QNB CORP - Annual Report: 2012 (Form 10-K)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-K
S | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 for the fiscal year ended December 31, 2012 |
£ | 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 0-17706
QNB Corp. |
(Exact Name of Registrant as Specified in Its Charter)
Pennsylvania | 23-2318082 | |
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification No.) | |
15 North Third Street, P.O. Box 9005 Quakertown, PA | 18951-9005 | |
(Address of Principal Executive Offices) | (Zip Code) |
Registrant's Telephone Number, Including Area Code (215) 538-5600
Securities registered pursuant to Section 12(b) of the Act:
Title of each class | Name of each exchange on which registered | |
None | N/A |
Securities registered pursuant to Section 12(g) of the Act:
Title of each class | ||
Common Stock, $0.625 par value |
Indicate by check mark if the Registrant is a well-known seasoned issuer, as defined by Rule 405 of the Securities Act.
Yes ¨ No þ
Indicate by check mark if the Registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.
Yes ¨ No þ
Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, 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 þ No ¨
Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K þ
Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ¨ | Accelerated filer ¨ | Non-accelerated filer ¨ | Smaller Reporting Company þ |
Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ¨ No þ
As of February 28, 2013, 3,232,148 shares of common stock of the registrant were outstanding. As of June 30, 2012, the aggregate market value of the common stock of the registrant held by non-affiliates was approximately $67,307,000 based upon the average bid and asked prices of the common stock as reported on the OTC BB.
DOCUMENTS INCORPORATED BY REFERENCE
Portions of registrant’s Proxy Statement for the annual meeting of its shareholders to be held May 28, 2013 are incorporated by reference in Part III of this report.
FORM 10-K INDEX
PART I | PAGE | |||
Item 1 | Business | 3 | ||
Item 1A | Risk Factors | 9 | ||
Item 1B | Unresolved Staff Comments | 13 | ||
Item 2 | Properties | 14 | ||
Item 3 | Legal Proceedings | 14 | ||
Item 4 | Mine Safety Disclosures | 14 | ||
PART II | ||||
Item 5 | Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities | 15 | ||
Item 6 | Selected Financial Data | 17 | ||
Item 7 | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 17 | ||
Item 7A | Quantitative and Qualitative Disclosures about Market Risk | 43 | ||
Item 8 | Financial Statements and Supplementary Data | 43 | ||
Item 9 | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure | 89 | ||
Item 9A | Controls and Procedures | 89 | ||
Item 9B | Other Information | 89 | ||
PART III | ||||
Item 10 | Directors, Executive Officers and Corporate Governance | 90 | ||
Item 11 | Executive Compensation | 90 | ||
Item 12 | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters | 90 | ||
Item 13 | Certain Relationships and Related Transactions, and Director Independence | 90 | ||
Item 14 | Principal Accounting Fees and Services | 91 | ||
PART IV | ||||
Item 15 | Exhibits, Financial Statement Schedules | 91 |
- 2 - |
PART I
FORWARD-LOOKING STATEMENTS
In addition to historical information, this document contains forward-looking statements. Forward-looking statements are typically identified by words or phrases such as “believe,” “expect,” “anticipate,” “intend,” “estimate,” “project” and variations of such words and similar expressions, or future or conditional verbs such as “will,” “would,” “should,” “could,” “may” or similar expressions. The U.S. Private Securities Litigation Reform Act of 1995 provides a safe harbor in regard to the inclusion of forward-looking statements in this document and documents incorporated by reference.
Shareholders should note that many factors, some of which are discussed elsewhere in this document and in the documents that are incorporated by reference, could affect the future financial results of QNB Corp. and its subsidiary and could cause those results to differ materially from those expressed in the forward looking statements contained or incorporated by reference in this document. These factors include, but are not limited to, the following:
• | Volatility in interest rates and shape of the yield curve; |
• | Credit risk; |
• | Liquidity risk; |
• | Operating, legal and regulatory risks; |
• | Economic, political and competitive forces affecting QNB Corp.’s business; |
• | The risk that the Federal Deposit Insurance Corporation (FDIC) could levy additional insurance assessments on all insured institutions in order to replenish the Deposit Insurance Fund based on the level of bank failures in the future; and |
• | The risk that the analysis of these risks and forces could be incorrect, and/or that the strategies developed to address them could be unsuccessful. |
QNB Corp. (herein referred to as QNB or the Company) cautions that these forward-looking statements are subject to numerous assumptions, risks and uncertainties, all of which change over time, and QNB assumes no duty to update forward-looking statements. Management cautions readers not to place undue reliance on any forward-looking statements. These statements speak only as of the date of this Annual Report on Form 10-K, even if subsequently made available by QNB on its website or otherwise, and they advise readers that various factors, including those described above, could affect QNB’s financial performance and could cause actual results or circumstances for future periods to differ materially from those anticipated or projected. Except as required by law, QNB does not undertake, and specifically disclaims any obligation, to publicly release any revisions to any forward-looking statements to reflect the occurrence of anticipated or unanticipated events or circumstances after the date of such statements.
ITEM 1. BUSINESS
Overview
QNB was incorporated under the laws of the Commonwealth of Pennsylvania on June 4, 1984. QNB is registered with the Board of Governors of the Federal Reserve System as a bank holding company under the Bank Holding Company Act of 1956 and conducts its business through its wholly-owned subsidiary, QNB Bank (the Bank).
Prior to December 28, 2007, the Bank was a national banking association organized in 1877 as The Quakertown National Bank, was chartered under the National Banking Act and was subject to Federal and state laws applicable to national banks. Effective December 28, 2007, the Bank became a Pennsylvania chartered commercial bank and changed its name to QNB Bank. The Bank’s principal office is located in Quakertown, Bucks County, Pennsylvania. As of December 31, 2012, the Bank also operated eight other full-service community banking offices in Bucks, Montgomery and Lehigh counties in southeastern Pennsylvania. In February 2013, two additional full-service banking offices were opened.
The Bank is engaged in the general commercial banking business and provides a full range of banking services to its customers. These banking services consist of, among other things, attracting deposits and using these funds in making commercial loans, residential mortgage loans, consumer loans, and purchasing investment securities. These deposits are in the form of time, demand and savings accounts. Time deposits include certificates of deposit and individual retirement accounts. The Bank’s demand and savings accounts include money market accounts, interest-bearing demand accounts (including a high-yield checking account), club accounts, traditional statement savings accounts, and a high-yield online savings account.
At December 31, 2012, QNB had total assets of $919,874,000, total loans of $477,733,000, total deposits of $801,638,000 and total shareholders’ equity of $77,623,000. For the year ended December 31, 2012, QNB reported net income of $9,175,000 compared to net income for the year ended December 31, 2011 of $8,880,000.
At February 28, 2013, the Bank had 162 full-time employees and 20 part-time employees. The Bank’s employees have a customer-oriented philosophy, a strong commitment to service and a “sincere interest” in their customers’ success. They maintain close contact with both the residents and local business people in the communities in which they serve, responding to changes in market conditions and customer requests in a timely manner.
- 3 - |
Competition and Market Area
The banking business is highly competitive, and the profitability of QNB depends principally upon the Bank’s ability to compete in its market area. QNB faces intense competition within its market, both in making loans and attracting deposits. Bucks, Lehigh, and Montgomery counties have a high concentration of financial institutions, including large national and regional banks, community banks, savings institutions and credit unions. Some of QNB’s competitors offer products and services that QNB currently does not offer, such as traditional trust services and full-service insurance.
In addition, as a result of consolidation in the banking industry, some of QNB’s competitors may enjoy advantages such as greater financial resources, a wider geographic presence, more favorable pricing alternatives and lower origination and operating costs. However, QNB has been able to compete effectively with other financial institutions by emphasizing the establishment of long-term relationships and customer loyalty. A strong focus on small-business solutions, providing fast local decision-making on loans, exceptional personal customer service and technology solutions, including internet-banking, electronic bill pay and remote deposit capture, also enable QNB to compete successfully.
Competition for loans and deposits comes principally from commercial banks, savings institutions, credit unions and non-bank financial service providers. Factors in successfully competing for deposits include providing excellent customer service, convenient locations and hours of operation, attractive rates, low fees, and alternative delivery systems. One such delivery system is a courier service offered to businesses to assist in their daily banking needs without having to leave their workplace. During 2011, QNB also introduced remote deposit capture for those commercial customers that are not conveniently located near one of our branches. Successful loan origination tends to depend not only on interest rate and terms of the loan but on being responsive and flexible to the customers’ needs. While many competitors within the Bank’s primary market have substantially higher legal lending limits, QNB often has the ability, through loan participations, to meet the larger lending needs of its customers.
QNB’s success is dependent to a significant degree on economic conditions in southeastern Pennsylvania, especially Bucks, Lehigh and Montgomery counties, which it defines as its primary market. The banking industry is affected by general economic conditions, including the effects of recession, unemployment, declining real estate values, inflation, trends in the national and global economies, and other factors beyond QNB’s control.
MONETARY POLICY AND ECONOMIC CONDITIONS
The business of financial institutions is affected not only by general economic conditions, but also by the policies of various governmental regulatory agencies, including the Federal Reserve Board. The Federal Reserve Board regulates money, credit conditions and interest rates to influence general economic conditions primarily through open market operations in U.S. government securities, changes in the discount rate on bank borrowings and changes in the reserve requirements against depository institutions’ deposits. These policies and regulations significantly affect the overall growth and distribution of loans, investments and deposits, as well as the interest rates charged on loans and the interest rates paid on deposits.
The monetary policies of the Federal Reserve Board have had a significant effect on the operating results of financial institutions in the past and are expected to continue to have significant effects in the future. In view of the changing conditions in the economy and the financial markets in addition to the activities of monetary and fiscal authorities, the prediction of future changes in interest rates, credit availability or deposit levels is very challenging.
SUPERVISION AND REGULATION
Banks and bank holding companies operate in a highly regulated environment and are regularly examined by Federal and state regulatory authorities. Federal statutes that apply to QNB and its subsidiary include the Dodd-Frank Wall Street Reform and Consumer Protection Act, the Gramm-Leach-Bliley Act (GLBA), the Bank Holding Company Act of 1956 (BHCA), the Federal Reserve Act and the Federal Deposit Insurance Act (FDIA). In general, these statutes regulate the corporate governance of the Bank and eligible business activities of QNB, certain merger and acquisition restrictions, intercompany transactions, such as loans and dividends, and capital adequacy, among other restrictions. Other corporate governance requirements are imposed on QNB by Federal laws, including the Sarbanes-Oxley Act, described later.
The Company is under the jurisdiction of the Securities and Exchange Commission and of state securities commissions for matters relating to the offering and sale of its securities. In addition, the Company is subject to the Securities and Exchange Commission’s rules and regulations relating to periodic reporting, proxy solicitation and insider trading.
To the extent that the following information describes statutory or regulatory provisions, it is qualified in its entirety by references to the particular statutory or regulatory provisions themselves. Proposals to change banking laws and regulations are frequently introduced in Congress, the state legislatures, and before the various bank regulatory agencies. QNB cannot determine the likelihood of passage or timing of any such proposals or legislation or the impact they may have on QNB and its subsidiary. A change in law, regulations or regulatory policy may have a material effect on QNB and its subsidiary.
- 4 - |
Bank Holding Company Regulation
QNB is registered as a bank holding company and is subject to the regulations of the Board of Governors of the Federal Reserve System (the Federal Reserve) under the BHCA. In addition, QNB Corp., as a Pennsylvania business corporation, is also subject to the provisions of Section 115 of the Pennsylvania Banking Code of 1965 and the Pennsylvania Business Corporation Law of 1988, as amended.
Bank holding companies are required to file periodic reports with, and are subject to examination by, the Federal Reserve. The Federal Reserve’s regulations require a bank holding company to serve as a source of financial and managerial strength to its subsidiary banks. As a result, the Federal Reserve, pursuant to its “source of strength” regulations, may require QNB to commit its resources to provide adequate capital funds to the Bank during periods of financial distress or adversity.
Federal Reserve approval may be required before QNB may begin to engage in any non-banking activity and before any non-banking business may be acquired by QNB.
Regulatory Restrictions on Dividends
Dividend payments made by the Bank to the Company are subject to the Pennsylvania Banking Code, the Federal Deposit Insurance Act, and the regulations of the FDIC. Under the Banking Code, no dividends may be paid except from “accumulated net earnings” (generally retained earnings). The Federal Reserve Board and the FDIC have formal and informal policies which provide that insured banks and bank holding companies should generally pay dividends only out of current operating earnings, with some exceptions. Under the FDIA, the Bank is prohibited from paying any dividends, making other distributions or paying any management fees if, after such payment, it would fail to satisfy its minimum capital requirements. The Pennsylvania Banking Code restricts the availability of capital funds for payment of dividends by the Bank generally to its accumulated net earnings. See also “Supervision and Regulation – Bank Regulation”.
In addition to the dividend restrictions described above, the banking regulators have the authority to prohibit or to limit the payment of dividends by the Bank if, in the banking regulator’s opinion, payment of a dividend would constitute an unsafe or unsound practice in light of the financial condition of the Bank.
Under Pennsylvania law, QNB may not pay a dividend, if, after giving effect thereto, it would be unable to pay its debts as they become due in the usual course of business and, after giving effect to the dividend, the total assets of QNB would be less than the sum of its total liabilities plus the amount that would be needed, if QNB were to be dissolved at the time of distribution, to satisfy the preferential rights upon dissolution of shareholders whose rights are superior to those receiving the dividend.
It is also the policy of the Federal Reserve that a bank holding company generally only pay dividends on common stock out of net income available to common shareholders over the past year and only if the prospective rate of earnings retention appears consistent with a bank holding company’s capital needs, asset quality, and overall financial condition. In the current financial and economic environment, the Federal Reserve has indicated that bank holding companies should carefully review their dividend policy and has discouraged dividend pay-out ratios at the 100% level unless both asset quality and capital are very strong. A bank holding company also should not maintain a dividend level that places undue pressure on the capital of such institution’s subsidiaries, or that may undermine the bank holding company’s ability to serve as a source of strength for such subsidiaries.
Under these policies and subject to the restrictions applicable to the Bank, to remain “well-capitalized,” the Bank had approximately $17,191,000 available for payment of dividends to the Company at December 31, 2012.
Capital Adequacy
Bank holding companies are required to comply with the Federal Reserve’s risk-based capital guidelines. The required minimum ratio of total capital to risk-weighted assets (including certain off-balance sheet activities, such as standby letters of credit) is 8%. At least half of total capital must be Tier 1 capital. Tier 1 capital consists principally of common shareholders’ equity, plus retained earnings, less certain intangible assets. The remainder of total capital may consist of the allowance for loan losses, which is considered Tier 2 capital. At December 31, 2012, QNB’s Tier 1 capital and total capital (Tier 1 and Tier 2 combined) ratios were 12.33% and 13.60%, respectively.
In addition to the risk-based capital guidelines, the Federal Reserve requires a bank holding company to maintain a minimum leverage ratio. This requires a minimum level of Tier 1 capital (as determined under the risk-based capital rules) to average total consolidated assets of 4% for those bank holding companies that have the highest regulatory examination ratings and are not contemplating or experiencing significant growth or expansion. The Federal Reserve expects all other bank holding companies to maintain a ratio of at least 1% to 2% above the stated minimum. At December 31, 2012, QNB’s leverage ratio was 7.96%.
Pursuant to the prompt corrective action provisions of the FDIA, the Federal banking agencies have specified, by regulation, the levels at which an insured institution is considered well capitalized, adequately capitalized, undercapitalized, significantly undercapitalized, or critically undercapitalized. Under these regulations, an institution is considered well capitalized if it satisfies each of the following requirements:
• | Total risk-based capital ratio of 10% or more, |
• | Tier 1 risk-based capital ratio of 6% or more, |
• | Leverage ratio of 5% or more, and |
• | Not subject to any order or written directive to meet and maintain a specific capital level |
- 5 - |
At December 31, 2012, the Bank qualified as well capitalized under these regulatory standards. See Note 19 of the Notes to Consolidated Financial Statements included at Item 8 of this Report for additional information. The banking agencies have issued joint notices of proposed rulemaking pursuant to the Dodd Frank Act that would increase the capital requirements for banks and holding companies, to be phased in over several years. These new capital requirements are not yet effective and the rules have not yet been issued in final form. The Bank and the Company believe they will meet all new capital requirements when they are made effective, but depending on the final text of the rule, additional capital may be required in future years.
Bank Regulation
As a Pennsylvania chartered, insured commercial bank, the Bank is subject to extensive regulation and examination by the Pennsylvania Department of Banking (the Department) and by the FDIC, which insures its deposits to the maximum extent permitted by law.
The Federal and state laws and regulations applicable to banks regulate, among other things, the scope of their business, their investments, the reserves required to be kept against deposits, the timing of the availability of deposited funds, the nature and amount of collateral for certain loans, the activities of a bank with respect to mergers and consolidations, and the establishment of branches. The laws and regulations governing the Bank generally have been promulgated to protect depositors and not for the purpose of protecting QNB’s shareholders. This regulatory structure also gives the Federal and state banking agencies extensive discretion in connection with their supervisory and enforcement activities and examination policies, including policies with respect to the classification of assets and the establishment of adequate loan loss reserves for regulatory purposes. Any change in such regulation, whether by the Department, the FDIC or the United States Congress, could have a material impact on the Company, the Bank and their operations.
As a subsidiary bank of a bank holding company, the Bank is subject to certain restrictions imposed by the Federal Reserve Act on extensions of credit to QNB, on investments in the stock or other securities of QNB, and on taking such stock or securities as collateral for loans.
FDIC Insurance Assessments
The Bank’s deposits are insured to the applicable limits as determined by the FDIC, which is currently $250,000 per depositor. Non-interest bearing transaction accounts had unlimited coverage through December 31, 2012.
The FDIC has adopted a risk-based premium system that provides for quarterly assessments (billed in arrears) based on an insured institution’s ranking in one of four risk categories based on their examination ratings and capital ratios. Well-capitalized institutions with the CAMELS ratings of 1 or 2 are grouped in Risk Category I.
For the quarter beginning April 1, 2009 the FDIC set the base annual assessment rate for institutions in Risk Category I to between 12 and 16 basis points and the base annual assessment rates for institutions in Risk Categories II, III and IV at 22, 32 and 45 basis points, respectively. An institution’s assessment rate could be adjusted for several factors: ratio of its long-term unsecured debt to deposits, ratio of certain amounts of Tier 1 capital to adjusted assets, high levels of brokered deposits, high levels of asset growth (other than through acquisitions) and a ratio of brokered deposits to deposits in excess of 10%. An institution’s base assessment rate would also be increased if an institution’s ratio of secured liabilities (including FHLB advances and repurchase agreements) to deposits exceeds 25%.
On September 29, 2009, the FDIC adopted an Amended Restoration Plan to allow the DIF to return to a reserve ratio of 1.15% within eight years as mandated by statute, and simultaneously adopted higher annual risk-based assessment rates effective January 1, 2011. In 2009, the DIF’s liquid assets were used to protect depositors of failed institutions. Because of bank failures and projected bank failures, the FDIC determined that it needed more liquidity to protect depositors. Pursuant to this Amended Plan, the FDIC amended its assessment regulations to require all institutions to prepay, on December 30, 2009, their estimated risk-based assessments for the fourth quarter of 2009, and for all of 2010, 2011, and 2012, as estimated by the FDIC. The assessment paid by the Bank at that time was $3,407,000, of which $862,000 remains in a prepaid asset account at December 31, 2012. It will be expensed monthly based on actual FDIC assessment rate calculations. Any excess prepaid amounts may be utilized up to June 30, 2013 at which time any excess will be returned to the Bank.
Beginning with the second quarter of 2011, as mandated by the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”), the assessment base that the FDIC uses to calculate assessment premiums is a bank’s average assets minus average tangible equity. As the asset base of the banking industry is larger than the deposit base, the range of assessment rates will change to a low of 2.5 basis points to a high of 45 basis points, per $100 of assets.
The FDIC is required under the Dodd-Frank Act to establish assessment rates that will allow the Deposit Insurance Fund to achieve a reserve ratio of 1.35% of Insurance Fund insured deposits by September 2020. In addition, the FDIC has established a “designated reserve ratio” of 2.0%, a target ratio that, until it is achieved, will not likely result in the FDIC reducing assessment rates. In attempting to achieve the mandated 1.35% ratio, the FDIC is required to implement assessment formulas that charge banks over $10 billion in asset size more than banks under that size. Those new formulas began in the second quarter of 2011, but did not affect the Bank. Under the Dodd-Frank Act, the FDIC is authorized to make reimbursements from the Insurance Fund to banks if the reserve ratio exceeds 1.50%, but the FDIC has adopted the “designated reserve ratio” of 2.0% and has announced that any reimbursements from the fund are indefinitely suspended. For the years ended December 31, 2012 and 2011, the Bank recorded $642,000 and $716,000, respectively, in FDIC deposit insurance premium expense.
- 6 - |
In addition, all insured institutions of the FDIC are required to pay assessments to fund interest payments on Financing Corporation (FICO) bonds. The Financing Corporation was created by Congress to issue bonds to finance the resolution of failed thrift institutions. Prior to 1997, only thrift institutions were subject to assessments to raise funds to pay the FICO bonds; however, beginning in 2000, commercial banks and thrifts are subject to the same assessment for FICO bonds. The FDIC has the authority to set the Financing Corporation assessment rate every quarter. The expense for 2012 and 2011 recorded by QNB was $53,000 and $65,000, respectively. These assessments will continue until the Financing Corporation bonds mature in 2017.
Federal Home Loan Bank System
The Bank is a member of the Federal Home Loan Bank of Pittsburgh (FHLB), which is one of 12 regional Federal Home Loan Banks. Each Federal Home Loan Bank serves as a reserve or central bank for members within its assigned region. It is funded primarily from funds deposited by member institutions and proceeds from the sale of consolidated obligations of the Federal Home Loan Bank System. It makes loans to members (i.e. advances) in accordance with policies and procedures established by the board of directors of the Federal Home Loan Bank. At December 31, 2012, the Bank had $4,500,000 of overnight FHLB advances outstanding.
As a member, the Bank is required to purchase and maintain stock in the FHLB in an amount equal to the greater of 1% of its aggregate unpaid residential mortgage loans, home purchase contracts or similar obligations at the beginning of each year or 5% of its outstanding advances from the FHLB. At December 31, 2012, the Bank had $2,232,000 in stock of the FHLB which exceeded the amount needed to be in compliance with this requirement.
Emergency Economic Stabilization Act of 2008
On October 3, 2008, the Emergency Economic Stabilization Act of 2008 (EESA) was signed into law. EESA, among other measures, authorizes the U.S. Treasury to purchase from financial institutions and their holding companies up to $700 billion in mortgage loans, mortgage-related securities and certain other financial instruments, including debt and equity securities issued by financial institutions and their holding companies, under a troubled asset relief program, or “TARP.” The purpose of TARP is to restore confidence and stability to the U.S. banking system and to encourage financial institutions to increase their lending to customers and to each other. Under the TARP Capital Purchase Program, the U.S. Treasury purchased equity securities from participating institutions. EESA also temporarily increased federal deposit insurance on most deposit accounts from $100,000 to $250,000. This temporary increase was scheduled to expire on December 31, 2013; however, has been extended indefinitely due to the passage of the Dodd-Frank Act.
Community Reinvestment Act
Under the Community Reinvestment Act (CRA), as amended, the FDIC is required to assess all financial institutions that it regulates to determine whether these institutions are meeting the credit needs of the communities that they serve. The act focuses specifically on low and moderate income neighborhoods.
An institution’s record is considered during the evaluation of any application made by such institutions for, among other things:
• | Approval of a branch or other deposit facility; |
• | An office relocation or a merger; and |
• | Any acquisition of bank shares. |
The CRA, as amended, also requires that the regulatory agency make publicly available the evaluation of the Bank’s record of meeting the credit needs of its entire community, including low and moderate income neighborhoods. This evaluation includes a descriptive rating of either outstanding, satisfactory, needs to improve, or substantial noncompliance, and a statement describing the basis for the rating. The Bank’s most recent CRA rating was “Satisfactory”.
USA Patriot Act
The USA Patriot Act strengthens the anti-money laundering provisions of the Bank Secrecy Act. The Act requires financial institutions to establish certain procedures to be able to identify and verify the identity of its customers. Specifically the Bank must have procedures in place to:
• | Verify the identity of persons applying to open an account; |
• | Ensure adequate maintenance of the records used to verify a person’s identity; and |
• | Determine whether a person is on any U.S. government agency list of known or suspected terrorists or a terrorist organization. |
Check 21
In October 2003, the Check Clearing for the 21st Century Act, also known as Check 21, became law. Check 21 gives “substitute checks,” such as a digital image of a check and copies made from that image, the same legal standing as the original paper check. Some major provisions of Check 21 include:
• | Allowing check truncation without making it mandatory; |
• | Demanding that every financial institution communicate to account holders in writing a description of its substitute check processing program and their rights under the law; |
• | Legalizing substitutions for and replacements of paper checks without agreement from consumers; |
- 7 - |
• | Retaining in place the previously mandated electronic collection and return of checks between financial institutions only when individual agreements are in place; |
• | Requiring that when account holders request verification, financial institutions produce the original check (or a copy that accurately represents the original) and demonstrate that the account debit was accurate and valid; and |
• | Requiring re-crediting of funds to an individual’s account on the next business day after a consumer proves the financial institution has erred. |
Sarbanes-Oxley Act of 2002
The Sarbanes-Oxley Act is intended to bolster public confidence in the nation’s capital markets by imposing new duties and penalties for non-compliance on public companies and their executives, directors, auditors, attorneys and securities analysts. Some of the more significant aspects of the Act include:
• | Corporate Responsibility for Financial Reports - requires Chief Executive Officers (CEOs) and Chief Financial Officers (CFOs) to certify certain matters relating to a company’s financial records and accounting and internal controls. |
• | Management Assessment of Internal Controls - requires auditors to certify the company’s underlying controls and processes that are used to compile the financial results for companies that are accelerated filers. |
• | Real-time Issuer Disclosures - requires that companies provide real-time disclosures of any events that may affect its stock price or financial performance, generally within a 48-hour period. |
• | Criminal Penalties for Altering Documents - provides severe penalties for “whoever knowingly alters, destroys, mutilates” any record or document with intent to impede an investigation. Penalties include monetary fines and prison time. |
The Act also imposes requirements for corporate governance, auditor independence, accounting standards, audit committee member independence and increased authority, executive compensation, insider loans and whistleblower protection. As a result of the Act, QNB adopted a Code of Business Conduct and Ethics applicable to its CEO, CFO and Controller, which meets the requirements of the Act, to supplement its long-standing Code of Ethics, which applies to all directors and employees.
