required by
accounting principles generally accepted in the United States of America for complete financial
statements. The statements should be read in conjunction with the consolidated financial
statements and footnotes included in the Companys Annual Report on Form 10-KSB for the year
ended December 31, 2006. The results of operations for the three months ended March 31, 2007
are not necessarily indicative of the results to be expected for the full year.
2. FINANCIAL STATEMENT PREPARATION
The preparation of financial statements in conformity with accounting principles generally
accepted in the United States of America requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosures of contingent assets
and liabilities at the date of the financial statements and the reported amounts of revenues
and expenses for the reporting period. Estimates are used when accounting for uncollectible
loans, depreciation and amortization, intangible assets, employee benefit plans and
contingencies, among others. Actual results could differ from those estimates.
3. RECENT ACCOUNTING PRONOUNCEMENTS
In September 2006, the FASB issued SFAS No. 157, Fair Value Measurements. SFAS 157
establishes a framework for measuring fair value in generally accepted accounting principles
(GAAP), and expands disclosures about fair value measurements. While the Statement applies under
other accounting pronouncements that require or permit fair value measurements, it does not
require any new fair value measurements. SFAS No. 157 defines fair value as the price that would
be received to sell an asset or paid to transfer a liability (an exit price) in an orderly
transaction between market participants at the measurement date. In addition, the Statement
establishes a fair value hierarchy, which prioritizes the inputs to valuation techniques used to
measure fair value into three broad levels. Lastly, SFAS No. 157 requires additional disclosures
for each interim and annual period separately for each major category of assets and liabilities.
The Statement is effective for financial statements issued for fiscal years beginning after
November 15, 2007, and interim periods within those fiscal years. Management does not expect the
adoption of this Statement to have a material impact on the Companys consolidated financial
statements.
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial
Assets and Liabilities. This statement permits entities to measure many financial instruments
and certain other items at fair value. The objective is to improve financial reporting by
providing entities with the opportunity to mitigate volatility in reported earnings caused by
measuring related assets and liabilities differently without having to apply complex hedge
accounting provisions. This pronouncement is effective as of the beginning of an entitys first
fiscal year that begins after November 15, 2007. The Company is evaluating the impact of this
new standard, but currently believes that adoption will not have a material impact on its
financial position or results of operations.
4. EARNINGS PER SHARE
Basic earnings per common share are computed by dividing net income available to common
stockholders by the weighted average number of shares of common stock outstanding during the
quarter. Diluted earnings per share are computed by adjusting the denominator of the basic
earnings per share computation for the effects of all dilutive potential common shares
outstanding during the period. The dilutive effects of options,
Page 8
Table of Contents
warrants, and their equivalents are computed using the treasury stock method. For the three
months ended March 31, 2007 and 2006, there were no options excluded from the diluted earnings
per share calculation because their effect was antidilutive. All earnings per share
calculations have been adjusted to give retroactive effect to the 1% stock dividends approved
by the Board of Directors in December 2005, March 2006, May 2006, and August 2006 and the
2-for-1 stock split approved by the Board of Directors in March 2007.
Three Months Ended March 31, | ||||||||
2007 | 2006 | |||||||
Basic: |
||||||||
Net income available to common stockholders |
$ | 755,000 | $ | 552,000 | ||||
Average common shares outstanding |
3,678,286 | 3,678,286 | ||||||
Basic earnings per common share |
$ | 0.21 | $ | 0.15 | ||||
Diluted: |
||||||||
Net income available to common stockholders |
$ | 755,000 | $ | 552,000 | ||||
Average common shares outstanding |
3,678,286 | 3,678,286 | ||||||
Stock option adjustment |
5,732 | 5,995 | ||||||
Average common shares outstanding diluted |
3,684,018 | 3,684,281 | ||||||
Diluted earnings per common share |
$ | 0.21 | $ | 0.15 | ||||
5. FAIR VALUE ACCOUNTING FOR STOCK PLANS
No options were granted or vested during the three months ended March 31, 2007 and 2006.
