NORWOOD FINANCIAL CORP - Quarter Report: 2018 March (Form 10-Q)
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, 2018
OR
[ ] |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from to
Commission file number 0-28364
Norwood Financial Corp.
|
(Exact name of registrant as specified in its charter)
|
Pennsylvania
|
23-2828306
|
|
(State or other jurisdiction of
|
(I.R.S. employer identification no.)
|
|
incorporation or organization)
|
717 Main Street, Honesdale, Pennsylvania
|
18431
|
||
(Address of principal executive offices)
|
(Zip Code)
|
Registrant's telephone number, including area code
|
(570) 253-1455
|
N/A
|
Former name, former address and former fiscal year, if changed since last report.
|
Indicate by check (x) 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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).Yes [X] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer", "smaller reporting company," and "emerging growth company" in Rule 12b-2 of the Exchange Act.
Large accelerated filer [ ] Accelerated filer [ X]
Non-accelerated filer [ ] Smaller reporting company [ ]
(Do not check if a smaller reporting company) Emerging growth company [ ]
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): [ ] Yes [X] No
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
Class
|
Outstanding as of May 1, 2018
|
|
Common stock, par value $0.10 per share
|
6,252,834
|
1
NORWOOD FINANCIAL CORP.
FORM 10-Q
FOR THE QUARTER ENDED MARCH 31, 2018
Page
Number
|
||
PART I -
|
CONSOLIDATED FINANCIAL INFORMATION OF NORWOOD FINANCIAL CORP.
|
|
Item 1.
|
Financial Statements (unaudited)
|
3
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
31
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
42
|
Item 4.
|
Controls and Procedures
|
43
|
PART II -
|
OTHER INFORMATION
|
|
Item 1.
|
Legal Proceedings
|
44
|
Item 1A.
|
Risk Factors
|
44
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
44
|
Item 3.
|
Defaults Upon Senior Securities
|
44
|
Item 4.
|
Mine Safety Disclosures
|
44
|
Item 5.
|
Other Information
|
44
|
Item 6.
|
Exhibits
|
44
|
Signatures
|
46
|
2
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
NORWOOD FINANCIAL CORP.
Consolidated Balance Sheets (unaudited)
(dollars in thousands, except share and per share data)
March 31,
|
December 31,
|
||||
2018
|
2017
|
||||
ASSETS
|
|||||
Cash and due from banks
|
$
|
10,103
|
$
|
16,212
|
|
Interest-bearing deposits with banks
|
2,039
|
485
|
|||
Cash and cash equivalents
|
12,142
|
16,697
|
|||
Securities available for sale, at fair value
|
265,862
|
281,121
|
|||
Loans receivable
|
775,681
|
764,092
|
|||
Less: Allowance for loan losses
|
8,099
|
7,634
|
|||
Net loans receivable
|
767,582
|
756,458
|
|||
Regulatory stock, at cost
|
2,545
|
3,505
|
|||
Bank premises and equipment, net
|
13,808
|
13,864
|
|||
Bank owned life insurance
|
37,270
|
37,060
|
|||
Accrued interest receivable
|
3,687
|
3,716
|
|||
Foreclosed real estate owned
|
1,436
|
1,661
|
|||
Goodwill
|
11,331
|
11,331
|
|||
Other intangibles
|
427
|
462
|
|||
Deferred tax asset
|
5,622
|
4,781
|
|||
Other assets
|
5,325
|
2,260
|
|||
TOTAL ASSETS
|
$
|
1,127,037
|
$
|
1,132,916
|
|
LIABILITIES
|
|||||
Deposits:
|
|||||
Non-interest bearing demand
|
$
|
204,027
|
$
|
205,138
|
|
Interest-bearing
|
736,122
|
724,246
|
|||
Total deposits
|
940,149
|
929,384
|
|||
Short-term borrowings
|
29,905
|
42,530
|
|||
Other borrowings
|
33,093
|
35,945
|
|||
Accrued interest payable
|
1,456
|
1,434
|
|||
Other liabilities
|
8,596
|
7,884
|
|||
TOTAL LIABILITIES
|
1,013,199
|
1,017,177
|
|||
STOCKHOLDERS' EQUITY
|
|||||
Common stock, $.10 par value per share,
|
|||||
authorized 10,000,000 shares; issued 2018: 6,257,563 shares, 2017: 6,256,063 shares
|
626
|
626
|
|||
Surplus
|
47,548
|
47,431
|
|||
Retained earnings
|
72,179
|
70,426
|
|||
Treasury stock at cost: 2018: 5,729 shares,
|
|||||
2017: 2,608 shares
|
(188)
|
(77)
|
|||
Accumulated other comprehensive loss
|
(6,327)
|
(2,667)
|
|||
TOTAL STOCKHOLDERS' EQUITY
|
113,838
|
115,739
|
|||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
1,127,037
|
$
|
1,132,916
|
See accompanying notes to the unaudited consolidated financial statements.
3
NORWOOD FINANCIAL CORP.
Consolidated Statements of Income (unaudited)
(dollars in thousan ds, except per share data)
Three Months Ended
|
|||||
March 31,
|
|||||
2018
|
2017
|
||||
INTEREST INCOME
|
|||||
Loans receivable, including fees
|
$
|
8,487
|
$
|
7,806
|
|
Securities
|
1,524
|
1,618
|
|||
Other
|
18
|
10
|
|||
Total interest income
|
10,029
|
9,434
|
|||
INTEREST EXPENSE
|
|||||
Deposits
|
1,029
|
766
|
|||
Short-term borrowings
|
52
|
28
|
|||
Other borrowings
|
141
|
143
|
|||
Total interest expense
|
1,222
|
937
|
|||
NET INTEREST INCOME
|
8,807
|
8,497
|
|||
PROVISION FOR LOAN LOSSES
|
550
|
600
|
|||
NET INTEREST INCOME AFTER
|
|||||
PROVISION FOR LOAN LOSSES
|
8,257
|
7,897
|
|||
OTHER INCOME
|
|||||
Service charges and fees
|
980
|
936
|
|||
Income from fiduciary activities
|
137
|
106
|
|||
Net realized gains on sales of securities
|
142
|
6
|
|||
Gain on sale of deposits
|
-
|
209
|
|||
Earnings and proceeds on bank owned life insurance
|
273
|
255
|
|||
Other
|
162
|
131
|
|||
Total other income
|
1,694
|
1,643
|
|||
OTHER EXPENSES
|
|||||
Salaries and employee benefits
|
3,462
|
3,219
|
|||
Occupancy, furniture & equipment, net
|
892
|
911
|
|||
Data processing and related operations
|
319
|
344
|
|||
Taxes, other than income
|
175
|
233
|
|||
Professional fees
|
230
|
249
|
|||
Federal Deposit Insurance Corporation insurance
|
92
|
95
|
|||
Foreclosed real estate
|
(19)
|
572
|
|||
Amortization of intangibles
|
34
|
41
|
|||
Other
|
1,063
|
950
|
|||
Total other expenses
|
6,248
|
6,614
|
|||
INCOME BEFORE INCOME TAXES
|
3,703
|
2,926
|
|||
INCOME TAX EXPENSE
|
574
|
550
|
|||
NET INCOME
|
$
|
3,129
|
$
|
2,376
|
|
BASIC EARNINGS PER SHARE (1)
|
$
|
0.50
|
$
|
0.38
|
|
DILUTED EARNINGS PER SHARE (1)
|
$
|
0.50
|
$
|
0.38
|
|
(1) Per share data has been restated to give retroactive effect to the 50% stock dividend declared on August 8, 2017.
|
See accompanying notes to the unaudited consolidated financial statements.
4
NORWOOD FINANCIAL CORP.
Consolidated Statements of Comprehensive (Loss) Income (unaudited)
(dollars in thousands)
Three Months Ended | |||||
March 31, | |||||
2018
|
2017
|
||||
Net income
|
$
|
3,129
|
$
|
2,376
|
|
Other comprehensive income (loss):
|
|||||
Investment securities available for sale:
|
|||||
Unrealized holding (loss) gain
|
(4,490)
|
1,223
|
|||
Tax effect
|
942
|
(417)
|
|||
Reclassification of investment securities gains
|
|||||
recognized in net income
|
(142)
|
(6)
|
|||
Tax effect
|
30
|
2
|
|||
Other comprehensive (loss) income
|
(3,660)
|
802
|
|||
Comprehensive (Loss) Income
|
$
|
(531)
|
$
|
3,178
|
See accompanying notes to the unaudited consolidated financial statements.
5
NORWOOD FINANCIAL CORP.
Consolidated Statements of Changes in Stockholders' Equity (unaudited)
Three Months Ended March 31, 2018
(dollars in thousands, except share and per share data)
Accumulated
|
||||||||||||||||||||||||
Other
|
||||||||||||||||||||||||
Common Stock
|
Retained
|
Treasury Stock
|
Comprehensive
|
|||||||||||||||||||||
Shares
|
Amount
|
Surplus
|
Earnings
|
Shares
|
Amount
|
(Loss)
|
Total
|
|||||||||||||||||
Balance, December 31, 2017
|
6,256,063
|
$
|
626
|
$
|
47,431
|
$
|
70,426
|
2,608
|
$
|
(77)
|
$
|
(2,667)
|
$
|
115,739
|
||||||||||
Net Income
|
-
|
-
|
-
|
3,129
|
-
|
-
|
-
|
3,129
|
||||||||||||||||
Other comprehensive loss
|
-
|
-
|
-
|
-
|
-
|
-
|
(3,660)
|
(3,660)
|
||||||||||||||||
Cash dividends declared ($0.22 per share)
|
-
|
-
|
-
|
(1,376)
|
-
|
-
|
-
|
(1,376)
|
||||||||||||||||
Compensation expense related to restricted stock
|
-
|
-
|
51
|
-
|
-
|
-
|
-
|
51
|
||||||||||||||||
Acquisition of treasury stock
|
-
|
-
|
-
|
-
|
5,446
|
(179)
|
-
|
(179)
|
||||||||||||||||
Stock options exercised
|
1,500
|
-
|
7
|
-
|
(2,325)
|
68
|
-
|
75
|
||||||||||||||||
Compensation expense related to stock options
|
-
|
-
|
59
|
-
|
-
|
-
|
-
|
59
|
||||||||||||||||
Balance, March 31, 2018
|
6,257,563
|
$
|
626
|
$
|
47,548
|
$
|
72,179
|
5,729
|
$
|
(188)
|
$
|
(6,327)
|
$
|
113,838
|
||||||||||
See accompanying notes to the unaudited consolidated financial statements.
6
NORWOOD FINANCIAL CORP.
Consolidated Statements of Cash Flows (Unaudited)
(dollars in thousands)
|
|||||
Three Months Ended March 31,
|
|||||
2018
|
2017
|
||||
CASH FLOWS FROM OPERATING ACTIVITIES
|
|||||
Net Income
|
$
|
3,129
|
$
|
2,376
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|||||
Provision for loan losses
|
550
|
600
|
|||
Depreciation
|
216
|
237
|
|||
Amortization of intangible assets
|
34
|
41
|
|||
Deferred income taxes
|
(127)
|
(347)
|
|||
Net amortization of securities premiums and discounts
|
463
|
591
|
|||
Net realized gain on sales of securities
|
(142)
|
(6)
|
|||
Gain on sale of deposits
|
-
|
(209)
|
|||
Earnings and proceeds on bank owned life insurance
|
(273)
|
(255)
|
|||
(Gain) loss on sales and writedowns of fixed assets and foreclosed real estate owned
|
(47)
|
455
|
|||
Compensation expense related to stock options
|
59
|
23
|
|||
Compensation expense related to restricted stock
|
51
|
36
|
|||
Decrease in accrued interest receivable
|
29
|
111
|
|||
Increase (decrease) in accrued interest payable
|
22
|
(160)
|
|||
Other, net
|
(1,920)
|
(252)
|
|||
Net cash provided by operating activities
|
2,044
|
3,241
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES
|
|||||
Securities available for sale:
|
|||||
Proceeds from sales
|
10,761
|
4
|
|||
Proceeds from maturities and principal reductions on mortgage-backed securities
|
7,724
|
7,389
|
|||
Purchases
|
(8,179)
|
-
|
|||
Purchase of regulatory stock
|
(765)
|
(760)
|
|||
Redemption of regulatory stock
|
1,725
|
940
|
|||
Net increase in loans
|
(11,925)
|
(5,782)
|
|||
Purchase of premises and equipment
|
(160)
|
(44)
|
|||
Proceeds from sales of fixed assets and foreclosed real estate owned
|
412
|
409
|
|||
Net cash (used in) provided by investing activities
|
(407)
|
2,156
|
|||
CASH FLOWS FROM FINANCING ACTIVITIES
|
|||||
Net increase in deposits
|
10,765
|
19,896
|
|||
Deposits sold
|
-
|
(13,659)
|
|||
Net decrease in short-term borrowings
|
(12,625)
|
(4,428)
|
|||
Repayments of other borrowings
|
(2,852)
|
(13,124)
|
|||
Proceeds from other borrowings
|
-
|
10,000
|
|||
Stock options exercised
|
75
|
381
|
|||
Purchase of treasury stock
|
(179)
|
(463)
|
|||
Cash dividends paid
|
(1,376)
|
(1,332)
|
|||
Net cash used in financing activities
|
(6,192)
|
(2,729)
|
|||
(Decrease) increase in cash and cash equivalents
|
(4,555)
|
2,668
|
|||
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD
|
16,697
|
17,174
|
|||
CASH AND CASH EQUIVALENTS, END OF PERIOD
|
$
|
12,142
|
$
|
19,842
|
7
NORWOOD FINANCIAL CORP.