QNB’s Code of Business Conduct and Ethics can be found on the Bank’s website at www.qnb.com.
Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 (Dodd-Frank Act)
The Dodd-Frank Act was enacted on July 21, 2010. This law will significantly change the current bank regulatory structure and affect the lending, deposit, investment, trading and operating activities of financial institutions and their holding companies.
The Dodd-Frank Act requires various Federal agencies to adopt a broad range of new rules and regulations, and to prepare various studies and reports for Congress. The Federal agencies are given significant discretion in drafting such rules and regulations, and consequently, many of the details and much of the impact of the Dodd-Frank Act may not be known for some time.
Certain provisions of the Dodd-Frank Act are expected to have a near term impact on the Company. For example, effective July 21, 2011, a provision of the Dodd-Frank Act eliminates the Federal prohibitions on paying interest on demand deposits, thus allowing businesses to have interest bearing checking accounts. Depending on competitive responses, this significant change to existing law could have an adverse impact on the Company’s interest expense.
The Dodd-Frank Act also broadens the base for Federal Deposit Insurance Corporation insurance assessments. Under the Act, the assessment base will no longer be an institution’s deposit base, but rather its average consolidated total assets less its average tangible equity during the assessment period. The Dodd-Frank Act also permanently increases the maximum amount of deposit insurance for banks, savings institutions and credit unions to $250,000 per depositor, retroactive to January 1, 2008, and non-interest bearing transaction accounts had unlimited deposit insurance through December 31, 2012.
Bank and thrift holding companies with assets of less than $15 billion as of December 31, 2009, such as the Company, will be permitted to include trust preferred securities that were issued before May 19, 2010, as Tier 1 capital; however, trust preferred securities issued by a bank or thrift holding company (other than those with assets of less than $500 million) after May 19, 2010, will no longer count as Tier 1 capital. Trust preferred securities still will be entitled to be treated as Tier 2 capital.
The Dodd-Frank Act will require publicly traded companies to give stockholders a non-binding vote on executive compensation and so-called “golden parachute” arrangements, and may allow greater access by shareholders to the company’s proxy material by authorizing the SEC to promulgate rules that would allow stockholders to nominate their own candidates using a company’s proxy materials. The legislation also directs the Federal Reserve Board to promulgate rules prohibiting excessive compensation paid to bank holding company executives, regardless of whether the company is publicly traded.
The Dodd-Frank Act creates a new Consumer Financial Protection Bureau with broad powers to supervise and enforce consumer protection laws. The Consumer Financial Protection Bureau has broad rule-making authority for a wide range of consumer protection laws that apply to all banks and savings institutions, including the authority to prohibit “unfair, deceptive or abusive” acts and practices. The Consumer Financial Protection Bureau has examination and enforcement authority over all banks and savings institutions with more than $10 billion in assets. Banks and savings institutions with $10 billion or less in assets such as the Bank will continue to be examined for compliance with the consumer laws by their primary bank regulators. The Dodd-Frank Act also weakens the Federal preemption rules that have been applicable for national banks and Federal savings associations, and gives state attorneys general the ability to enforce Federal consumer protection laws.
- 8 - |
At this time it is difficult to predict the specific impact the Dodd-Frank Act and the yet-to-be written implementing rules and regulations will have on community banks. Given the uncertainty associated with the manner in which the provisions of the Dodd-Frank Act will be implemented by the various regulatory agencies and through regulations, the full extent of the impact such requirements will have on financial institutions’ operations is presently unclear. The changes resulting from the Dodd-Frank Act may impact the profitability of our business activities, require changes to certain of our business practices, impose upon us more stringent capital, liquidity and leverage ratio requirements or otherwise adversely affect our business. These changes may also require us to invest significant management attention and resources to evaluate and make necessary changes in order to comply with new statutory and regulatory requirements.
Possible Future Legislation
Congress is often considering some financial industry legislation, and the Federal banking agencies routinely propose new regulations. The Company cannot predict the future effect any new legislation, or new rules adopted by Federal or state banking agencies will have on the business of the Company and its subsidiaries. Given that the financial industry remains under stress and severe scrutiny, and given that the U.S. economy has not yet fully recovered to pre-crisis levels of activity, the Company expects that there will be significant legislation and regulatory actions that may materially affect the banking industry for the foreseeable future.
Additional Information
QNB’s principal executive offices are located at 320 West Broad Street, Quakertown, Pennsylvania. Its telephone number is (215) 538-5600. This annual report, including the exhibits and schedules filed as part of the annual report on Form 10-K, may be inspected at the public reference facility maintained by the Securities and Exchange Commission (SEC) at its public reference room at 100 F Street, NE, Washington, DC 20549 and copies of all, or any part thereof, may be obtained from that office upon payment of the prescribed fees. You may call the SEC at 1-800-SEC-0330 for further information on the operation of the public reference room, and you can request copies of the documents upon payment of a duplicating fee by writing to the SEC. In addition, the SEC maintains a website that contains reports, proxy and information statements and other information regarding registrants, including QNB, that file electronically with the SEC which can be accessed at www.sec.gov.
QNB also makes its periodic and current reports available, free of charge, on its website, www.qnb.com, as soon as reasonably practicable after such material is electronically filed with the SEC. Information available on the website is not a part of, and should not be incorporated into, this annual report on Form 10-K.
ITEM 1A. RISK FACTORS
The following discusses risks that management believes are specific to our business and could have a negative impact on QNB’s financial performance. When analyzing an investment in QNB, the risks and uncertainties described below, together with all of the other information included or incorporated by reference in this report, should be carefully considered. This list should not be viewed as comprehensive and may not include all risks that may affect the financial performance of QNB.
Economic and Market Risk
As discussed in the section “Supervision and Regulation,” the Board of Governors of the Federal Reserve System, the U.S. Congress, the U.S. Treasury, the FDIC, the SEC and others have taken numerous actions to address the liquidity and credit crisis that has followed the subprime mortgage meltdown that commenced in 2007. These measures include homeowner relief that encourage loan restructuring and modification; the establishment of significant liquidity and credit facilities for financial institutions and investment banks; the lowering of the Federal funds rate; significant purchases of longer-term Treasury securities; emergency action against short selling practices; a temporary guaranty program for money market funds; the establishment of a commercial paper funding facility to provide back-stop liquidity to commercial paper issuers; and coordinated international efforts to address illiquidity and other weaknesses in the banking sector.
The purpose of these legislative and regulatory actions is to stabilize the U.S. banking system. EESA and the other regulatory initiatives described above may not have their desired effects. If the volatility in the markets continues and economic conditions fail to improve measurably or further worsen, our business, financial condition, results of operations and cash flows could be materially and adversely affected.
Dramatic declines in the U.S. housing market over the past several years, with decreasing home prices and increasing delinquencies and foreclosures, may have a negative impact on the credit performance of mortgage, consumer, commercial and construction loan portfolios resulting in significant write-downs of assets by many financial institutions. In addition, the values of real estate collateral supporting many loans have declined and may continue to decline.
An extended period of negative economic trends and uncertainty, reduced availability of commercial credit and elevated levels of unemployment may negatively impact the credit performance of commercial and consumer customers, resulting in additional write-downs.
- 9 - |
Over the past several years, concerns over the stability of the financial markets and the economy have resulted in decreased lending by some financial institutions to their customers and to each other. This market turmoil and tightening of credit led to increased commercial and consumer deficiencies, lack of customer confidence, increased market volatility and widespread reduction in general business activity. The resulting economic pressure on consumers and businesses and the lack of confidence in the financial markets may adversely affect our business, financial condition, results of operations and stock price. A worsening of these conditions would likely exacerbate the adverse effects of these difficult market conditions on us and others in the industry. In particular, we may face the following risks in connection with these events:
• | We expect to face increased regulation of our industry. Compliance with such regulation may increase our costs and limit our ability to pursue business opportunities. |
• | Our ability to assess the creditworthiness of customers and to estimate the losses inherent in our credit exposure is made more complex by these difficult market and economic conditions. |
• | We also may be required to pay higher FDIC premiums because further financial institution failures could reduce the deposit insurance fund and its ratio of reserves to insured deposits to a level where higher premiums would be necessary. |
• | Our ability to borrow from other financial institutions or the FHLB could be adversely affected by disruptions in the capital markets or other events. |
• | We may experience increases in foreclosures, delinquencies and customer bankruptcies. |
Interest Rate Risk
QNB’s profitability is largely a function of the spread between the interest rates earned on earning assets and the interest rates paid on deposits and other interest-bearing liabilities. Like most financial institutions, QNB’s net interest income and margin will be affected by general economic conditions and other factors, including fiscal and monetary policies of the Federal government, that influence market interest rates and QNB’s ability to respond to changes in such rates. At any given time, QNB’s assets and liabilities may be such that they are affected differently by a change in interest rates. As a result, an increase or decrease in rates, the length of loan terms or the mix of adjustable- and fixed-rate loans or investment securities in QNB’s portfolio could have a positive or negative effect on its net income, capital and liquidity. Although management believes it has implemented strategies and guidelines to reduce the potential effects of adverse changes in interest rates on results of operations, any substantial and prolonged change in market interest rates could affect operating results negatively.
The yield curve for the various maturities of U.S. Treasury securities provides a fundamental barometer that gauges the prevailing interest rate profile and, simultaneously, acts as a guidepost for current loan and deposit pricing constraints. The slope of the yield curve is driven primarily by expectations for future interest rate increases and inflationary trends. A normal yield curve has a slope that reflects lower costs for shorter-term financial instruments, accompanied by increases in costs for longer term instruments all along the maturity continuum.
Short-term interest rates are highly influenced by the monetary policy of the Federal Reserve. The Federal Open Market Committee, a committee of the Federal Reserve, targets the Federal funds rate, the overnight rate at which banks borrow or lend excess funds between financial institutions. This rate serves as a benchmark for the overnight money costs, and correspondingly influences the pricing of a significant portion of a bank’s deposit funding sources. Intermediate and longer-term interest rates, unlike the Federal funds rate, are more directly influenced by external market forces, including perceptions about future interest rates and inflation. These trends, in turn, influence the pricing on mid- and long-term loan commitments as well as deposits and bank borrowings that have scheduled maturities.
Generally speaking, a yield curve with a higher degree of slope provides more opportunity to increase the spread between earning asset yields and funding costs. It should be emphasized that while the yield curve is a critical benchmark in setting prices for various monetary assets and liabilities in banks, its influence is not exerted in a vacuum. Credit risk, market risk, competitive issues, and other factors must all be considered in the pricing of financial instruments. A steep or highly-sloped yield curve may be a precursor of higher interest rates or elevated inflation in the future, while a flat yield curve may be characteristic of a Federal Reserve policy designed to calm an overheated economy by tightening credit availability via increases in short-term rates. If other rates along the maturity spectrum do not rise correspondingly, the yield curve can be expected to flatten. This scenario may reflect an economic outlook that has little or no expectation of higher future interest rates or higher rates of inflation. For banks, the presence of a flat yield curve for a prolonged or sustained period could measurably lower expectations for expanding the net interest margin.
An inverted yield curve is the opposite of a normal yield curve and is characterized by short-term rates that are higher than longer-term rates. The presence of an inverted yield curve is considered to be an anomaly that is almost counterintuitive to the core business of banking. Inverted yield curves do not typically exist for more than a short period of time. In past economic cycles, the presence of an inverted yield curve has frequently foreshadowed a recession. The recent recession may suppress future asset growth trends and/or increase the influence of other forms of risk, such as credit risk, which could hamper opportunities for revenue expansion and earnings growth in the near term.
Credit Risk
As a lender, QNB is exposed to the risk that its borrowers may be unable to repay their loans and that the current market value of any collateral securing the payment of their loans may not be sufficient to assure repayment in full. Credit losses are inherent in the lending business and could have a material adverse effect on the operating results of QNB. Adverse changes in the economy or business conditions, either nationally or in QNB’s market areas, could increase credit-related losses and expenses and/or limit growth. Substantially all of QNB’s loans are to businesses and individuals in its limited geographic area and any economic decline in this market could impact QNB adversely. QNB makes various assumptions and judgments about the collectability of its loan portfolio and provides an allowance for loan losses based on a number of factors. If these assumptions are incorrect, the allowance for loan losses may not be sufficient to cover losses and may cause QNB to increase the allowance in the future by increasing the provision for loan losses, thereby having an adverse effect on operating results. QNB has adopted underwriting and credit monitoring procedures and credit policies that management believes are appropriate to control these risks; however, such policies and procedures may not prevent unexpected losses that could have a material adverse effect on QNB’s financial condition or results of operations.
- 10 - |
Competition
The financial services industry is highly competitive with competition for attracting and retaining deposits and making loans coming from other banks and savings institutions, credit unions, mutual fund companies, insurance companies and other non-bank businesses. Many of QNB’s competitors are much larger in terms of total assets and market capitalization, have a higher lending limit, have greater access to capital and funding, and offer a broader array of financial products and services. In light of this, QNB’s ability to continue to compete effectively is dependent upon its ability to maintain and build relationships by delivering top quality service.
At December 31, 2012, our lending limit per borrower was approximately $11,779,000. Accordingly, the size of loans that we may offer to potential borrowers (without participation by other lenders) is less than the size of loans that many of our competitors with larger capitalization are able to offer. Our legal lending limit also impacts the efficiency of our lending operation because it tends to lower our average loan size, which means we have to generate a higher number of transactions to achieve the same portfolio volume. We may engage in loan participations with other banks for loans in excess of our legal lending limit. However, there can be no assurance that such participations will be available or on terms which are favorable to us and our customers.
Impairment Risk
QNB purchases U.S. Government and U.S. Government agency debt securities, U.S. Government agency issued mortgage-backed securities or collateralized mortgage obligation securities, corporate debt securities and equity securities. QNB is exposed to the risk that the issuers of these securities may experience significant deterioration in credit quality which could impact the market value of the issue. QNB periodically evaluates its investments to determine if market value declines are other-than-temporary. Once a decline is determined to be other-than-temporary, the value of the security is reduced and a corresponding charge to earnings is recognized for the credit related portion of the impairment.
The Bank holds seven pooled trust preferred securities with an amortized cost of $3,519,000 and a fair value as of December 31, 2012 of $1,962,000. All of the trust preferred securities are available-for-sale securities and are carried at fair value. Currently, the market for these securities is not active and markets for similar securities also are not active. The inactivity was evidenced first by a significant widening of the bid-ask spread in the brokered markets in which pooled trust preferred securities trade and then by a significant decrease in the volume of trades relative to historical levels. There are currently very few market participants who are willing and or able to transact for these securities. The market values for these securities are very depressed relative to historical levels. These securities are comprised mainly of securities issued by banks, and to a lesser degree, insurance companies. The Bank owns the mezzanine tranches of these securities.
On a quarterly basis, we evaluate our debt securities for other-than-temporary impairment (OTTI), which involves the use of a third-party valuation firm to assist management with the valuation. When evaluating these investments a credit related portion and a non-credit related portion of OTTI are determined. All of the pooled trust preferred collateralized debt obligations held by QNB are rated lower than AA and are measured for OTTI within the scope of The FASB Accounting Standards Codification (ASC) 325 (formerly known as EITF 99-20-1). QNB performs a discounted cash flow analysis on all of its impaired debt securities to determine if the amortized cost basis of an impaired security will be recovered. In determining whether a credit loss exists, QNB uses its best estimate of the present value of cash flows expected to be collected from the debt security and discounts them at the effective yield implicit in the security at the date of acquisition or the prospective yield for those securities with prior OTTI charges. The discounted cash flow analysis is considered to be the primary evidence when determining whether credit related other-than-temporary impairment exists. The credit related portion is recognized in earnings and represents the expected shortfall in future cash flows. The non-credit related portion is recognized in other comprehensive income and represents the difference between the book value and the fair value of the security less any current quarter credit related impairment. During 2012 and 2011, there were no charges representing the recognition of credit impairments on our investment in pooled trust preferred collateralized debt obligations.
The Company’s investment in marketable equity securities primarily consists of investments in large cap stock companies. These equity securities are analyzed for impairment on an ongoing basis. As a result of declines in some equity values, $105,000 and $97,000 of other-than-temporary impairment charges were taken in 2012 and 2011, respectively. QNB had seven equity securities with unrealized losses of $87,000 at December 31, 2012. The severity and duration of the impairment is consistent with current stock market developments. Management believes these equity securities in an unrealized loss position will recover in the foreseeable future. QNB evaluated the near-term prospects of the issuers in relation to the severity and duration of the impairment. Based on that evaluation and the Company’s ability and intent to hold those securities for a reasonable period of time sufficient for a forecasted recovery of fair value, the Company does not consider these equity securities to be other-than-temporarily impaired.
The Bank is a member of the FHLB and is required to purchase and maintain stock in the FHLB in an amount equal to the greater of 1% of its aggregate unpaid residential mortgage loans, home purchase contracts or similar obligations at the beginning of each year or 5% of its outstanding advances from the FHLB. At December 31, 2012, the Bank had $2,232,000 in stock of the FHLB which was in compliance with this requirement. These equity securities are restricted in that they can only be sold back to the respective institutions or another member institution at par. Therefore, they are less liquid than other tradable equity securities, their fair value is equal to amortized cost, and no impairment write-downs have been recorded on these securities.
- 11 - |
Third-Party Risk
Third parties provide key components of the business infrastructure such as Internet connections and network access. Any disruption in Internet, network access or other voice or data communication services provided by these third parties or any failure of these third parties to handle current or higher volumes of use could adversely affect the ability to deliver products and services to clients and otherwise to conduct business. Technological or financial difficulties of a third-party service provider could adversely affect the business to the extent those difficulties result in the interruption or discontinuation of services provided by that party.
Technology Risk
The market for financial services is increasingly affected by advances in technology, including developments in telecommunications, data processing, computers, automation, Internet-based banking and mobile banking. Our ability to compete successfully in our markets may depend on the extent to which we are able to exploit such technological changes. However, we can provide no assurance that we will be able to properly or timely anticipate or implement such technologies or properly train our staff to use such technologies. Any failure to adapt to new technologies could adversely affect our business, financial condition or operating results.
Changes in accounting standards
Our accounting policies and methods are fundamental to how we record and report our financial condition and results of operations. From time to time the Financial Accounting Standards Board (FASB) changes the financial accounting and reporting standards that govern the preparation of our financial statements.
These changes can be hard to predict and can materially impact how we record and report our financial condition and results of operations. In some cases, we could be required to apply a new or revised standard retroactively, resulting in our restating prior period financial statements. Management believes the current financial statements are prepared in accordance with U.S. generally accepted accounting principles.
Government Regulation and Supervision
The banking industry is heavily regulated under both Federal and state law. Banking regulations, designed primarily for the safety of depositors, may limit a financial institution’s growth and the return to its investors, by restricting such activities as the payment of dividends, mergers with or acquisitions by other institutions, expansion of branch offices and the offering of securities. QNB is also subject to capitalization guidelines established by Federal law and could be subject to enforcement actions to the extent that its subsidiary bank is found, by regulatory examiners, to be undercapitalized. It is difficult to predict what changes, if any, will be made to existing Federal and state legislation and regulations or the effect that such changes may have on QNB’s future business and earnings prospects.
In response to the financial crisis that commenced in 2008, Congress has taken actions that are intended to strengthen confidence and encourage liquidity in financial institutions, and the FDIC has taken actions to increase insurance coverage on deposit accounts. The recently enacted Dodd-Frank Act provides for the creation of a consumer protection division at the Board of Governors of the Federal Reserve System that will have broad authority to issue regulations governing the services and products we provide consumers. This additional regulation could increase our compliance costs and otherwise adversely impact our operations. That legislation also contains provisions that, over time, could result in higher regulatory capital requirements and loan loss provisions for the Bank, and may increase interest expense due to the ability beginning in July 2011 to pay interest on all demand deposits. In addition, there have been proposals made by members of Congress and others that would reduce the amount delinquent borrowers are otherwise contractually obligated to pay under their mortgage loans and limit an institution’s ability to foreclose on mortgage collateral. These proposals could result in credit losses or increased expense in pursuing our remedies as a creditor. Recent regulatory changes impose limits on our ability to charge overdraft fees, which may decrease our non-interest income as compared to recent prior periods.
The potential exists for additional Federal or state laws and regulations, or changes in policy, affecting many aspects of our operations, including capital levels, lending and funding practices, and liquidity standards. New laws and regulations may increase our costs of regulatory compliance and of doing business and otherwise affect our operations, and may significantly affect the markets in which we do business, the markets for and value of our loans and investments, the fees we can charge and our ongoing operations, costs and profitability.
- 12 - |
FDIC Insurance Premiums
Since 2008, higher levels of bank failures have dramatically increased the claims against the deposit insurance fund. In addition, the Dodd-Frank Act permanently increased the maximum amount of deposit insurance for banks, savings institutions and credit unions to $250,000 per depositor, retroactive to January 1, 2008, and the FDIC instituted a temporary program to fully insure noninterest-bearing transactional accounts which expired on December 31, 2012. These programs have placed additional stress on the deposit insurance fund. In order to maintain a strong funding position and restore reserve ratios of the deposit insurance fund, the FDIC has increased assessment rates of insured institutions, particularly those over $10 billion. In addition, on November 12, 2009, the FDIC adopted a rule requiring banks to prepay three years of estimated deposit insurance premiums. The Company is generally unable to control the amount of premiums that the Bank is required to pay for FDIC insurance. If there are additional bank failures, or the cost of resolving prior failures exceeds expectations, the Bank may be required to pay even higher FDIC premiums than the recently increased levels. These announced increases and any future increases or required prepayments of FDIC insurance premiums may adversely impact the Company’s earnings and financial condition.
Internal Controls and Procedures
Management diligently reviews and updates its internal controls, disclosure controls and procedures, and corporate governance policies and procedures. Our disclosure controls and procedures are designed to reasonably assure that information required to be disclosed by QNB in reports filed or submitted under the Exchange Act is accumulated and communicated to management, and recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms. Management believes that any disclosure controls and procedures or internal controls and procedures, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Any undetected circumvention of these controls could have a material adverse impact on QNB’s financial condition and results of operations.
These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people or by an unauthorized override of the controls. Accordingly, because of the inherent limitations in our control system, misstatements due to error or fraud may occur and not be detected.
Attracting and Retaining Skilled Personnel
Our success depends upon the ability to attract and retain highly motivated, well-qualified personnel. We face significant competition in the recruitment of qualified employees. Our ability to execute our business strategy and provide high quality service may suffer if we are unable to recruit or retain a sufficient number of qualified employees or if the costs of employee compensation or benefits increase substantially. QNB currently has employment agreements and change of control agreements with five of its senior officers.
ITEM 1B. UNRESOLVED STAFF COMMENTS
As a “smaller reporting company” as defined in Item 10 of Regulation S-K, the Company is not required to respond to this item.
- 13 - |
ITEM 2. PROPERTIES
QNB Bank and QNB Corp.’s principal office is located at 15 North Third Street, Quakertown, Pennsylvania. QNB Bank conducts business from its principal office and ten other retail offices located in Bucks, Lehigh, and Montgomery counties in Pennsylvania. QNB Bank owns its principal office, three retail locations, its operations facility and a computer facility. QNB Bank leases its remaining seven retail properties. The leases on the properties generally contain renewal options. In management’s opinion, these properties are in good condition and are currently adequate for QNB’s purposes.
The following table details QNB Bank’s properties:
Location
• | Quakertown, PA - Downtown Office - 15 North Third Street | Owned |
• | Quakertown, PA - Towne Bank Center - 320-322 West Broad Street | Owned |
• | Quakertown, PA - Computer Center - 121 West Broad Street | Owned |
• | Quakertown, PA - Country Square Office - 240 South West End Boulevard | Leased |
• | Quakertown, PA - Quakertown Commons Branch - 901 South West End Boulevard | Leased |
• | Dublin, PA - Dublin Branch - 161 North Main Street | Leased |
• | Pennsburg, PA - Pennsburg Square Branch - 410-420 Pottstown Avenue | Leased |
• | Coopersburg, PA - Coopersburg Branch - 51 South Third Street | Owned |
• | Perkasie, PA - Perkasie Branch - 607 Chestnut Street | Owned |
• | Souderton, PA - Souderton Branch - 750 Route 113 | Leased |
• | Wescosville, PA - Wescosville Branch - 950 Mill Creek Road | Leased |
• | Colmar, PA - Colmar Branch - 127 Bethlehem Pike | Owned |
• | Warminster, PA – Warminster Business Office – 1410 West Street Road | Leased |
ITEM 3. LEGAL PROCEEDINGS
Although there are currently no material proceedings to which QNB is the subject, future litigation that arises during the normal course of QNB’s business could be material and have a negative impact on QNB’s earnings. Future litigation also could adversely impact the reputation of QNB in the communities that it serves.