The Companys stock options have been adjusted to give retroactive effect to the 1% stock
dividends approved by the Board of Directors in December 2005, March 2006, May 2006, and August
2006 and the 2-for-1 stock split approved by the Board of Directors in March 2007. A summary
of the Companys stock option activity, and related information for the periods indicated is as
follows:
Three months ended | Year ended | |||||||||||||||
March 31, 2007 | December 31, 2006 | |||||||||||||||
Weighted- | Weighted- | |||||||||||||||
Average | Average | |||||||||||||||
Shares | Exercise Price | Shares | Exercise Price | |||||||||||||
Outstanding at beginning of period |
16,032 | $ | 6.00 | 20,426 | $ | 5.33 | ||||||||||
Granted |
| | | | ||||||||||||
Exercised |
| | | | ||||||||||||
Canceled/expired |
| | (4,394 | ) | 2.81 | |||||||||||
Outstanding at end of period |
16,032 | $ | 6.00 | 16,032 | $ | 6.00 | ||||||||||
Options exercisable at end of period |
16,032 | $ | 6.00 | 16,032 | $ | 6.00 | ||||||||||
The following table summarizes information about stock options outstanding at March 31, 2007:
Options Outstanding and Exercisable Remaining | ||||
Exercise | Number | Life | ||
Price | Outstanding | (Years) | ||
6.00 |
16,032 | 2.1 |
Page 9
Table of Contents
6. GUARANTEED PREFERRED BENEFICIAL INTEREST IN JUNIOR SUBORDINATED DEBENTURES
In March 2006, the Company formed a wholly-owned subsidiary, Cecil Bancorp Capital Trust I
(the Trust). On March 23, 2006, the Trust sold $10.0 million of trust preferred securities in
a private placement. The Trust used the proceeds to purchase $10.3 million of the Companys
30-year junior subordinated debentures. The trust preferred securities and the junior
subordinated debentures bear interest at a fixed rate of 6.51% for five years and then at a
variable rate, which resets quarterly, of 3-month LIBOR plus 1.38%. Interest is cumulative and
payable quarterly in arrears. The trust preferred securities and the junior subordinated
debentures mature March 23, 2036 and are callable at par after five years. The trust preferred
securities, classified on the balance sheet as guaranteed preferred beneficial interest in
junior subordinated debentures, qualify as Tier 1 capital for regulatory purposes, subject to
applicable limits. The Company used the proceeds to increase the regulatory capital of the Bank
and for other corporate purposes.
In November 2006, the Company formed a wholly-owned subsidiary, Cecil Bancorp Capital Trust
II (the Trust). On November 30, 2006, the Trust sold $7.0 million of trust preferred
securities in a private placement. The Trust used the proceeds to purchase $7.2 million of the
Companys 30-year junior subordinated debentures. The trust preferred securities and the junior
subordinated debentures bear interest at a fixed rate of 6.58% for five years and then at a
variable rate, which resets quarterly, of 3-month LIBOR plus 1.68%. Interest is cumulative and
payable quarterly in arrears. The trust preferred securities and the junior subordinated
debentures mature March 6, 2037 and are callable at par after five years. The trust preferred
securities, classified on the balance sheet as guaranteed preferred beneficial interest in
junior subordinated debentures, qualify as Tier 1 capital for regulatory purposes, subject to
applicable limits. The Company used the proceeds to increase the regulatory capital of the Bank
and for other corporate purposes.
Page 10
Table of Contents
CECIL BANCORP, INC. AND SUBSIDIARIES
ITEM 2: MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS
Forward-Looking Statements. This Managements Discussion and Analysis of financial condition and
results of operations and other portions of this report include forward-looking statements such as:
statements of the Companys goals, intentions, and expectations; estimates of risks and of future
costs and benefits; assessments of loan quality and of possible loan losses; and statements of the
Companys ability to achieve financial and other goals. These forward-looking statements are
subject to significant uncertainties because they are based upon: future interest rates, market
behavior, and other economic conditions; future laws and regulations; and a variety of other
matters. Because of these uncertainties, the actual future results may be materially different from
the results indicated by these forward-looking statements. In addition, the Companys past growth
and performance do not necessarily indicate its future results.