Consolidated Statements of Cash Flows (Unaudited) (continued)
(dollars in thousands)
|
|||||
Three Months Ended March 31,
|
|||||
2018
|
2017
|
||||
Supplemental Disclosures of Cash Flow Information
|
|||||
Cash payments for:
|
|||||
Interest on deposits and borrowings
|
$
|
1,200
|
$
|
1,097
|
|
Income taxes paid, net of refunds
|
$
|
19
|
$
|
11
|
|
Supplemental Schedule of Noncash Investing Activities:
|
|||||
Transfers of loans to foreclosed real estate and repossession of other assets
|
$
|
203
|
$
|
53
|
|
Cash dividends declared
|
$
|
1,376
|
$
|
1,333
|
|
Investment maturity receivable
|
$
|
2,009
|
$
|
-
|
|
See accompanying notes to the unaudited consolidated financial statements.
8
Notes to the Unaudited Consolidated Financial Statements
1. Basis of Presentation
The unaudited consolidated financial statements include the accounts of Norwood Financial Corp. (Company) and its wholly-owned subsidiary, Wayne Bank (Bank) and the Bank's wholly-owned subsidiaries, WCB Realty Corp., Norwood Investment Corp., Norwood Settlement Services, LLC, and WTRO Properties, Inc. On June 13, 2017, the Company approved and adopted a Plan of Dissolution for Norwood Settlement Services, LLC. All activity prior to the dissolution is included in the consolidated financial statements. All significant intercompany transactions have been eliminated in consolidation.
The accompanying unaudited consolidated financial statements have been prepared in conformity with generally accepted accounting principles for interim financial statements and with instructions to Form 10-Q. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In preparing the financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet and revenues and expenses for the period. Actual results could differ from those estimates. The financial statements reflect, in the opinion of management, all normal, recurring adjustments necessary to present fairly the financial position and results of operations of the Company. The operating results for the three month period ended March 31, 2018 are not necessarily indicative of the results that may be expected for the year ending December 31, 2018 or any other future interim period.
Stock Dividend
On August 8, 2017, the Company declared a 50% stock dividend to stockholders of record on August 22, 2017 which was payable September 15, 2017. Share and per share information has been adjusted for this dividend.
2. Revenue Recognition
Effective January 1, 2018, the Company adopted ASU 2014-09 Revenue from Contracts with Customers – Topic 606 and all subsequent ASCs that modified ASC 606. The Company has elected to apply the standard utilizing the modified retrospective approach with a cumulative effect of adoption for the impact from uncompleted contracts as the date of adoption. The implementation of the new standard had no material impact to the measurement or recognition of revenue of prior periods.
Management determined that the primary sources of revenue emanating from interest income on loans and investments along with noninterest revenue resulting from investment security gains, loan servicing, gains on the sale of loans, commitment fees, and fees from financial guarantees are not within the scope of ASC 606. As a result, no changes were made during the period related to these sources of revenue, which cumulatively comprise 94.2% percent of the total revenue of the Company.
The main types of noninterest income within the scope of the standard are as follows:
Service charges on deposit accounts – The Company has contracts with its deposit customers where fees are charged if the account balance falls below predetermined levels defined as compensating balances. The agreements can be cancelled at any time by either the Company or the deposit customer. Revenue from the transactions is recognized on a monthly basis as the Company has an unconditional right to the fee consideration. The Company also has transaction fees related to specific transactions or activities resulting from a customer request or activity that include overdraft fees, online banking fees, and other transaction fees. All of these fees are attributable to specific performance obligations of the Company where the revenue is recognized at a defined point in time or at the completion of the requested service/transaction.
9
Fiduciary/trust fees – Typical contracts for trust services are based on a fixed percentage of assets earned ratably over a defined period and billed on a monthly or quarterly basis. Fees charged to customers' accounts are recognized as revenue over the period during which the Company fulfills its performance obligation under the contract (i.e. holding client assets in a managed fiduciary trust account). For these accounts, the performance obligation of the Company is typically satisfied by holding and managing the customer's assets over time. Other fees related to specific customer requests are attributable to specific performance obligations of the Company where the revenue is recognized at a defined point in time or at the completion of the requested service/transaction.
The Company has evaluated the nature of its contracts with customers and determined that further disaggregation of revenue from contracts with customers into more granular categories beyond what is presented in the Consolidated Statements of Income was not necessary. The Company generally fully satisfies its performance obligations on its contracts with customers as services are rendered and the transaction prices are typically fixed; charged either on a periodic basis or based on activity.
3. Earnings Per Share
Basic earnings per share represents income available to common stockholders divided by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflect additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. Potential common shares that may be issued by the Company relate solely to outstanding stock options and are determined using the treasury stock method.
The following table sets forth the weighted average shares outstanding used in the computations of basic and diluted earnings per share. All share and per share information has been restated to reflect the retroactive effect of the 50% stock dividend declared on August 8, 2017.
(in thousands)
|
Three Months Ended
|
|||
March 31,
|
||||
2018
|
2017
|
|||
Weighted average shares outstanding
|
6,256
|
6,243
|
||
Less: Unvested restricted shares
|
(31)
|
(29)
|
||
Basic EPS weighted average shares outstanding
|
6,225
|
6,215
|
||
Basic EPS weighted average shares outstanding
|
6,225
|
6,215
|
||
Add: Dilutive effect of stock options
|
54
|
53
|
||
Diluted EPS weighted average shares outstanding
|
6,279
|
6,267
|
||
As of March 31, 2018, there were 34,000 stock options that would be anti-dilutive to the earnings per share calculations based upon the closing price of Norwood common stock of $30.09 per share on March 31, 2018.
As of March 31, 2017, there were no anti-dilutive options based on Norwood's closing price of $27.93 per share, after adjusting for the 50% stock dividend declared on August 8, 2017.
10
4. Stock-Based Compensation
No awards were granted during the three-month period ending March 31, 2018. As of March 31, 2018, there was $178,000 of total unrecognized compensation cost related to non-vested options granted in 2017 under the 2014 Equity Incentive Plan, which will be fully amortized by December 31, 2018. Compensation costs related to stock options amounted to $59,000 and $23,000 during the three-month periods ended March 31, 2018 and 2017, respectively.
A summary of stock options from all plans, adjusted for stock dividends declared, is shown below.
Weighted
|
||||||||||
Average Exercise
|
Weighted Average
|
Aggregate
|
||||||||
Price
|
Remaining
|
Intrinsic Value
|
||||||||
Options
|
Per Share
|
Contractual Term
|
($000)
|
|||||||
Outstanding at January 1, 2018
|
212,725
|
$
|
20.76
|
6.1
|
Yrs.
|
$
|
2,604
|
|||
Granted
|
-
|
-
|
-
|
-
|
||||||
Exercised
|
(3,825)
|
19.61
|
6.9
|
Yrs.
|
(75)
|
|||||
Forfeited
|
(750)
|
32.81
|
9.7
|
Yrs.
|
(25)
|
|||||
Outstanding at March 31, 2018
|
208,150
|
$
|
20.74
|
5.8
|
Yrs.
|
$
|
2,040
|
|||
Exercisable at March 31, 2018
|
174,150
|
$
|
18.38
|
5.0
|
Yrs.
|
$
|
2,040
|
Intrinsic value represents the amount by which the market price of the stock on the measurement date exceeded the exercise price of the option. The stock price was $30.09 as of March 31, 2018 and $33.00 as of December 31, 2017.
A summary of the Company's restricted stock activity for the three-month periods ended March 31, 2018 and 2017 is as follows, after adjusting for the 50% stock dividend declared on August 8, 2017:
2018
|
2017
|
||||||||
Weighted-Average
|
Weighted-Average
|
||||||||
Number of
|
Grant Date
|
Number of
|
Grant Date
|
||||||
Restricted Stock
|
Fair Value
|
Restricted Stock
|
Fair Value
|
||||||
Non-vested, January 1,
|
30,415
|
$
|
24.46
|
28,035
|
$
|
20.64
|
|||
Granted
|
-
|
-
|
-
|
-
|
|||||
Vested
|
-
|
-
|
-
|
-
|
|||||
Forfeited
|
-
|
-
|
-
|
-
|
|||||
Non-vested, March 31,
|
30,415
|
$
|
24.46
|
28,035
|
$
|
20.64
|
The expected future compensation expense relating to the 30,415 shares of non-vested restricted stock outstanding as of March 31, 2018 is $693,000. This cost will be recognized over the remaining vesting period of 4.75 years. Compensation costs related to restricted stock amounted to $51,000 and $36,000 during the three-month periods ended March 31, 2018 and 2017, respectively.
11
5. Accumulated Other Comprehensive Income (Loss)
The following table presents the changes in accumulated other comprehensive income (loss) (in thousands) by component net of tax for the three months ended March 31, 2018 and 2017:
Unrealized gains (losses) on
|
||
available for sale
|
||
securities (a)
|
||
Balance as of December 31, 2017
|
$
|
(2,667)
|
Other comprehensive loss before reclassification
|
(3,548)
|
|
Amount reclassified from accumulated other comprehensive loss
|
(112)
|
|
Total other comprehensive loss
|
(3,660)
|
|
Balance as of March 31, 2018
|
$
|
(6,327)
|
Unrealized gains (losses) on
|
||
available for sale
|
||
securities (a)
|
||
Balance as of December 31, 2016
|
$
|
(4,119)
|
Other comprehensive income before reclassification
|
806
|
|
Amount reclassified from accumulated other comprehensive loss
|
(4)
|
|
Total other comprehensive income
|
802
|
|
Balance as of March 31, 2017
|
$
|
(3,317)
|
(a) All amounts are net of tax. Amounts in parentheses indicate debits.
The following table presents significant amounts reclassified out of each component of accumulated other comprehensive income (loss) (in thousands) for the three months ended March 31, 2018 and 2017:
Amount Reclassified
|
|||||||||
From Accumulated
|
Affected Line Item in
|
||||||||
Other
|
Consolidated
|
||||||||
Comprehensive
|
Statements
|
||||||||
Details about other comprehensive income
|
Income (Loss) (a)
|
of Income
|
|||||||
Three months ended
|
|||||||||
March 31,
|
|||||||||
2018
|
2017
|
||||||||
Unrealized gains on available for sale securities
|
$
|
142
|
$
|
6
|
Net realized gains on sales of securities
|
||||
(30)
|
(2)
|
Income tax expense
|
|||||||
$
|
112
|
$
|
4
|
(a) Amounts in parentheses indicate debits to net income
12
6. Off-Balance Sheet Financial Instruments and Guarantees
The Bank is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and letters of credit. Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets.
The Bank's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
A summary of the Bank's financial instrument commitments is as follows:
(in thousands)
|
March 31,
|
||||
2018
|
2017
|
||||
Commitments to grant loans
|
$
|
46,792
|
$
|
21,128
|
|
Unfunded commitments under lines of credit
|
63,135
|
61,708
|
|||
Standby letters of credit
|
5,919
|
5,642
|
|||
$
|
115,846
|
$
|
88,478
|
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the total commitment amount does not necessarily represent future cash requirements. The Bank evaluates each customer's credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on management's credit evaluation of the customer and generally consists of real estate.
The Bank does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit. Standby letters of credit written are conditional commitments issued by the Bank to guarantee the performance of a customer to a third party. Generally, all letters of credit, when issued, have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Bank, generally, holds collateral and/or personal guarantees supporting these commitments. Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount of future payments required under the corresponding guarantees. The current amount of the liability as of March 31, 2018 for guarantees under standby letters of credit issued is not material.