ITEM 4. MINE SAFETY DISCLOSURES
None.
- 14 - |
ITEM 5. MARKET FOR THE REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
Stock Information
QNB common stock is quoted on the over-the-counter bulletin board (OTCBB). QNB had approximately 680 shareholders of record as of February 28, 2013.
The following table sets forth the high and low bid and ask stock prices for QNB common stock on a quarterly basis during 2012 and 2011. These prices reflect inter-dealer prices, without retail mark-up, mark-down or commission and may not necessarily represent actual transactions.
Cash | ||||||||||||||||||||
High | Low | dividend | ||||||||||||||||||
Bid | Ask | Bid | Ask | per share | ||||||||||||||||
2012 | ||||||||||||||||||||
First Quarter | $ | 25.00 | $ | 25.85 | $ | 21.20 | $ | 21.65 | $ | 0.26 | ||||||||||
Second Quarter | 25.00 | 25.99 | 23.30 | 24.00 | 0.26 | |||||||||||||||
Third Quarter | 23.80 | 24.95 | 22.11 | 22.83 | 0.26 | |||||||||||||||
Fourth Quarter | 24.50 | 24.95 | 22.90 | 23.06 | 0.26 | |||||||||||||||
2011 | ||||||||||||||||||||
First Quarter | $ | 27.05 | $ | 27.50 | $ | 19.60 | $ | 20.00 | $ | 0.25 | ||||||||||
Second Quarter | 23.00 | 23.95 | 22.28 | 22.63 | 0.25 | |||||||||||||||
Third Quarter | 22.70 | 24.00 | 20.60 | 21.00 | 0.25 | |||||||||||||||
Fourth Quarter | 22.00 | 23.00 | 21.00 | 21.49 | 0.25 |
QNB has traditionally paid quarterly cash dividends on the last Friday of each quarter. The Company expects to continue the practice of paying quarterly cash dividends to its shareholders; however, future dividends are dependent upon future earnings, financial condition, appropriate legal restrictions, and other factors relevant at the time the board of directors considers declaring a dividend. Certain laws restrict the amount of dividends that may be paid to shareholders in any given year. See “Capital Adequacy” section of this Form 10-K filing, and Note 19 of the Notes to Consolidated Financial Statements of this Form 10-K filing, for the information that discusses and quantifies this regulatory restriction.
The following table provides information on repurchases by QNB of its common stock in each month of the quarter ended December 31, 2012.
Maximum | ||||
Total number of | number of shares | |||
shares purchased | that may yet to be | |||
Total number of | Average price | as part of publicly | purchased under | |
Period | shares purchased | paid per share | announced plan | the plan |
October 1, 2012 through October 31, 2012 | - | N/A | - | 42,117 |
November 1, 2012 through November 30, 2012 | - | N/A | - | 42,117 |
December 1, 2012 through December 31, 2012 | - | N/A | - | 42,117 |
(1) | Transactions are reported as of settlement dates. |
(2) | QNB’s current stock repurchase plan was approved by its Board of Directors and announced on January 24, 2008 and subsequently increased on February 9, 2009. |
(3) | The total number of shares approved for repurchase under QNB’s current stock repurchase plan is 100,000 as of the filing of this Form 10-K |
(4) | QNB’s current stock repurchase plan has no expiration date. |
(5) | QNB has no stock repurchase plan that it has determined to terminate or under which it does not intend to make further purchases. |
- 15 - |
Stock Performance Graph
Set forth below is a performance graph comparing the yearly cumulative total shareholder return on QNB’s common stock with:
• | the yearly cumulative total shareholder return on stocks included in the NASDAQ Market Index, a broad market index; |
• | the yearly cumulative total shareholder return on the SNL $500M to $1B Bank Index, a group encompassing publicly traded banking companies trading on the NYSE, AMEX, or NASDAQ with assets between $500 million and $1 billion; |
• | the yearly cumulative total shareholder return on the SNL Mid-Atlantic Bank Index, a group encompassing publicly traded banking companies trading on the NYSE, AMEX, or NASDAQ headquartered in Delaware, District of Columbia, Maryland, New Jersey, New York, Pennsylvania, and Puerto Rico. |
All of these cumulative total returns are computed assuming the reinvestment of dividends at the frequency with which dividends were paid during the applicable years.
QNB Corp.
Period Ending | |||||||
Index | 12/31/07 | 12/31/08 | 12/31/09 | 12/31/10 | 12/31/11 | 12/31/12 | |
QNB Corp. | 100.00 | 74.97 | 76.95 | 95.08 | 110.77 | 121.63 | |
NASDAQ Composite | 100.00 | 60.02 | 87.24 | 103.08 | 102.26 | 120.42 | |
SNL Bank $500M-$1B | 100.00 | 64.08 | 61.03 | 66.62 | 58.61 | 75.14 | |
SNL Mid-Atlantic Bank | 100.00 | 55.09 | 57.99 | 67.65 | 50.82 | 68.08 | |
Source : SNL Financial LC, Charlottesville, VA © 2013 |
- 16 - |
ITEM 6. SELECTED FINANCIAL DATA (in thousands, except share and per share data)
Year ended December 31, | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
Income and expense | ||||||||||||||||||||
Interest income | $ | 33,348 | $ | 36,217 | $ | 36,183 | $ | 35,368 | $ | 35,285 | ||||||||||
Interest expense | 6,448 | 8,091 | 10,270 | 13,667 | 15,319 | |||||||||||||||
Net interest income | 26,900 | 28,126 | 25,913 | 21,701 | 19,966 | |||||||||||||||
Provision for loan losses | 900 | 2,700 | 3,800 | 4,150 | 1,325 | |||||||||||||||
Non-interest income | 5,409 | 4,226 | 4,339 | 3,885 | 3,300 | |||||||||||||||
Non-interest expense | 19,625 | 18,296 | 17,401 | 16,586 | 14,628 | |||||||||||||||
Income before income taxes | 11,784 | 11,356 | 9,051 | 4,850 | 7,313 | |||||||||||||||
Provision for income taxes | 2,609 | 2,476 | 1,834 | 623 | 1,560 | |||||||||||||||
Net income | $ | 9,175 | $ | 8,880 | $ | 7,217 | $ | 4,227 | $ | 5,753 | ||||||||||
Share and Per Share Data | ||||||||||||||||||||
Net income - basic | $ | 2.87 | $ | 2.82 | $ | 2.32 | $ | 1.37 | $ | 1.83 | ||||||||||
Net income - diluted | 2.86 | 2.81 | 2.32 | 1.36 | 1.82 | |||||||||||||||
Book value | 24.05 | 22.32 | 19.52 | 18.24 | 17.21 | |||||||||||||||
Cash dividends | 1.04 | 1.00 | 0.96 | 0.96 | 0.92 | |||||||||||||||
Average common shares outstanding - basic | 3,197,204 | 3,149,752 | 3,105,565 | 3,094,624 | 3,135,608 | |||||||||||||||
Average common shares outstanding - diluted | 3,209,857 | 3,163,748 | 3,114,722 | 3,103,433 | 3,161,326 | |||||||||||||||
Balance Sheet at Year-end | ||||||||||||||||||||
Federal funds sold | - | - | - | - | $ | 4,541 | ||||||||||||||
Investment securities available-for sale | $ | 401,502 | $ | 348,091 | $ | 290,564 | $ | 256,862 | 219,597 | |||||||||||
Investment securities held-to-maturity | 146 | 1,327 | 2,667 | 3,347 | 3,598 | |||||||||||||||
Restricted investment in bank stocks | 2,244 | 1,775 | 2,176 | 2,291 | 2,291 | |||||||||||||||
Loans held-for-sale | 1,616 | 935 | 228 | 534 | 120 | |||||||||||||||
Loans receivable | 477,733 | 489,936 | 482,182 | 449,421 | 403,579 | |||||||||||||||
Allowance for loan losses | (9,772 | ) | (9,241 | ) | (8,955 | ) | (6,217 | ) | (3,836 | ) | ||||||||||
Other earning assets | 594 | 819 | 6,414 | 22,158 | 1,314 | |||||||||||||||
Total assets | 919,874 | 868,804 | 809,260 | 762,426 | 664,394 | |||||||||||||||
Deposits | 801,638 | 750,712 | 694,977 | 634,103 | 549,790 | |||||||||||||||
Borrowed funds | 37,775 | 44,320 | 50,094 | 63,433 | 56,663 | |||||||||||||||
Shareholders' equity | 77,623 | 70,841 | 61,090 | 56,426 | 53,909 | |||||||||||||||
Selected Financial Ratios | ||||||||||||||||||||
Net interest margin | 3.36 | % | 3.72 | % | 3.72 | % | 3.42 | % | 3.56 | % | ||||||||||
Net income as a percentage of: | ||||||||||||||||||||
Average total assets | 1.03 | 1.06 | 0.93 | 0.59 | 0.91 | |||||||||||||||
Average shareholders' equity | 13.07 | 13.99 | 12.53 | 7.73 | 10.76 | |||||||||||||||
Average shareholders' equity to average total assets | 7.86 | 7.55 | 7.42 | 7.70 | 8.47 | |||||||||||||||
Dividend payout ratio | 36.25 | 35.48 | 41.32 | 70.31 | 50.17 |
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
Results of Operations – Overview
QNB Corp. (QNB or the Company) earns its net income primarily through its subsidiary, QNB Bank (the Bank). Net interest income, or the spread between the interest, dividends and fees earned on loans and investment securities and the expense incurred on deposits and other interest-bearing liabilities, is the primary source of operating income for QNB. QNB seeks to achieve sustainable and consistent earnings growth while maintaining adequate levels of capital and liquidity and limiting its exposure to credit and interest rate risk levels approved by the Board of Directors. Due to its limited geographic area, comprised principally of Bucks, Lehigh and Montgomery counties, growth is pursued through expansion of existing customer relationships and building new relationships by stressing a consistent high level of service at all points of contact.
Tabular information, other than share and per share data, is presented in thousands of dollars.
- 17 - |
Net income for the year ended December 31, 2012 was $9,175,000, or $2.86 per share on a diluted basis, and represents the third consecutive year of record earnings for the Company. Net income for 2012 also represents a 3.3% increase from 2011 net income of $8,880,000, or $2.81 per share on a diluted basis.
Two important measures of profitability in the banking industry are an institution’s return on average assets and return on average shareholders’ equity. Return on average assets was 1.03% and 1.06% in 2012 and 2011, respectively, and return on average shareholders’ equity was 13.07% and 13.99%, respectively, during those same periods.
2012 versus 2011
The results for 2012 include the following significant components:
Net interest income decreased $1,226,000, or 4.4%, to $26,900,000 for 2012.
• | Average earning assets increased $49,938,000, or 6.1%, to $862,712,000 for 2012 with average loans increasing $3,751,000, or 0.8%, to $480,872,000, and average investment securities increasing $48,727,000, or 15.3%, to $367,391,000. Political, tax and fiscal uncertainty continues to hamper consumer and business loan demand. |
• | Funding the growth in earning assets was an increase in average total deposits of $57,427,000, or 7.9%, to $785,784,000 for 2012. The growth in deposits was primarily in savings accounts, and in particular the high yielding Online eSavings product, with average savings balances increasing by $36,513,000 to $188,716,000. Also contributing to the growth in average total deposits was a $10,465,000, or 11.9%, increase in average interest-bearing demand accounts to $98,351,000 and a $15,656,000, or 27.6%, increase in average interest-bearing municipal demand deposits to $72,464,000. These increases were partially offset by a $12,276,000, or 4.2%, decline in average time deposit balances to $281,872,000. |
• | During the second quarter of 2012, $15,000,000 of debt at a cost of 4.75% matured and was paid off. |
• | Interest rates on Treasury securities reached historically low levels during the second quarter of 2012. This also resulted in historically low residential mortgage rates. The chart below details the highs and lows of certain Treasury rates during the year as well as a comparison of rates at year-end 2012 and 2011. |
December 31, | Low | High | ||||||||||||||
2012 | 2011 | during 2012 | during 2012 | |||||||||||||
3 month Treasury | 0.04 | % | 0.02 | % | 0.01 | % | 0.11 | % | ||||||||
2 year Treasury | 0.25 | 0.25 | 0.20 | 0.39 | ||||||||||||
5 year Treasury | 0.72 | 0.83 | 0.54 | 1.20 | ||||||||||||
10 year Treasury | 1.76 | 1.89 | 1.39 | 2.38 |
• | The net interest margin for 2012 was 3.36%, a decrease of 36 basis points from the 3.72% reported in 2011. With the growth in earning assets occurring in the investment portfolio, the mix of earning assets changed impacting the net interest margin, as investment securities generally earn a lower yield than loans. The average rate earned on earning assets declined 60 basis points from 4.71% for 2011 to 4.11% for 2012 with the yield on loans and investment securities declining by 48 basis points and 66 basis points, respectively. In comparison, the interest rate paid on total average interest-bearing liabilities declined by 28 basis points from 1.14% for 2011 to 0.86% for 2012 with the average rate paid on interest-bearing deposits declining 22 basis points from 1.04% to 0.82% over the same time period. |
QNB recorded a provision for loan losses of $900,000 for 2012, a decrease of $1,800,000 from the $2,700,000 recorded in 2011.
• | The lower provision for loan losses reflects a reduction in classified loans and net charge-offs compared to prior years as well as a decline in total loans outstanding. |
• | Net charge-offs for 2012 were $369,000, or 0.08% of average total loans, as compared with $2,414,000, or 0.51% of average total loans for 2011. |
• | Asset quality has stabilized over the past year. Total non-performing loans, which represent loans on non-accrual status, loans past due more than 90 days and still accruing interest, and restructured loans, were $21,150,000, or 4.41% of total loans at December 31, 2012, compared to $21,390,000, or 4.36% of total loans at December 31, 2011. |
• | Loans on nonaccrual status were $18,572,000 at December 31, 2012 compared with $18,597,000 at December 31, 2011. Of the total amount of non-accrual loans at December 31, 2012, $12,836,000, or 69.1%, are current or past due less than 30 days at year end. |
• | Total delinquent loans, which includes loans past due more than 30 days, decreased to 1.50% of total loans at December 31, 2012 from 1.81% of total loans at December 31, 2011. |
• | At December 31, 2012 commercial classified loans, those rated substandard or doubtful loans totaled $45,514,000, a reduction of $9,755,000 from the $55,269,000 reported as of December 31, 2011. |
• | The allowance for loan losses of $9,772,000 represents 2.04% of total loans at December 31, 2012 compared to $9,241,000, or 1.89% of total loans at December 31, 2011. |
- 18 - |
Non-interest income increased $1,183,000 to $5,409,000 for 2012.
• | Net gain on investment securities of $577,000 in 2012 compared with net losses of $51,000 in 2011. |
• | Gains on the sale of residential mortgages increased $533,000 to $885,000 for 2012. Historically low mortgage rates in 2012 contributed to a significant increase in refinancing activity as well as an increase in the amount of gains recorded per sale. |
• | Fees for services to customers increased $88,000, or 6.3%, to $1,476,000 in 2012 with overdraft income, checking account activity income, fees charged to transfer from savings to checking accounts to protect against overdrafts and wire fees contributing to the increase. |
• | ATM and debit card income increased $58,000, or 4.1%, to $1,467,000 for 2012. The Dodd-Frank Act and Durbin amendment had an impact on overall income as well as the distribution between debit and ATM interchange. |
• | Merchant income increased $52,000, or 16.2%, to $373,000 as a result of an increase in the number of merchants QNB services and an increase in the volume of transactions. |
• | Bank-owned life insurance (BOLI) income decreased $39,000 to $333,000 in 2012. Included in total BOLI income in 2011 was the recognition of a death benefit payment of $31,000. |
• | Mortgage servicing income declined by $100,000 reflecting a reduction in the value of mortgage servicing assets as well as an increase in the amortization of the asset resulting from the higher levels of refinancing activity. |
Non-interest expense increased $1,329,000, or 7.3%, to $19,625,000 for 2012.
• | Salaries and benefits expense increased $543,000, or 5.5%, when comparing 2012 and 2011. Promotion and merit increases coupled with an average of three additional full-time equivalent employees, including the hiring of a Chief Information Technology Officer in the third quarter of 2011, contributed to the increase in salary expense. Payroll related tax expense increased $30,000 and retirement plan expense increased $36,000, both principally a function of higher salary expense, while medical and dental premiums and reimbursement claims increased $97,000 compared to 2011, an increase of 15.7%. |
• | Furniture and equipment expense increased $195,000, or 14.9%, to $1,503,000, when comparing 2012 to 2011. The majority of the increase in this category related to an increase in depreciation expense on new furniture and equipment as well as amortization expense on computer software. Also contributing to the higher costs in 2012 was equipment maintenance expense. |
• | Third-party services expense increased $241,000, or 19.0%, to $1,508,000 in 2012. The largest portion of the increase relates to costs associated with the conversion to a new online and mobile banking system introduced in the third quarter of 2011 and the outsourcing of email services to a third party provider during the second quarter of 2011. Also contributing to the increase was higher costs related to customer bill payment services and implementation and ongoing costs associated with a new overdraft protection program that was instituted late in the second quarter of 2012. |
• | Other non-interest expense increased $205,000, or 12.9%, to $1,796,000 comparing 2012 to 2011. Expenses related to foreclosure and repossessions, other real estate owned, including real estate taxes and maintenance costs accounted for a large portion of the increase in other non-interest expense. Also contributing were higher costs related to checkcards, membership and licensing fees, seminar and meeting expenses, charged-off checks, and Director fees, partially offset by declines in the cost of producing checks and coupon books, appraisal costs and training costs. |
These items, as well as others, will be explained more thoroughly in the next sections.
Net Interest Income
The following table presents the adjustment to convert net interest income to net interest income on a fully taxable equivalent basis for the years ended December 31, 2012 and 2011.
Year ended December 31, | 2012 | 2011 | ||||||
Total interest income | $ | 33,348 | $ | 36,217 | ||||
Total interest expense | 6,448 | 8,091 | ||||||
Net interest income | 26,900 | 28,126 | ||||||
Tax equivalent adjustment | 2,116 | 2,091 | ||||||
Net interest income (tax-equivalent basis) | $ | 29,016 | $ | 30,217 |
Net interest income is the primary source of operating income for QNB. Net interest income is interest income, dividends, and fees on earning assets, less interest expense incurred for funding sources. Earning assets primarily include loans, investment securities, interest bearing balances at the Federal Reserve Bank (Fed) and Federal funds sold. Sources used to fund these assets include deposits and borrowed funds. Net interest income is affected by changes in interest rates, the volume and mix of earning assets and interest-bearing liabilities, and the amount of earning assets funded by non-interest bearing deposits.
For purposes of this discussion, interest income and the average yield earned on loans and investment securities are adjusted to a tax-equivalent basis as detailed in the table that appears above. This adjustment to interest income is made for analysis purposes only. Interest income is increased by the amount of savings of Federal income taxes, which QNB realizes by investing in certain tax-exempt state and municipal securities and by making loans to certain tax-exempt organizations. In this way, the ultimate economic impact of earnings from various assets can be more easily compared.
- 19 - |
The net interest rate spread is the difference between average rates received on earning assets and average rates paid on interest-bearing liabilities, while the net interest margin, which includes interest-free sources of funds, is net interest income expressed as a percentage of average interest-earning assets. The Asset/Liability and Investment Management Committee works to manage and maximize the net interest margin for the Company.
Net interest income decreased $1,226,000, or 4.4%, to $26,900,000 for 2012. On a tax-equivalent basis, net interest income for 2012 decreased $1,201,000, or 4.0%, to $29,016,000.
Net interest income continues to be negatively impacted by declining yields on earning assets resulting from a prolonged low interest rate environment and the low level of loan demand by both businesses and consumers. Partially offsetting the impact of declining yields on net interest income was the significant growth in earning assets, primarily investment securities, funded by continued strong growth in deposits. Average earning assets grew by $49,938,000, or 6.1%, to $862,712,000 for 2012, with average investment securities increasing $48,727,000, or 15.3%, to $367,391,000, and average loans increasing $3,751,000, or 0.8%, to $480,872,000. On the funding side, average total deposits increased $57,427,000, or 7.9%, to $785,784,000, with average transaction accounts increasing $69,703,000, or 16.1%, to $503,912,000. The growth in transaction accounts was broad based across all product lines and all customer types with the largest increases centered in QNB's Online eSavings product and the deposits of several local school districts and municipalities. Offsetting a portion of this growth was a decline in average time deposits of $12,276,000, or 4.2%, when comparing 2012 with 2011.
With the growth in earning assets occurring in the investment portfolio, the mix of earning assets changed which also contributed to a decline in the net interest margin, as investment securities generally earn a lower yield than loans. In addition, while the economy has shown signs of improvement, issues in the residential and commercial real estate markets persist as do high levels of unemployment. During the third quarter of 2011, the Federal Reserve Open Market Committee announced that they were likely to leave the Federal funds rate at exceptionally low levels through mid-2013 (subsequently extended to mid-2015) and that they would purchase longer-term Treasury securities in an effort to further reduce longer-term interest rates. These actions combined with events in Europe had the impact of lowering Treasury interest rates and flattening the yield curve as longer-term rates declined more than short-term rates. Interest rates on Treasury securities hit historically low levels during the second quarter of 2012. This also resulted in historically low residential mortgage rates. A low level of interest rates has been in place since 2008 and has resulted in lower yields earned on both loans and investment securities as well as lower rates paid on deposits and short-term borrowed funds. During the beginning of this interest rate cycle, funding costs declined at a faster pace and to a greater degree than rates on earning assets resulting in an increasing net interest margin. However, since the second quarter of 2011 this trend has reversed as funding costs have approached bottom while yields on earning assets continue to reprice lower resulting in a lower net interest margin.
The net interest margin for 2012 was 3.36% compared to 3.72% for 2011. As a result of the historically low interest rates, over the past two years, a significant amount of higher yielding bonds with call features were called and prepayments on mortgage-related securities increased, with these proceeds being reinvested in lower yielding investment securities. The significant growth in municipal deposits between the second and third quarters of 2012 and the investment of these deposits into short-term agency securities during the third quarter of 2012 also impacted the margin, as these transactions while increasing incremental net interest income do so at a significantly tighter interest rate spread. In addition, new loans are being originated at significantly lower rates, variable rate loans are repricing lower and many customers with fixed rates are requesting that their rates be modified lower. Competition for loans has also increased as larger banks have pursued smaller commercial customers to improve their loan-to-deposit ratios.
The Rate-Volume Analysis tables, as presented on a tax-equivalent basis, highlight the impact of changing rates and volumes on interest income and interest expense. Total interest income on a tax-equivalent basis decreased $2,844,000, or 7.4%, to $35,464,000 for 2012, while total interest expense decreased $1,643,000, or 20.3%, to $6,448,000. Volume growth in earning assets contributed an additional $1,683,000 of interest income but was offset by a decline in interest income of $4,527,000 resulting from lower interest rates. With regard to interest expense, lower funding costs resulted in a decline in interest expense of $1,391,000. The maturity and payoff of long-term debt in April 2012 contributed to a decline in interest expense of $511,000 while volume growth in interest-bearing deposits contributed an additional $266,000 in interest expense when comparing the two years.
The yield on earning assets on a tax-equivalent basis decreased 60 basis points from 4.71% for 2011 to 4.11% for 2012. In comparison, the rate paid on interest-bearing liabilities decreased 28 basis points from 1.14% for 2011 to 0.86% for 2012.
Interest income on investment securities decreased $715,000 when comparing the two years as the $48,727,000, or 15.3%, increase in average balances could not offset the 66 basis point decline in the average yield of the portfolio. The average yield on the investment portfolio was 2.86% for 2012 compared with 3.52% for 2011. As noted above, the decline in the yield on the investment portfolio is primarily the result of the reinvestment of the cash flow resulting from the low rate environment into lower yield securities than those they replaced. The growth in the investment portfolio was primarily in high-quality U.S. Government agency and agency issued mortgage-backed and CMO securities as well as in tax-exempt state and municipal bonds.