You should read this Managements Discussion and Analysis of the Companys consolidated
financial condition and results of operations in conjunction with the Companys unaudited
consolidated financial statements and the accompanying notes.
General
Cecil Bancorp, Inc. (the Company) is the bank holding company for Cecil Bank (the Bank).
The Company is subject to regulation by the Federal Reserve System. The Bank is a
community-oriented Maryland chartered commercial bank, is a member of the Federal Reserve System
and the Federal Home Loan Bank (FHLB) of Atlanta, and is an Equal Housing Lender. Its deposits
are insured by the Deposit Insurance Fund (DIF) of the Federal Deposit Insurance Corporation
(FDIC). The Bank commenced operations in 1959 as a Federal savings and loan association. On
October 1, 2002, the Bank converted from a stock federal savings bank to a commercial
bank. Its deposits have been federally insured up to applicable limits, and it has been a member of
the FHLB system since 1959.
The Bank conducts it business through its main office in Elkton, Maryland, and branches in
Elkton, North East, Rising Sun, Cecilton, Aberdeen, Conowingo, and Havre de Grace, Maryland.
The Banks business strategy is to operate as an independent community-oriented commercial
bank dedicated to real estate, commercial, and consumer lending, funded primarily by retail
deposits. The Bank has sought to implement this strategy by (1) continuing to emphasize residential
mortgage lending through the origination of adjustable-rate mortgage loans while increasing its
commercial and consumer lending portfolios; (2) investing in adjustable-rate and short-term liquid
investments; (3) controlling interest rate risk exposure; (4) maintaining asset quality; (5)
containing operating expenses; and (6) maintaining well capitalized status. The Bank offers a
full range of brokerage and investment services through a relationship with Community Bankers
Securities, LLC.
Asset/Liability Management
The ability to maximize net interest income is largely dependent upon the achievement of a
positive interest rate spread (the difference between the weighted average interest yields earned
on interest-earning assets and the weighted average interest rates paid on interest-bearing
liabilities) that can be sustained during fluctuations in prevailing interest rates. The Companys
asset/liability management policies are designed to reduce the impact of changes in interest rates
on its net interest income by achieving a favorable relationship between the maturities or
repricing dates of its interest-earning assets and interest-bearing liabilities. The Banks
lending policy emphasizes the origination of one-year, three-year, or five-year adjustable rate
mortgage loans, adjustable rate commercial loans and lines of credit, and short-term consumer
loans. The Bank is currently originating residential mortgage loans for sale in the secondary
market through the Federal Home Loan Mortgage Corporation. Management has been monitoring the
retention of fixed rate loans through its asset/liability management policy.
Comparison of Financial Condition at March 31, 2007 and December 31, 2006
The Companys assets increased by $15.5 million, or 4.5%, to $363.0 million at March 31, 2007
from $347.5 million at December 31, 2006, primarily as a result of increases in the loans
receivable portfolio, premises and equipment, and bank owned life insurance, partially offset by a
decrease in cash and cash equivalents. The increase in total assets was funded by increases in
deposits and advances from the Federal Home Loan Bank of Atlanta.
Page 11
Table of Contents
Cash and due from banks decreased by $400,000, or 30.4%, to $916,000 at March 31, 2007 from
$1.3 million at December 31, 2006. Interest-bearing cash decreased by $1.8 million, or 33.6%, to
$3.5 million at March 31, 2007 from $5.3 million at December 31, 2006 primarily to fund growth in
the loan portfolio and to invest in premises and equipment and bank owned life insurance.
Restricted investment securities, which consist of Federal Home Loan and Federal Reserve Bank
stock, increased $211,000, or 8.9%, during this period as a result of the investment requirements
of the Federal Home Loan Bank of Atlanta.
The loans receivable portfolio increased by $14.5 million, or 4.6%, to $326.8 million at March
31, 2007 from $312.3 million at December 31, 2006, primarily as a result of growth in construction
loans (up $6.4 million, or 22.2%), one- to four-family residential and home equity loans (up $2.8
million, or 3.1%), commercial business loans (up $5.8 million, or 7.0%), and personal loans (up
$1.0 million, or 9.8%), offset in part by declines in commercial real estate loans (down $2.6
million, or 2.9%). The allowance for loan losses increased $197,000, or 8.9%, during the period
(see analysis of allowance for loan losses below).