13
7. Securities
The amortized cost, gross unrealized gains and losses, and fair value of securities available for sale were as follows:
March 31, 2018
|
||||||||||||
Gross
|
Gross
|
|||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||
(In Thousands)
|
||||||||||||
Available for Sale:
|
||||||||||||
States and political subdivisions
|
$
|
108,850
|
$
|
628
|
$
|
(2,587)
|
$
|
106,891
|
||||
Corporate obligations
|
10,020
|
-
|
(253)
|
9,767
|
||||||||
Mortgage-backed securities-
|
||||||||||||
government sponsored entities
|
155,473
|
21
|
(6,290)
|
149,204
|
||||||||
Total debt securities
|
$
|
274,343
|
$
|
649
|
$
|
(9,130)
|
$
|
265,862
|
||||
December 31, 2017
|
||||||||||||
Gross
|
Gross
|
|||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||
Cost
|
Gains
|
Losses
|
Value
|
|||||||||
(In Thousands)
|
||||||||||||
Available for Sale:
|
||||||||||||
U.S. Treasury securities
|
$
|
2,001
|
$
|
-
|
$
|
(3)
|
$
|
1,998
|
||||
States and political subdivisions
|
120,000
|
1,535
|
(1,057)
|
120,478
|
||||||||
Corporate obligations
|
10,068
|
16
|
(95)
|
9,989
|
||||||||
Mortgage-backed securities-government
|
||||||||||||
sponsored entities
|
152,901
|
17
|
(4,262)
|
148,656
|
||||||||
Total debt securities
|
$
|
284,970
|
$
|
1,568
|
$
|
(5,417)
|
$
|
281,121
|
||||
The following tables show the Company's investments' gross unrealized losses and fair value aggregated by length of time that individual securities have been in a continuous unrealized loss position (in thousands):
March 31, 2018
|
|||||||||||||||||
Less than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||
States and political subdivisions
|
$
|
37,210
|
$
|
(849)
|
$
|
43,704
|
$
|
(1,738)
|
$
|
80,914
|
$
|
(2,587)
|
|||||
Corporate obligations
|
2,076
|
(21)
|
6,691
|
(232)
|
8,767
|
(253)
|
|||||||||||
Mortgage-backed securities-government sponsored entities
|
27,364
|
(631)
|
119,295
|
(5,659)
|
146,659
|
(6,290)
|
|||||||||||
$
|
66,650
|
$
|
(1,501)
|
$
|
169,690
|
$
|
(7,629)
|
$
|
236,340
|
$
|
(9,130)
|
14
December 31, 2017
|
|||||||||||||||||
Less than 12 Months
|
12 Months or More
|
Total
|
|||||||||||||||
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
Fair Value
|
Unrealized Losses
|
||||||||||||
U.S. Treasury securities
|
$
|
-
|
$
|
-
|
$
|
1,998
|
$
|
(3)
|
$
|
1,998
|
$
|
(3)
|
|||||
States and political subdivisions
|
17,310
|
(228)
|
44,948
|
(829)
|
62,258
|
(1,057)
|
|||||||||||
Corporate obligations
|
-
|
-
|
6,859
|
(95)
|
6,859
|
(95)
|
|||||||||||
Mortgage-backed securities-government sponsored entities
|
22,250
|
(320)
|
125,846
|
(3,942)
|
148,096
|
(4,262)
|
|||||||||||
$
|
39,560
|
$
|
(548)
|
$
|
179,651
|
$
|
(4,869)
|
$
|
219,211
|
$
|
(5,417)
|
At March 31, 2018, the Company had 80 debt securities in an unrealized loss position in the less than twelve months category and 160 debt securities in the twelve months or more category. In Management's opinion the unrealized losses reflect changes in interest rates subsequent to the acquisition of specific securities. No other-than-temporary-impairment charges were recorded in 2018. Management believes that all unrealized losses represent temporary impairment of the securities as the Company does not have the intent to sell the securities and it is more likely than not that it will not have to sell the securities before recovery of its cost basis.
The amortized cost and fair value of debt securities as of March 31, 2018 by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to prepay obligations with or without call or prepayment penalties.
Available for Sale
|
||||||
Amortized Cost
|
Fair Value
|
|||||
(In Thousands)
|
||||||
Due in one year or less
|
$
|
3,553
|
$
|
3,560
|
||
Due after one year through five years
|
21,918
|
21,558
|
||||
Due after five years through ten years
|
43,127
|
41,439
|
||||
Due after ten years
|
50,272
|
50,101
|
||||
Mortgage-backed securities-government sponsored entities
|
155,473
|
149,204
|
||||
$
|
274,343
|
$
|
265,862
|
Gross realized gains and gross realized losses on sales of securities available for sale were as follows (in thousands):
Three Months
|
||||||
Ended March 31,
|
||||||
2018
|
2017
|
|||||
Gross realized gains
|
$
|
142
|
$
|
12
|
||
Gross realized losses
|
-
|
(6)
|
||||
Net realized gain
|
$
|
142
|
$
|
6
|
||
Proceeds from sales of securities
|
$
|
10,761
|
$
|
4
|
Securities with a carrying value of $216,435,000 and $230,852,000 at March 31, 2018 and 2017, respectively, were pledged to secure public deposits, securities sold under agreements to repurchase and for other purposes as required or permitted by law.
15
8. Loans Receivable and Allowance for Loan Losses
Set forth below is selected data relating to the composition of the loan portfolio at the dates indicated (dollars in thousands):
March 31, 2018
|
December 31, 2017
|
||||||||||
Real Estate Loans:
|
|||||||||||
Residential
|
$
|
232,771
|
30.0
|
%
|
$
|
235,759
|
30.8
|
%
|
|||
Commercial
|
348,507
|
44.9
|
342,934
|
44.9
|
|||||||
Construction
|
17,831
|
2.3
|
17,228
|
2.3
|
|||||||
Commercial, financial and agricultural
|
100,840
|
13.0
|
97,461
|
12.7
|
|||||||
Consumer loans to individuals
|
75,964
|
9.8
|
70,953
|
9.3
|
|||||||
Total loans
|
775,913
|
100.0
|
%
|
764,335
|
100.0
|
%
|
|||||
Deferred fees, net
|
(232)
|
(243)
|
|||||||||
Total loans receivable
|
775,681
|
764,092
|
|||||||||
Allowance for loan losses
|
(8,099)
|
(7,634)
|
|||||||||
Net loans receivable
|
$
|
767,582
|
$
|
756,458
|
The following table presents information regarding loans acquired and accounted for in accordance with ASC 310-30 (in thousands):
March 31, 2018
|
December 31, 2017
|
||||
Outstanding Balance
|
$
|
1,411
|
$
|
1,444
|
|
Carrying Amount
|
$
|
1,157
|
$
|
1,174
|
As a result of the acquisition of Delaware Bancshares, Inc. ("Delaware"), the Company added $1,397,000 of loans that were accounted for in accordance with ASC 310-30. Based on a review of the loans acquired by senior lending management, which included an analysis of credit deterioration of the loans since origination, the Company recorded a specific credit fair value adjustment of $499,000. For loans that were acquired with specific evidence of deterioration in credit quality, loan losses will be accounted for through a reduction of the specific reserve and will not impact the allowance for loan losses until actual losses exceed the allotted reserves. For loans acquired without a deterioration of credit quality, losses incurred will result in adjustments to the allowance for loan losses through the allowance for loan loss adequacy calculation.
The Company maintains a loan review system, which allows for a periodic review of our loan portfolio and the early identification of potential impaired loans. Such system takes into consideration, among other things, delinquency status, size of loans, type and market value of collateral and financial condition of the borrowers. Specific loan loss allowances are established for identified losses based on a review of such information. A loan evaluated for impairment is considered to be impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. All loans identified as impaired are evaluated independently. We do not aggregate such loans for evaluation purposes. Impairment is measured on a loan-by-loan basis for commercial and construction loans by the present value of expected future cash flows discounted at the loan's effective interest rate, the loan's obtainable market price, or the fair value of the collateral if the loan is collateral-dependent.
16
Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer and residential mortgage loans for impairment disclosures, unless such loans are part of a larger relationship that is impaired, or are classified as a troubled debt restructuring.
Foreclosed assets acquired in settlement of loans are carried at fair value less estimated costs to sell and are included in foreclosed real estate owned on the Consolidated Balance Sheets. As of March 31, 2018 and December 31, 2017, foreclosed real estate owned totaled $1,436,000 and $1,661,000, respectively. During the three months ended March 31, 2018, there was one consumer residential mortgage with a balance of $191,000 that was received via a deed in lieu transaction prior to the period end. The property was disposed of during the current period. As of March 31, 2018, the Company has initiated formal foreclosure proceedings on eight properties classified as consumer residential mortgages with a carrying value of $702,000.
The following table shows the amount of loans in each category that were individually and collectively evaluated for impairment at the dates indicated:
Real Estate Loans
|
|||||||||||||||||
Commercial
|
Consumer
|
||||||||||||||||
Residential
|
Commercial
|
Construction
|
Loans
|
Loans
|
Total
|
||||||||||||
March 31, 2018
|
(In thousands)
|
||||||||||||||||
Individually evaluated for impairment
|
$
|
23
|
$
|
1,215
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,238
|
|||||
Loans acquired with deteriorated credit quality
|
823
|
334
|
-
|
-
|
-
|
1,157
|
|||||||||||
Collectively evaluated for impairment
|
231,925
|
346,958
|
17,831
|
100,840
|
75,964
|
773,518
|
|||||||||||
Total Loans
|
$
|
232,771
|
$
|
348,507
|
$
|
17,831
|
$
|
100,840
|
$
|
75,964
|
$
|
775,913
|
Real Estate Loans
|
|||||||||||||||||
Commercial
|
Consumer
|
||||||||||||||||
Residential
|
Commercial
|
Construction
|
Loans
|
Loans
|
Total
|
||||||||||||
(In thousands)
|
|||||||||||||||||
December 31, 2017
|
|||||||||||||||||
Individually evaluated for impairment
|
$
|
23
|
$
|
1,224
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
1,247
|
|||||
Loans acquired with deteriorated credit quality
|
833
|
341
|
-
|
-
|
-
|
1,174
|
|||||||||||
Collectively evaluated for impairment
|
234,903
|
341,369
|
17,228
|
97,461
|
70,953
|
761,914
|
|||||||||||
Total Loans
|
$
|
235,759
|
$
|
342,934
|
$
|
17,228
|
$
|
97,461
|
$
|
70,953
|
$
|
764,335
|
17
The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable.
Unpaid
|
||||||||
Recorded
|
Principal
|
Associated
|
||||||
Investment
|
Balance
|
Allowance
|
||||||
March 31, 2018
|
(in thousands)
|
|||||||
With no related allowance recorded:
|
||||||||
Real Estate Loans
|
||||||||
Residential
|
$
|
23
|
$
|
28
|
$
|
-
|
||
Commercial
|
1,215
|
1,487
|
-
|
|||||
Subtotal
|
1,238
|
1,515
|
-
|
|||||
Total:
|
||||||||
Real Estate Loans
|
||||||||
Residential
|
23
|
28
|
-
|
|||||
Commercial
|
1,215
|
1,487
|
-
|
|||||
Total Impaired Loans
|
$
|
1,238
|
$
|
1,515
|
$
|
-
|
Unpaid
|
||||||||
Recorded
|
Principal
|
Associated
|
||||||
Investment
|
Balance
|
Allowance
|
||||||
December 31, 2017
|
(in thousands)
|
|||||||
With no related allowance recorded:
|
||||||||
Real Estate Loans
|
||||||||
Residential
|
$
|
23
|
$
|
28
|
$
|
-
|
||
Commercial
|
1,224
|
1,496
|
-
|
|||||
Subtotal
|
1,247
|
1,524
|
-
|
|||||
Total:
|
||||||||
Real Estate Loans
|
||||||||
Residential
|
23
|
28
|
-
|
|||||
Commercial
|
1,224
|
1,496
|
-
|
|||||
Total Impaired Loans
|
$
|
1,247
|
$
|
1,524
|
$
|
-
|
The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the three-month periods ended March 31, 2018 and 2017, respectively (in thousands):
Average Recorded
|
Interest Income
|
||||||||||
Investment
|
Recognized
|
||||||||||
2018
|
2017
|
2018
|
2017
|
||||||||
Real Estate Loans:
|
|||||||||||
Residential
|
$
|
23
|
$
|
83
|
$
|
-
|
$
|
-
|
|||
Commercial
|
1,219
|
2,559
|
14
|
22
|
|||||||
Total
|
$
|
1,242
|
$
|
2,642
|
$
|
14
|
$
|
22
|
18
Troubled debt restructured loans are those loans whose terms have been renegotiated to provide a reduction or deferral of principal or interest as a result of financial difficulties experienced by the borrower, who could not obtain comparable terms from alternate financing sources. As of March 31, 2018 and December 31, 2017, troubled debt restructured loans totaled $1.1 million with no specific reserve. For the three-month period ended March 31, 2018, there were no new loans identified as troubled debt restructurings. During 2018, the Company did not recognize any losses on loans that were previously identified as a troubled debt restructuring.
For the three-month period ended March 31, 2017, there were no new loans identified as troubled debt restructurings. During the 2017 period, the Company recognized a write-down of $55,000 on one loan that was previously identified as a troubled debt restructuring with a carrying value of $262,000 as of March 31, 2017.
Management uses an eight point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first four categories are considered not criticized, and are aggregated as "Pass" rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a Substandard classification. Loans in the Substandard category have well-defined weaknesses that jeopardize the liquidation of the debt, and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. All loans greater than 90 days past due are considered Substandard. Any portion of a loan that has been charged off is placed in the Loss category.
To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Bank has a structured loan rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as nonperformance, repossession, or death occurs to raise awareness of a possible credit event. The Company's Loan Review Department is responsible for the timely and accurate risk rating of the loans on an ongoing basis. Every credit which must be approved by Loan Committee or the Board of Directors is assigned a risk rating at time of consideration. Loan Review also annually reviews relationships of $1,500,000 and over to assign or re-affirm risk ratings. Loans in the Substandard categories that are collectively evaluated for impairment are given separate consideration in the determination of the allowance.