- 20 - |
Average Balances, Rates, and Interest Income and Expense Summary (Tax-Equivalent Basis)
2012 | 2011 | 2010 | ||||||||||||||||||||||||||||||||||
Average | Average | Average | Average | Average | Average | |||||||||||||||||||||||||||||||
Balance | Rate | Interest | Balance | Rate | Interest | Balance | Rate | Interest | ||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||
Federal funds sold | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||
Investment securities: | ||||||||||||||||||||||||||||||||||||
U.S. Treasury | - | - | - | - | - | - | $ | 3,924 | 0.56 | % | $ | 22 | ||||||||||||||||||||||||
U.S. Government agencies | $ | 80,470 | 1.42 | % | $ | 1,144 | $ | 63,838 | 2.12 | % | $ | 1,356 | 58,050 | 2.88 | 1,671 | |||||||||||||||||||||
State and municipal | 79,612 | 5.36 | 4,267 | 71,541 | 5.82 | 4,164 | 59,141 | 6.22 | 3,676 | |||||||||||||||||||||||||||
Mortgage-backed and CMOs | 197,666 | 2.44 | 4,813 | 175,489 | 3.14 | 5,503 | 134,859 | 3.85 | 5,192 | |||||||||||||||||||||||||||
Pooled trust preferred | 3,573 | 0.36 | 13 | 3,640 | 0.21 | 7 | 3,865 | 0.34 | 13 | |||||||||||||||||||||||||||
Corporate debt | 2,457 | 4.07 | 100 | 878 | 6.26 | 55 | 448 | 9.03 | 41 | |||||||||||||||||||||||||||
Equities | 3,613 | 4.25 | 153 | 3,278 | 3.67 | 120 | 3,020 | 3.66 | 111 | |||||||||||||||||||||||||||
Total investment securities | 367,391 | 2.86 | 10,490 | 318,664 | 3.52 | 11,205 | 263,307 | 4.07 | 10,726 | |||||||||||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||||||
Commercial real estate | 253,029 | 5.30 | 13,398 | 261,584 | 5.82 | 15,216 | 252,604 | 5.95 | 15,041 | |||||||||||||||||||||||||||
Residential real estate | 27,708 | 4.99 | 1,383 | 24,414 | 5.36 | 1,307 | 24,468 | 5.74 | 1,405 | |||||||||||||||||||||||||||
Home equity loans | 51,158 | 4.40 | 2,253 | 55,086 | 4.72 | 2,598 | 60,192 | 5.02 | 3,023 | |||||||||||||||||||||||||||
Commercial and industrial | 101,421 | 4.67 | 4,733 | 88,428 | 5.06 | 4,474 | 82,074 | 5.27 | 4,327 | |||||||||||||||||||||||||||
Indirect lease financing | 11,282 | 9.88 | 1,115 | 13,067 | 9.32 | 1,218 | 13,910 | 8.97 | 1,248 | |||||||||||||||||||||||||||
Consumer loans | 2,175 | 10.08 | 219 | 2,491 | 14.21 | 354 | 3,163 | 13.78 | 436 | |||||||||||||||||||||||||||
Tax-exempt loans | 34,099 | 5.38 | 1,834 | 32,051 | 5.91 | 1,895 | 30,652 | 6.02 | 1,844 | |||||||||||||||||||||||||||
Total loans, net of unearned income* | 480,872 | 5.19 | 24,935 | 477,121 | 5.67 | 27,062 | 467,063 | 5.85 | 27,324 | |||||||||||||||||||||||||||
Other earning assets | 14,449 | 0.27 | 39 | 16,989 | 0.24 | 41 | 17,083 | 0.23 | 40 | |||||||||||||||||||||||||||
Total earning assets | 862,712 | 4.11 | 35,464 | 812,774 | 4.71 | 38,308 | 747,453 | 5.10 | 38,090 | |||||||||||||||||||||||||||
Cash and due from banks | 11,151 | 10,460 | 10,157 | |||||||||||||||||||||||||||||||||
Allowance for loan losses | (9,582 | ) | (9,080 | ) | (7,129 | ) | ||||||||||||||||||||||||||||||
Other assets | 29,195 | 26,749 | 26,118 | |||||||||||||||||||||||||||||||||
Total assets | $ | 893,476 | $ | 840,903 | $ | 776,599 | ||||||||||||||||||||||||||||||
Liabilities and Shareholders' Equity | ||||||||||||||||||||||||||||||||||||
Interest-bearing deposits: | ||||||||||||||||||||||||||||||||||||
Interest-bearing demand | $ | 98,351 | 0.30 | % | 291 | $ | 87,886 | 0.47 | % | 412 | $ | 83,546 | 0.65 | % | 545 | |||||||||||||||||||||
Municipals | 72,464 | 0.50 | 364 | 56,808 | 0.69 | 392 | 40,242 | 0.91 | 366 | |||||||||||||||||||||||||||
Money market | 77,269 | 0.30 | 231 | 73,661 | 0.43 | 317 | 75,128 | 0.76 | 568 | |||||||||||||||||||||||||||
Savings | 188,716 | 0.60 | 1,141 | 152,203 | 0.78 | 1,184 | 93,576 | 0.79 | 739 | |||||||||||||||||||||||||||
Time | 180,293 | 1.33 | 2,391 | 192,231 | 1.55 | 2,977 | 211,867 | 2.09 | 4,420 | |||||||||||||||||||||||||||
Time of $100,000 or more | 101,579 | 1.43 | 1,454 | 101,917 | 1.61 | 1,637 | 105,482 | 2.19 | 2,306 | |||||||||||||||||||||||||||
Total interest-bearing deposits | 718,672 | 0.82 | 5,872 | 664,706 | 1.04 | 6,919 | 609,841 | 1.47 | 8,944 | |||||||||||||||||||||||||||
Short-term borrowings | 24,847 | 0.44 | 109 | 25,806 | 0.75 | 194 | 27,658 | 0.97 | 269 | |||||||||||||||||||||||||||
Long-term debt | 9,678 | 4.75 | 467 | 20,304 | 4.75 | 978 | 22,077 | 4.72 | 1,057 | |||||||||||||||||||||||||||
Total interest-bearing liabilities | 753,197 | 0.86 | 6,448 | 710,816 | 1.14 | 8,091 | 659,576 | 1.56 | 10,270 | |||||||||||||||||||||||||||
Non-interest-bearing deposits | 67,112 | 63,651 | 56,072 | |||||||||||||||||||||||||||||||||
Other liabilities | 2,971 | 2,972 | 3,362 | |||||||||||||||||||||||||||||||||
Shareholders' equity | 70,196 | 63,464 | 57,589 | |||||||||||||||||||||||||||||||||
Total liabilities and | ||||||||||||||||||||||||||||||||||||
shareholders' equity | $ | 893,476 | $ | 840,903 | $ | 776,599 | ||||||||||||||||||||||||||||||
Net interest rate spread | 3.25 | % | 3.57 | % | 3.54 | % | ||||||||||||||||||||||||||||||
Margin/net interest income | 3.36 | % | $ | 29,016 | 3.72 | % | $ | 30,217 | 3.72 | % | $ | 27,820 |
Tax-exempt securities and loans were adjusted to a tax-equivalent basis and are based on the marginal Federal corporate tax rate of 34 percent. |
Non-accrual loans and investment securities are included in earning assets. |
* Includes loans held-for-sale |
- 21 - |
Rate-Volume Analysis of Changes in Net Interest Income (1) (2) (3)
2012 vs. 2011 | 2011 vs. 2010 | |||||||||||||||||||||||
Due to change in: | Total | Due to change in: | Total | |||||||||||||||||||||
Volume | Rate | Change | Volume | Rate | Change | |||||||||||||||||||
Interest income: | ||||||||||||||||||||||||
Federal funds sold | - | - | - | - | - | - | ||||||||||||||||||
Investment securities: | ||||||||||||||||||||||||
U.S. Treasury | - | - | - | $ | (22 | ) | - | $ | (22 | ) | ||||||||||||||
U.S. Government agencies | $ | 354 | $ | (566 | ) | $ | (212 | ) | 167 | $ | (482 | ) | (315 | ) | ||||||||||
State and municipal | 470 | (367 | ) | 103 | 771 | (283 | ) | 488 | ||||||||||||||||
Mortgage-backed and CMOs | 694 | (1,384 | ) | (690 | ) | 1,565 | (1,254 | ) | 311 | |||||||||||||||
Pooled trust preferred | - | 6 | 6 | (1 | ) | (5 | ) | (6 | ) | |||||||||||||||
Corporate debt | 99 | (54 | ) | 45 | 38 | (24 | ) | 14 | ||||||||||||||||
Equities | 12 | 21 | 33 | 9 | - | 9 | ||||||||||||||||||
Loans: | ||||||||||||||||||||||||
Commercial real estate | (498 | ) | (1,320 | ) | (1,818 | ) | 535 | (360 | ) | 175 | ||||||||||||||
Residential real estate | 177 | (101 | ) | 76 | (4 | ) | (94 | ) | (98 | ) | ||||||||||||||
Home equity loans | (185 | ) | (160 | ) | (345 | ) | (257 | ) | (168 | ) | (425 | ) | ||||||||||||
Commercial and industrial | 657 | (398 | ) | 259 | 335 | (188 | ) | 147 | ||||||||||||||||
Indirect lease financing | (166 | ) | 63 | (103 | ) | (75 | ) | 45 | (30 | ) | ||||||||||||||
Consumer loans | (45 | ) | (90 | ) | (135 | ) | (93 | ) | 11 | (82 | ) | |||||||||||||
Tax-exempt loans | 121 | (182 | ) | (61 | ) | 85 | (34 | ) | 51 | |||||||||||||||
Other earning assets | (7 | ) | 5 | (2 | ) | - | 1 | 1 | ||||||||||||||||
Total interest income | 1,683 | (4,527 | ) | (2,844 | ) | 3,053 | (2,835 | ) | 218 | |||||||||||||||
Interest expense: | ||||||||||||||||||||||||
Interest-bearing demand | 49 | (170 | ) | (121 | ) | 28 | (161 | ) | (133 | ) | ||||||||||||||
Municipals | 108 | (136 | ) | (28 | ) | 151 | (125 | ) | 26 | |||||||||||||||
Money market | 15 | (101 | ) | (86 | ) | (11 | ) | (240 | ) | (251 | ) | |||||||||||||
Savings | 284 | (327 | ) | (43 | ) | 463 | (18 | ) | 445 | |||||||||||||||
Time | (185 | ) | (401 | ) | (586 | ) | (410 | ) | (1,033 | ) | (1,443 | ) | ||||||||||||
Time of $100,000 or more | (5 | ) | (178 | ) | (183 | ) | (78 | ) | (591 | ) | (669 | ) | ||||||||||||
Short-term borrowings | (7 | ) | (78 | ) | (85 | ) | (18 | ) | (57 | ) | (75 | ) | ||||||||||||
Long-term debt | (511 | ) | - | (511 | ) | (85 | ) | 6 | (79 | ) | ||||||||||||||
Total interest expense | (252 | ) | (1,391 | ) | (1,643 | ) | 40 | (2,219 | ) | (2,179 | ) | |||||||||||||
Net interest income | $ | 1,935 | $ | (3,136 | ) | $ | (1,201 | ) | $ | 3,013 | $ | (616 | ) | $ | 2,397 |
(1) | Loan fees have been included in the change in interest income totals presented. Non-accrual loans and investment securities have been included in average balances. |
(2) | Changes due to both volume and rates have been allocated in proportion to the relationship of the dollar amount change in each. |
(3) | Interest income on loans and securities is presented on a tax-equivalent basis. |
Income on Government agency securities decreased $212,000, as the $16,632,000, or 26.1%, growth in average balances was offset by a 70 basis point decline in the yield from 2.12% for 2011 to 1.42% for 2012. Most of the bonds in the agency portfolio have call features ranging from three months to three years, many of which were exercised as a result of the low interest rate environment. As noted previously, the significant growth in the investment portfolio since June 30, 2012 is principally a result of the increase in the seasonal deposits of school districts and municipalities received during the third quarter of 2012. Since these deposits are short-term in nature most were invested in U.S. Government agency securities with likely call dates over the next year and with yields around 1.00%.
Interest income on tax-exempt municipal securities increased $103,000 with higher balances accounting for $470,000 of additional income. Average balances of tax-exempt municipal securities increased $8,071,000, or 11.3%, to $79,612,000 for 2012. As a result of credit concerns in the municipal market arising from issues with the insurance companies that insure the bonds and concerns over the general health of state and municipal governments because of declining revenues and budget issues resulting from economic conditions, municipal bond yields declined but not to the same degree as yields on other types of securities. As a result, QNB expanded its purchase of municipal bonds, primarily general obligation bonds of issuers with strong underlying credit ratings. This yield spread advantage declined during 2012 as supply and demand issues have reduced the yield on municipal bonds. The yield on the state and municipal portfolio decreased 46 basis points from 5.82% for 2011 to 5.36% for 2012. This decline in yield reduced interest income by $367,000 when comparing the two years.
- 22 - |
All of the mortgage-backed and CMO securities owned by QNB are issued by U.S. Government agencies and sponsored enterprises (GSEs) and carry the implicit backing of the U.S. Government, but they are not direct obligations of the U.S. Government. Interest income on mortgage-backed securities and CMOs decreased $690,000 with an increase in average balances offsetting in part the significant impact of lower rates. Average balances increased $22,177,000, or 12.6%, to $197,666,000 when comparing the two years and contributed $694,000 in additional income. The yield on the mortgage-backed and CMO portfolio decreased 70 basis points from 3.14% for 2011 to 2.44% for 2012, resulting in a $1,384,000 reduction in interest income. This portfolio was expanded because it provides higher yields relative to agency bonds and also provides monthly cash flow which can be used for liquidity purposes or can be reinvested when interest rates eventually increase. With the historically low interest rate environment mortgage refinancing activity over the past two years was significant resulting in an increase in prepayments on these securities. Since most of these securities were purchased at a premium, prepayments result in a shorter amortization period of this premium and therefore a reduction in income.
Since it appears that the low interest rate environment will be present for the next couple of years, the yield on the total investment portfolio is anticipated to continue to decline as cash flow from the portfolio, as well as excess liquidity, is reinvested at current market rates which are significantly below the projected portfolio yield at December 31, 2012 of 2.55%.
Income on loans decreased $2,127,000 to $24,935,000 when comparing 2012 and 2011 with the decline in the portfolio yield being the primary reason. The yield on the loan portfolio decreased 48 basis points to 5.19% when comparing the two years, resulting in a reduction in interest income of $2,189,000. When comparing the two years average loans increased $3,751,000, or 0.8%, to $480,872,000 for 2012. Prior to the third quarter of 2011, QNB was able to minimize the decline in the portfolio yield by implementing interest rate floors on some variable rate commercial loans and home equity lines of credit and by maintaining its pricing structure. However, since that period, as a result of the decline in market rates and an increase in competition for quality loans, QNB lowered the rates offered on new loans and reduced rates on some existing loans.
The largest category of the loan portfolio is commercial real estate loans. This category of loans includes commercial purpose loans secured by either commercial properties such as office buildings, factories, warehouses, medical facilities and retail establishments, or residential real estate, usually the residence of the business owner or investment properties. The category also includes construction and land development loans. Income on commercial real estate loans decreased $1,818,000 and was impacted by both the decline in yield and a decrease in average balances. The yield on commercial real estate loans was 5.30% for 2012, a decrease of 52 basis points from the 5.82% reported for 2011 and resulted in a $1,320,000 reduction in interest income. Average balances decreased $8,555,000, or 3.3%, to $253,029,000, for 2012 compared with 2011.
Interest on commercial and industrial loans, the second largest category, increased $259,000 with the positive impact from growth in balances again being partially offset by the decline in the yield. Average commercial and industrial loans increased $12,993,000, or 14.7%, to $101,421,000 for 2012, contributing an additional $657,000 in interest income. The average yield on these loans decreased 39 basis points to 4.67% resulting in a decrease in interest income of $398,000. Many of the loans in this category are indexed to the prime interest rate and have floors.
Income on home equity loans declined by $345,000 when comparing 2012 and 2011. During this same time period average home equity loans decreased $3,928,000, or 7.1%, to $51,158,000, while the yield on the home equity portfolio decreased 32 basis points to 4.40%. The demand for home equity loans has declined as home values have fallen preventing some homeowners from having equity in their homes to borrow against while others have taken advantage of the low interest rates on mortgages and refinanced their home equity loans into a new mortgage. Included in the home equity portfolio are floating rate home equity lines tied to the Prime lending rate. The average balance of these loans increased by $2,062,000, or 7.8%, to $28,611,000 for 2012. In contrast, average fixed-rate home equity loans declined by $5,990,000, or 21.0%, to $22,547,000. Customers who are opening home equity loans are choosing the floating rate option indexed to Prime even with a rate floor because the rate is lower, in most cases, than a fixed rate home equity loan. During 2012, QNB offered very attractive rates on both variable rate and fixed rate home equity loans in an attempt to increase demand.
Given the low yields on alternative investment securities management decided to retain some 15 year mortgages and hybrid adjustable rate mortgages to borrowers with high credit scores and low loan to value ratios. As a result, average residential mortgage loans secured by first lien 1-4 family residential mortgages increased by $3,294,000, or 13.5%, to $27,708,000 for 2012. The average yield on the residential real estate portfolio decreased by 37 basis points to 4.99% for 2012. The net result was an additional $76,000 in interest income.
Indirect lease financing receivables represent loans to small businesses that are collateralized by equipment. These loans tend to have higher risk characteristics but generally provide higher rates of return. These loans are originated by a third party and purchased by QNB based on criteria specified by QNB. The criteria include minimum credit scores of the borrower, term of the lease, type and age of equipment financed and geographic area. The geographic area primarily represents states contiguous to Pennsylvania. QNB is not the lessor and does not service these loans. Lease financing income was $1,115,000 for 2012, a decrease of $103,000 when compared to the $1,218,000 reported for 2011. Average balances declined by $1,785,000, or 13.7%, resulting in a reduction in income of $166,000 when comparing the two years. Partially offsetting the impact of lower balances was an increase in the yield on the portfolio from 9.32% for 2011 to 9.88% for 2012. Early payoffs on leases often results in the recognition of additional income.
Income on consumer loans declined from $354,000 for 2011 to $219,000 for 2012. QNB discontinued charging a continuous overdraft fee at the end of the second quarter of 2012 that was included in this category. This resulted in a $100,000 reduction in income when compared to 2011.
- 23 - |
For the most part, earning assets are funded by deposits, which increased on average by $57,427,000, or 7.9%, to $785,784,000, when comparing 2012 and 2011. This follows an increase of $62,444,000, or 9.4%, between 2010 and 2011. Total interest expense for 2012 was $6,448,000 compared to $8,091,000 for 2011, a decline of $1,643,000. Interest expense on total deposits decreased $1,047,000 while interest expense on borrowed funds decreased $596,000 when comparing the two years. The rate paid on interest-bearing liabilities decreased 28 basis points from 1.14% for 2011 to 0.86% for 2012. During this same period, the rate paid on interest-bearing deposits decreased 22 basis points from 1.04% to 0.82%.
Similar to 2011, the growth in deposits during 2012 was centered in accounts with greater liquidity, such as interest-bearing demand, interest-bearing municipal accounts, and savings deposits. Average interest-bearing demand accounts increased $10,465,000, or 11.9%, to $98,351,000 for 2012 compared to 2011; however, interest expense on interest-bearing demand accounts decreased $121,000 to $291,000 for 2012 as the average rate paid decreased from 0.47% for 2011 to 0.30% for the 2012. The reduction in the cost of funds reflects the exceptionally low interest rate environment over the past year and the historic lows reached by Treasury rates. Included in this category is QNB-Rewards checking, a high-rate checking account product. The decrease in interest expense and the average rate paid on interest-bearing demand accounts is primarily the result of a reduction in the rate paid on QNB-Rewards checking. The rate paid on this account, on balances up to $25,000, was 2.05% at the beginning of 2011 and ended 2011 at 1.50%. During 2012, the rate paid on balances up to $25,000 was further reduced to 1.00%. In order to receive the high rate a customer must receive an electronic statement, have one direct deposit or other ACH transaction and have at least 12 check card purchase transactions post and clear per statement cycle. For 2012, the average balance in this product was $29,280,000 and the related interest expense was $251,000 for an average yield of 0.86%. In comparison, the average balance of the QNB-Rewards accounts for 2011 was $27,197,000 with a related interest expense of $380,000 and an average rate paid of 1.40%. Even with the reduction in the rates paid on the QNB-Rewards product, the yield of 1.00% for the first $25,000 and 0.25% on balances over $25,000, assuming qualifications are met, is still an attractive rate relative to competitors’ offerings as well as other QNB products. This product also generates fee income through the use of the check card. The average balance of other interest-bearing demand accounts included in this category increased from $60,689,000 for 2011 to $69,071,000 for 2012. The average rate paid on these balances was 0.05% for 2011 and 0.06% for 2012.
Interest expense on municipal interest-bearing demand accounts decreased $28,000 to $364,000 for 2012. The decrease in interest expense was the result of the decline in the rate paid offsetting the increase in average balances. The average balance of municipal interest-bearing demand accounts increased $15,656,000, or 27.6%, to $72,464,000, while the average interest rate paid on these accounts decreased from 0.69% for 2011 to 0.50% for 2012. Most of these accounts are tied directly to the Federal funds rate with most having rate floors between 0.25% and 0.50%. QNB was successful in obtaining several new relationships as well as increasing the relationships with several of these customers over the past year, accounting for the increase in balances. Many of these deposits are seasonal in nature and are received during the third quarter as tax receipts are collected and are withdrawn over the course of the next year.
Average money market accounts decreased $3,608,000, or 4.9%, to $77,269,000 for 2012 compared with 2011. The decline in money market accounts is partly attributable to customers’ attraction to the eSavings product discussed below. Interest expense on money market accounts decreased $86,000 to $231,000 for 2012 compared to 2011. The average interest rate paid on money market accounts was 0.43% for 2011 and 0.30% for 2012, a decline of 13 basis points. The majority of balances in this category are in the Select money market account, a product that pays a tiered rate based on account balances. With the continuation of exceptionally low short-term interest rates, the rates paid on the Select money market account have declined as well which contributed to the decline in interest expense.
During the second quarter of 2009, QNB introduced an online eSavings account to compete with other online savings accounts. This product was introduced at a yield of 1.85% and has been extremely successful having grown to balances of $144,813,000 at December 31, 2012. As market rates declined, the eSavings yield was also reduced and was 0.60% at December 31, 2012 compared to 1.00% at December 31, 2011. The average cost of funds on these accounts was 0.76% for 2012 compared with 1.08% for 2011. The average balance of this product was $140,462,000 for 2012 compared with $100,948,000 for 2011 and was responsible for all of the increase of $36,513,000, or 24.0%, in total average savings accounts when comparing the two years. Traditional statement savings accounts, passbook savings and club accounts are also included in the savings category; however, they experienced small declines when comparing the average for 2012 to 2011. As a result of the decrease in the rate paid on the eSavings product more than offsetting its growth in comparison to the other lower rate savings accounts, the average rate paid on total savings accounts decreased 18 basis points to 0.60% for 2012. Interest expense decreased $43,000, or 3.6%, from $1,184,000 for 2011 to $1,141,000 for 2012 as the decrease in cost of funds more than offset the increase in balances. The growth in balances appears to reflect the desire for safety, liquidity and a better rate than short-term time deposits.
The repricing of time deposits at lower rates over the past couple of years has had the greatest impact on total interest expense when comparing the two years. Total interest expense on time deposits decreased $769,000, or 16.7%, to $3,845,000 for 2012. Average total time deposits decreased by $12,276,000, or 4.2%, to $281,872,000 for 2012. Similar to fixed-rate loans and investment securities, time deposits reprice over time and, therefore, have less of an immediate impact on costs in either a rising or falling rate environment. Unlike loans and investment securities; however, the maturity and repricing characteristics of time deposits tend to be shorter. Over the course of 2011 and 2012 a significant amount of time deposits have repriced lower as market rates have declined. The average rate paid on time deposits decreased from 1.57% to 1.36% when comparing 2011 to 2012.
- 24 - |
Given the short-term nature of QNB’s time deposit portfolio and the current rates being offered, it is likely that the average rate paid on time deposits may continue to decline somewhat during 2013 as higher costing time deposits are repriced lower. However, given the short-term nature of these deposits, interest expense could increase if short-term time deposit rates were to increase suddenly or if customers selected longer terms paying higher rates.
Short-term borrowings are primarily comprised of sweep accounts structured as repurchase agreements with our commercial customers. Interest expense on short-term borrowings decreased by $85,000 to $109,000 when comparing the two years. During this period average balances decreased $959,000 to $24,847,000 while the average rate paid declined from 0.75% to 0.44%.
Contributing to the decrease in total interest expense was a reduction in interest expense on long-term debt of $511,000, or 52.3%. In April 2012, $15,000,000 of debt at a rate of 4.75% matured and was repaid resulting in the reduction in expense. The average balance of long-term debt for 2012 was $9,678,000 compared with $20,304,000 in 2011. Since the average rate on the debt that was repaid in 2012 was the same as the remaining debt, the average rate paid for 2012 was unchanged from the 4.75% rate paid in 2011.
Provision for Loan Losses
The provision for loan losses represents management’s determination of the amount necessary to be charged to operations to bring the allowance for loan losses to a level that represents management’s best estimate of the known and inherent losses in the existing loan portfolio. QNB recorded a provision for loan losses of $900,000 in 2012, a decrease of $1,800,000 from the $2,700,000 recorded in 2011. The lower provision for loan losses reflects a reduction in classified loans and net charge-offs compared to prior years as well as a decline in total loans outstanding. Net loan charge-offs were $369,000 in 2012 compared with $2,414,000 in 2011. Deterioration in credit quality or significant growth in the loan portfolio could result in a higher provision for loan losses in 2013.
Non-interest income comparison | ||||||||||||||||
Change from prior year | ||||||||||||||||
Year ended December 31, | 2012 | 2011 | Amount | Percent | ||||||||||||
Fees for services to customers | $ | 1,476 | $ | 1,388 | $ | 88 | 6.3 | % | ||||||||
ATM and debit card | 1,467 | 1,409 | 58 | 4.1 | ||||||||||||
Bank-owned life insurance | 333 | 372 | (39 | ) | -10.5 | |||||||||||
Merchant | 373 | 321 | 52 | 16.2 | ||||||||||||
Net gain (loss) on invesment securities | 577 | (51 | ) | 628 | 1231.4 | |||||||||||
Net gain on sale of loans | 885 | 352 | 533 | 151.4 | ||||||||||||
Other | 298 | 435 | (137 | ) | -31.5 | |||||||||||
Total | $ | 5,409 | $ | 4,226 | $ | 1,183 | 28.0 | % |
Non-Interest Income
QNB, through its core banking business, generates various fees and service charges. Total non-interest income includes service charges on deposit accounts, ATM and check card income, income on bank-owned life insurance, merchant income and gains and losses on investment securities and residential mortgage loans. Total non-interest income was $5,409,000 in 2012 compared with $4,226,000 in 2011, an increase of $1,183,000, or 28.0%.