Premises and equipment increased by $1.3 million, or 14.5%, to $10.5 million at March 31, 2007
from $9.2 million at December 31, 2006 primarily due to the allocation of funds for future
expansion. Bank owned life insurance increased by $1.7 million, or 28.1%, to $7.6 million at March
31, 2007 from $5.9 million at December 31, 2006. This increase is due to the premium payments of
$3.2 million and income of $52,000, partially offset by the surrender of policies totaling $1.6
million.
The Companys liabilities increased $14.9 million, or 4.6%, to $338.0 million at March 31,
2007 from $323.2 million at December 31, 2006. The increase in deposits of $12.1 million, or 4.5%,
to $282.7 million at March 31, 2007 from $270.6 million at December 31, 2006, was mainly due to
increases in certificates of deposit (up $10.8 million, or 5.4%), statement savings accounts (up
$1.1 million, or 13.5%), IRA certificates of deposit (up $1.1 million, or 8.9%), and money market
accounts (up $525,000, or 9.7%), partially offset by decreases in money market certificates (down
$761,000, or 11.5%) and NOW accounts (down $674,000, or 6.6%). Advances from the Federal Home Loan
Bank of Atlanta increased $2.7 million, or 8.7%, to $33.3 million at March 31, 2007 from $30.6
million at December 31, 2006 to supplement deposits in funding the asset growth during the period.
The Companys stockholders equity increased by $665,000, or 2.7%, to $24.9 million at March
31, 2007 from $24.3 million December 31, 2006. This increase is primarily the result of net income
of $755,000, offset in part by the Companys regular cash dividend of $0.05 per share, or $92,000,
for the quarter ended March 31, 2007.
Comparison of Results of Operations for the Three Months Ended March 31, 2007 and 2006
Net income for the three-month period ended March 31, 2007 increased $203,000, or 36.8%, to
$755,000 as compared to net income for the same period in 2006 of $552,000. This increase was
primarily the result of increases in net interest income and noninterest income, partially offset
by increases in the provision for loan losses, noninterest expense, and income tax expense. Basic
and diluted earnings per share both increased 40.0% to $0.21 for the three-month period ended March
31, 2007 as compared to $0.15 for the same period in 2006. The earnings per share calculations
have been adjusted to give retroactive effect to the 1% stock dividends approved by the Board of
Directors in December 2005, March 2006, May 2006, and August 2006 and the 2-for-1 stock split
approved by the Board of Directors in March 2007. The annualized return on average assets and
annualized return on average equity were 0.86% and 12.20%, respectively, for the three-month period
ended March 31, 2007. This compares to an annualized return on average assets and annualized return
on average equity of 0.82% and 9.93%, respectively, for the same period in 2006.
Net interest income, the Companys primary source of income, increased 28.6%, or $741,000, to
$3.3 million for the three months ended March 31, 2007, from $2.6 million over the same period in
2006. The weighted average yield on interest earning assets increased to 8.16% for the three
months ended March 31, 2007 from 7.41% for the three months ended March 31, 2006. The weighted
average rate paid on interest bearing liabilities increased to 4.16% for the three months ended
March 31, 2007 from 3.56% for the three months ended March 31, 2006. The net interest spread
increased to 4.01% from 3.85% and the net interest margin decreased to 4.06% for the three months
ended March 31, 2007 as compared to 4.15% for the three months ended March 31, 2006.
Interest and fees on loans increased by $2.0 million, or 45.2%, to $6.6 million for the three
months ended March 31, 2007 from $4.5 million for the three months ended March 31, 2006. The
increase is attributable to
Page 12
Table of Contents
increases in the average balance outstanding and the weighted-average yield. The average
balance outstanding increased by $78.3 million, or 32.9%, to $316.0 million for the three months
ended March 31, 2007 from $237.7 million for the three months ended March 31, 2006. The
weighted-average yield increased to 8.31% for the three months ended March 31, 2007 from 7.61% for
the three months ended March 31, 2006.