The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard, Doubtful and Loss within the internal risk rating system as of March 31, 2018 and December 31, 2017 (in thousands):
Special | Doubtful | |||||||||||||||
Pass
|
Mention
|
Substandard
|
or Loss
|
Total
|
||||||||||||
March 31, 2018
|
||||||||||||||||
Commercial real estate loans
|
$
|
335,523
|
$
|
8,484
|
$
|
4,500
|
$
|
-
|
$
|
348,507
|
||||||
Commercial loans
|
100,776
|
12
|
52
|
-
|
100,840
|
|||||||||||
Total
|
$
|
436,299
|
$
|
8,496
|
$
|
4,552
|
$
|
-
|
$
|
449,347
|
Special | Doubtful | |||||||||||||
Pass
|
Mention
|
Substandard
|
or Loss
|
Total
|
||||||||||
December 31, 2017
|
||||||||||||||
Commercial real estate loans
|
$
|
329,617
|
$
|
9,680
|
$
|
3,637
|
$
|
-
|
$
|
342,934
|
||||
Commercial loans
|
97,389
|
16
|
56
|
-
|
97,461
|
|||||||||
Total
|
$
|
427,006
|
$
|
9,696
|
$
|
3,693
|
$
|
-
|
$
|
440,395
|
19
For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits. The following table presents the recorded investment in the loan classes based on payment activity as of March 31, 2018 and December 31, 2017 (in thousands):
Performing
|
Nonperforming
|
Total
|
||||||
March 31, 2018
|
||||||||
Residential real estate loans
|
$
|
231,363
|
$
|
1,408
|
$
|
232,771
|
||
Construction
|
17,831
|
-
|
17,831
|
|||||
Consumer loans
|
75,964
|
-
|
75,964
|
|||||
Total
|
$
|
325,158
|
$
|
1,408
|
$
|
326,566
|
Performing
|
Nonperforming
|
Total
|
||||||
December 31, 2017
|
||||||||
Residential real estate loans
|
$
|
233,966
|
$
|
1,793
|
$
|
235,759
|
||
Construction
|
17,228
|
-
|
17,228
|
|||||
Consumer loans
|
70,953
|
-
|
70,953
|
|||||
Total
|
$
|
322,147
|
$
|
1,793
|
$
|
323,940
|
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of March 31, 2018 and December 31, 2017 (in thousands):
Current
|
31-60 Days Past Due
|
61-90 Days Past Due
|
Greater than 90 Days Past Due and still accruing
|
Non-Accrual
|
Total Past Due and Non-Accrual
|
Total Loans
|
||||||||||||||
March 31, 2018
|
||||||||||||||||||||
Real Estate loans
|
||||||||||||||||||||
Residential
|
$
|
230,742
|
$
|
516
|
$
|
105
|
$
|
-
|
$
|
1,408
|
$
|
2,029
|
$
|
232,771
|
||||||
Commercial
|
347,526
|
685
|
24
|
-
|
272
|
981
|
348,507
|
|||||||||||||
Construction
|
17,831
|
-
|
-
|
-
|
-
|
-
|
17,831
|
|||||||||||||
Commercial loans
|
100,786
|
54
|
-
|
-
|
-
|
54
|
100,840
|
|||||||||||||
Consumer loans
|
75,865
|
84
|
15
|
-
|
-
|
99
|
75,964
|
|||||||||||||
Total
|
$
|
772,750
|
$
|
1,339
|
$
|
144
|
$
|
-
|
$
|
1,680
|
$
|
3,163
|
$
|
775,913
|
Current
|
31-60 Days Past Due
|
61-90 Days Past Due
|
Greater than 90 Days Past Due and still accruing
|
Non-Accrual
|
Total Past Due and Non-Accrual
|
Total Loans
|
||||||||||||||
December 31, 2017
|
||||||||||||||||||||
Real Estate loans
|
||||||||||||||||||||
Residential
|
$
|
233,291
|
$
|
594
|
$
|
81
|
$
|
87
|
$
|
1,706
|
$
|
2,468
|
$
|
235,759
|
||||||
Commercial
|
341,602
|
646
|
-
|
409
|
277
|
1,332
|
342,934
|
|||||||||||||
Construction
|
17,228
|
-
|
-
|
-
|
-
|
-
|
17,228
|
|||||||||||||
Commercial loans
|
97,424
|
10
|
27
|
-
|
-
|
37
|
97,461
|
|||||||||||||
Consumer loans
|
70,869
|
60
|
24
|
-
|
-
|
84
|
70,953
|
|||||||||||||
Total
|
$
|
760,414
|
$
|
1,310
|
$
|
132
|
$
|
496
|
$
|
1,983
|
$
|
3,921
|
$
|
764,335
|
20
Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the allowance for loan losses. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the allowance. The following table presents the allowance for loan losses by the classes of the loan portfolio:
(In thousands)
|
Residential Real Estate
|
Commercial Real Estate
|
Construction
|
Commercial
|
Consumer
|
Total
|
|||||||||||
Beginning balance, December 31, 2017
|
$
|
1,272
|
$
|
5,265
|
$
|
90
|
$
|
463
|
$
|
544
|
$
|
7,634
|
|||||
Charge Offs
|
(51)
|
-
|
-
|
-
|
(48)
|
(99)
|
|||||||||||
Recoveries
|
1
|
6
|
-
|
-
|
7
|
14
|
|||||||||||
Provision for loan losses
|
303
|
(142)
|
30
|
175
|
184
|
550
|
|||||||||||
Ending balance, March 31, 2018
|
$
|
1,525
|
$
|
5,129
|
$
|
120
|
$
|
638
|
$
|
687
|
$
|
8,099
|
|||||
Ending balance individually evaluated
for impairment |
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Ending balance collectively evaluated
for impairment |
$
|
1,525
|
$
|
5,129
|
$
|
120
|
$
|
638
|
$
|
687
|
$
|
8,099
|
(In thousands)
|
Residential Real Estate
|
Commercial Real Estate
|
Construction
|
Commercial
|
Consumer
|
Total
|
|||||||||||
Beginning balance, December 31, 2016
|
$
|
1,092
|
$
|
4,623
|
$
|
78
|
$
|
307
|
$
|
363
|
$
|
6,463
|
|||||
Charge Offs
|
(39)
|
(85)
|
(8)
|
-
|
(52)
|
(184)
|
|||||||||||
Recoveries
|
1
|
2
|
12
|
-
|
7
|
22
|
|||||||||||
Provision for loan losses
|
125
|
291
|
13
|
62
|
109
|
600
|
|||||||||||
Ending balance, March 31, 2017
|
$
|
1,179
|
$
|
4,831
|
$
|
95
|
$
|
369
|
$
|
427
|
$
|
6,901
|
|||||
Ending balance individually evaluated
for impairment |
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
|||||
Ending balance collectively evaluated
for impairment |
$
|
1,179
|
$
|
4,831
|
$
|
95
|
$
|
369
|
$
|
427
|
$
|
6,901
|
The Company's primary business activity as of March 31, 2018 was with customers located in northeastern Pennsylvania and the New York counties of Delaware and Sullivan. Accordingly, the Company has extended credit primarily to commercial entities and individuals in this area whose ability to honor their contracts is influenced by the region's economy.
As of March 31, 2018, the Company considered its concentration of credit risk to be acceptable. The highest concentrations are in commercial rentals with $68.5 million of loans outstanding, or 8.8% of total loans outstanding, and the hospitality/lodging industry with loans outstanding of $58.6 million, or 7.6% of loans outstanding. During 2018, the Company did not recognize any losses in the named concentrations.
The Company did not sell any residential mortgage loans during the first three months of 2018 or 2017.
9. Fair Value of Assets and Liabilities
Fair value is the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. In accordance with fair value accounting guidance, the Company measures, records, and reports various types of assets and liabilities at fair value on either a recurring or non-recurring basis in the Consolidated Financial Statements. Those assets and liabilities are presented in the sections entitled "Assets and Liabilities Required to be Measured and Reported at Fair Value on a Recurring Basis" and "Assets and Liabilities Required to be Measured and Reported at Fair Value on a Non-Recurring Basis". There are three levels of inputs that may be used to measure fair values:
21
Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3 – Significant unobservable inputs that reflect a company's own assumptions about the assumptions that market participants would use in pricing an asset or liability.
The methods of determining the fair value of assets and liabilities presented in this note are consistent with our methodologies disclosed in Note 14 of the Company's 2017 Form 10-K, except for the valuation of loans which was impacted by the adoption of ASU 2016-01. In accordance with ASU 2016-01, the fair value of loans, excluding previously presented impaired loans measured at fair value on a non-recurring basis, is estimated using discounted cash flow analyses. The discount rates used to determine fair value use interest rate spreads that reflect factors such as liquidity, credit and nonperformance risk. Loans are considered a Level 3 classification.
Assets and Liabilities Required to be Measured and Reported at Fair Value on a Recurring Basis
For financial assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at March 31, 2018 and December 31, 2017 are as follows:
Fair Value Measurement Using
|
||||||||||||
Reporting Date
|
||||||||||||
Description
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||
(In thousands)
|
||||||||||||
March 31, 2018
|
||||||||||||
Available for Sale:
|
||||||||||||
States and political subdivisions
|
$
|
106,891
|
$
|
-
|
$
|
106,891
|
$
|
-
|
||||
Corporate obligations
|
9,767
|
-
|
9,767
|
-
|
||||||||
Mortgage-backed securities-government
|
||||||||||||
sponsored entities
|
149,204
|
-
|
149,204
|
-
|
||||||||
Total
|
$
|
265,862
|
$
|
-
|
$
|
265,862
|
$
|
-
|
||||
Description
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||
(In thousands)
|
||||||||||||
December 31, 2017
|
||||||||||||
Available for Sale:
|
||||||||||||
U.S. Treasury securities
|
$
|
1,998
|
$
|
-
|
$
|
1,998
|
$
|
-
|
||||
States and political subdivisions
|
120,478
|
-
|
120,478
|
-
|
||||||||
Corporate obligations
|
9,989
|
-
|
9,989
|
-
|
||||||||
Mortgage-backed securities-government
|
||||||||||||
sponsored entities
|
148,656
|
-
|
148,656
|
-
|
||||||||
Total
|
$
|
281,121
|
$
|
-
|
$
|
281,121
|
$
|
-
|
22
Securities:
The fair value of securities available for sale (carried at fair value) and held to maturity (carried at amortized cost) are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities' relationship to other benchmark quoted prices. For certain securities which are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available market evidence (Level 3). In the absence of such evidence, management's best estimate is used. Management's best estimate consists of both internal and external support on certain Level 3 investments. Internal cash flow models using a present value formula that includes assumptions market participants would use along with indicative exit pricing obtained from broker/dealers (where available) are used to support fair values of certain Level 3 investments, if applicable.
Assets and Liabilities Required to be Measured and Reported at Fair Value on a Non-Recurring Basis
For financial assets measured at fair value on a nonrecurring basis, the fair value measurements by level within the fair value hierarchy used at March 31, 2018 and December 31, 2017 are as follows:
Fair Value Measurement Reporting Date using Reporting Date
|
||||||||||||
(In thousands)
|
||||||||||||
Description
|
Total
|
Level 1
|
Level 2
|
Level 3
|
||||||||
March 31, 2018
|
||||||||||||
Impaired Loans
|
$
|
1,238
|
$
|
-
|
$
|
-
|
$
|
1,238
|
||||
Foreclosed Real Estate Owned
|
1,436
|
-
|
-
|
1,436
|
||||||||
December 31, 2017
|
||||||||||||
Impaired Loans
|
$
|
1,247
|
$
|
-
|
$
|
-
|
$
|
1,247
|
||||
Foreclosed Real Estate Owned
|
1,661
|
-
|
-
|
1,661
|
Impaired loans (generally carried at fair value):
The Company measures impairment generally based on the fair value of the loan's collateral. Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the lowest level of input that is significant to the fair value measurements.
As of March 31, 2018, the fair value investment in impaired loans totaled $1,238,000 which included five loan relationships that did not require a valuation allowance since either the estimated realizable value of the collateral or the discounted cash flows exceeded the recorded investment in the loan. As of March 31, 2018, the Company has recognized charge-offs against the allowance for loan losses on these impaired loans in the amount of $277,000 over the life of the loans.
As of December 31, 2017, the fair value investment in impaired loans totaled $1,247,000 which included five loans which did not require a valuation allowance since the estimated realizable value of the collateral exceeded the recorded investment in the loan. As of December 31, 2017, the Company had recognized charge-offs against the allowance for loan losses on these impaired loans in the amount of $277,000 over the life of the loans.
23
Foreclosed real estate owned (carried at fair value):
Real estate properties acquired through, or in lieu of loan foreclosure are to be sold and are carried at fair value less estimated cost to sell. Fair value is based upon independent market prices, appraised value of the collateral or management's estimation of the value of the collateral. These assets are included in Level 3 fair value based upon the lowest level of input that is significant to the fair value measurement.
The following table presents additional quantitative information about assets measured at fair value on a non-recurring basis and for which the Company has utilized Level 3 inputs to determine fair value:
Quantitative Information about Level 3 Fair Value Measurements
|
|||||||
(dollars in thousands)
|
Fair Value Estimate
|
Valuation Techniques
|
Unobservable Input
|
Range (Weighted Average)
|
|||
March 31, 2018
|
|||||||
Impaired loans
|
$
|
127
|
Appraisal of collateral(1)
|
Appraisal adjustments(2)
|
10% (10%)
|
||
Impaired loans
|
$
|
1,111
|
Present value of future cash flows
|
Loan discount rate
|
4.00 - 5.25% (5.12%)
|
||
Probability of default
|
0%
|
||||||
Foreclosed real estate owned
|
$
|
1,436
|
Appraisal of collateral(1)
|
Liquidation Expenses(2)
|
0-26.98% (11.71%)
|
Quantitative Information about Level 3 Fair Value Measurements
|
|||||||
(dollars in thousands)
|
Fair Value Estimate
|
Valuation Techniques
|
Unobservable Input
|
Range (Weighted Average)
|
|||
December 31, 2017
|
|||||||
Impaired loans
|
$
|
131
|
Appraisal of collateral(1)
|
Appraisal adjustments(2)
|
10% (10%)
|
||
Impaired loans
|
$
|
1,116
|
Present value of future cash flows
|
Loan discount rate
|
4.00 - 5.25% (5.11%)
|
||
Probability of default
|
0%
|
||||||
Foreclosed real estate owned
|
$
|
1,661
|
Appraisal of collateral(1)
|
Liquidation Expenses(2)
|
0-42.60% (14.68%)
|
(1)
|
Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable, less any associated allowance.
|
(2)
|
Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.
|
Financial Instruments Not Required to be Measured or Reported at Fair Value
The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company's assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the
24
estimates, comparisons between the Company's disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair values of the Company's financial instruments at March 31, 2018 and December 31, 2017.