Fees for services to customers are primarily comprised of service charges on deposit accounts. These fees were $1,476,000 for 2012, an increase of $88,000, or 6.3%, from 2011. Overdraft income, which represented approximately 66% and 68% of total fees for services to customers in 2012 and 2011, respectively, increased by $29,000, or 3.0%, when comparing 2012 to 2011. The increase in overdraft income primarily reflects the positive impact of the introduction of an overdraft protection program on net overdraft income as the program reduced the amount of overdraft fees forgiven. Also contributing to the increase in fees for services to customers was a $17,000, or 8.0% increase in checking account activity fees resulting primarily from the continued growth in the number of checking accounts, a $14,000, or 45.5% increase in fees charged to transfer from savings to checking accounts to protect against overdrafts and an $11,000 increase in wire transfer fees.
ATM and debit card income is primarily comprised of transaction income on debit cards and ATM cards and ATM surcharge income for the use of QNB’s ATM machines by non-QNB customers. ATM and debit card income was $1,467,000 in 2012, an increase of $58,000, or 4.1%, from the amount recorded in 2011. Debit card income increased $92,000, or 10.0%, to $1,013,000 in 2012, while ATM interchange income decreased $32,000, or 7.9%, to $379,000. The Dodd-Frank Act and the Durbin amendment impacted both the total amount of interchange income received on debit and ATM transactions as well as the distribution between the two as merchants began routing their transactions through the low cost provider. Helping to contribute to the growth in debit card transactions is the growth in the QNB Rewards checking product, a high-yield checking account which requires, among other terms, the posting of a minimum of twelve debit card purchase transactions per statement cycle to receive the high interest rate.
- 25 - |
Income on bank-owned life insurance (BOLI) represents the earnings and death benefits on life insurance policies in which the Bank is the beneficiary. The insurance carriers reset the rates on these policies annually taking into consideration the interest rate environment as well as mortality costs. The existing policies have rate floors which minimize how low the earnings rate can go. Some of these policies are currently at their floor. Income on these policies was $333,000 and $372,000 in 2012 and 2011, respectively. Included in total BOLI income for 2011 was the recognition of a death benefit payment of $31,000.
Merchant income represents fees charged to merchants for the Bank’s handling of credit card or charge sales. Merchant income was $373,000 for 2012, an increase of $52,000, or 16.2%, from the amount reported in 2011. The increase in merchant income is primarily a result of an increase in the number of merchants QNB services and an increase in the volume of transactions.
The fixed-income securities portfolio represents a significant portion of QNB’s earning assets and is also a primary tool in liquidity and asset/liability management. QNB actively manages its fixed-income portfolio in an effort to take advantage of changes in the shape of the yield curve, changes in spread relationships in different sectors, and for liquidity purposes. Management continually reviews strategies that will result in an increase in the yield or improvement in the structure of the investment portfolio, including monitoring credit and concentration risk in the portfolio.
Net gains on investment securities were $577,000 in 2012 compared to net losses on investment securities of $51,000 in 2011. Included in 2012 net securities gains were OTTI charges of $105,000 on equity securities. These losses were offset by realized gains of $556,000 on the sale of equity securities and $126,000 in gains on debt securities. With the outstanding performance in the U.S. equity markets during 2012, QNB elected to sell some equity holdings and recognize gains. The gains on debt securities relate primarily to the sale of fast paying mortgage-backed and CMO securities. Net securities losses in 2011 included OTTI charges on equity securities of $97,000. Partially offsetting these charges in 2011 were net realized gains of $46,000: $140,000 of gains on the sale of equity securities and $94,000 of net losses on the sale of debt securities.
The net gain on residential mortgage sales is directly related to the volume of mortgages sold and the timing of the sales relative to the interest rate environment. Residential mortgage loans to be sold are identified at origination. The net gain on the sale of residential mortgage loans was $885,000 and $352,000 for 2012 and 2011, respectively. This $533,000 increase in the net gain on the sale of loans was a result of the historically low interest rate environment during 2012 and an improving housing market which led to an increase in both refinancing and purchase activity. Proceeds from the sale of residential mortgages were $21,039,000 and $11,418,000 for 2012 and 2011, respectively. The low interest rate environment also resulted in a larger gain recorded on average, per sale. Included in the gains on the sale of residential mortgages in 2012 and 2011 are $153,000 and $100,000, respectively, related to the recognition of mortgage servicing assets.
Other non-interest income was $298,000 for 2012, a decrease of $137,000, or 31.5%, from the amount recorded in 2011. A $100,000 reduction in mortgage servicing income was the main contributor to the decline in other non-interest income. The increase in mortgage refinancing activity contributed to a reduction in the value of mortgage servicing assets as well as an increase in the amortization of this asset. When QNB sells its residential mortgages in the secondary market, it retains servicing rights. A normal servicing fee is retained on all mortgage loans sold and serviced. QNB recognizes its obligation to service financial assets that are retained in a transfer of assets in the form of a servicing asset. The servicing asset is amortized in proportion to, and over, the period of net servicing income or loss. On a quarterly basis, servicing assets are assessed for impairment based on their fair value. During 2012, $53,000 in impairment charges were recorded. As a result of the significant decline in mortgage interest rates and the resulting increase in refinancing activity, prepayment speeds increased. This had the impact of reducing the income on mortgages servicing as the related servicing asset must be amortized or written off when a loan is paid in full. Mortgage servicing rights amortized were $142,000 in 2012 compared to $114,000 in 2011.
Non-interest income comparison | ||||||||||||||||
Change from prior year | ||||||||||||||||
Year ended December 31, | 2012 | 2011 | Amount | Percent | ||||||||||||
Salaries and employee benefits | $ | 10,403 | $ | 9,860 | $ | 543 | 5.5 | % | ||||||||
Net occumpancy | 1,630 | 1,546 | 84 | 5.4 | ||||||||||||
Furniture and equipment | 1,503 | 1,308 | 195 | 14.9 | ||||||||||||
Marketing | 829 | 736 | 93 | 12.6 | ||||||||||||
Third party services | 1,508 | 1,267 | 241 | 19.0 | ||||||||||||
Telephone, postage and supplies | 614 | 605 | 9 | 1.5 | ||||||||||||
State taxes | 647 | 602 | 45 | 7.5 | ||||||||||||
FDIC insurance premiums | 695 | 781 | (86 | ) | -11.0 | |||||||||||
Other | 1,796 | 1,591 | 205 | 12.9 | ||||||||||||
Total | $ | 19,625 | $ | 18,296 | $ | 1,329 | 7.3 | % |
- 26 - |
Non-Interest Expense
Non-interest expense is comprised of costs related to salaries and employee benefits, net occupancy, furniture and equipment, marketing, third party services, FDIC insurance premiums, regulatory assessments and taxes and various other operating expenses. Total non-interest expense was $19,625,000 in 2012, an increase of $1,329,000, or 7.3%, from the $18,296,000 recorded in 2011. QNB’s overhead efficiency ratio, which represents the percentage of each dollar of revenue that is used for non-interest expense, is calculated by taking non-interest expense divided by net operating revenue on a tax-equivalent basis. The Bank’s efficiency ratios for 2012 and 2011 were 61.3% and 55.9%, respectively, and compare favorably with Pennsylvania commercial banks with assets between $500 million and $1 billion which had average efficiency ratios of 70.2% and 63.0% for 2012 and 2011, respectively.
Salaries and benefits expense is the largest component of non-interest expense. QNB monitors, through the use of various surveys, the competitive salary and benefit information in its markets and makes adjustments when appropriate. Salaries and benefits expense for 2012 was $10,403,000, an increase of $543,000, or 5.5%, over the $9,860,000 reported in 2011. Salary expense for 2012 was $8,332,000, an increase of $414,000, or 5.2%, over the $7,918,000 reported in 2011. Included in salary expense in 2012 and 2011 was incentive compensation of $439,000 and $515,000, respectively. Excluding the cost of incentive compensation, salary expense increased $490,000, or 6.6%, when comparing 2012 to 2011. Promotion and merit increases coupled with an average of three additional full-time equivalent employees contributed to the increase in salary expense. The hiring of a Chief Information Technology Officer in the third quarter of 2011 also contributed to the increase as this position was vacant during most of 2011. Benefit expense for 2012 was $2,071,000, an increase of $129,000, or 6.6%, from the amount recorded in 2011. Payroll related tax expense increased $30,000 and retirement plan expense increased $36,000, both principally a function of higher salary expense, while medical and dental premiums and reimbursement claims increased $97,000 compared to 2011, an increase of 15.7%. In 2012, QNB switched from a premium based indemnity plan to a self-funded plan offered through the Pennsylvania Banker’s Association. Claims during 2012 have been higher than what was experienced in 2011.
Net occupancy expense for 2012 was $1,630,000, an increase of $84,000, or 5.4%, from the amount reported in 2011. The largest contributor to the increase was branch rent expense which increased $62,000 compared to 2011. Most of the increase pertains to adjustments to common area maintenance costs on some leased properties, scheduled rent increases on several leased properties and rent for the future business office in Warminster, Pennsylvania that opened in February 2013. Increases in real estate taxes on owned properties and higher building repairs and maintenance expenses also contributed to the increase in net occupancy expense.
Furniture and equipment expense increased $195,000, or 14.9%, to $1,503,000 when comparing 2012 to 2011. The majority of the increase in this category is primarily related to an increase in depreciation expense on new furniture and equipment as well as amortization expense on computer software. Also contributing the higher costs in 2012 was equipment maintenance expense, either maintenance contract costs or actual repair costs for HVAC, ATM machines, printers and copiers and the Company’s core processing system.
Marketing expense was $829,000 for 2012, an increase of $93,000, or 12.6%, from the $736,000 recorded in 2011. The majority of the increase relates to a $67,000 increase in advertising costs due to the expansion of outdoor advertising and a $26,000 increase in public relations expense due to larger community sponsorships and contributions.
Third-party services are comprised of professional services including legal, accounting and auditing, and consulting services, as well as fees paid to outside vendors for services in support of day-to-day operations. These support services include internet and mobile banking, correspondent banking services, statement printing and mailing, investment security safekeeping and supply management services. Third-party services expense was $1,508,000 in 2012, compared to $1,267,000 in 2011, an increase of $241,000, or 19.0%. The largest portion of the increase relates to costs associated with the conversion to a new online and mobile banking system introduced in the third quarter of 2011 and the outsourcing of email services to a third party provider during the second quarter of 2011. Also contributing to the increase was higher costs related to customer bill payment services and implementation and ongoing costs associated with a new overdraft protection program that was instituted late in the second quarter of 2012.
State tax expense represents the payment of the Pennsylvania Shares Tax, Pennsylvania sales and use tax and the Pennsylvania capital stock tax. State tax expense was $647,000 and $602,000 for the years 2012 and 2011, respectively. The Pennsylvania Shares Tax, which is based primarily on the equity of the Bank, was $633,000 in 2012, an increase of $43,000 reflecting higher equity levels.
FDIC insurance premiums decreased $86,000, or 11.0%, to $695,000 for 2012. Beginning April 1, 2011, the FDIC changed the method used to calculate insurance premiums. Prior to this date deposits were used as the base for calculating the premium while going forward assets less tangible equity will be used as the base. In addition the assessment rate was reduced by approximately seven basis points for institutions classified as Risk Category 1.
Other non-interest expense increased $205,000, or 12.9%, to $1,796,000 comparing 2012 to 2011. Expenses related to foreclosure and repossessions, other real estate owned, including real estate taxes and maintenance costs, increased $95,000 and account for a large portion of the increase in other non-interest expense. Also contributing were higher costs related to checkcards, membership and licensing fees, seminar and meeting expenses, charged-off checks, and Director fees, partially offset by declines in the cost of producing checks and coupon books, appraisal costs and training costs.
- 27 - |
Income Taxes
Applicable income taxes and effective tax rates were $2,609,000, or 22.1%, for 2012 compared to $2,476,000, or 21.8%, for 2011. The higher effective tax rate for 2012 is predominately a result of tax-exempt income from loans and securities comprising a lower proportion of pre-tax income. For a more comprehensive analysis of income tax expense and deferred taxes, refer to Note 11 in the Notes to Consolidated Financial Statements.
Financial Condition
Financial service organizations are challenged to demonstrate they can generate sustainable and consistent earnings growth in a dynamic operating environment. This challenge was evident over the past few years as financial institutions, including QNB, had to operate in an unprecedented economic environment which included a global recession, the freeze up in credit markets, the bursting of the housing bubble, significant volatility in the equity markets, asset quality issues and historically low interest rates. While the economy is showing signs of improvement, a challenging economic environment is anticipated to continue in 2013. QNB operates in an attractive but highly competitive market for financial services. Competition comes in many forms including other local community banks, regional banks, national financial institutions and credit unions, all with a physical presence in the markets we serve. In addition, other strong forms of competition have emerged, such as internet banks. The internet has enabled customers to “rate shop” financial institutions throughout the nation, both for deposits and retail loans. QNB has been able to compete effectively by emphasizing a consistently high level of customer service, including local decision-making on loans and by providing a broad range of high quality financial products designed to address the specific needs of our customers. The establishment of long-term customer relationships and customer loyalty remain our primary focus.
Total assets at December 31, 2012 were $919,874,000, an increase of $51,070,000, or 5.9%, when compared with total assets of $868,804,000 at December 31, 2011. The growth in total assets since December 31, 2011 was centered primarily in investment securities which increased $52,230,000, or 14.9%. This represents the second consecutive year of significant growth in the investment portfolio which increased $56,187,000, or 19.2%, in 2011. In light of the economic environment there has been very little demand for loans by businesses and consumers during the past two years, 2011 and 2012. As a result, total loans decreased $12,203,000, or 2.5%, to $477,733,000 at December 31, 2012. This follows 2011, a year where total loans increased only $7,754,000, or 1.6%, to $489,936,000 at December 31, 2011.
Total cash and cash equivalents increased $4,898,000 from $10,555,000 at December 31, 2011 to $15,453,000 at December 31, 2012. Most of this increase relates to a larger cash letter balance with the Bank’s correspondent. Premises and equipment, net of depreciation increased $1,369,000 to $8,973,000 at December 31, 2012 with most of the increase related to the construction of the Colmar branch which opened in February 2013 and to upgrades to computer systems. The category of other assets increased $3,998,000 from $5,104,000 at December 31, 2011 to $9,102,000 at December 31, 2012. Most of the increase in other assets relates to a $3,081,000 participation loan in which the borrower paid the lead bank on December 31, 2012 but QNB did not receive the proceeds until January 2, 2013. A cash escrow balance held by the Township during the construction of the new branch of $369,000 also contributed to the increase in other assets. Also included in other assets is a net deferred tax asset of $1,677,000 at December 31, 2012, an increase of $517,000 compared to $1,160,000 at December 31, 2011. The detail of the net deferred tax asset can be found in Footnote 11 in the Notes to the Consolidated Financial Statements. Partially offsetting these increases in other assets was a reduction in the prepaid FDIC assessment account of $642,000 to $862,000 at December 31, 2012 compared to $1,504,000 at December 31, 2011. On September 29, 2009, the FDIC adopted an Amended Restoration Plan. Pursuant to this Plan, the FDIC amended its assessment regulations to require all institutions to prepay, on December 30, 2009, their estimated risk-based assessments for the fourth quarter of 2009, and for all of 2010, 2011, and 2012, as estimated by the FDIC. The assessment paid by the Bank was $3,407,000 and the amount related to 2010 through 2012 was recorded in a prepaid asset account. The remaining prepaid asset will be expensed monthly during the first half of 2013 based on actual FDIC assessment rate calculations. Any excess prepaid amounts may be utilized up to June 30, 2013 at which time any excess will be returned to the Bank.
Funding the growth in total assets was an increase in total deposits of $50,926,000, or 6.8%, to $801,638,000 at December 31, 2012. For the second consecutive year the growth in total deposits reflects increases in core deposits, including: non-interest bearing demand accounts which increased $6,835,000 to $73,685,000, interest-bearing demand accounts which increased $39,986,000 to $191,335,000 and savings accounts which increased $23,704,000 to $191,337,000. Offsetting some of the growth in core deposits was a reduction in time deposits of $15,790,000 to $269,234,000. The growth in total deposits reflects QNB’s ability to attract new customers and to expand relationships with existing customers. An example of this is the increase in school district and municipal interest-bearing demand accounts which increased $20,978,000, or 35.5%, to $79,995,000 at December 2012. In addition to the growth from these sources, businesses and consumers continue to look for the safety of FDIC insured deposits and the stability of a strong local community bank like QNB.
Short-term borrowings increased $8,467,000 to $32,488,000 at December 31, 2012 with overnight borrowings from the FHLB increasing $4,500,000 and commercial sweep accounts increasing $3,967,000. Long-term debt declined $15,012,000 from $20,299,000 at December 31, 2011 to $5,287,000 at December 31, 2012. In April 2012, at maturity, $15,000,000 of repurchase agreements at a weighted average rate of 4.75% were repaid. Total shareholders’ equity increased $6,782,000, or 9.6%, to $77,623,000 at December 31, 2012 with retained earnings, net income less dividends paid, contributing $5,849,000 and the dividend reinvestment and stock purchase plan, employee stock purchase plan and stock option plan contributing $1,047,000. QNB is considered “well capitalized” based on FDIC requirements.
QNB’s financial condition will be explored in more detail in the sections that follow.
- 28 - |
Investment Portfolio History | ||||||||||||
December 31, | 2012 | 2011 | 2010 | |||||||||
Investment Securities Available-for-Sale | ||||||||||||
U.S. Government agencies | $ | 104,130 | $ | 68,493 | $ | 66,448 | ||||||
State and municipal securities | 86,789 | 78,786 | 63,588 | |||||||||
U.S. Government agencies and sponsored enterprises (GSEs) | ||||||||||||
Mortgage-backed securities | 107,973 | 113,243 | 78,801 | |||||||||
Collateralized mortgage obligations (CMOs) | 94,091 | 79,345 | 75,573 | |||||||||
Pooled trust preferred securities | 1,962 | 1,929 | 1,866 | |||||||||
Corporate debt securities | 2,502 | 2,495 | 518 | |||||||||
Equity securities | 4,055 | 3,800 | 3,770 | |||||||||
Total investment securities available-for-sale | $ | 401,502 | $ | 348,091 | $ | 290,564 | ||||||
Investment Securities Held-to-Maturity | ||||||||||||
State and municipal securities | $ | 146 | $ | 1,327 | $ | 2,667 | ||||||
Total investment securities held-to-maturity | $ | 146 | $ | 1,327 | $ | 2,667 | ||||||
Total investment securities | $ | 401,648 | $ | 349,418 | $ | 293,231 |
Investment Securities and Other Short-Term Investments
QNB had interest bearing balances at the Federal Reserve Bank of $487,000 at December 31, 2012 compared with $787,000 at December 31, 2011. These balances are included in the category of interest bearing deposits in banks. At December 31, 2012 and 2011, QNB had no Federal funds sold. With the decline in the Federal funds rate to between 0.0% and 0.25% the decision was made to maintain excess funds for liquidity purposes at the Federal Reserve which was paying 0.25% and carries a 0% risk weighting for risk-based capital calculation purposes.
The total carrying amount of investment securities at December 31, 2012 and 2011 were $401,648,000 and $349,418,000, respectively. For both periods, approximately 75.0% of QNB’s investment securities were either U.S. Government agency debt securities, U.S. Government agency issued mortgage-backed securities or collateralized mortgage obligation securities (CMOs). As of December 31, 2012, QNB held no securities of any one issue or any one issuer (excluding the U.S. Government and its agencies) that were in excess of 10% of shareholders’ equity.
The QNB investment portfolio represents a significant portion of earning assets and interest income. QNB actively manages the investment portfolio in an attempt to maximize earnings, while considering liquidity needs, interest rate risk and credit risk. Proceeds from the sale of investments were $44,600,000 in 2012 compared to $45,508,000 during 2011.
In addition to the proceeds from the sale of investment securities, proceeds from maturities, calls and prepayments of securities were $136,761,000 in 2012, compared with $121,963,000 in 2011. The significant amount of proceeds in both years reflects the low interest rate environment that has existed for approximately the past four years which resulted in an increase in the amount of bonds called as well as the amount of prepayments on mortgage-backed securities and CMOs. The 2012 and 2011 proceeds along with the increase in deposits were used primarily to purchase replacement securities and to grow the investment portfolio. During 2012, $235,452,000 of investment securities were purchased compared with $220,602,000 during 2011. Net activity was concentrated in U.S. Government agency securities as the balance increased by $35,637,000 to $104,130,000 at December 31, 2012 and represents 25.9% of the investment portfolio compared to 19.6% at December 31, 2011. This increase was primarily for pledging requirements as a result of the increase in municipal deposits. Since these deposits are short-term in nature most were invested in agency securities with likely call dates over the next year. The balance in CMOs increased $14,746,000 to $94,091,000 at December 31, 2012 and represents 23.4% of the investment portfolio compared to 22.7% at December 31, 2011. The balance in municipal securities increased $6,822,000 to $86,935,000 at December 31, 2012 and represents 21.6% of the investment portfolio compared to 22.9% at December 31, 2011. When QNB purchases a municipal security it focuses on the financial performance of the underlying issuer not just the bond rating of the issuer or the rating of bond insurer, if present. Mortgage backed securities (MBS) decreased $5,270,000 to $107,973,000 at December 31, 2012 and represented 26.9% of the investment portfolio compared to 32.4% at December 31, 2011. As interest rates remained at historic lows, prepayment speeds continued to increase, shortening the average life of MBS securities.
The weighted average yield on the portfolio declined from 3.26% as of December 31, 2011 to 2.55% at December 31, 2012. As noted previously, the decline in the yield on the investment portfolio is primarily the result of the extended period of low interest rates which has resulted in a high level of cash flow being reinvested in securities that have lower yields than what they replaced. In addition, with the lack of loan demand, additional liquidity acquired through deposit growth was invested during this period of low rates. Since it appears that this low interest rate environment will continue for the foreseeable future the yield on the total investment portfolio is anticipated to continue to decline as cash flow from the portfolio, as well as excess liquidity, is reinvested at market rates which are significantly below the current portfolio yield of 2.55%.
- 29 - |
QNB owns collateralized debt obligations (CDO) in the form of pooled trust preferred securities. These securities are comprised mainly of securities issued by banks or bank holding companies, and to a lesser degree, insurance companies. In most cases, QNB owns the mezzanine tranches of these securities. These securities are structured so that the senior and mezzanine tranches are protected from defaults by over-collateralization and cash flow default protection provided by subordinated tranches. QNB holds seven of these securities with an amortized cost of $3,519,000 and a fair value of $1,962,000 at December 31, 2012. All of the trust preferred securities are available-for-sale securities and are carried at fair value. There were no credit-related OTTI charges during 2012 or 2011 on these securities. It is possible that future calculations could require recording additional OTTI charges through earnings. QNB uses an independent third party to value these securities and to determine if credit-related OTTI exists. For additional detail on these securities see Notes 4 and 17 of the Notes to Consolidated Financial Statements.
QNB accounts for its investments by classifying securities into three categories. Securities that QNB has the positive intent and ability to hold to maturity are classified as held-to-maturity securities and reported at amortized cost. Debt and equity securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities and reported at fair value, with unrealized gains and losses included in earnings. Debt and equity securities not classified as either held-to-maturity securities or trading securities are classified as available-for-sale securities and reported at fair value, with unrealized gains and losses, net of tax, excluded from earnings and reported as a separate component of shareholders’ equity. Management determines the appropriate classification of securities at the time of purchase. QNB held no trading securities at December 31, 2012 or 2011.
At December 31, 2012 and 2011, investment securities totaling $170,433,000 and $158,189,000, respectively, were pledged as collateral for repurchase agreements and public deposits.