Interest on investment securities increased $13,000, or 21.3%, to $74,000 for the three months
ended March 31, 2007 from $61,000 for the three months ended March 31, 2006. The average balance
outstanding increased $96,000, or 1.6%, to $6.0 million for the three months ended March 31, 2007
from $5.9 million for the three months ended March 31, 2006. The weighted-average yield increased
to 4.94% for the three months ended March 31, 2007 from 4.15% for the three months ended March 31,
2006.
Dividends on Federal Reserve and Federal Home Loan Bank stock increased $4,000, or 12.9%, to
$35,000 for the three months ended March 31, 2007 from $31,000 for the three months ended March 31,
2006. The average balance outstanding increased $127,000, or 5.5%, to $2.4 million for the three
months ended March 31, 2007 from $2.3 million for the three months ended March 31, 2006. The
weighted-average yield increased to 5.84% for the three months ended March 31, 2007 from 5.37% for
the three months ended March 31, 2006.
Interest on other interest earning assets increased $11,000, or 84.6%, to $24,000 for the
three months ended March 31, 2007 from $13,000 for the three months ended March 31, 2006. The
average balance outstanding remained at $3.7 million for the three months ended March 31, 2007 and
2006. The weighted-average yield increased to 2.56% for the three months ended March 31, 2007 from
1.39% for the three months ended March 31, 2006.
Interest on deposits increased $1.1 million, or 66.2%, to $2.7 million for the three months
ended March 31, 2007 from $1.6 million for the three months ended March 31, 2006. The average
balance outstanding increased $65.2 million, or 31.1%, to $274.9 million for the three months ended
March 31, 2007 from $209.7 million for the same period in 2006. The weighted-average rate paid on
interest bearing deposits increased to 3.88% for the three months ended March 31, 2007 from 3.34%
for the three months ended March 31, 2006. Interest on guaranteed preferred beneficial interest in
junior subordinated debentures increased to $278,000 for the three months ended March 31, 2007 from
$13,000 for the three months ended March 31, 2006. The weighted average rate paid was 6.54% for
the three months ended March 31, 2007. Interest expense on advances from the Federal Home Loan
Bank of Atlanta increased $3,000, or 0.7%, to $421,000 for the three months ended March 31, 2007
from $418,000 for the three months ended March 31, 2006. The average balance outstanding decreased
$5.0 million, or 13.5%, for the period noted above. The weighted average rate increased to 5.32%
for the three months ended March 31, 2007 from 4.58% for the three months ended March 31, 2006.
Noninterest income increased 5.8%, or $16,000, for the three months ended March 31, 2007, over
the same period in 2006. Checking account fees increased $20,000, or 17.0%, to $138,000 for the
three months ended March 31, 2007 from $118,000 for the three months ended March 31, 2006,
primarily due to growth in the deposit portfolio. ATM fees increased $31,000 to $50,000 for the
three months ended March 31, 2007 from $19,000 for the three months ended March 31, 2006. Gain on
sale of loans decreased $27,000, or 77.1%, to $8,000 for the three months ended March 31, 2007 from
$35,000 for the same period in 2006 due to a decrease in the volume of loans sold during the
quarter. Income from bank owned life insurance increased $10,000, or 23.8%, to $52,000 for the
three months ended March 31, 2007 from $42,000 over the same period in 2006. Other income
decreased $21,000 to $41,000 for the three months ended March 31, 2007 from $62,000 for the three
months ended March 31, 2006. This decrease is primarily due to a decrease in income from the
Companys investment in Triangle Capital Partners.
Noninterest expense increased 4.1%, or $79,000, for the three months ended March 31, 2007,
over the same period in 2006. Salary and employee benefits increased $123,000, or 10.5%, for the
three months ended March 31, 2007 over the same period in 2006. This increase is attributable to
annual merit increases and an increase in the supplemental executive retirement plan expense.
Equipment and data processing expense increased $37,000, or 17.5%, to $249,000 for the three months
ended March 31, 2007 from $212,000 for the same period in 2006 due to an increase in fees for the
Companys data service provider. Other expenses decreased $77,000, or 19.9%, to $310,000 for the
three months ended March 31, 2007 compared to $387,000 during the same period in 2006, primarily
due to a decrease in loan collection expense, partially offset by increases in legal fees and audit
services.