Cash and cash equivalents (carried at cost):
The carrying amounts reported in the consolidated balance sheet for cash and short-term instruments approximate those assets' fair values.
Loans receivable (carried at cost):
The fair values of loans are estimated using discounted cash flow analyses, using market rates at the balance sheet date that reflect the credit and interest rate-risk inherent in the loans. Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal. Generally, for variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values.
Mortgage servicing rights (generally carried at cost)
The Company utilizes a third party provider to estimate the fair value of certain loan servicing rights. Fair value for the purpose of this measurement is defined as the amount at which the asset could be exchanged in a current transaction between willing parties, other than in a forced liquidation.
Restricted investment in Federal Home Loan Bank stock (carried at cost):
The Bank, as a member of the Federal Home Loan Bank (FHLB) system, is required to maintain an investment in capital stock of its district FHLB according to a predetermined formula. This regulatory stock has no quoted market value and is carried at cost.
Bank owned life insurance (carried at cost):
The fair value is equal to the cash surrender value of the Bank owned life insurance.
Accrued interest receivable and payable (carried at cost):
The carrying amount of accrued interest receivable and accrued interest payable approximates its fair value.
Deposit liabilities (carried at cost):
The fair values disclosed for demand deposits (e.g., interest and noninterest checking, passbook savings and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits.
Short-term borrowings (carried at cost):
The carrying amounts of short-term borrowings approximate their fair values.
Other borrowings (carried at cost):
Fair values of FHLB advances are estimated using discounted cash flow analysis, based on quoted prices for new FHLB advances with similar credit risk characteristics, terms and remaining maturity. These prices obtained from this active market represent a market value that is deemed to represent the transfer price if the liability were assumed by a third party.
Off-balance sheet financial instruments (disclosed at cost):
Fair values for the Company's off-balance sheet financial instruments (lending commitments and letters of credit) are based on fees currently charged in the market to enter into similar agreements, taking into account, the remaining terms of the agreements and the counterparties' credit standing.
25
The estimated fair values of the Bank's financial instruments not required to be measured or reported at fair value were as follows at March 31, 2018 and December 31, 2017. (In thousands)
Fair Value Measurements at March 31, 2018
|
||||||||||||||
Carrying Amount
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||
Financial assets:
|
||||||||||||||
Cash and cash equivalents
|
$
|
12,142
|
$
|
12,142
|
$
|
12,142
|
$
|
-
|
$
|
-
|
||||
Loans receivable, net
|
767,582
|
767,882
|
-
|
-
|
767,882
|
|||||||||
Mortgage servicing rights
|
192
|
223
|
-
|
-
|
223
|
|||||||||
Regulatory stock
|
2,545
|
2,545
|
2,545
|
-
|
-
|
|||||||||
Bank owned life insurance
|
37,270
|
37,270
|
37,270
|
-
|
-
|
|||||||||
Accrued interest receivable
|
3,687
|
3,687
|
3,687
|
-
|
-
|
|||||||||
Financial liabilities:
|
||||||||||||||
Deposits
|
940,149
|
939,915
|
618,431
|
-
|
321,484
|
|||||||||
Short-term borrowings
|
29,905
|
29,905
|
29,905
|
-
|
-
|
|||||||||
Other borrowings
|
33,093
|
32,532
|
-
|
-
|
32,532
|
|||||||||
Accrued interest payable
|
1,456
|
1,456
|
1,456
|
-
|
-
|
|||||||||
Off-balance sheet financial instruments:
|
||||||||||||||
Commitments to extend credit and
outstanding letters of credit |
-
|
-
|
-
|
-
|
-
|
Fair Value Measurements at December 31, 2017
|
||||||||||||||
Carrying Amount
|
Fair Value
|
Level 1
|
Level 2
|
Level 3
|
||||||||||
Financial assets:
|
||||||||||||||
Cash and cash equivalents
|
$
|
16,697
|
$
|
16,697
|
$
|
16,697
|
$
|
-
|
$
|
-
|
||||
Securities
|
281,121
|
281,121
|
-
|
281,121
|
-
|
|||||||||
Loans receivable, net
|
756,458
|
756,092
|
-
|
-
|
756,092
|
|||||||||
Mortgage servicing rights
|
200
|
223
|
-
|
-
|
223
|
|||||||||
Regulatory stock
|
3,505
|
3,505
|
3,505
|
-
|
-
|
|||||||||
Bank owned life insurance
|
37,060
|
37,060
|
37,060
|
-
|
-
|
|||||||||
Accrued interest receivable
|
3,716
|
3,716
|
3,716
|
-
|
-
|
|||||||||
Financial liabilities:
|
||||||||||||||
Deposits
|
929,384
|
929,709
|
609,090
|
-
|
320,619
|
|||||||||
Short-term borrowings
|
42,530
|
42,530
|
42,530
|
-
|
-
|
|||||||||
Other borrowings
|
35,945
|
35,514
|
-
|
-
|
35,514
|
|||||||||
Accrued interest payable
|
1,434
|
1,434
|
1,434
|
-
|
-
|
|||||||||
Off-balance sheet financial instruments:
|
||||||||||||||
Commitments to extend credit and
outstanding letters of credit |
-
|
-
|
-
|
-
|
-
|
26
10. New and Recently Adopted Accounting Pronouncements
Recently Adopted Accounting Pronouncements
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (a new revenue recognition standard). The Update's core principle is that a company will recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In addition, this Update specifies the accounting for certain costs to obtain or fulfill a contract with a customer and expands disclosure requirements for revenue recognition. This Update is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. Upon adoption on January 1, 2018, we have included the related new disclosure requirements in Note 2.
In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities. This Update applies to all entities that hold financial assets or owe financial liabilities and is intended to provide more useful information on the recognition, measurement, presentation, and disclosure of financial instruments. Among other things, this Update (a) requires equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income; (b) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; (c) eliminates the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities; (d) eliminates the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (e) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (f) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; and (g) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity's other deferred tax assets. For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. For all other entities, including not-for-profit entities and employee benefit plans within the scope of Topics 960 through 965 on plan accounting, the amendments in this Update are effective for fiscal years beginning after December 15, 2018, and interim periods within fiscal years beginning after December 15, 2019. All entities that are not public business entities may adopt the amendments in this Update earlier as of the fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. Upon adoption on January 1, 2018, we have included the related new disclosure requirements in Note 9
New Accounting Pronouncements Not Yet Adopted
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). The standard requires lessees to recognize the assets and liabilities that arise from leases on the balance sheet. A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term. A short-term lease is defined as one in which (a) the lease term is 12 months or less and (b) there is not an option to purchase the underlying asset that the lessee is reasonably certain to exercise. For short-term leases, lessees may elect to recognize lease payments over the lease term on a straight-line basis. For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2018, and interim periods within those years. For all other entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2019, and for interim periods within fiscal years beginning after December 15, 2020. The amendments should be applied at the beginning of the earliest period presented using a modified retrospective approach with earlier application permitted as of the beginning of an interim or annual reporting period. The Company is currently assessing the
27
practical expedients it may elect at adoption, but does not anticipate the amendments will have a significant impact on the financial statements. Based on the Company's preliminary analysis of its current portfolio, the impact to the Company's balance sheet is estimated to result in less than a 1 percent increase in assets and liabilities. The Company also anticipates additional disclosures to be provided at adoption.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments - Credit Losses: Measurement of Credit Losses on Financial Instruments, which changes the impairment model for most financial assets. This Update is intended to improve financial reporting by requiring timelier recording of credit losses on loans and other financial instruments held by financial institutions and other organizations. The underlying premise of the Update is that financial assets measured at amortized cost should be presented at the net amount expected to be collected, through an allowance for credit losses that is deducted from the amortized cost basis. The allowance for credit losses should reflect management's current estimate of credit losses that are expected to occur over the remaining life of a financial asset. The income statement will be effected for the measurement of credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. ASU 2016-13 is effective for annual and interim periods beginning after December 15, 2019, and early adoption is permitted for annual and interim periods beginning after December 15, 2018. With certain exceptions, transition to the new requirements will be through a cumulative effect adjustment to opening retained earnings as of the beginning of the first reporting period in which the guidance is adopted. We expect to recognize a one-time cumulative effect adjustment to the allowance for loan losses as of the beginning of the first reporting period in which the new standard is effective, but cannot yet determine the magnitude of any such one-time adjustment or the overall impact of the new guidance on the consolidated financial statements.
In January 2017, the FASB issued ASU 2017-04, Simplifying the Test for Goodwill Impairment. To simplify the subsequent measurement of goodwill, the FASB eliminated Step 2 from the goodwill impairment test. In computing the implied fair value of goodwill under Step 2, an entity had to perform procedures to determine the fair value at the impairment testing date of its assets and liabilities (including unrecognized assets and liabilities) following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Instead, under the amendments in this Update, an entity should perform its annual, or interim, goodwill impairment test by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting units fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. A public business entity that is a U.S. Securities and Exchange Commission (SEC) filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. A public business entity that is not an SEC filer should adopt the amendments in this Update for its annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2020. All other entities, including not-for-profit entities, that are adopting the amendments in this Update should do so for their annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2021. This Update is not expected to have a significant impact on the Company's financial statements.
In February 2017, the FASB issued ASU 2017-06, Plan Accounting: Defined Benefit Pension Plans (Topic 960), Defined Contribution Pension Plans (Topic 962), and Health and Welfare Benefit Plans (Topic 965). This Update relates primarily to the reporting by an employee benefit plan for its interest in a master trust, which is a trust for which a regulated financial institution serves as a trustee or custodian and in which assets of more than one plan sponsored by a single employer or by a group of employers under common control are held. For each master trust in which a plan holds an interest, the amendments in this Update require a plan's interest in that master trust and any change in that interest to be presented in separate line items in the statement of net assets available for benefits and in the statement of changes in net assets available for benefits, respectively. The amendments in this Update remove the requirement to disclose the percentage interest in the master trust for plans with divided interests and require that all plans disclose the dollar amount of their interest in each of those general types of investments, which supplements the existing requirement to disclose the master trusts balances in each
28
general type of investments. There are also increased disclosure requirements for investments in master trusts. The amendments in this Update are effective for fiscal years beginning after December 15, 2018. Early adoption is permitted. This Update is not expected to have a significant impact on the Company's financial statements.
In March 2017, the FASB issued ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20). The amendments in this Update shorten the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date. The amendments do not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. For public business entities, the amendments in this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. An entity should apply the amendments in this Update on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Additionally, in the period of adoption, an entity should provide disclosures about a change in accounting principle. The Company is currently evaluating the impact the adoption of the standard will have on the Company's financial position or results of operations.
In July 2017, the FASB issued ASU 2017-11, Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480), and Derivative and Hedging (Topic 815). The amendments in Part I of this Update change the classification analysis of certain equity-linked financial instruments (or embedded features) with down-round features. When determining whether certain financial instruments should be classified as liabilities or equity instruments, a down-round feature no longer precludes equity classification when assessing whether the instrument is indexed to an entity's own stock. The amendments also clarify existing disclosure requirements for equity-classified instruments. As a result, a freestanding equity-linked financial instrument (or embedded conversion option) no longer would be accounted for as a derivative liability at fair value as a result of the existence of a down-round feature. For freestanding equity classified financial instruments, the amendments require entities that present earnings per share (EPS) in accordance with Topic 260 to recognize the effect of the down-round feature when it is triggered. That effect is treated as a dividend and as a reduction of income available to common shareholders in basic EPS. Convertible instruments with embedded conversion options that have down- round features are now subject to the specialized guidance for contingent beneficial conversion features (in Subtopic 470-20, Debt—Debt with Conversion and Other Options), including related EPS guidance (in Topic 260). The amendments in Part II of this Update recharacterize the indefinite deferral of certain provisions of Topic 480 that now are presented as pending content in the Accounting Standards Codification, to a scope exception. Those amendments do not have an accounting effect. For public business entities, the amendments in Part I of this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. For all other entities, the amendments in Part I of this Update are effective for fiscal years beginning after December 15, 2019, and interim periods within fiscal years beginning after December 15, 2020. Early adoption is permitted for all entities, including adoption in an interim period. If an entity early adopts the amendments in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. The amendments in Part I of this Update should be applied either retrospectively to outstanding financial instruments with a down-round feature by means of a cumulative-effect adjustment to the statement of financial position as of the beginning of the first fiscal year and interim period(s) in which the pending content that links to this paragraph is effective or retrospectively to outstanding financial instruments with a down-round feature for each prior reporting period presented in accordance with the guidance on accounting changes in paragraphs 250-10-45-5 through 45-10. The amendments in Part II of this Update do not require any transition guidance because those amendments do not have an accounting effect. This Update is not expected to have a significant impact on the Company's financial statements.