Investment Portfolio Maturities and Weighted Average Yields
After one | After five | |||||||||||||||||||
year | years | |||||||||||||||||||
One year | through | through | After ten | |||||||||||||||||
December 31, 2012 | or less | five years | ten years | years | Total | |||||||||||||||
Investment Securities Available-for-Sale | ||||||||||||||||||||
U.S. Government agency securities: | ||||||||||||||||||||
Fair value | - | $ | 68,501 | $ | 35,629 | - | $ | 104,130 | ||||||||||||
Weighted average yield | 1.22 | % | 1.09 | % | - | 1.18 | % | |||||||||||||
State and municipal securities: | ||||||||||||||||||||
Fair value | $ | 5,617 | 6,895 | 24,110 | $ | 50,167 | 86,789 | |||||||||||||
Weighted average yield | 5.63 | % | 5.63 | % | 4.64 | % | 4.94 | % | 4.96 | % | ||||||||||
Mortgage-backed securities: | ||||||||||||||||||||
Fair value | 18 | 92,000 | 15,955 | - | 107,973 | |||||||||||||||
Weighted average yield | 5.23 | % | 2.68 | % | 1.88 | % | - | 2.56 | % | |||||||||||
Collateralized mortgage obligations (CMOs): | ||||||||||||||||||||
Fair value | 7,295 | 75,060 | 11,736 | - | 94,091 | |||||||||||||||
Weighted average yield | 2.60 | % | 1.92 | % | 1.54 | % | - | 1.92 | % | |||||||||||
Pooled trust preferred securities: (1) | ||||||||||||||||||||
Fair value | - | - | - | 1,962 | 1,962 | |||||||||||||||
Weighted average yield | - | - | - | - | - | |||||||||||||||
Corporate debt securities: | ||||||||||||||||||||
Fair value | 462 | 1,035 | 1,005 | - | 2,502 | |||||||||||||||
Weighted average yield | 9.03 | % | 1.91 | % | 2.07 | % | - | 3.29 | % | |||||||||||
Equity securities: | ||||||||||||||||||||
Fair value | - | - | - | 4,055 | 4,055 | |||||||||||||||
Weighted average yield | - | - | - | 3.85 | % | 3.85 | % | |||||||||||||
Total fair value | $ | 13,392 | $ | 243,491 | $ | 88,435 | $ | 56,184 | $ | 401,502 | ||||||||||
Weighted average yield | 4.09 | % | 2.11 | % | 2.25 | % | 4.55 | % | 2.55 | % | ||||||||||
Investment Securities Held-to-Maturity | ||||||||||||||||||||
State and municipal securities: | ||||||||||||||||||||
Amortized cost | - | $ | 146 | - | - | $ | 146 | |||||||||||||
Weighted average yield | - | 6.98 | % | - | - | 6.98 | % |
Securities are assigned to categories based on stated contractual maturity except for mortgage-backed securities and CMOs which are based on anticipated payment periods and state and municipal securities which are based on prerefunded date if applicable. Tax-exempt securities were adjusted to a tax-equivalent basis and are based on the marginal Federal corporate tax rate of 34 percent and a Tax Equity and Financial Responsibility Act (TEFRA) adjustment of 4 basis points. Weighted average yields on investment securities available-for-sale are based on amortized cost.
(1) All pooled trust preferred securities are on non-accrual status.
- 30 - |
Investments Available-For-Sale
Available-for-sale investment securities include securities that management intends to use as part of its liquidity and asset/liability management strategy. These securities may be sold in response to changes in market interest rates, changes in the securities prepayment or credit risk, the need for liquidity, or growth in loan demand. At December 31, 2012, the fair value of investment securities available-for-sale was $401,502,000, or $6,752,000 above the amortized cost of $394,750,000. This compares to a fair value of $348,091,000, or $7,068,000 above the amortized cost of $341,023,000, at December 31, 2011. Unrealized holding gains, net of tax, of $4,456,000 and $4,665,000 were recorded as an increase to shareholders’ equity as of December 31, 2012 and 2011, respectively. The available-for-sale portfolio, excluding equity securities with a fair value of $4,055,000 and an amortized cost of $3,740,000 at December 31, 2012, had a weighted average maturity of approximately 3.2 years at both December 31, 2012 and December 31, 2011. The weighted average tax-equivalent yield was 2.55% and 3.21% at December 31, 2012 and 2011, respectively.
The weighted average maturity is based on the stated contractual maturity or likely call date of all securities except for MBS and CMOs, which are based on estimated average life. The maturity of the portfolio could become shorter if interest rates declined and prepayments on MBS and CMOs increased or securities are called. However, the estimated average life could lengthen if interest rates were to increase and principal payments on MBS and CMOs slowed or securities anticipated to be called extend past their call date.
Investments Held-To-Maturity
Investment securities held-to-maturity are recorded at amortized cost. Included in this portfolio are state and municipal securities. At December 31, 2012 and 2011, the amortized cost of investment securities held-to-maturity was $146,000 and $1,327,000, respectively, and the fair value was $166,000 and $1,365,000, respectively. At December 31, 2012 there was only one security remaining in the held-to-maturity portfolio. The held-to-maturity portfolio had a weighted average maturity of approximately 3.8 years at December 31, 2012, and 9 months at December 31, 2011. The weighted average tax-equivalent yield was 6.98% and 6.87% at December 31, 2012 and 2011, respectively.
Loans
QNB’s primary business is to accept deposits and to make loans to meet the credit needs of the communities it serves. Loans are the most significant component of earning assets and growth in loans to small businesses and residents of these communities has been a primary focus of QNB. Inherent within the lending function is the evaluation and acceptance of credit risk and interest rate risk. QNB manages credit risk associated with its lending activities through portfolio diversification, underwriting policies and procedures and loan monitoring practices.
QNB has comprehensive policies and procedures that define and govern commercial loan, retail loan and indirect lease financing originations and the management of risk. All loans are underwritten in a manner that emphasizes the borrowers’ capacity to pay. The measurement of capacity to pay delineates the potential risk of non-payment or default. The higher potential for default determines the need for and amount of collateral required. QNB makes unsecured commercial loans when the capacity to pay is considered substantial. As capacity lessens, collateral is required to provide a secondary source of repayment and to mitigate the risk of loss. Various policies and procedures provide guidance to the lenders on such factors as amount, terms, price, maturity and appropriate collateral levels. Each risk factor is considered critical to ensuring that QNB receives an adequate return for the risk undertaken, and that the risk of loss is minimized.
QNB manages the risk associated with commercial loans by having lenders work in tandem with credit analysts while maintaining independence between personnel. In addition, a Bank loan committee and a committee of the Board of Directors review and approve certain loan requests on a weekly basis. At December 31, 2012, there were no concentrations of loans exceeding 10% of total loans other than disclosed in the Loan Portfolio table.
QNB’s commercial lending activity is focused on small businesses within the local community. Commercial purpose loans are generally perceived as having more risk of default than residential real estate loans with a personal purpose and consumer loans. These types of loans involve larger loan balances to a single borrower or group of related borrowers and are more susceptible to a risk of loss during a downturn in the business cycle. These loans may involve greater risk because the availability of funds to repay these loans depends on the successful operation of the borrower’s business. The assets financed are used within the business for its ongoing operation. Repayment of these kinds of loans generally comes from the cash flow of the business or the ongoing conversions of assets, such as accounts receivable and inventory, to cash. Commercial and industrial loans represent commercial purpose loans that are either secured by collateral other than real estate or unsecured.
Commercial loans secured by commercial real estate include commercial purpose loans collateralized at least in part by commercial real estate. Some of these loans may not be for the express purpose of conducting commercial real estate transactions. Commercial loans secured by residential real estate are commercial purpose loans generally secured by the business owner’s residence or residential investment properties owned by the borrower and rented to tenants. Commercial loans secured by either commercial real estate or residential real estate are originated primarily within the Eastern Pennsylvania market area at conservative loan-to-value ratios and also usually include the guarantee of the borrowers. Repayment of this kind of loan is dependent upon either the ongoing cash flow of the borrowing entity or the resale of or lease of the subject property. Commercial real estate and commercial construction loans may be affected to a greater extent than residential loans by adverse conditions in real estate markets or the economy because commercial real estate borrowers’ ability to repay their loans depends on successful development of their properties.
- 31 - |
Loans to state and political subdivisions are tax-exempt or taxable loans to municipalities, school districts and housing and industrial development authorities. These loans can be general obligations of the municipality or school district repaid through their taxing authority, revenue obligations repaid through the income generated by the operations of the authority, such as a water or sewer authority, or loans issued to a housing and industrial development agency, for which a private corporation is responsible for payments on the loans.
Indirect lease financing receivables represent loans to small businesses that are collateralized by equipment. These loans tend to have higher risk characteristics but generally provide higher rates of return. These loans are originated by a third party and purchased by QNB based on criteria specified by QNB. The criteria include minimum credit scores of the borrower, term of the lease, type and age of equipment financed and geographic area. The geographic area primarily represents states contiguous to Pennsylvania. QNB is not the lessor and does not service these loans.
The Company originates fixed rate and adjustable-rate residential real estate loans that are secured by the underlying 1-to-4 family residential properties. Credit risk exposure in this area of lending is minimized by the evaluation of the credit worthiness of the borrower, including debt-to-income ratios, credit scores and adherence to underwriting policies that emphasize conservative loan-to-value ratios of generally no more than 80%. To reduce interest rate risk, substantially all originations of fixed-rate loans to individuals for 1-4 family residential mortgages with maturities of 15 years or greater are sold in the secondary market. At December 31, 2012 and 2011, real estate residential loans held-for-sale were $1,616,000 and $935,000, respectively. These loans are carried at the lower of aggregate cost or market.
The home equity portfolio consists of fixed-rate home equity loans and variable rate home equity lines of credit. These loans are often in a junior lien position and therefore carry a higher risk than first lien 1-4 family residential loans. Risks associated with loans secured by residential properties, either first lien residential mortgages or home equity loans and lines, are generally lower than commercial loans and include general economic risks, such as the strength of the job market, employment stability and the strength of the housing market. Since most loans are secured by a primary or secondary residence, the borrower’s continued employment is the greatest risk to repayment.
The Company offers a variety of loans to individuals for personal and household purposes. Consumer loans are generally considered to have greater risk than loans secured by residential real estate because they may be unsecured, or, if they are secured, the value of the collateral may be difficult to assess or more likely to decrease in value than real estate. Credit risk in this portfolio is controlled by conservative underwriting standards that consider debt-to-income levels and the creditworthiness of the borrower, and, if secured, the value of the collateral.
Loan activity which had been strong for 2009 and most of 2010, slowed significantly during the fourth quarter of 2010. As a result of economic conditions both in the United States and in Europe, as well as political, tax and fiscal uncertainty in Washington D.C. businesses appear to be refraining from expanding and are holding off investing in new equipment or any other type of financing and are paying down their lines with excess cash. Consumers have taken advantage of the low interest rates on mortgages and have refinanced higher rate mortgages and consolidated home equity loans but appear to be reluctant to increase debt. Total loans, excluding loans held-for-sale, at December 31, 2012 were $477,733,000, a decrease of $12,203,000, or 2.5%, from December 31, 2011. This follows growth of 1.6% in 2011, 7.3% in 2010 and 11.4% in 2009. A key financial ratio is the loan to deposit ratio which was 59.6% at December 31, 2012, compared with 65.3%, at December 31, 2011. The decline in the loan to deposit ratio is both a function of the significant increase in deposits as well as a slowdown in loan demand. Despite the lack of demand, QNB is committed to make loans available to credit worthy consumers and businesses.
The Allowance for Loan Losses Allocation table shows the percentage composition of the loan portfolio over the past five years. Between 2011 and 2012 the makeup of the portfolio changed slightly with loans secured by commercial real estate, the largest sector of the portfolio, increasing from 40.0% of the portfolio at December 31, 2011 to 40.4% of the portfolio at December 31, 2012. Loans secured by commercial real estate decreased by $2,946,000, or 1.5%, to $192,867,000 at December 31, 2012, following a 2.0% decrease between December 31, 2010 and 2011. While loans secured by commercial real estate represent a significant portion of the total portfolio, the collateral is diversified including investment properties, manufacturing facilities, office buildings, hospitals, retirement and nursing home facilities, warehouses and owner-occupied facilities. Commercial real estate loans have drawn the attention of the regulators in recent years as a potential source of risk. As a result, QNB has increased its monitoring of these types of loans including obtaining updated appraisals on loans classified substandard or worse. As detailed in the Allowance for Loan Losses table, QNB had only $85,000 in charge-off in this category in 2012 compared with $941,000 in 2011.
Commercial loans secured by residential real estate declined by $4,067,000, or 9.0% to $41,003,000 at December 31, 2012. These loans represent 8.6% of the portfolio at year-end 2012 compared to 9.2% at year-end 2011. As noted earlier this category includes 1-4 unit residential investment properties that the owner/borrower rents out to tenants. Some of these properties are located outside the Bank’s market area and have experienced vacancies and significant declines in market value. As a result non-accrual loans and charge-offs in this category have increased over the past two years. Non-accrual commercial loans secured by residential real estate were $2,390,000 and $1,158,000 at December 31, 2012 and 2011, respectively, and loan charge-offs were $111,000 and $54,000, respectively, in 2012 and 2011.
- 32 - |
Commercial and industrial loans, the second largest sector of the portfolio was one of two categories of loans that experienced growth in 2012, increasing $3,900,000, or 4.1%, to $100,063,000 at December 31, 2012. This followed growth in this category of $9,535,000, or 11.0%, in 2011. Commercial and industrial loans represented 20.9% of the portfolio at year-end 2012 compared with 19.6% at December 31, 2011. As noted earlier this category of loans generally presents a greater risk than loans secured by real estate since these loans are either secured by accounts receivable, inventory or equipment, or unsecured. Losses in commercial and industrial loans were significant during the years 2009-2011 with charge-offs totaling $1,982,000. However, in 2012 charge-offs were only $101,000 and charge-offs net of recoveries were only $25,000.
Loan Portfolio | ||||||||||||||||||||
December 31, | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 100,063 | $ | 96,163 | $ | 86,628 | $ | 82,512 | $ | 72,924 | ||||||||||
Construction | 11,061 | 15,959 | 18,611 | 27,483 | 21,894 | |||||||||||||||
Secured by commercial real estate | 192,867 | 195,813 | 199,874 | 166,097 | 138,246 | |||||||||||||||
Secured by residential real estate | 41,003 | 45,070 | 44,444 | 37,779 | 31,027 | |||||||||||||||
State and political subdivisions | 34,256 | 35,127 | 31,053 | 26,698 | 25,613 | |||||||||||||||
Loans to depository institutions | 3,250 | 4,515 | - | - | - | |||||||||||||||
Indirect lease financing | 9,685 | 11,928 | 12,995 | 14,061 | 15,716 | |||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 28,733 | 25,518 | 23,127 | 23,929 | 22,091 | |||||||||||||||
Home equity loans and lines | 54,860 | 57,579 | 62,726 | 67,201 | 71,420 | |||||||||||||||
Consumer | 2,012 | 2,308 | 2,751 | 3,702 | 4,483 | |||||||||||||||
Total loans | 477,790 | 489,980 | 482,209 | 449,462 | 403,414 | |||||||||||||||
Net unearned (fees) costs | (57 | ) | (44 | ) | (27 | ) | (41 | ) | 165 | |||||||||||
Loans receivable | $ | 477,733 | $ | 489,936 | $ | 482,182 | $ | 449,421 | $ | 403,579 |
Loan Maturities and Interest Sensitivity | ||||||||||||||||
December 31, 2012 | One year or less | After one year through five years | After five years | Total | ||||||||||||
Commercial: | ||||||||||||||||
Commercial and industrial | $ | 15,585 | $ | 64,167 | $ | 20,311 | $ | 100,063 | ||||||||
Construction | 6,424 | 2,062 | 2,575 | 11,061 | ||||||||||||
Secured by commercial real estate | 5,698 | 12,434 | 174,735 | 192,867 | ||||||||||||
Secured by residential real estate | 1,004 | 2,286 | 37,713 | 41,003 | ||||||||||||
State and political subdivisions | 1,583 | 2,432 | 30,241 | 34,256 | ||||||||||||
Loans to depository institutions | - | 3,250 | - | 3,250 | ||||||||||||
Indirect lease financing | 954 | 8,731 | - | 9,685 | ||||||||||||
Retail: | ||||||||||||||||
1-4 family residential mortgages | 8 | 362 | 28,363 | 28,733 | ||||||||||||
Home equity loans and lines | 2,630 | 7,346 | 44,884 | 54,860 | ||||||||||||
Consumer | 573 | 1,044 | 395 | 2,012 | ||||||||||||
Total | $ | 34,459 | $ | 104,114 | $ | 339,217 | $ | 477,790 |
Demand loans, loans with no stated schedule of repayment and no stated maturity, are included in one year or less.
The following shows the amount of loans due after one year that have fixed interest rates and variable or adjustable interest rates at December 31, 2012:
Loans with fixed predetermined interest rates: | $ | 87,948 | ||
Loans with variable or adjustable interest rates: | $ | 355,383 |
QNB continues to reduce its exposure to the construction industry. Construction loans decreased from $15,959,000, or 3.3% of the portfolio at December 31, 2011 to $11,061,000, or 2.3% of the portfolio at December 31, 2012. These loans are primarily to developers and builders for the construction of residential units or commercial buildings or to businesses for the construction of owner-occupied facilities. This portfolio is diversified among different types of collateral including: 1-4 family residential construction, medical facilities, factories, office buildings, funeral homes and land for development loans. Construction loans are generally made only on projects that have municipal approval. These loans are usually originated to include a short construction period followed by permanent financing provided through a commercial mortgage after construction is complete. Once construction is complete the balance is moved to the secured by commercial real estate category if the permanent financing is provided by the Bank. Charge-offs in the construction loan portfolio in 2011 were $634,000 and relate to valuations on two 1-4 family residential development projects transferred to other real estate owned (OREO). There were no construction loan charge-offs in any of the other four years presented.
- 33 - |
Loans to state and political subdivisions decreased from $35,127,000 at December 31, 2011 to $34,256,000 at December 31, 2012, a decrease of $871,000, or 2.5%. This followed an increase of $4,074,000, or 13.1%, between 2010 and 2011. With the significant decline in interest rates many municipalities, counties and school districts are refinancing their existing bonds or bank debt. As a result, QNB is getting an opportunity to bid on many of these local issues and has been successful in winning several of those bids. Many of these are lines of commitment which are anticipated to be drawn on during 2013.
At December 31, 2012, indirect lease financing receivables represent approximately 2.0% of the portfolio compared to 2.4% of the portfolio at December 31, 2011. Total balances in this portfolio declined to $9,685,000 at December 31, 2012 from $11,928,000 at December 31, 2011. These lease financing receivables were purchased from two third party sources. This portfolio contains leases to government agencies and universities as well as to industries hit hard by the slowdown in the economy: trucking, landscaping and construction. As a result of a high level of charge-offs and delinquency in this portfolio in 2008 and 2009, QNB strengthened its underwriting standards with regard to this portfolio. On the positive, the tightening of underwriting standards has resulted in a reduction in net charge-offs and the balance of non-performing leases. QNB experienced net charge-offs in this portfolio of only $49,000 and $2,000 in 2012 and 2011, respectively, and non-performing assets, including repossessed equipment, were $108,000 and $175,000 as of December 31, 2012 and 2011, respectively. On the negative, the tightening of underwriting standards has also resulted in the purchase of fewer leases. Indirect lease financing balances have declined over the past five years from $15,716,000 at December 31, 2008 to $9,685,000 at year-end 2012.
Retail loans which include first lien 1-4 family residential mortgages, home equity loans and lines and consumer loans declined over the past several years as consumers were concerned about the state of the economy including declining home values and their employment status. However, with historically low mortgage rates many consumers took the opportunity to refinance their existing first mortgages and home equity loans into mortgages with significantly lower rates. Given the low yields on alternative investment securities management decided to retain some 15 year mortgages to borrowers with high credit scores and low loan to value ratios. As a result, residential mortgage loans secured by first lien 1-4 family residential mortgages increased by $3,215,000, or 12.6%, to $28,733,000 at December 31, 2012. This followed an increase of $2,391,000, or 10.8% between December 31, 2010 and December 31, 2011. Home equity loans and lines declined by $2,719,000, or 4.7%, to $54,860,000 at December 31, 2012 and have declined $16,560,000, or 23.2%, from $71,420,000 at December 31, 2008. The demand for home equity loans has declined as home values have fallen eliminating some homeowners’ equity in their homes while others have taken advantage of the low interest rates on mortgages and refinanced their home equity loans into a new mortgage. The other impact of the low interest rate environment is movement from fixed rate home equity loans to floating rate lines tied to prime rate. In an effort to reverse the declining balance trend QNB has begun aggressively promoting home equity lines and home equity term loans with very competitive rates.
Non-Performing Assets
Non-performing assets include non-performing loans, OREO and repossessed assets and non-performing trust preferred securities. As referenced in the following table the levels of non-performing assets, particularly non-accrual loans, trended higher between 2008 and 2011. In 2012, asset quality stabilized. Total non-performing assets were $24,273,000 at December 31, 2012, or 2.64%, of total assets compared to $24,145,000, or 2.78% of total assets at December 31, 2011. Included in non-performing assets in 2012 and 2011 is $1,962,000 and $1,929,000, respectively, of pooled trust preferred securities, discussed in the section titled “Investment Securities and Other Short-Term Investments”. The slight increase in the amount of non-performing pooled trust preferred securities is a result of the increase in the fair value of these securities, not as a result of the classification of additional securities.
Total non-performing loans, which represent loans on non-accrual status, loans past due more than 90 days and still accruing interest and troubled debt restructured loans were $21,150,000, or 4.41% of total loans, at December 31, 2012 compared with $21,390,000, or 4.36% of total loans, at December 31, 2011. The increase in non-performing loans since 2008 reflects the impact of the recession and issues in the commercial and residential real estate markets on customers, especially commercial borrowers. The increase in non-performing loans during 2011 was primarily the result of several large commercial loan relationships that had signs of financial difficulty and potential collateral shortfalls. These loans were placed on non-accrual status because it is possible that all principal and interest payments will not be received as expected. As noted earlier, asset quality stabilized during 2012. Loans on non-accrual status were $18,572,000 at December 31, 2012 compared with $18,597,000 at December 31, 2011. In cases where there is a collateral shortfall on non-accrual loans, specific impairment reserves have been established based on updated collateral values even if the borrower continues to pay in accordance with the terms of the agreement. Of the total amount of non-accrual loans at December 31, 2012, $12,836,000, or 69.1%, of the loans classified as non-accrual were current or past due less than 30 days at December 31, 2012.
QNB had no loans past due 90 days or more and still accruing at December 31, 2012 compared with $380,000 at December 31, 2011. Total loans that are 30 days or more past due decreased and represented 1.50% of total loans at December 31, 2012 compared with 1.81% of total loans at December 31, 2011.
Restructured loans, as defined in accounting guidance for troubled debt restructuring in ASC 310-40, that have not already been included in loans past due 90 days or more or in non-accrual loans totaled $2,578,000 and $2,413,000 at December 31, 2012 and 2011, respectively.
- 34 - |
OREO totaled $1,151,000 and $826,000 at December 31, 2012 and 2011, respectively. OREO at December 31, 2012 included two residential loan construction projects and a commercial building. Repossessed assets, which primarily includes commercial trucks and equipment from the indirect leasing portfolio, was $10,000 at December 31, 2012. There were no repossessed assets as of December 31, 2011.
Non-Performing Assets | ||||||||||||||||||||
December 31, | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | - | - | - | - | $ | 17 | |||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Secured by commercial real estate | - | $ | 286 | $ | 259 | $ | 709 | 300 | ||||||||||||
Secured by residential real estate | - | - | - | - | - | |||||||||||||||
State and political subdivisions | - | 40 | 9 | - | - | |||||||||||||||
Loans to depository institutions | - | - | - | - | - | |||||||||||||||
Indirect lease financing | - | 54 | - | 45 | 74 | |||||||||||||||
Retail: | - | |||||||||||||||||||
1-4 family residential mortgages | - | - | - | - | - | |||||||||||||||
Home equity loans and lines | - | - | - | 5 | 87 | |||||||||||||||
Consumer | - | - | - | - | - | |||||||||||||||
Total loans past due 90 days or more and accruing | - | 380 | 268 | 759 | 478 | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | 6,174 | 5,410 | 1,082 | 486 | 147 | |||||||||||||||
Construction | 2,480 | 3,474 | 1,334 | 1,342 | - | |||||||||||||||
Secured by commercial real estate | 6,748 | 7,547 | 3,837 | 354 | 87 | |||||||||||||||
Secured by residential real estate | 2,390 | 1,158 | 97 | 375 | - | |||||||||||||||
State and political subdivisions | 1 | 4 | - | - | - | |||||||||||||||
Loans to depository institutions | - | - | - | - | - | |||||||||||||||
Indirect lease financing | 98 | 121 | 255 | 306 | 306 | |||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 335 | 515 | 433 | - | - | |||||||||||||||
Home equity loans and lines | 346 | 368 | 145 | 223 | 290 | |||||||||||||||
Consumer | - | - | - | - | - | |||||||||||||||
Total non-accrual loans | 18,572 | 18,597 | 7,183 | 3,086 | 830 | |||||||||||||||
Restructured loans, not included above | 2,578 | 2,413 | 2,421 | 2,257 | - | |||||||||||||||
Other real estate owned | 1,151 | 826 | 75 | - | 144 | |||||||||||||||
Repossessed assets | 10 | - | 15 | 67 | 175 | |||||||||||||||
Non-accrual pooled trust preferred securities | 1,962 | 1,929 | 1,672 | 863 | - | |||||||||||||||
Total non-performing assets | $ | 24,273 | $ | 24,145 | $ | 11,634 | $ | 7,032 | $ | 1,627 | ||||||||||
Total as a percent of total assets | 2.64 | % | 2.78 | % | 1.44 | % | 0.92 | % | 0.24 | % |
Additional loan quality information can be found in Note 5 of the Notes to the Consolidated Financial Statements included in Item 8 of this Form 10-K. Management’s view is that loans classified as substandard or doubtful that are not included in the past due, non-accrual or restructured categories are potential problem loans. For some of these loans there may be known information about possible credit problems that will cause management to be uncertain as to the ability of the borrowers to comply with the present loan repayment terms. At December 31, 2012 commercial substandard or doubtful loans totaled $45,514,000, a reduction of $9,755,000 from the $55,269,000 reported as of December 31, 2011.