Income tax expense for the three-month periods ended March 31, 2007 and 2006 was $668,000 and
$328,000, respectively, which equates to effective rates of 46.9% and 37.3% respectively. The
increase in the effective tax rate is due to life-to-date increases in the cash surrender value of
bank owned life insurance policies that were surrendered during the first quarter of 2007.
Page 13
Table of Contents
Loans Receivable
The Companys lending activities are predominantly conducted in Cecil and Harford Counties in
the State of Maryland. The following table shows the composition of the loan portfolio at the
indicated dates.
March 31, | December 31, | |||||||||||||||
2007 | 2006 | |||||||||||||||
Amount | % | Amount | % | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Type of Loan |
||||||||||||||||
Real estate loans: |
||||||||||||||||
Construction loans |
$ | 35,467 | 10.85 | % | $ | 29,018 | 9.29 | % | ||||||||
One- to four-family residential and home equity |
93,085 | 28.49 | 90,302 | 28.92 | ||||||||||||
Multi-family residential |
7,012 | 2.15 | 6,625 | 2.12 | ||||||||||||
Land |
3,123 | 0.96 | 2,805 | 0.90 | ||||||||||||
Commercial |
84,764 | 25.94 | 87,316 | 27.96 | ||||||||||||
Commercial business loans* |
88,768 | 27.16 | 82,961 | 26.56 | ||||||||||||
Consumer loans: |
||||||||||||||||
Automobile loans |
1,413 | 0.43 | 1,287 | 0.41 | ||||||||||||
Deposit account loans |
1,569 | 0.48 | 1,447 | 0.46 | ||||||||||||
Personal loans |
11,572 | 3.54 | 10,539 | 3.38 | ||||||||||||
Gross loans |
326,773 | 100.00 | % | 312,300 | 100.00 | % | ||||||||||
Less: allowance for loan losses |
(2,414 | ) | (2,217 | ) | ||||||||||||
Total loans |
$ | 324,359 | $ | 310,083 | ||||||||||||
* | Commercial business loans above include loans primarily for business purposes that are secured by real estate. |
Nonperforming Assets
Management reviews and identifies loans and investments that require designation as
nonperforming assets. Nonperforming assets are: loans accounted for on a non-accrual basis, loans
past due by 90 days or more but still accruing, restructured loans, and other real estate (assets
acquired in settlement of loans). The following table sets forth certain information with respect
to nonperforming assets.
March 31, | December 31, | |||||||
(Dollars in thousands) | 2007 | 2006 | ||||||
Non-accrual loans and leases |
$ | 1,522 | $ | 1,382 | ||||
Loans and leases 90 days or more past due |
157 | 211 | ||||||
Restructured loans and leases |
0 | 0 | ||||||
Total nonperforming loans and leases |
1,679 | 1,593 | ||||||
Other real estate owned, net |
0 | 0 | ||||||
Total nonperforming assets |
$ | 1,679 | $ | 1,593 | ||||
Nonperforming loans and leases to total loans |
0.51 | % | 0.51 | % | ||||
Nonperforming assets to total assets |
0.46 | 0.46 | ||||||
Allowance for loan losses to non-performing loans and leases |
143.78 | 139.17 |
Page 14
Table of Contents
Analysis of Allowance for Loan Losses
The Bank records provisions for loan losses in amounts necessary to maintain the allowance for
loan losses at the level deemed appropriate. The allowance for loan losses is provided through
charges to income in an amount that management believes will be adequate to absorb losses on
existing loans that may become uncollectible, based upon evaluations of the collectibility of loans
and prior loan loss experience. The allowance is based on careful, continuous review and evaluation
of the credit portfolio and ongoing, quarterly assessments of the probable losses inherent in the
loan portfolio. The Bank employs a systematic methodology for assessing the appropriateness of the
allowance, which includes determination of a specific allowance, a formula allowance, and an
unallocated allowance.