In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 850), the objective of which is to improve the financial reporting of hedging relationships to better portray the economic results of an
29
entity's risk management activities in its financial statements. In addition, the amendments in this Update make certain targeted improvements to simplify the application and disclosure of the hedge accounting guidance in current general accepted accounting principles. For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. For all other entities, the amendments are effective for fiscal years beginning after December 15, 2019, and interim periods beginning after December 15, 2020. Early application is permitted in any period after issuance. For cash flow and net investment hedges existing at the date of adoption, an entity should apply a cumulative-effect adjustment related to eliminating the separate measurement of ineffectiveness to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings as of the beginning of the fiscal year that an entity adopts the amendments in this Update. The amended presentation and disclosure guidance is required only prospectively. This Update is not expected to have a significant impact on the Company's financial statements.
In January 2018, the FASB issued ASU 2018-01, Leases (Topic 842), which provides an optional transition practical expedient to not evaluate under Topic 842 existing or expired land easements that were not previously accounted for as leases under the current lease guidance in Topic 840. An entity that elects this practical expedient should evaluate new or modified land easements under Topic 842 beginning at the date the entity adopts Topic 842; otherwise, an entity should evaluate all existing or expired land easements in connection with the adoption of the new lease requirements in Topic 842 to assess whether they meet the definition of a lease. The effective date and transition requirements for the amendments are the same as the effective date and transition requirements in ASU 2016-02. The Company is currently evaluating the impact the adoption of the standard will have on the Company's financial position or results of operations.
In February 2018, the FASB issued ASU 2018-02, Income Statement – Reporting Comprehensive Income (Topic 220), to allow a reclassification from accumulated other comprehensive income to retained earnings for stranded tax effects resulting from the Tax Cuts and Jobs Act. Consequently, the amendments eliminate the stranded tax effects resulting from the Tax Cuts and Jobs Act and will improve the usefulness of information reported to financial statement users. The amendments in this Update are effective for all entities for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early adoption of the amendments in this Update is permitted, including adoption in any interim period, (1) for public business entities for reporting periods for which financial statements have not yet been issued and (2) for all other entities for reporting periods for which financial statements have not yet been made available for issuance. The amendments in this Update should be applied either in the period of adoption or retrospectively to each period (or periods) in which the effect of the change in the U.S. federal corporate income tax rate in the Tax Cuts and Jobs Act is recognized. On January 1, 2018, the Company adopted this standard which resulted in a reclassification of $434,000 between accumulated other comprehensive income and retained earnings on the consolidated balance sheet.
In February 2018, the FASB issued ASU 2018-03, Technical Corrections and Improvements to Financial Instruments—Overall (Subtopic 825-10), to clarify certain aspects of the guidance issued in ASU 2016-01. (1) An entity measuring an equity security using the measurement alternative may change its measurement approach to a fair value method in accordance with Topic 820, Fair Value Measurement, through an irrevocable election that would apply to that security and all identical or similar investments of the same issuer. Once an entity makes this election, the entity should measure all future purchases of identical or similar investments of the same issuer using a fair value method in accordance with Topic 820. (2) Adjustments made under the measurement alternative are intended to reflect the fair value of the security as of the date that the observable transaction for a similar security took place. (3) Remeasuring the entire value of forward contracts and purchased options is required when observable transactions occur on the underlying equity securities. (4) When the fair value option is elected for a financial liability, the guidance in paragraph 825-10- 45-5 should be applied, regardless of whether the fair value option was elected under either Subtopic 815-15, Derivatives and Hedging—Embedded Derivatives, or 825-10, Financial Instruments—Overall. (5) Financial liabilities for which the fair value option is elected, the amount of change in fair value that relates to the instrument specific credit risk should first be measured in the
30
currency of denomination when presented separately from the total change in fair value of the financial liability. Then, both components of the change in the fair value of the liability should be remeasured into the functional currency of the reporting entity using end-of-period spot rates. (6) The prospective transition approach for equity securities without a readily determinable fair value in the amendments in Update 2016-01 is meant only for instances in which the measurement alternative is applied. An insurance entity subject to the guidance in Topic 944, Financial Services— Insurance, should apply a prospective transition method when applying the amendments related to equity securities without readily determinable fair values. An insurance entity should apply the selected prospective transition method consistently to the entity's entire population of equity securities for which the measurement alternative is elected. For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years beginning after June 15, 2018. Public business entities with fiscal years beginning between December 15, 2017, and June 15, 2018, are not required to adopt these amendments until the interim period beginning after June 15, 2018, and public business entities with fiscal years beginning between June 15, 2018, and December 15, 2018, are not required to adopt these amendments before adopting the amendments in Update 2016-01. For all other entities, the effective date is the same as the effective date in Update 2016-01. All entities may early adopt these amendments for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years, as long as they have adopted Update 2016-01. This Update is not expected to have a significant impact on the Company's financial statements.
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
The Private Securities Litigation Reform Act of 1995 contains safe harbor provisions regarding forward-looking statements. When used in this discussion, the words "believes," "anticipates," "contemplates," "expects," and similar expressions are intended to identify forward-looking statements. Such statements are subject to certain risks and uncertainties which could cause actual results to differ materially from those projected. Those risks and uncertainties include:
•
|
our ability to realize the anticipated benefits from our acquisition of Delaware Bancshares, Inc.
|
|
•
|
possible future impairment of intangible assets
|
|
•
|
our ability to effectively manage future growth
|
|
•
|
loan losses in excess of our allowance
|
|
•
|
risks inherent in commercial lending
|
|
•
|
real estate collateral which is subject to declines in value
|
|
•
|
potential other-than-temporary impairments
|
|
•
|
soundness of other financial institutions
|
|
•
|
interest rate risks
|
|
•
|
potential liquidity risk
|
|
•
|
deposits acquired through competitive bidding
|
|
•
|
availability of capital
|
|
•
|
regional economic factors
|
|
•
|
loss of senior officers
|
|
•
|
comparatively low legal lending limits
|
|
•
|
risks of new capital requirements
|
|
•
|
potential impact of Tax Cuts and Jobs Act
|
|
•
|
limited market for the Company's stock
|
|
•
|
restrictions on ability to pay dividends
|
|
•
|
common stock may lose value
|
|
•
|
insider ownership
|
31
•
|
issuing additional shares may dilute ownership
|
|
•
|
competitive environment
|
|
•
|
certain anti-takeover provisions
|
|
•
|
extensive and complex governmental regulation and associated cost
|
|
•
|
cybersecurity
|
Norwood Financial Corp. undertakes no obligation to publicly release the results of any revisions to those forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.
Critical Accounting Policies
Note 2 to the Company's consolidated financial statements for the year ended December 31, 2017 (incorporated by reference in Item 8 of the Form 10-K) lists significant accounting policies used in the development and presentation of its financial statements. This discussion and analysis, the significant accounting policies, and other financial statement disclosures identify and address key variables and other qualitative and quantitative factors that are necessary for an understanding and evaluation of the Company and its results of operations.
Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the valuation of deferred tax assets, the fair value of financial instruments, the determination of goodwill impairment and the determination of other-than-temporary impairment on securities. Please refer to the discussion of the allowance for loan losses calculation under "Loans" in the "Changes in Financial Condition" section.
The Company uses the modified prospective transition method to account for stock options. Under this method companies are required to record compensation expense, based on the fair value of options over the vesting period. Restricted shares vest over a five-year period. The product of the number of shares granted and the grant date market price of the Company's common stock determines the fair value of restricted stock.
Deferred income taxes reflect temporary differences in the recognition of the revenue and expenses for tax reporting and financial statement purposes, principally because certain items are recognized in different periods for financial reporting and tax return purposes. On December 22, 2017, the President signed the Tax Cut and Jobs Act (the "Act") into law. Among other things, the Act reduced the corporate tax rate from a maximum of 35% to a flat 21% rate effective January 1, 2018. As a result of the reduction in the corporate income tax rate to 21%, the Company revalued its net deferred tax asset as of December 31, 2017, which resulted in a $3,060,000 reduction in its value. The reduction in the value of the net deferred tax asset was recorded as additional income tax expense in the fourth quarter of 2017. Although realization is not assured, the Company believes that it is more likely than not that all deferred tax assets will be realized.
Management determines the appropriate classification of debt securities at the time of purchase and re-evaluates such designation as of each Consolidated Balance Sheet date.
Declines in the fair value of available for sale securities below their cost that are deemed to be other than temporary are reflected in earnings as realized losses. In estimating other-than-temporary impairment losses, the Company considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent of the Company to not sell the securities and whether it is more likely than not that it will not have to sell the securities before recovery of their cost basis. The Company believes that all unrealized losses on securities at March 31, 2018 and December 31, 2017 represent temporary impairment of the securities, related to changes in interest rates.
32
The Bank, as a member of the Federal Home Loan Bank (FHLB) system, is required to maintain an investment in capital stock of its district FHLB according to a predetermined formula. This restricted stock has no quoted market value and is carried at cost.
Management evaluates the restricted stock for impairment. Management's determination of whether these investments are impaired is based on their assessment of the ultimate recoverability of their cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of their cost is influenced by criteria such as (1) the significance of the decline in net assets of the FHLB as compared to the capital stock amount for the FHLB and the length of time this situation has persisted, (2) commitments by the FHLB to make payments required by law or regulation and the level of such payments in relation to the operating performance of the FHLB, and (3) the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the FHLB.
Management considered that the FHLB's regulatory capital ratios have increased from prior years, liquidity appears adequate, and the new shares of FHLB stock continue to change hands at the $100 par value. Management believes no impairment charge is necessary related to FHLB stock as of March 31, 2018.
In connection with acquisitions, the Company recorded goodwill in the amount of $11.3 million, representing the excess of amounts paid over the fair value of net assets of the institutions acquired in purchase transactions, at its fair value at the date of acquisition. Goodwill is tested and deemed impaired when the carrying value of goodwill exceeds its implied fair value. The value of the goodwill can change in the future. We expect the value of the goodwill to decrease if there is a significant decrease in the franchise value of the Company or the Bank. If an impairment loss is determined in the future, we will reflect the loss as an expense for the period in which the impairment is determined, leading to a reduction of our net income for that period by the amount of the impairment loss.
Changes in Financial Condition
General
Total assets as of March 31, 2018 were $1.127 billion compared to $1.133 billion as of December 31, 2017. The decrease reflects a lower level of securities which were sold to reduce overnight borrowings and to fund loan growth.
Securities
The fair value of securities available for sale as of March 31, 2018 was $265.9 million compared to $281.1 million as of December 31, 2017. The decrease in the securities portfolio is the result of sales, calls, maturities and principal reductions of securities.
The carrying value of the Company's securities portfolio (Available-for Sale) consisted of the following:
March 31, 2018
|
December 31, 2017
|
||||||||||
(dollars in thousands)
|
Amount
|
% of portfolio
|
Amount
|
% of portfolio
|
|||||||
U.S. Treasury securities
|
$
|
-
|
-
|
%
|
$
|
1,998
|
0.7
|
%
|
|||
States and political subdivisions
|
106,891
|
40.2
|
120,478
|
42.9
|
|||||||
Corporate obligations
|
9,767
|
3.7
|
9,989
|
3.5
|
|||||||
Mortgage-backed securities-
|
|||||||||||
government sponsored entities
|
149,204
|
56.1
|
148,656
|
52.9
|
|||||||
Total
|
$
|
265,862
|
100.0
|
%
|
$
|
281,121
|
100.0
|
%
|
33
The Company has securities in an unrealized loss position. In management's opinion, the unrealized losses reflect changes in interest rates subsequent to the acquisition of specific securities. Management believes that the unrealized losses on all holdings represent temporary impairment of the securities, as the Company has the intent and ability to hold these investments until maturity or market price recovery.
Loans
Loans receivable totaled $775.7 million at March 31, 2018 compared to $764.1 million as of December 31, 2017. The increase in loans receivable includes a $5.6 million increase in commercial real estate loans and a $5.0 million increase in consumer loans.
The allowance for loan losses totaled $8,099,000 as of March 31, 2018 and represented 1.04% of total loans outstanding, compared to $7,634,000, or 1.00% of total loans, at December 31, 2017. The Company had net charge-offs for the three months ended March 31, 2018 of $85,000 compared to $162,000 in the corresponding period in 2017. The Company's management assesses the adequacy of the allowance for loan losses on a quarterly basis. The process includes an analysis of the risks inherent in the loan portfolio. It includes an analysis of impaired loans and a historical review of credit losses by loan type. Other factors considered include concentration of credit in specific industries, economic and industry conditions, trends in delinquencies and loan classifications, and loan growth. Management considers the allowance adequate at March 31, 2018 based on the Company's criteria. However, there can be no assurance that the allowance for loan losses will be adequate to cover significant losses, if any, that might be incurred in the future.
As of March 31, 2018, non-performing loans totaled $1.7 million, or 0.22% of total loans compared to $2.5 million, or 0.32%, of total loans at December 31, 2017. At March 31, 2018, non-performing assets totaled $3.1 million, or 0.28%, of total assets compared to $4.1 million, or 0.37%, of total assets at December 31, 2017.