Allowance for Loan Losses
The allowance for loan losses represents management’s best estimate of the known and inherent losses in the existing loan portfolio. Management believes that it uses the best information available to make determinations about the adequacy of the allowance and that it has established its existing allowance for loan losses in accordance with U.S. generally accepted accounting principles (GAAP). The determination of an appropriate level of the allowance for loan losses is based upon an analysis of the risks inherent in QNB’s loan portfolio. Management, in determining the allowance for loan losses makes significant estimates and assumptions. Since the allowance for loan losses is dependent, to a great extent, on conditions that may be beyond QNB’s control, it is at least reasonably possible that management’s estimates of the allowance for loan losses and actual results could differ. In addition, various regulatory agencies, as an integral part of their examination process, periodically review QNB’s allowance for losses on loans. Such agencies may require QNB to recognize changes to the allowance based on their judgments about information available to them at the time of their examination.
Management closely monitors the quality of its loan portfolio and performs a quarterly analysis of the appropriateness of the allowance for loan losses and the level of unallocated reserves. This analysis considers a number of relevant factors including: specific impairment reserves, historical loan loss experience, general economic conditions, levels of and trends in delinquent and non-performing loans, levels of classified loans, trends in the growth rate of loans and concentrations of credit.
- 35 - |
Economic conditions over the past few years have contributed to high rates of unemployment and a softening of the residential and commercial real estate markets. These factors have had a negative impact on both consumers and small businesses and have contributed to higher than historical levels of net charge-offs during the years 2009-2011. Increases in specific reserves and in the amount of non-performing, impaired and classified loans have also been a consequence of these conditions. These factors when combined with the inherent risk related to the significant growth in the loan portfolio prior to 2011 and continued concerns related to economic conditions have resulted in elevated levels of the provision for loan losses and the allowance for loan losses. Since December 31, 2008, the start of the financial crisis, QNB has increased its allowance for loan losses from $3,836,000, or 0.95% of total loans, to $9,772,000, or 2.05%, of total loans at December 31, 2012, while over the past year the allowance for loan losses has increased from $9,241,000, or 1.89% of total loans at December 31, 2011. As a result of the stabilization of asset quality, the significant reduction in both classified loans and charged-off loans and the decline in loan balances, QNB’s management determined a $900,000 provision for loan losses was appropriate in 2012 compared to a provision of $2,700,000 in 2011.
Allowance for Loan Losses Allocation | ||||||||||||||||||||||||||||||||||||||||
December 31, | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||||||||||||||||||||||
Amount | Percent gross loans | Amount | Percent gross loans | Amount | Percent gross loans | Amount | Percent gross loans | Amount | Percent gross loans | |||||||||||||||||||||||||||||||
Balance at end of period applicable to: | ||||||||||||||||||||||||||||||||||||||||
Commercial: | ||||||||||||||||||||||||||||||||||||||||
Commercial and industrial | $ | 2,505 | 20.9 | % | $ | 2,959 | 19.6 | % | $ | 2,136 | 18.0 | % | $ | 1,601 | 18.4 | % | $ | 783 | 18.1 | % | ||||||||||||||||||||
Construction | 209 | 2.3 | 556 | 3.3 | 633 | 3.9 | 382 | 6.1 | 219 | 5.4 | ||||||||||||||||||||||||||||||
Secured by commercial real estate | 3,795 | 40.4 | 3,124 | 40.0 | 3,875 | 41.4 | 2,038 | 37.0 | 1,382 | 34.3 | ||||||||||||||||||||||||||||||
Secured by residential real estate | 1,230 | 8.6 | 746 | 9.2 | 676 | 9.2 | 549 | 8.4 | 264 | 7.7 | ||||||||||||||||||||||||||||||
State and political subdivisions | 260 | 7.2 | 195 | 7.2 | 108 | 6.4 | 125 | 5.9 | 90 | 6.3 | ||||||||||||||||||||||||||||||
Loans to depository institutions | 15 | 0.7 | 20 | 0.9 | - | 0.0 | - | 0.0 | - | 0.0 | ||||||||||||||||||||||||||||||
Indirect lease financing | 168 | 2.0 | 312 | 2.4 | 496 | 2.7 | 673 | 3.1 | 438 | 3.9 | ||||||||||||||||||||||||||||||
Retail: | ||||||||||||||||||||||||||||||||||||||||
1-4 family residential mortgages | 324 | 6.0 | 249 | 5.2 | 212 | 4.8 | 153 | 5.3 | 88 | 5.5 | ||||||||||||||||||||||||||||||
Home equity loans and lines | 582 | 11.5 | 625 | 11.7 | 646 | 13.0 | 420 | 15.0 | 375 | 17.7 | ||||||||||||||||||||||||||||||
Consumer | 27 | 0.4 | 20 | 0.5 | 32 | 0.6 | 61 | 0.8 | 69 | 1.1 | ||||||||||||||||||||||||||||||
Unallocated | 657 | 435 | 141 | 215 | 128 | |||||||||||||||||||||||||||||||||||
Total | $ | 9,772 | 100.0 | % | $ | 9,241 | 100.0 | % | $ | 8,955 | 100.0 | % | $ | 6,217 | 100.0 | % | $ | 3,836 | 100.0 | % |
Gross loans represent loans before unamortized net loan fees and costs. Percent gross loans lists the percentage of each loan type to total loans.
A loan is considered impaired, based on current information and events, if it is probable that QNB will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and shortfalls on a case-by-case basis, taking into consideration all the circumstances surrounding the loan and the borrower, including length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial loans and indirect lease financing loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral, if the loan is collateral dependent. At December 31, 2012 and 2011, the recorded investment in loans for which impairment has been identified totaled $32,304,000 and $30,368,000, respectively, of which $23,771,000 and $21,822,000, respectively, required no specific allowance for loan loss. The recorded investment in impaired loans requiring an allowance for loan losses was $8,533,000 and $8,546,000 at December 31, 2012 and 2011, respectively. At December 31, 2012 and 2011 the related allowance for loan losses associated with these loans was $2,701,000 and $2,065,000, respectively. Most of the loans that have been identified as impaired are collateral-dependent. See Note 5 to the Notes to Consolidated Financial Statements for additional detail of impaired loans.
QNB had net loan charge-offs of $369,000, or 0.08% of average total loans for 2012 compared to $2,414,000, or 0.51% of average total loans for 2011. Commercial loans and leases account for $297,000 and $85,000, respectively of the $581,000 in loans charged off in 2012. The retail loan portfolio contributed the remaining $199,000 of loan charge-offs in 2012 with home equity loans and lines accounting for $114,000 of the total. Total charge-offs were $2,507,000 in 2011, with the commercial loan portfolio representing $2,361,000 of this total. Commercial and industrial loan charge-offs totaled $732,000 in 2011. The largest charge-off in this category, totaling $573,000, was to a customer whose business is closely related to the construction industry. Commercial construction charge-offs contributed $634,000 to total charge-offs for the year. This represented two loans to the same borrower in the 1-4 family residential construction industry. Charge-offs for commercial loans secured by commercial real estate totaled $941,000 during 2011. Approximately $829,000 of the charge-offs in this category relate to three loans for an office building, a bowling alley and the customer above whose business is closely related to construction.
- 36 - |
Management believes the allowance for loan losses of $9,772,000 is adequate as of December 31, 2012 in relation to the estimate of known and inherent losses in the portfolio.
Allowance for Loan Losses | ||||||||||||||||||||
December 31, | 2012 | 2011 | 2010 | 2009 | 2008 | |||||||||||||||
Allowance for loan losses: | ||||||||||||||||||||
Balance, January 1 | $ | 9,241 | $ | 8,955 | $ | 6,217 | $ | 3,836 | $ | 3,279 | ||||||||||
Charge-offs | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | 101 | 732 | 568 | 682 | 280 | |||||||||||||||
Construction | - | 634 | - | - | - | |||||||||||||||
Secured by commercial real estate | 85 | 941 | 278 | - | - | |||||||||||||||
Secured by residential real estate | 111 | 54 | 113 | - | - | |||||||||||||||
State and political subdivisions | - | - | - | - | - | |||||||||||||||
Loans to depository institutions | - | - | - | - | - | |||||||||||||||
Indirect lease financing | 85 | 43 | 254 | 645 | 429 | |||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 21 | - | - | - | - | |||||||||||||||
Home equity loans and lines | 114 | 77 | 60 | 527 | - | |||||||||||||||
Consumer | 64 | 26 | 54 | 80 | 137 | |||||||||||||||
Total charge-offs | 581 | 2,507 | 1,327 | 1,934 | 846 | |||||||||||||||
Recoveries | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | 76 | 22 | 13 | 4 | 6 | |||||||||||||||
Construction | - | - | - | - | - | |||||||||||||||
Secured by commercial real estate | 76 | 13 | - | - | - | |||||||||||||||
Secured by residential real estate | - | - | - | - | - | |||||||||||||||
State and political subdivisions | - | - | - | - | - | |||||||||||||||
Loans to depository institutions | - | - | - | - | - | |||||||||||||||
Indirect lease financing | 36 | 41 | 218 | 96 | 33 | |||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 2 | - | - | - | - | |||||||||||||||
Home equity loans and lines | 12 | 4 | - | 27 | - | |||||||||||||||
Consumer | 10 | 13 | 34 | 38 | 39 | |||||||||||||||
Total recoveries | 212 | 93 | 265 | 165 | 78 | |||||||||||||||
Net charge-offs | (369 | ) | (2,414 | ) | (1,062 | ) | (1,769 | ) | (768 | ) | ||||||||||
Provision for loan losses | 900 | 2,700 | 3,800 | 4,150 | 1,325 | |||||||||||||||
Balance, December 31 | $ | 9,772 | $ | 9,241 | $ | 8,955 | $ | 6,217 | $ | 3,836 | ||||||||||
Total loans (excluding loans held-for-sale) | ||||||||||||||||||||
Average | $ | 480,068 | $ | 476,612 | $ | 466,524 | $ | 426,768 | $ | 382,700 | ||||||||||
Year-end | 477,733 | 489,936 | 482,182 | 449,421 | 403,579 | |||||||||||||||
Ratios: | ||||||||||||||||||||
Net charge-offs to: | ||||||||||||||||||||
Average loans | 0.08 | % | 0.51 | % | 0.23 | % | 0.41 | % | 0.20 | % | ||||||||||
Loans at year-end | 0.08 | 0.49 | 0.22 | 0.39 | 0.19 | |||||||||||||||
Allowance for loan losses | 3.78 | 26.13 | 11.86 | 28.45 | 20.02 | |||||||||||||||
Provision for loan losses | 41.00 | 89.44 | 27.95 | 42.63 | 57.96 | |||||||||||||||
Allowance for loan losses to: | ||||||||||||||||||||
Average loans | 2.04 | % | 1.94 | % | 1.92 | % | 1.46 | % | 1.00 | % | ||||||||||
Loans at year-end | 2.05 | 1.89 | 1.86 | 1.38 | 0.95 |
- 37 - |
Deposits
QNB primarily attracts deposits from within its market area by offering various deposit products. These deposits are in the form of time deposits which include certificates of deposit and individual retirement accounts (IRA’s) which have a stated maturity and non-maturity deposit accounts which include: non-interest bearing demand accounts, interest-bearing demand accounts, money market accounts and savings accounts.
Total deposits increased $50,926,000, or 6.8%, to $801,638,000 at December 31, 2012. This follows an increase of $55,735,000, or 8.0% between 2010 and 2011. Average deposits increased $57,427,000, or 7.9%, during 2012 compared with $62,444,000, or 9.4%, in 2011.
The growth in deposits as well as the mix of deposits continues to be impacted by customers’ reactions to the industry, regulations and the interest rate environment. Given the low interest rate environment most customers are looking for transaction accounts that provide liquidity and pay a reasonable amount of interest. Customers seeking a higher rate of interest and not concerned about liquidity are opening time deposits, particularly those with maturities 36 months through 60 months. In addition, with concerns over the safety of their deposits and the strength of their financial institutions, customers appear to be looking for the safety of FDIC insured deposits and the stability of a strong local community bank. On July 21, 2010, the Dodd-Frank Act was enacted which permanently increased the maximum amount of deposit insurance for banks, savings institutions and credit unions to $250,000 per depositor and non-interest bearing transaction accounts had unlimited deposit insurance through December 31, 2012. QNB does not expect a significant withdrawal of non-interest bearing transaction accounts due to the expiration of the transaction guarantee program.
All categories of deposits, except for money market accounts and time deposits, increased when comparing balances at December 31, 2012 to December 31, 2011. Similar to the past two years, the growth in 2012 was centered in lower-cost core deposits including interest-bearing demand and savings deposits, accounts with greater liquidity. This growth is consistent with customers looking for the highest rate for the shortest term. The Bank currently offers several attractive non-maturity interest-bearing account options that pay very competitive rates and allow the flexibility to add and withdraw funds without penalty.
Contributing to the increase in total deposits was growth in non-interest bearing demand accounts which increased $6,835,000, or 10.2% to $73,685,000 at December 31, 2012. This followed growth of $11,473,000, or 20.7% between December 31, 2010 and December 31, 2011. These deposits are primarily comprised of business checking accounts and are volatile depending on the timing of deposits and withdrawals. Because of this volatility it is often better to compare average balance growth. Average non-interest bearing demand accounts increased $3,461,000, or 5.4%, to $67,112,000 when comparing 2012 to 2011. This compares to an increase of 13.5% in average balances when comparing 2011 to 2010. QNB has been very successful in attracting new customers and expanding relationships with existing customers contributing to the increase in balances. Effective July 21, 2011, a provision of the Dodd-Frank Act eliminated the federal prohibitions on paying interest on demand deposits, thus allowing businesses to have interest-bearing checking accounts.
Interest-bearing demand accounts, which include municipal accounts, increased $39,986,000, or 26.4%, to $191,335,000 at December 31, 2012. Municipal accounts which include school district and township deposits increased $20,978,000, or 35.5% to $79,995,000 at December 31, 2012. This followed growth of $14,667,000, or 33.1% in 2011. During 2011 and 2012 QNB developed new relationships with several school districts and municipalities and expanded existing relationships with several others. The balances in these accounts are seasonal in nature and can be volatile on a daily basis. Most of the school district taxes are collected during the third quarter of the year and are disbursed over a nine month period. Growth in business accounts, the high interest Rewards checking product and checking accounts for individuals over the age 50, Select 50, also contributed to the increase in interest-bearing demand accounts. Business interest-bearing checking account balances increased from $2,343,000 at December 31, 2011 to $12,696,000 at December 31, 2012; most likely a result of the Dodd-Frank provision noted above. Over this same period rewards checking balances increased from $28,162,000 to $30,790,000 and Select 50 balances increased from $41,355,000 to $52,403,000. As mentioned earlier, QNB continues to open a significant number of new checking accounts. Average interest-bearing demand accounts increased $26,121,000, or 18.1%, to $170,815,000 with average interest-bearing municipal accounts increasing $15,656,000, or 27.6% to $72,464,000 for 2012.
Total savings account balances increased $23,704,000, or 14.1% to $191,337,000 at December 31, 2012. This followed growth of $49,567,000, or 42.0% in 2011. The increase in savings accounts is attributable to the Online eSavings product whose balances increased from $50,436,000 at December 31 2010 to $117,871,000 at December 31, 2011 and to $144,813,000 at December 31, 2012. The eSavings account was introduced in 2009 to compete with competitors’ online savings products at a yield of 1.85%. During 2011 the rate was reduced several times and ended the year at 1.00%. During 2012 the interest rate was further reduced to 0.60% and this has resulted in the slowdown of the growth in this product during the second half of 2012. Traditional statement savings account balances declined from $49,465,000 at December 31, 2011 to $46,234,000 at December 31, 2012.
Total time deposit account balances were $269,234,000 at December 31, 2012, a decline of $15,790,000, or 5.5%, from the amount reported at December 31, 2011. This followed a decline of $25,208,000, or 8.1% in 2011. As higher yielding time deposits matured during the past two years they were frequently reinvested in the high yielding and liquid eSavings account which in many instances paid a rate higher than what was offered on short-term time deposits. After the announcement by the Fed in 2011 that it would likely leave rates unchanged until 2013 (now 2015) and the yield curve flattened as a result, many customers began looking for the highest yield and opted for a 60-month time deposit. Balances in time deposits with a 60 month term increased from $30,416,000 at December 31, 2010 to $67,175,000 at December 31, 2011 to $78,840,000 at December 31, 2012.
- 38 - |
To continue to attract and retain deposits, QNB plans to be competitive with respect to rates and to continue to deliver products with terms and features that appeal to customers. The QNB Rewards checking and online eSavings accounts are examples of such products. The opening of a full service branch in Colmar and a Business Office in Warminster in February 2013 should help further develop new deposit and loan relationships.
Maturity of Time Deposits of $100,000 or More | ||||||||||||
Year ended December 31, | 2012 | 2011 | 2010 | |||||||||
Three months or less | $ | 13,028 | $ | 14,134 | $ | 37,945 | ||||||
Over three months through six months | 19,477 | 9,562 | 16,861 | |||||||||
Over six months through twelve months | 21,774 | 23,924 | 22,797 | |||||||||
Over twelve months | 41,066 | 51,619 | 26,000 | |||||||||
Total | $ | 95,345 | $ | 99,239 | $ | 103,603 |
Average Deposits by Major Classification | ||||||||||||||||||||||||
2012 | 2011 | 2010 | ||||||||||||||||||||||
Balance | Rate | Balance | Rate | Balance | Rate | |||||||||||||||||||
Demand, non-interest bearing | $ | 67,112 | - | $ | 63,651 | - | $ | 56,072 | - | |||||||||||||||
Interest-bearing demand | 98,351 | 0.30 | % | 87,886 | 0.47 | % | 83,546 | 0.65 | % | |||||||||||||||
Municipals interest-bearing demand | 72,464 | 0.50 | 56,808 | 0.69 | 40,242 | 0.91 | ||||||||||||||||||
Money market | 77,269 | 0.30 | 73,661 | 0.43 | 75,128 | 0.76 | ||||||||||||||||||
Savings | 188,716 | 0.60 | 152,203 | 0.78 | 93,576 | 0.79 | ||||||||||||||||||
Time | 180,293 | 1.33 | 192,231 | 1.55 | 211,867 | 2.09 | ||||||||||||||||||
Time of $100,000 or more | 101,579 | 1.43 | 101,917 | 1.61 | 105,482 | 2.19 | ||||||||||||||||||
Total | $ | 785,784 | 0.75 | % | $ | 728,357 | 0.95 | % | $ | 665,913 | 1.34 | % |
Liquidity
Liquidity represents an institution’s ability to generate cash or otherwise obtain funds at reasonable rates to satisfy demand for loans and deposit withdrawals. QNB attempts to manage its mix of cash and interest-bearing balances, Federal funds sold and investment securities in an attempt to match the volatility, seasonality, interest rate sensitivity and growth trends of its loans and deposits. The Company manages its liquidity risk by measuring and monitoring its liquidity sources and estimated funding needs. Liquidity is provided from asset sources through maturities and repayments of loans and investment securities. The portfolio of investment securities classified as available-for-sale and QNB’s policy of selling certain residential mortgage originations in the secondary market also provide sources of liquidity. Core deposits and cash management repurchase agreements have historically been the most significant funding source for QNB. These deposits and repurchase agreements are generated from a base of consumers, businesses and public funds primarily located in the Company’s market area.
Additional sources of liquidity are provided by the Bank’s membership in the FHLB. At December 31, 2012, the Bank had a maximum borrowing capacity with the FHLB of approximately $216,838,000. The maximum borrowing capacity changes as a function of qualifying collateral assets. At December 31, 2012, QNB had $4,500,000 in overnight borrowings with the FHLB. QNB had no outstanding borrowings with the FHLB at December 31, 2011. In addition, the Bank maintains two unsecured Federal funds lines with two correspondent banks totaling $18,000,000. At December 31, 2012 and 2011, there were no outstanding borrowings under these lines. Future availability under these lines is subject to the policies of the granting banks and may be withdrawn. As part of its contingency funding plan QNB successfully tested its ability to borrow from these sources during the third and fourth quarters of 2012.
Total cash and cash equivalents, available-for-sale securities and loans held-for-sale totaled $418,571,000 at December 31, 2012 and $359,581,000 at December 31, 2011. The increase in liquid sources is primarily the result of a $53,411,000 increase in available-for-sale securities. This source of liquidity was primarily funded from an increase in total deposits, principally municipal and savings deposits. These sources should be adequate to meet normal fluctuations in loan demand or deposit withdrawals. With the current low interest rate environment, it is anticipated that the investment portfolio will continue to provide significant liquidity as agency and municipal bonds are called and as cash flow on mortgage-backed and CMO securities continues to be steady. In the event that interest rates would increase the cash flow available from the investment portfolio could decrease.
Approximately $170,433,000 and $158,189,000 of available-for-sale securities at December 31, 2012 and 2011, respectively, were pledged as collateral for repurchase agreements and deposits of public funds. The increase in the amount of pledged securities corresponds with the increase in municipal deposits.
As an additional source of liquidity, QNB is a member of the Certificate of Deposit Account Registry Services (CDARS) program offered by the Promontory Interfinancial Network, LLC. CDARS is a funding and liquidity management tool used by banks to access funds and manage their balance sheet. It enables financial institutions to provide customers with full FDIC insurance on time deposits over $250,000 that are placed in the program. During the third quarter of 2011, QNB began offering Insured Cash Sweep (ICS), a product similar to CDARS, but one that provides liquidity like a money market or savings account.
- 39 - |
Capital Adequacy
A strong capital position is fundamental to support continued growth and profitability and to serve the needs of depositors. QNB’s shareholders’ equity at December 31, 2012 was $77,623,000, or 8.44% of total assets, compared to shareholders’ equity of $70,841,000, or 8.15% of total assets, at December 31, 2011. Shareholders’ equity at December 31, 2012 and 2011 included a positive adjustment of $4,456,000 and $4,665,000, respectively, related to unrealized holding gains, net of taxes, on investment securities available-for-sale. Without these adjustments, shareholders’ equity to total assets would have been 7.99% and 7.66% at December 31, 2012 and 2011, respectively.
Average shareholders’ equity and average total assets were $70,196,000 and $893,476,000 for 2012, an increase of 10.6% and 6.3%, respectively, from 2011 average equity and average total assets of $63,464,000 and $840,903,000, respectively. The ratio of average total equity to total average assets was 7.86% for 2012, compared to 7.55% for 2011.
QNB is subject to restrictions on the payment of dividends to its shareholders pursuant to the Pennsylvania Business Corporation Law as amended (the BCL). The BCL operates generally to preclude dividend payments, if the effect thereof would render QNB insolvent, as defined. As a practical matter, QNB’s payment of dividends is contingent upon its ability to obtain funding in the form of dividends from the Bank. Under Pennsylvania banking law, the Bank is subject to certain restrictions on the amount of dividends that it may declare without prior regulatory approval. At December 31, 2012, $66,154,000 of retained earnings was available for dividends without prior regulatory approval, subject to the regulatory capital requirements discussed below. QNB paid dividends to its shareholders of $1.04 per share and $1.00 per share in 2012 and 2011, respectively.
QNB is subject to various regulatory capital requirements as issued by Federal regulatory authorities. Regulatory capital is defined in terms of Tier I capital (shareholders’ equity excluding unrealized gains or losses on available-for-sale securities and disallowed intangible assets), Tier II capital which includes the allowable portion of the allowance for loan losses which is limited to 1.25% of risk-weighted assets and a portion of the unrealized gains on equity securities, and total capital (Tier I plus Tier II). Risk-based capital ratios are expressed as a percentage of risk-weighted assets. Risk-weighted assets are determined by assigning various weights to all assets and off-balance sheet arrangements, such as letters of credit and loan commitments, based on associated risk. Regulators have also adopted minimum Tier I leverage ratio standards, which measure the ratio of Tier I capital to total quarterly average assets.
The minimum regulatory capital ratios are 4.00% for Tier I capital, 8.00% for total risk-based capital and 4.00% for leverage. Under the requirements, at December 31, 2012 and 2011, QNB has a Tier I capital ratio of 12.33% and 11.42%, a total risk-based ratio of 13.60% and 12.71%, and a leverage ratio of 7.96% and 7.61%, respectively. All regulatory capital ratios have improved from December 31, 2011 as the growth rate of Tier I and total risk based capital has exceeded the growth rate of risk-weighted and quarterly average assets.
Continuing to impact risk-weighted assets is the $29,444,000 of risk-weighted assets due to mezzanine tranches of pooled trust preferred securities that were downgraded below investment grade during the first quarter of 2009. Although the amortized cost of these securities was only $3,519,000 at December 31, 2012, regulatory guidance required an additional $25,925,000 to be included in risk-weighted assets. The Bank utilized the method as outlined in the Call Report Instructions for an available-for-sale bond that has not triggered the Low Level Exposure (LLE) rule. The mezzanine tranches of CDOs that utilized this method of risk-weighting are five out of seven pooled trust preferred securities (PreTSLs) held by the Bank as of December 31, 2012. The other two pooled trust preferred securities have only one tranche remaining so the treatment noted above does not apply.
QNB offers a Dividend Reinvestment and Stock Purchase Plan (the “Plan”) to provide participants a convenient and economical method for investing cash dividends paid on the Company’s common stock in additional shares at a discount. The Plan also allows participants to make additional cash purchases of stock at a discount. Stock purchases under the Plan contributed $912,000 and $717,000 to capital during 2012 and 2011, respectively.