Specific allowances are established in cases where management has identified significant
conditions or circumstances related to a credit that management believes indicate the probability
that a loss may be incurred in an amount different from the amount determined by application of the
formula allowance.
The formula allowance is calculated by applying loss factors to corresponding categories of
outstanding loans, excluding loans for which specific allocations have been made. Allowances are
established for credits that do not have specific allowances according to the application of these
credit loss factors to groups of loans based upon (a) their credit risk rating, for loans
categorized as substandard or doubtful either by the Bank in its ongoing reviews or by bank
examiners in their periodic examinations, or (b) by type of loans, for other credits without
specific allowances. These factors are set by management to reflect its assessment of the relative
level of risk inherent in each category of loans, based primarily on the credit risk factors
employed by bank examiners at their most recent periodic examination of the Bank. Bank regulatory
examinations usually occur each year. In these examinations, the examiners review the credit
portfolio, establish credit risk ratings for loans, identify charge offs, and perform their own
calculation of the allowance for loan losses. The use of these credit risk factors based primarily
upon periodic examinations is intended to provide a self-correcting mechanism to reduce differences
between estimated and actual observed losses.
The unallocated allowance is based upon managements evaluation of various conditions that are
not directly measured in the determination of the specific and formula allowances. These
conditions may include the nature and volume of the loan portfolio, overall portfolio quality, and
current economic conditions that may affect the borrowers ability to pay. In addition to these
conditions, management has identified land acquisition and development loans, as well as
construction speculation loans, as higher risk due to economic factors. Additionally, management
has identified commercial business loans as higher risk based on the change in the nature and the
volume of the portfolio over the last several periods. Therefore, management has allocated
additional reserves to these two pools of loans over and above the specific and formula allowances.
Determining the amount of the allowance for loan losses requires the use of estimates and
assumptions, which is permitted under accounting principles generally accepted in the United States
of America. Actual results could differ significantly from those estimates. While management uses
available information to estimate losses on loans, future additions to the allowance may be
necessary based on changes in economic conditions. In addition, as noted above, federal and state
financial institution examiners, as an integral part of their examination process, periodically
review the Banks allowance for loan losses, and may require the Bank to recognize additions to the
allowance based on their judgments about information available to them at the time of their
examination.
Management determined that the appropriate allowance for loan losses at March 31, 2007 was
$2.4 million, (0.74% of total loans), an increase of $197,000 from the $2.2 million allowance
(0.71% of total loans) at December 31, 2006. Annualized net recoveries for the first three months
of 2007 were 0.01% of average loans, while net charge-offs were 0.07% of average loans for the year
2006. The provision for loans losses required for the first three months of 2007 and 2006 was
$195,000 and $60,000, respectively.
Page 15
Table of Contents
A summary of activity in the allowance is shown below.
3 Months Ended | 12 Months Ended | |||||||
March 31, 2007 | December 31, 2006 | |||||||
(In thousands) | ||||||||
Balance at beginning of period |
$ | 2,217 | $ | 1,738 | ||||
Charge-offs: |
||||||||
Residential real estate |
0 | (35 | ) | |||||
Commercial |
0 | (121 | ) | |||||
Consumer |
(2 | ) | (92 | ) | ||||
Total charge-offs |
(2 | ) | (248 | ) | ||||
Recoveries: |
||||||||
Residential real estate |
0 | 0 | ||||||
Commercial |
0 | 14 | ||||||
Consumer |
4 | 48 | ||||||
Total recoveries |
4 | 62 | ||||||
Net recoveries (charge-offs) |
2 | (186 | ) | |||||
Provision for loan losses |
195 | 665 | ||||||
Balance at end of period |
$ | 2,414 | $ | 2,217 | ||||
Net recoveries (charge-offs) to average loans
outstanding during the period (annualized) |
0.01 | % | (0.07 | )% | ||||
Allowance for loan losses to loans |
0.74 | 0.71 | ||||||
Allowance for loan losses to nonperforming loans |
143.78 | 139.17 |
Analysis of Deposits
The following table sets forth the dollar amount of deposits in the various types of accounts
offered by the Bank at the dates indicated.