The following table sets forth information regarding non-performing loans and foreclosed real estate at the dates indicated:
(dollars in thousands)
|
March 31, 2018
|
December 31, 2017
|
||||
Loans accounted for on a non-accrual basis:
|
||||||
Real Estate
|
||||||
Residential
|
$
|
1,408
|
$
|
1,706
|
||
Commercial
|
272
|
277
|
||||
Construction
|
-
|
-
|
||||
Commercial, financial and agricultural
|
-
|
-
|
||||
Consumer loans to individuals
|
-
|
-
|
||||
Total non-accrual loans *
|
1,680
|
1,983
|
||||
Accruing loans which are contractually
|
||||||
past due 90 days or more
|
-
|
496
|
||||
Total non-performing loans
|
1,680
|
2,479
|
||||
Foreclosed real estate
|
1,436
|
1,661
|
||||
Total non-performing assets
|
$
|
3,116
|
$
|
4,140
|
||
Allowance for loans losses
|
$
|
8,099
|
$
|
7,634
|
||
Coverage of non-performing loans
|
482.08
|
%
|
307.95
|
%
|
||
Non-performing loans to total loans
|
0.22
|
%
|
0.32
|
%
|
||
Non-performing loans to total assets
|
0.15
|
%
|
0.22
|
%
|
||
Non-performing assets to total assets
|
0.28
|
%
|
0.37
|
%
|
*Includes non-accrual TDRs of $141,000 as of March 31, 2018 and $144,000 on December 31, 2017. The Company also had $1.0 million of accruing TDRs on March 31, 2018 and December 31, 2017.
34
Deposits
During the three-month period ending March 31, 2018, total deposits increased $10.8 million due primarily to a $13.3 million increase in savings deposits which reflects seasonal activity in municipal account relationships. All other deposits decreased $2.5 million, net.
The following table sets forth deposit balances as of the dates indicated:
(dollars in thousands)
|
March 31, 2018
|
December 31, 2017
|
|||
Non-interest bearing demand
|
$
|
204,027
|
$
|
205,138
|
|
Interest-bearing demand
|
88,118
|
91,479
|
|||
Money market deposit accounts
|
146,884
|
146,362
|
|||
Savings
|
179,403
|
166,111
|
|||
Time deposits <$100,000
|
149,657
|
152,241
|
|||
Time deposits >$100,000
|
172,060
|
168,053
|
|||
Total
|
$
|
940,149
|
$
|
929,384
|
Borrowings
Other borrowings as of March 31, 2018 totaled $33.1 million compared to $35.9 million as of December 31, 2017. Short-term borrowings, which consist of securities sold under agreements to repurchase and overnight borrowings from the FHLB, decreased $12.6 million due to a $14.0 million decrease in overnight borrowings.
Other borrowings consisted of the following:
(dollars in thousands)
March 31, 2018
|
December 31, 2017
|
||||
Notes with the FHLB:
|
|||||
Amortizing fixed rate borrowing due January 2018 at 0.910%
|
$
|
-
|
$
|
51
|
|
Amortizing fixed rate borrowing due December 2018 at 1.425%
|
618
|
823
|
|||
Amortizing fixed rate borrowing due January 2019 at 1.393%
|
4,200
|
5,451
|
|||
Term fixed rate borrowing due August 2019 at 1.606%
|
10,000
|
10,000
|
|||
Amortizing fixed rate borrowing due June 2020 at 1.490%
|
4,592
|
5,093
|
|||
Amortizing fixed rate borrowing due December 2020 at 1.706%
|
2,803
|
3,051
|
|||
Amortizing fixed rate borrowing due March 2022 at 1.748%
|
3,518
|
3,730
|
|||
Amortizing fixed rate borrowing due October 2022 at 1.88%
|
7,362
|
7,746
|
|||
$
|
33,093
|
$
|
35,945
|
Stockholders' Equity and Capital Ratios
As of March 31, 2018, stockholders' equity totaled $113.8 million, compared to $115.7 million as of December 31, 2017. The net change in stockholders' equity included $3.1 million of net income that was partially offset by $1.4 million of dividends declared. In addition, total equity decreased $3.7 million due to a decrease in the fair value of securities in the available for sale portfolio, net of tax. This decrease in fair value is the result of a change in interest rates and spreads, which may impact the value of the securities. Because of
35
interest rate volatility, the Company's accumulated other comprehensive income (loss) could materially fluctuate for each interim and year-end period.
A comparison of the Company's consolidated regulatory capital ratios is as follows:
March 31, 2018
|
December 31, 2017
|
||
Tier 1 Capital
|
|||
(To average assets)
|
9.63%
|
9.36%
|
|
Tier 1 Capital
|
|||
(To risk-weighted assets)
|
13.17%
|
13.16%
|
|
Common Equity Tier 1 Capital
|
|||
(To risk-weighted assets)
|
13.17%
|
13.16%
|
|
Total Capital
|
|||
(To risk-weighted assets)
|
14.16%
|
14.11%
|
Effective January 1, 2015, the Company and the Bank became subject to new regulatory capital rules, which, among other things, impose a new common equity Tier 1 minimum capital requirement (4.5% of risk-weighted assets), set the minimum leverage ratio for all banking organizations at a uniform 4% of total assets, increase the minimum Tier 1 capital to risk-based assets requirement (from 4% to 6% of risk-weighted assets) and assign a higher risk weight (150%) to exposures that are more than 90 days past due or are on nonaccrual status and to certain commercial real estate facilities that finance the acquisition, development or construction of real property. The new rules also require unrealized gains and losses on certain "available-for-sale" securities holdings to be included for purposes of calculating regulatory capital requirements unless a one-time opt out is exercised which the Company and the Bank have done. The final rule limits a banking organization's dividends, stock repurchases and other capital distributions, and certain discretionary bonus payments to executive officers, if the banking organization does not hold a "capital conservation buffer" consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets above regulatory minimum risk-based requirements. The capital conservation buffer requirement is being phased in beginning January 1, 2016 and ending January 1, 2019, when the full capital conservation buffer requirement will be effective. The Company and the Bank are in compliance with their respective new capital requirements, including the capital conservation buffer, as of March 31, 2018.
Liquidity
As of March 31, 2018, the Company had cash and cash equivalents of $12.1 million in the form of cash, due from banks and short-term deposits with other institutions. In addition, the Company had total securities available for sale of $265.9 million which could be used for liquidity needs. This totals $278.0 million of liquidity and represents 24.7% of total assets compared to $297.8 million and 26.3% of total assets as of December 31, 2017. The Company also monitors other liquidity measures, all of which were within the Company's policy guidelines as of March 31, 2018 and December 31, 2017. Based upon these measures, the Company believes its liquidity is adequate.
Capital Resources
The Company has a line of credit commitment from Atlantic Community Bankers Bank for $7,000,000 which expires June 30, 2018. There were no borrowings under this line as of March 31, 2018 and December 31, 2017.
The Company has a line of credit commitment available which has no stated expiration date from PNC Bank for $16,000,000. There were no borrowings under this line as of March 31, 2018 and December 31, 2017.
36
The Company has a line of credit commitment available which has no stated expiration date from Zions Bank for $17,000,000. There were no borrowings under this line as of March 31, 2018 and December 31, 2017.
The Bank's maximum borrowing capacity with the Federal Home Loan Bank was approximately $377,173,000 as of March 31, 2018, of which $33,093,000 and $35,945,000 was outstanding at March 31, 2018 and December 31, 2017, respectively. Advances from the Federal Home Loan Bank are secured by qualifying assets of the Bank.
Non-GAAP Financial Measures
This report contains or references fully taxable-equivalent (fte) interest income and net interest income, which are non-GAAP financial measures. Interest income (fte) and net interest income (fte) are derived from GAAP interest income and net interest income using an assumed tax rate of 21% for 2018 and 34% for 2017. We believe the presentation of interest income (fte) and net interest income (fte) ensures comparability of interest income and net interest income arising from both taxable and tax-exempt sources and is consistent with industry practice. Net interest income (fte) is reconciled to GAAP net interest income on page 38. Although the Company believes that these non-GAAP financial measures enhance investors' understanding of our business and performance, these non-GAAP financial measures should not be considered an alternative to GAAP measures.
37
Results of Operations
NORWOOD FINANCIAL CORP.
Consolidated Average Balance Sheets with Resultant Interest and Rates
(Tax-Equivalent Basis,
|
Three Months Ended March 31,
|
||||||||||||||||
dollars in thousands)
|
2018
|
2017
|
|||||||||||||||
Average
|
Average
|
Average
|
Average
|
||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||
(2)
|
(1)
|
(3)
|
(2)
|
(1)
|
(3)
|
||||||||||||
Assets
|
|||||||||||||||||
Interest-earning assets:
|
|||||||||||||||||
Interest-bearing deposits with banks
|
$
|
4,452
|
$
|
18
|
1.62%
|
$
|
4,832
|
$
|
10
|
0.83%
|
|||||||
Securities available for sale:
|
|||||||||||||||||
Taxable
|
170,513
|
867
|
2.03
|
184,918
|
892
|
1.93
|
|||||||||||
Tax-exempt (1)
|
108,613
|
832
|
3.06
|
122,453
|
1,100
|
3.59
|
|||||||||||
Total securities available for sale (1)
|
279,126
|
1,699
|
2.43
|
307,371
|
1,992
|
2.59
|
|||||||||||
Loans receivable (1) (4) (5)
|
767,481
|
8,588
|
4.48
|
719,254
|
7,978
|
4.44
|
|||||||||||
Total interest-earning assets
|
1,051,059
|
10,305
|
3.92
|
1,031,457
|
9,980
|
3.87
|
|||||||||||
Non-interest earning assets:
|
|||||||||||||||||
Cash and due from banks
|
13,779
|
13,906
|
|||||||||||||||
Allowance for loan losses
|
(7,877)
|
(6,721)
|
|||||||||||||||
Other assets
|
68,977
|
75,123
|
|||||||||||||||
Total non-interest earning assets
|
74,879
|
82,308
|
|||||||||||||||
Total Assets
|
$
|
1,125,938
|
$
|
1,113,765
|
|||||||||||||
Liabilities and Stockholders' Equity
|
|||||||||||||||||
Interest-bearing liabilities:
|
|||||||||||||||||
Interest-bearing demand and money market
|
$
|
235,431
|
$
|
112
|
0.19
|
$
|
248,124
|
$
|
94
|
0.15
|
|||||||
Savings
|
173,460
|
21
|
0.05
|
195,742
|
24
|
0.05
|
|||||||||||
Time
|
325,012
|
896
|
1.10
|
294,149
|
648
|
0.88
|
|||||||||||
Total interest-bearing deposits
|
733,903
|
1,029
|
0.56
|
738,015
|
766
|
0.42
|
|||||||||||
Short-term borrowings
|
32,962
|
52
|
0.63
|
33,485
|
28
|
0.33
|
|||||||||||
Other borrowings
|
34,360
|
141
|
1.64
|
32,354
|
143
|
1.77
|
|||||||||||
Total interest-bearing liabilities
|
801,225
|
1,222
|
0.61
|
803,854
|
937
|
0.47
|
|||||||||||
Non-interest bearing liabilities:
|
|||||||||||||||||
Demand deposits
|
200,786
|
188,654
|
|||||||||||||||
Other liabilities
|
8,607
|
8,489
|
|||||||||||||||
Total non-interest bearing liabilities
|
209,393
|
197,143
|
|||||||||||||||
Stockholders' equity
|
115,320
|
112,768
|
|||||||||||||||
Total Liabilities and Stockholders' Equity
|
$
|
1,125,938
|
$
|
1,113,765
|
|||||||||||||
Net interest income (tax equivalent basis)
|
9,083
|
3.31%
|
9,043
|
3.40%
|
|||||||||||||
Tax-equivalent basis adjustment
|
(276)
|
(546)
|
|||||||||||||||
Net interest income
|
$
|
8,807
|
$
|
8,497
|
|||||||||||||
Net interest margin (tax equivalent basis)
|
3.46%
|
3.51%
|
(1)
|
Interest and yields are presented on a tax-equivalent basis using a marginal tax rate of 21% for 2018 and 34% for 2017.
|
(2)
|
Average balances have been calculated based on daily balances.
|
(3)
|
Annualized
|
(4)
|
Loan balances include non-accrual loans and are net of unearned income.
|
(5)
|
Loan yields include the effect of amortization of deferred fees, net of costs.
|
38
Rate/Volume Analysis. The following table shows the fully taxable equivalent effect of changes in volumes and rates on interest income and interest expense.
Increase/(Decrease)
|
||||||||
Three months ended March 31, 2018 Compared to
|
||||||||
Three months ended March 31, 2017
|
||||||||
Variance due to
|
||||||||
Volume
|
Rate
|
Net
|
||||||
(dollars in thousands)
|
||||||||
Interest-earning assets:
|
||||||||
Interest-bearing deposits with banks
|
$
|
(2)
|
$
|
10
|
$
|
8
|
||
Securities available for sale:
|
||||||||
Taxable
|
(70)
|
45
|
(25)
|
|||||
Tax-exempt securities
|
(114)
|
(154)
|
(268)
|
|||||
Total securities
|
(184)
|
(109)
|
(293)
|
|||||
Loans receivable
|
534
|
76
|
610
|
|||||
Total interest-earning assets
|
348
|
(23)
|
325
|
|||||
Interest-bearing liabilities:
|
||||||||
Interest-bearing demand and money market
|
(6)
|
24
|
18
|
|||||
Savings
|
(3)
|
-
|
(3)
|
|||||
Time
|
80
|
168
|
248
|
|||||
Total interest-bearing deposits
|
71
|
192
|
263
|
|||||
Short-term borrowings
|
-
|
24
|
24
|
|||||
Other borrowings
|
8
|
(10)
|
(2)
|
|||||
Total interest-bearing liabilities
|
79
|
206
|
285
|
|||||
Net interest income (tax-equivalent basis)
|
$
|
269
|
$
|
(229)
|
$
|
40
|
Changes in net interest income that could not be specifically identified as either a rate or volume change were allocated proportionately to changes in volume and changes in rate.
39
Comparison of Operating Results for the Three Months Ended March 31, 2018 to March 31, 2017
General
For the three months ended March 31, 2018, net income totaled $3,129,000 compared to $2,376,000 earned in the similar period in 2017. The increase in net income for the three months ended March 31, 2018 was due primarily to a $310,000 improvement in net interest income and a $591,000 decrease in foreclosed real estate expense. Earnings per share for the current period were $0.50 per share for basic and fully diluted shares compared to $0.38 per share for basic and fully diluted shares for the three months ended March 31, 2017, after giving retroactive effect to the 50% stock dividend declared August 8, 2017. The resulting annualized return on average assets and annualized return on average equity for the three months ended March 31, 2018 were 1.13%% and 11.00%, respectively, compared to 0.87% and 8.54%, respectively, for the similar period in 2017.
The following table sets forth changes in net income:
(dollars in thousands)
|
Three months ended
|
|
March 31, 2018 to March 31, 2017
|
||
Net income three months ended March 31, 2017
|
$
|
2,376
|
Change due to:
|
||
Net interest income
|
310
|
|
Provision for loan losses
|
50
|
|
Net gains on sales
|
(73)
|
|
Other income
|
124
|
|
Salaries and employee benefits
|
(243)
|
|
Occupancy, furniture and equipment
|
19
|
|
Foreclosed real estate
|
591
|
|
All other expenses
|
(1)
|
|
Income tax expense
|
(24)
|
|
Net income three months ended March 31, 2018
|
$
|
3,129
|
Net Interest Income
Net interest income on a fully taxable equivalent basis (fte) for the three months ended March 31, 2018 totaled $9,083,000 which was $40,000 higher than the comparable period in 2017. The increase in net interest income was due primarily to a $610,000 increase in interest income (fte) on loans. Tax-equivalent interest income was negatively impacted by $259,000 due to the reduction in the tax rate from 34% to 21% and $17,000 due to an $8.3 million reduction in average tax-exempt loans and securities, as reflected in the tax-equivalent adjustment. The fte net interest spread and net interest margin were 3.31% and 3.46%, respectively, for the three months ended March 31, 2018 compared to 3.40% and 3.51%, respectively, for the similar period in 2017. The decrease in the net interest spread and the net interest margin reflects the impact on tax-equivalent net interest income related to the change in the tax rate.
Interest income (fte) totaled $10,305,000 with a yield on average earning assets of 3.92% compared to $9,980,000 and 3.87% for the 2017 period. Average loans increased $48.2 million over the comparable period of last year, while average securities decreased $28.2 million as portfolio runoff was utilized to fund loan growth. Average earning assets totaled $1.051 billion for the three months ended March 31, 2018, an increase of $19.6 million over the average for the similar period in 2017.
40
Interest expense for the three months ended March 31, 2018 totaled $1,222,000 at an average cost of 0.61% compared to $937,000 and 0.47% for the similar period in 2017. The increase in average cost reflects the rising rates on overnight borrowings and certificates of deposit. The cost of time deposits, which is the most significant component of funding, increased to 1.10% from 0.88% for the similar period in the prior year.
Provision for Loan Losses
The Company's provision for loan losses for the three months ended March 31, 2018 was $550,000 compared to $600,000 for the three months ended March 31, 2017. The Company makes provisions for loan losses in an amount necessary to maintain the allowance for loan losses at an acceptable level. Net charge-offs were $85,000 for the quarter ended March 31, 2018 compared to $162,000 for the similar period in 2017.
Other Income
Other income totaled $1,694,000 for the three months ended March 31, 2018 compared to $1,643,000 for the similar period in 2017. Service charges and fees increased $44,000 due primarily to the accounts added, while other fee income categories increased $80,000, net. Net gains from sales of securities increased $136,000, while gains from the sale of deposits decreased $209,000 due to the sale of the Company's West Scranton Office in the first quarter of 2017.
Other Expense
Other expense for the three months ended March 31, 2018 totaled $6,248,000 which was $366,000 lower than the same period of 2017 due primarily to a $591,000 reduction in foreclosed real estate expenses. All other operating expenses increased $225,000, or 3.7%, net.
Income Tax Expense
Income tax expense totaled $574,000 for an effective tax rate of 15.5% for the period ending March 31, 2018 compared to $550,000 for an effective tax rate of 18.8% for the similar period in 2017. The decrease in tax expense reflects the reduction in the Company's tax rate from 34% to 21% as a result of the Tax Cuts and Jobs Act which became effective on January 1, 2018.
41
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Market Risk
Interest rate sensitivity and the repricing characteristics of assets and liabilities are managed by the Asset and Liability Management Committee (ALCO). The principal objective of ALCO is to maximize net interest income within acceptable levels of risk, which are established by policy. Interest rate risk is monitored and managed by using financial modeling techniques to measure the impact of changes in interest rates.
Net interest income, which is the primary source of the Company's earnings, is impacted by changes in interest rates and the relationship of different interest rates. To manage the impact of the rate changes, the balance sheet must be structured so that repricing opportunities exist for both assets and liabilities at approximately the same time intervals. The Company uses net interest simulation to assist in interest rate risk management. The process includes simulating various interest rate environments and their impact on net interest income. As of March 31, 2018, the level of net interest income at risk in a rising or declining 200 basis point change in interest rates was within the Company's policy limits. The Company's policy allows for a decline of no more than 10% of net interest income for a ± 200 basis point shift in interest rates.
Imbalance in repricing opportunities at a given point in time reflects interest-sensitivity gaps measured as the difference between rate-sensitive assets (RSA) and rate-sensitive liabilities (RSL). These are static gap measurements that do not take into account any future activity, and as such are principally used as early indications of potential interest rate exposures over specific intervals.
As of March 31, 2018, the Company had a negative 90-day interest sensitivity gap of $17.6 million or 1.6% of total assets, compared to the $20.3 million positive gap, or 1.8% of total assets, as of December 31, 2017. Rate-sensitive assets repricing within 90 days decreased $18.7 million due primarily to a $19.5 million decrease in loans repricing. Rate-sensitive liabilities repricing within 90 days increased $19.2 million since year end due to a $31.7 million increase in time deposits repricing which was partially offset by an $14.0 million decrease in borrowings. A negative gap means that rate-sensitive liabilities are greater than rate-sensitive assets at the time interval. This would indicate that in a rising rate environment, the cost of interest-bearing liabilities could increase faster than the yield on interest-earning assets in the 90-day time frame. The repricing intervals are managed by ALCO strategies, including adjusting the average life of the investment portfolio, pricing of deposit liabilities to attract longer term time deposits, loan pricing to encourage variable rate products and evaluation of loan sales of long-term fixed rate mortgages.
Certain interest-bearing deposits with no stated maturity dates are included in the interest-sensitivity table below. The balances allocated to the respective time periods represent an estimate of the total outstanding balance that has the potential to migrate through withdrawal or transfer to time deposits, thereby impacting the interest-sensitivity position of the Company. The estimates were derived from industry-wide statistical information and do not represent historical results.
42
March 31, 2018
Rate Sensitivity Table
(dollars in thousands)
3 Months
|
3-12 Months
|
1 to 3 Years
|
Over 3 Years
|
Total
|
||||||||||
Federal funds sold and interest-bearing deposits
|
$
|
2,039
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,039
|
||||
Securities
|
7,524
|
18,291
|
45,477
|
194,570
|
265,862
|
|||||||||
Loans Receivable
|
120,039
|
150,955
|
214,750
|
289,937
|
775,681
|
|||||||||
Total RSA
|
$
|
129,602
|
$
|
169,246
|
$
|
260,227
|
$
|
484,507
|
$
|
1,043,582
|
||||
Non-maturity interest-bearing deposits
|
$
|
61,583
|
$
|
60,793
|
$
|
160,927
|
$
|
131,102
|
$
|
414,405
|
||||
Time Deposits
|
73,327
|
119,511
|
96,521
|
32,358
|
321,717
|
|||||||||
Borrowings
|
12,292
|
16,710
|
30,477
|
3,519
|
62,998
|
|||||||||
Total RSL
|
$
|
147,202
|
$
|
197,014
|
$
|
287,925
|
$
|
166,979
|
$
|
799,120
|
||||
Interest Sensitivity Gap
|
$
|
(17,600)
|
$
|
(27,768)
|
$
|
(27,698)
|
$
|
317,528
|
$
|
244,462
|
||||
Cumulative Gap
|
(17,600)
|
(45,368)
|
(73,066)
|
244,462
|
||||||||||
RSA/RSL-cumulative
|
88.0%
|
86.8%
|
88.4%
|
130.6%
|
||||||||||
December 31, 2017
|
||||||||||||||
Interest Sensitivity Gap
|
$
|
20,327
|
$
|
(34,969)
|
$
|
(6,925)
|
$
|
264,544
|
$
|
242,977
|
||||
Cumulative Gap
|
20,327
|
(14,642)
|
(21,567)
|
242,977
|
||||||||||
RSA/RSL-cumulative
|
115.9%
|
95.8%
|
96.6%
|
130.3%
|
Item 4. Controls and Procedures
The Company's management evaluated, with the participation of the Company's Chief Executive Officer and Chief Financial Officer, the effectiveness of the Company's disclosure controls and procedures, as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and the Chief Financial Officer concluded that the Company's disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission's rules and forms.
There were no changes in the Company's internal control over financial reporting that occurred during the Company's last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Company's internal control over financial reporting.
43
Part II. OTHER INFORMATION
Item 1. Legal Proceedings
Reference is made to Part I, Item 3 in the Registrant's Annual Report on Form 10-K for the fiscal year ended December 31, 2017. On April 5, 2018, the Court denied the plaintiff's motions for summary judgment on its various claims, dismissed one of Delaware's counterclaims and directed the parties to continue discovery.
Item 1A. Risk Factors
There have been no material changes in the risk factors affecting the Company that were identified in Item 1A of Part 1 of the Company's Form 10-K for the year ended December 31, 2017.
Item 2. Unregistered Sales of Equity Sales and Use of Proceeds
None
Item 3. Defaults Upon Senior Securities
Not applicable
Item 4. Mine Safety Disclosures
Not applicable
Item 5. Other Information
None
Item 6. Exhibits
No.
|
Description
|
3(i)
|
Articles of Incorporation of Norwood Financial Corp.(1)
|
4.0
|
Specimen Stock Certificate of Norwood Financial Corp. (1)
|
44
101
|
Interactive Data Files consisting of the following financial information from the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2018 formatted in XBRL: (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Income; (iii) Consolidated Statements of Comprehensive Income; (iv) Consolidated Statements of Changes in Stockholders' Equity; (v) Consolidated Statements of Cash Flows; and (vi) Notes to Consolidated Financial Statements.
|
(1)
|
Incorporated herein by reference into this document from the identically numbered Exhibits to the Registrant's Form 10, Registration Statement initially filed in paper with the Commission on April 29, 1996, Registration No. 0-28364
|
(2)
|
Incorporated by reference into this document from the identically numbered exhibit to the Registrant's Form 10-Q filed with the Commission on August 8, 2014.
|
(3)
|
Incorporated by reference into this document from the identically numbered exhibits to the Registrant's Form 10-K filed with the Commission on March 15, 2010.
|
(4)
|
Incorporated by reference into this document from Exhibit 10.4 to the Registrant's Form 10-K filed with the Commission on March 14, 2013, File No. 0-28364.
|
(5)
|
Incorporated by reference to Exhibit 10.1 to the Registrant's Form 10-K filed with the Commission on March 23, 2000.
|
(6)
|
Incorporated by reference from the exhibits to the Current Report on Form 8-K filed with the Commission on September 5, 2017.
|
(7)
|
Incorporated herein by reference to Exhibit 10.11 to the Registrant's Form 10-K filed with the Commission on March 22, 2004.
|
(8)
|
Incorporated by reference to this document from Exhibit 4.1 to Registrant's Registration Statement on Form S-8 (File No. 333-134831) filed with the Commission on June 8, 2006.
|
(9)
|
Incorporated herein by reference from the Exhibits to the Registrant's Current Report on Form 8-K filed on April 4, 2006.
|
(10)
|
Incorporated by reference from Exhibit 10.13 to the Registrant's Form 10-Q filed with the Commission on November 7, 2013.
|
(11)
|
Incorporated by reference to Exhibit 10.1 to Post-Effective No. 1 to the Registrant's Registration Statement on Form S-8 (File No. 333-195643) filed with the Commission on May 4, 2018.
|
(12)
|
Incorporated by reference to Exhibit 10.1 to Registrant's Current Report on Form 8-K filed on February 18, 2015.
|
45
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
NORWOOD FINANCIAL CORP.
|
||||||
Date:
|
May 10, 2018
|
By:
|
/s/ Lewis J. Critelli
|
|||
Lewis J. Critelli
|
||||||
President and Chief Executive Officer
|
||||||
(Principal Executive Officer)
|
||||||
Date:
|
May 10, 2018
|
By:
|
/s/ William S. Lance
|
|||
William S. Lance
|
||||||
Executive Vice President and
|
||||||
Chief Financial Officer
|
||||||
(Principal Financial Officer)
|
46