Balance at | Balance at | |||||||||||||||
March 31, | % | December 31,% | ||||||||||||||
2007 | Deposits | 2006 | Deposits | |||||||||||||
(Dollars in thousands) | ||||||||||||||||
Regular checking |
$ | 18,041 | 6.38 | % | $ | 17,815 | 6.58 | % | ||||||||
NOW accounts |
9,595 | 3.39 | 10,269 | 3.79 | ||||||||||||
Passbook |
12,227 | 4.32 | 12,447 | 4.60 | ||||||||||||
Statement savings |
9,332 | 3.30 | 8,224 | 3.04 | ||||||||||||
Money market |
5,955 | 2.11 | 5,430 | 2.01 | ||||||||||||
Holiday club |
152 | 0.05 | 71 | 0.03 | ||||||||||||
Certificates of Deposit |
208,373 | 73.71 | 197,620 | 73.03 | ||||||||||||
IRA Certificates of Deposit |
13,176 | 4.66 | 12,096 | 4.47 | ||||||||||||
Money Market Certificates |
5,871 | 2.08 | 6,632 | 2.45 | ||||||||||||
Total Deposits |
$ | 282,722 | 100.00 | % | $ | 270,604 | 100.00 | % | ||||||||
Page 16
Table of Contents
Capital Adequacy
Capital adequacy refers to the level of capital required to sustain asset growth and to absorb
losses. The Board of Governors of the Federal Reserve System (Federal Reserve), which is the
Companys principal federal regulator, has established requirements for total and tier 1 (core)
risk-based capital and tangible capital. The following table sets forth applicable capital ratios
of the Bank as of March 31, 2007 and 2006.
Regulatory Minimums | ||||||||||||||||
2007 | 2006 | Well | Adequately | |||||||||||||
Actual | Actual | Capitalized | Capitalized | |||||||||||||
Total risk-based capital ratio |
13.50 | % | 13.74 | % | 10.00 | % | 8.00 | % | ||||||||
Tier 1 risk-based capital ratio |
8.54 | % | 9.02 | % | 6.00 | % | 4.00 | % | ||||||||
Tangible capital ratio |
7.41 | % | 7.35 | % | 5.00 | % | 4.00 | % |
As of March 31, 2007 and 2006, the Bank exceeded all applicable capital requirements to be
classified as a well capitalized institution under the rules promulgated by the Board of Governors
of the Federal Reserve System. Designation as a well capitalized institution under these
regulations does not constitute a recommendation or endorsement of the Banks regulators.
Item 3. Controls and Procedures
Cecil Bancorps management, under the supervision and with the participation of its Chief Executive Officer and its Chief Financial Officer, evaluated as of the last day of the period covered by this report, the effectiveness of the design and operation of the Companys disclosure controls and procedures, as defined in Rule 13a-15 under the Securities Exchange Act of 1934. Based on that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the Companys disclosure controls and procedures were effective. There were no significant changes in the Companys internal controls over financial reporting (as defined in Rule 13a-15 under the Securities Act of 1934) during the quarter ended March 31, 2007, that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting. |
Page 17
Table of Contents
PART II. Other Information:
Item 1. Legal Proceedings -
Not Applicable
Item 2. Unregistered Sale of Equity Securities and Use of Proceeds -
Not Applicable
Item 3. Defaults Upon Senior Securities -
Not Applicable
Item 4. Submission of Matters to a Vote of Security Holders -
Not Applicable
Item 5. Other Information -
Not Applicable
Item 6. Exhibits -
Exhibit 31(a),(b) | Rule 13a-14(a)/15d-14(a) Certification | |||
Exhibit 32(a),(b) | 18 U.S.C. Section 1350 Certification |
Page 18
Table of Contents
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused
this report to be signed on its behalf by the undersigned hereunto duly authorized.
CECIL BANCORP, INC. | ||||||
Date: May 14, 2007
|
by: | /s/ Mary B. Halsey | ||||
Mary B. Halsey |
||||||
President and Chief Executive Officer | ||||||
Date: May 14, 2007
|
by: | /s/ Robert Lee Whitehead | ||||
Robert Lee Whitehead Vice President and Chief Financial Officer |
Page 19