The Board of Directors has authorized the repurchase of up to 100,000 shares of QNB’s common stock in open market or privately negotiated transactions. The repurchase authorization does not bear a termination date. As of December 31, 2012 and 2011, 57,883 shares were repurchased under this authorization at an average price of $16.97 and a total cost of $982,000. There were no shares repurchased under the plan since the first quarter of 2009.
The Federal Deposit Insurance Corporation Improvement Act of 1991 established five capital level designations ranging from “well capitalized” to “critically undercapitalized.” At December 31, 2012 and 2011, management believes that the Company and the Bank met all capital adequacy requirements to which they are subject and have met the “well-capitalized” criterion which requires minimum Tier I and total risk-based capital ratios of 6.00% and 10.00%, respectively, and a leverage ratio of 5.00%.
- 40 - |
Capital Analysis | ||||||||
December 31, | 2012 | 2011 | ||||||
Tier I | ||||||||
Shareholders' equity | $ | 77,623 | $ | 70,841 | ||||
Net unrealized securities gains, net of tax | (4,456 | ) | (4,665 | ) | ||||
Total Tier I risk-based capital | 73,167 | 66,176 | ||||||
Tier II | ||||||||
Allowable portion: Allowance for loan losses | 7,449 | 7,270 | ||||||
Unrealized gains on equity securities, net of tax | 142 | 248 | ||||||
Total risk-based capital | $ | 80,758 | $ | 73,694 | ||||
Risk-weighted assets | $ | 593,630 | $ | 579,633 | ||||
Average assets | $ | 919,040 | $ | 870,133 | ||||
Capital Ratios | ||||||||
December 31, | 2012 | 2011 | ||||||
Tier I capital/risk-weighted assets | 12.33 | % | 11.42 | % | ||||
Total risk-based capital/risk-weighted assets | 13.60 | % | 12.71 | % | ||||
Tier I capital/average assets (leverage ratio) | 7.96 | % | 7.61 | % |
Recently Issued Accounting Standards
Refer to Note 1 of the Notes to Consolidated Financial Statements for discussion of recently issued accounting standards.
Critical Accounting Policies and Estimates
Disclosure of the Company’s significant accounting policies is included in Note 1 to Consolidated Financial Statements. Additional information is contained in Management’s Discussion and Analysis and the Notes to Consolidated Financial Statements for the most sensitive of these issues. The discussion and analysis of the financial condition and results of operations are based on the consolidated financial statements of QNB, which are prepared in accordance with U.S. generally accepted accounting principles (GAAP) and predominant practices within the banking industry. The preparation of these consolidated financial statements requires QNB to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. QNB evaluates estimates on an on-going basis, including those related to the determination of the allowance for loan losses, the determination of the valuation of other real estate owned, other-than-temporary impairments on investment securities, the determination of impairment of restricted bank stock, the valuation of deferred tax assets, stock-based compensation and income taxes. QNB bases its estimates on historical experience and various other factors and assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
Other-than-Temporary Investment Security Impairment
Securities are evaluated periodically to determine whether a decline in their value is other-than-temporary. Management utilizes criteria such as the magnitude and duration of the decline, in addition to the reasons underlying the decline, to determine whether the loss in value is other-than-temporary. The term “other-than-temporary” is not intended to indicate that the decline is permanent, but indicates that the prospect for a near-term recovery of value is not necessarily favorable, or that there is a lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. For equity securities, once a decline in value is determined to be other-than-temporary, the value of the equity security is reduced and a corresponding charge to earnings is recognized.
The Company follows the accounting guidance in Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 320-10 as it relates to the recognition and presentation of other-than-temporary impairment (OTTI). This accounting guidance specifies that (a) if a company does not have the intent to sell a debt security prior to recovery and (b) it is more likely than not that it will not have to sell the debt security prior to recovery, the security would not be considered other-than-temporarily impaired unless there is a credit loss. When an entity does not intend to sell the security, and it is more likely than not, the entity will not have to sell the security before recovery of its cost basis, it will recognize the credit component of an other-than-temporary impairment of a debt security in earnings and the remaining portion in other comprehensive income. For held to maturity debt securities, the amount of an other-than-temporary impairment recorded in other comprehensive income for the non-credit portion of a previous other-than-temporary impairment should be amortized prospectively over the remaining life of the security on the basis of the timing of future estimated cash flows of the security.
- 41 - |
Allowance for Loan Losses
QNB considers that the determination of the allowance for loan losses involves a higher degree of judgment and complexity than its other significant accounting policies. The allowance for loan losses is calculated with the objective of maintaining a level believed by management to be sufficient to absorb probable known and inherent losses in the outstanding loan portfolio. The allowance is reduced by actual credit losses and is increased by the provision for loan losses and recoveries of previous losses. The provisions for loan losses are charged to earnings to bring the total allowance for loan losses to a level considered necessary by management.
The allowance for loan losses is based on management’s continual review and evaluation of the loan portfolio. The level of the allowance is determined by assigning specific reserves to individually identified problem credits and general reserves to all other loans. The portion of the allowance that is allocated to impaired loans is determined by estimating the inherent loss on each credit after giving consideration to the value of underlying collateral. The general reserves are based on the composition and risk characteristics of the loan portfolio, including the nature of the loan portfolio, credit concentration trends, delinquency and loss experience, as well as other qualitative factors such as current economic trends.
Management emphasizes loan quality and close monitoring of potential problem credits. Credit risk identification and review processes are utilized in order to assess and monitor the degree of risk in the loan portfolio. QNB’s lending and credit administration staff are charged with reviewing the loan portfolio and identifying changes in the economy or in a borrower’s circumstances which may affect the ability to repay debt or the value of pledged collateral. A loan classification and review system exists that identifies those loans with a higher than normal risk of collection. Each commercial loan is assigned a grade based upon an assessment of the borrower’s financial capacity to service the debt and the presence and value of collateral for the loan. An independent loan review group tests risk assessments and evaluates the adequacy of the allowance for loan losses. Management meets monthly to review the credit quality of the loan portfolio and quarterly to review the allowance for loan losses.
In addition, various regulatory agencies, as an integral part of their examination process, periodically review QNB’s allowance for loan losses. Such agencies may require QNB to recognize additions to the allowance based on their judgments about information available to them at the time of their examination. Management believes that it uses the best information available to make determinations about the adequacy of the allowance and that it has established its existing allowance for loan losses in accordance with GAAP. If circumstances differ substantially from the assumptions used in making determinations, future adjustments to the allowance for loan losses may be necessary and results of operations could be affected. Because future events affecting borrowers and collateral cannot be predicted with certainty, increases to the allowance may be necessary should the quality of any loans deteriorate as a result of the factors discussed above.
Foreclosed Assets
Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value less cost to sell at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Revenue and expenses and changes in the valuation allowance are included in net expenses from foreclosed assets.
Stock-Based Compensation
At December 31, 2012, QNB sponsored stock-based compensation plans, administered by a board committee, under which both qualified and nonqualified stock options may be granted periodically to certain employees. QNB accounts for all awards granted under stock-based compensation plans in accordance with ASC 718, Compensation – Stock Compensation. Compensation cost has been measured using the fair value of an award on the grant date and is recognized over the service period, which is usually the vesting period. The fair value of each option is amortized into compensation expense on a straight-line basis between the grant date for the option and each vesting date. QNB estimates the fair value of stock options on the date of the grant using the Black-Scholes option pricing model. The model requires the use of numerous assumptions, many of which are highly subjective in nature.
Income Taxes
QNB accounts for income taxes under the asset/liability method in accordance with income tax accounting guidance, ASC 740 – Income Taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, as well as operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is established against deferred tax assets when, in the judgment of management, it is more likely than not that such deferred tax assets will not become available. Because the judgment about the level of future taxable income is dependent to a great extent on matters that may, at least in part, be beyond QNB’s control, it is at least reasonably possible that management’s judgment about the need for a valuation allowance for deferred taxes could change in the near term.
- 42 - |
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As a “smaller reporting company” as defined in Item 10 of Regulation S-K, the Company is not required to respond to this item.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
The following audited financial statements are set forth in this Annual Report on Form 10-K on the following pages:
Report of Independent Registered Public Accounting Firm | Page 44 | |||
Consolidated Balance Sheets | Page 45 | |||
Consolidated Statements of Income | Page 46 | |||
Consolidated Statements of Comprehensive Income | Page 47 | |||
Consolidated Statements of Shareholders’ Equity | Page 48 | |||
Consolidated Statements of Cash Flows | Page 49 | |||
Notes to Consolidated Financial Statements | Page 50 |
- 43 - |
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Shareholders
QNB Corp.
We have audited the accompanying consolidated balance sheets of QNB Corp. and subsidiary (the “Company”) as of December 31, 2012 and 2011, and the related consolidated statements of income, comprehensive income, shareholders’ equity, and cash flows for the years then ended. The Company’s management is responsible for these consolidated financial statements. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of QNB Corp. and subsidiary as of December 31, 2012 and 2011, and the results of their operations and their cash flows for the years then ended in conformity with accounting principles generally accepted in the United States of America.
/s/ ParenteBeard LLC
Allentown, Pennsylvania
March 29, 2013
- 44 - |
CONSOLIDATED BALANCE SHEETS | ||||||||
(in thousands, except share data) | ||||||||
December 31, | 2012 | 2011 | ||||||
Assets | ||||||||
Cash and due from banks | $ | 14,859 | $ | 9,736 | ||||
Interest-bearing deposits in banks | 594 | 819 | ||||||
Total cash and cash equivalents | 15,453 | 10,555 | ||||||
Investment securities | ||||||||
Available-for-sale (amortized cost $394,750 and $341,023) | 401,502 | 348,091 | ||||||
Held-to-maturity (fair value $166 and $1,365) | 146 | 1,327 | ||||||
Restricted investment in bank stocks | 2,244 | 1,775 | ||||||
Loans held-for-sale | 1,616 | 935 | ||||||
Loans receivable | 477,733 | 489,936 | ||||||
Allowance for loan losses | (9,772 | ) | (9,241 | ) | ||||
Net loans | 467,961 | 480,695 | ||||||
Bank-owned life insurance | 10,074 | 9,728 | ||||||
Premises and equipment, net | 8,973 | 7,604 | ||||||
Accrued interest receivable | 2,803 | 2,990 | ||||||
Other assets | 9,102 | 5,104 | ||||||
Total assets | $ | 919,874 | $ | 868,804 | ||||
Liabilities | ||||||||
Deposits | ||||||||
Demand, non-interest bearing | $ | 73,685 | $ | 66,850 | ||||
Interest-bearing demand | 191,335 | 151,349 | ||||||
Money market | 76,047 | 79,856 | ||||||
Savings | 191,337 | 167,633 | ||||||
Time | 173,889 | 185,785 | ||||||
Time of $100,000 or more | 95,345 | 99,239 | ||||||
Total deposits | 801,638 | 750,712 | ||||||
Short-term borrowings | 32,488 | 24,021 | ||||||
Long-term debt | 5,287 | 20,299 | ||||||
Accrued interest payable | 487 | 789 | ||||||
Other liabilities | 2,351 | 2,142 | ||||||
Total liabilities | 842,251 | 797,963 | ||||||
Shareholders' Equity | ||||||||
Common stock, par value $0.625 per share; | ||||||||
authorized 10,000,000 shares; 3,392,572 shares and 3,338,814 | ||||||||
shares issued; 3,228,003 and 3,174,245 shares outstanding | 2,121 | 2,087 | ||||||
Surplus | 12,787 | 11,679 | ||||||
Retained earnings | 60,735 | 54,886 | ||||||
Accumulated other comprehensive income, net of tax | 4,456 | 4,665 | ||||||
Treasury stock, at cost; 164,569 shares | (2,476 | ) | (2,476 | ) | ||||
Total shareholders' equity | 77,623 | 70,841 | ||||||
Total liabilities and shareholders' equity | $ | 919,874 | $ | 868,804 |
The accompanying notes are an integral part of the consolidated financial statements.
- 45 - |
CONSOLIDATED STATEMENTS OF INCOME | ||||||||
(in thousands, except share data) | ||||||||
Year ended December 31, | 2012 | 2011 | ||||||
Interest Income | ||||||||
Interest and fees on loans | $ | 24,311 | $ | 26,419 | ||||
Interest and dividends on investment securities: | ||||||||
Taxable | 6,183 | 7,009 | ||||||
Tax-exempt | 2,816 | 2,748 | ||||||
Interest on interest-bearing balances and other interest income | 38 | 41 | ||||||
Total interest income | 33,348 | 36,217 | ||||||
Interest Expense | ||||||||
Interest on deposits | ||||||||
Interest-bearing demand | 655 | 804 | ||||||
Money market | 231 | 317 | ||||||
Savings | 1,141 | 1,184 | ||||||
Time | 2,391 | 2,977 | ||||||
Time of $100,000 or more | 1,454 | 1,637 | ||||||
Interest on short-term borrowings | 109 | 194 | ||||||
Interest on long-term debt | 467 | 978 | ||||||
Total interest expense | 6,448 | 8,091 | ||||||
Net interest income | 26,900 | 28,126 | ||||||
Provision for loan losses | 900 | 2,700 | ||||||
Net interest income after provision for loan losses | 26,000 | 25,426 | ||||||
Non-Interest Income | ||||||||
Total other-than-temporary impairment loss on investment securities | (105 | ) | (97 | ) | ||||
Less: Portion of loss recognized in other comprehensive income (before taxes) | - | - | ||||||
Net other-than temporary impairment losses on investment securities | (105 | ) | (97 | ) | ||||
Net gain on sale of investment securities | 682 | 46 | ||||||
Net gain (loss) on investment securities | 577 | (51 | ) | |||||
Fees for services to customers | 1,476 | 1,388 | ||||||
ATM and debit card | 1,467 | 1,409 | ||||||
Bank-owned life insurance | 333 | 372 | ||||||
Merchant | 373 | 321 | ||||||
Net gain on sale of loans | 885 | 352 | ||||||
Other | 298 | 435 | ||||||
Total non-interest income | 5,409 | 4,226 | ||||||
Non-Interest Expense | ||||||||
Salaries and employee benefits | 10,403 | 9,860 | ||||||
Net occupancy | 1,630 | 1,546 | ||||||
Furniture and equipment | 1,503 | 1,308 | ||||||
Marketing | 829 | 736 | ||||||
Third party services | 1,508 | 1,267 | ||||||
Telephone, postage and supplies | 614 | 605 | ||||||
State taxes | 647 | 602 | ||||||
FDIC insurance premiums | 695 | 781 | ||||||
Other | 1,796 | 1,591 | ||||||
Total non-interest expense | 19,625 | 18,296 | ||||||
Income before income taxes | 11,784 | 11,356 | ||||||
Provision for income taxes | 2,609 | 2,476 | ||||||
Net Income | $ | 9,175 | $ | 8,880 | ||||
Earnings Per Share - Basic | $ | 2.87 | $ | 2.82 | ||||
Earnings Per Share - Diluted | $ | 2.86 | $ | 2.81 |
The accompanying notes are an integral part of the consolidated financial statements.
- 46 - |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | ||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||
Year ended December 31, | 2012 | 2011 | ||||||||||||||||||||||
Before tax amount | Tax expense (benefit) | Net of tax amount | Before tax amount | Tax expense (benefit) | Net of tax amount | |||||||||||||||||||
Net income | $ | 11,784 | $ | 2,609 | $ | 9,175 | $ | 11,356 | $ | 2,476 | $ | 8,880 | ||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||
Net unrealized holding gains on securities: | ||||||||||||||||||||||||
Unrealized holding gains arising during the period | 261 | 89 | 172 | 4,685 | 1,593 | 3,092 | ||||||||||||||||||
Reclassification adjustment for (gains) losses included in net income | (577 | ) | (196 | ) | (381 | ) | 51 | 17 | 34 | |||||||||||||||
Other comprehensive (loss) income | (316 | ) | (107 | ) | (209 | ) | 4,736 | 1,610 | 3,126 | |||||||||||||||
Total comprehensive income | $ | 11,468 | $ | 2,502 | $ | 8,966 | $ | 16,092 | $ | 4,086 | $ | 12,006 |
The accompanying notes are an integral part of the consolidated financial statements.
- 47 - |
CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY | ||||||||||||||||||||||||||||
Accumulated | ||||||||||||||||||||||||||||
Number of | Other | |||||||||||||||||||||||||||
Shares | Common | Retained | Comprehensive | Treasury | ||||||||||||||||||||||||
(in thousands, except share data) | Outstanding | Stock | Surplus | Earnings | Income | Stock | Total | |||||||||||||||||||||
Balance, December 31, 2010 | 3,129,118 | $ | 2,059 | $ | 10,811 | $ | 49,157 | $ | 1,539 | $ | (2,476 | ) | $ | 61,090 | ||||||||||||||
Net income | - | - | - | 8,880 | - | - | 8,880 | |||||||||||||||||||||
Other comprehensive income, net of tax | - | - | - | - | 3,126 | - | 3,126 | |||||||||||||||||||||
Cash dividends declared ($1.00 per share) | - | - | - | (3,151 | ) | - | - | (3,151 | ) | |||||||||||||||||||
Stock issued in connection with dividend | ||||||||||||||||||||||||||||
reinvestment and stock purchase plan | 33,832 | 21 | 696 | - | - | - | 717 | |||||||||||||||||||||
Stock issued for employee stock purchase plan | 3,786 | 2 | 69 | - | - | - | 71 | |||||||||||||||||||||
Stock issued for options exercised | 7,509 | 5 | 12 | - | - | - | 17 | |||||||||||||||||||||
Tax benefit of stock options exercised | - | - | 32 | - | - | - | 32 | |||||||||||||||||||||
Stock-based compensation expense | - | - | 59 | - | - | - | 59 | |||||||||||||||||||||
Balance, December 31, 2011 | 3,174,245 | $ | 2,087 | $ | 11,679 | $ | 54,886 | $ | 4,665 | $ | (2,476 | ) | $ | 70,841 | ||||||||||||||
Net income | - | - | - | 9,175 | - | - | 9,175 | |||||||||||||||||||||
Other comprehensive loss, net of tax | - | - | - | - | (209 | ) | - | (209 | ) | |||||||||||||||||||
Cash dividends declared ($1.04 per share) | - | - | - | (3,326 | ) | - | - | (3,326 | ) | |||||||||||||||||||
Stock issued in connection with dividend | ||||||||||||||||||||||||||||
reinvestment and stock purchase plan | 39,986 | 25 | 887 | - | - | - | 912 | |||||||||||||||||||||
Stock issued for employee stock purchase plan | 4,044 | 3 | 79 | - | - | - | 82 | |||||||||||||||||||||
Stock issued for options exercised | 9,728 | 6 | 47 | - | - | - | 53 | |||||||||||||||||||||
Tax benefit of stock options exercised | - | - | 19 | - | - | - | 19 | |||||||||||||||||||||
Stock-based compensation expense | - | - | 76 | - | - | - | 76 | |||||||||||||||||||||
Balance, December 31, 2012 | 3,228,003 | $ | 2,121 | $ | 12,787 | $ | 60,735 | $ | 4,456 | $ | (2,476 | ) | $ | 77,623 |
The accompanying notes are an integral part of the consolidated financial statements.
- 48 - |
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(in thousands) | ||||||||
Year ended December 31, | 2012 | 2011 | ||||||
Operating Activities | ||||||||
Net income | $ | 9,175 | $ | 8,880 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Depreciation and amortization | 1,010 | 856 | ||||||
Provision for loan losses | 900 | 2,700 | ||||||
Net (gains) losses on investment securities available-for-sale | (577 | ) | 51 | |||||
Net loss on sale of repossessed assets, other real estate owned and premises and equipment | 9 | 38 | ||||||
Net gain on sale of loans | (885 | ) | (352 | ) | ||||
Proceeds from sales of residential mortgages held-for-sale | 21,039 | 11,418 | ||||||
Origination of residential mortgages held-for-sale | (20,835 | ) | (11,773 | ) | ||||
Income on bank-owned life insurance | (333 | ) | (372 | ) | ||||
Stock-based compensation expense | 76 | 59 | ||||||
Deferred income tax benefit | (409 | ) | (198 | ) | ||||
Net increase in income taxes payable | 16 | 45 | ||||||
Net decrease (increase) in accrued interest receivable | 187 | (2 | ) | |||||
Amortization of mortgage servicing rights and change in valuation allowance | 195 | 114 | ||||||
Net amortization of premiums and discounts on investment securities | 2,122 | 1,629 | ||||||
Net decrease in accrued interest payable | (302 | ) | (300 | ) | ||||
(Increase) decrease in other assets | (3,370 | ) | 558 | |||||
Increase in other liabilities | 209 | 132 | ||||||
Net cash provided by operating activities | 8,227 | 13,483 | ||||||
Investing Activities | ||||||||
Proceeds from payments, maturities and calls of investment securities | ||||||||
available-for-sale | 135,580 | 120,619 | ||||||
held-to-maturity | 1,181 | 1,344 | ||||||
Proceeds from the sale of investment securities | ||||||||
available-for-sale | 44,600 | 45,508 | ||||||
Purchases of investment securities | ||||||||
available-for-sale | (235,452 | ) | (220,602 | ) | ||||
Proceeds from redemption of investment in restricted bank stock | 139 | 401 | ||||||
Purchase of restricted bank stock | (608 | ) | - | |||||
Net decrease (increase) in loans | 10,971 | (11,082 | ) | |||||
Redemption of bank owned life insurance investment | - | 95 | ||||||
Net purchases of premises and equipment | (2,374 | ) | (1,910 | ) | ||||
Proceeds from sales of repossessed assets | 513 | 140 | ||||||
Net cash used by investing activities | (45,450 | ) | (65,487 | ) | ||||
Financing Activities | ||||||||
Net increase in non-interest bearing deposits | 6,835 | 11,473 | ||||||
Net increase in interest-bearing deposits | 44,091 | 44,262 | ||||||
Net increase (decrease) in short-term borrowings | 8,467 | (5,765 | ) | |||||
Repayments of long-term debt | (15,012 | ) | (9 | ) | ||||
Tax benefit from exercise of stock options | 19 | 32 | ||||||
Cash dividends paid, net of reinvestment | (2,997 | ) | (2,893 | ) | ||||
Proceeds from issuance of common stock | 718 | 547 | ||||||
Net cash provided by financing activities | 42,121 | 47,647 | ||||||
Increase (decrease) in cash and cash equivalents | 4,898 | (4,357 | ) | |||||
Cash and cash equivalents at beginning of year | 10,555 | 14,912 | ||||||
Cash and cash equivalents at end of year | $ | 15,453 | $ | 10,555 | ||||
Supplemental Cash Flow Disclosures | ||||||||
Interest paid | $ | 6,750 | $ | 8,391 | ||||
Income taxes paid | 2,980 | 2,595 | ||||||
Non-cash transactions | ||||||||
Transfer of loans to repossessed assets or other real estate owned | 863 | 914 |
The accompanying notes are an integral part of the consolidated financial statements.
- 49 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 1 - Summary of Significant Accounting Policies
Business
QNB Corp. (the Company), through its wholly-owned subsidiary, QNB Bank (the Bank), has been serving the residents and businesses of Bucks, Lehigh, and Montgomery counties in Pennsylvania since 1877. The Bank is a locally managed community bank that provides a full range of commercial, retail banking and retail brokerage services. The Bank encounters vigorous competition for market share in the communities it serves from bank holding companies, other community banks, thrift institutions, credit unions and other non-bank financial organizations such as mutual fund companies, insurance companies and brokerage companies. The Company manages its business as a single operating segment.
The Bank is a Pennsylvania chartered commercial bank. The Company and the Bank are subject to regulations of certain state and Federal agencies. These regulatory agencies periodically examine the Company and the Bank for adherence to laws and regulations.
Basis of Presentation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, the Bank. The consolidated entity is referred to herein as “QNB”. All significant inter-company accounts and transactions have been eliminated in the consolidated financial statements.
Tabular information, other than share and per share data, is presented in thousands of dollars.
Use of Estimates
These statements are prepared in accordance with U.S. generally accepted accounting principles (GAAP) and predominant practices within the banking industry. The preparation of these consolidated financial statements requires QNB to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. QNB evaluates estimates on an on-going basis. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the determination of the valuation of other real estate owned, other-than-temporary impairment of investment securities, the determination of impairment of restricted bank stock and the valuation of deferred tax assets and income taxes. QNB bases its estimates on historical experience and various other factors and assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
Significant Group Concentrations of Credit Risk
Most of the Company’s activities are with customers located within Bucks, Montgomery and Lehigh Counties in southeastern Pennsylvania. Note 4 discusses the types of investment securities in which the Company invests. Note 5 discusses the types of lending in which the Company engages. The Company does not have any significant concentrations to any one industry or customer. Although the Company has a diversified loan portfolio, its debtors’ ability to honor their contracts is influenced by the region’s economy.
Cash and Cash Equivalents
For purposes of the statement of cash flows, cash and cash equivalents consist of cash on hand, cash items in process of collection, amounts due from banks, interest-bearing deposits in the Federal Reserve Bank and other banks and Federal funds sold. QNB maintains a portion of its interest-bearing deposits at various commercial financial institutions. At times, the balances exceed the FDIC insured limits.
Investment Securities
Investment securities that QNB has the positive intent and ability to hold to maturity are classified as held-to-maturity securities and reported at amortized cost. Debt and equity securities that are bought and held principally for the purpose of selling in the near term are classified as trading securities and reported at fair value, with unrealized gains and losses included in earnings. Debt and equity securities not classified as either held-to-maturity securities or trading securities are classified as available-for-sale securities and reported at fair value, with unrealized gains and losses, net of tax, excluded from earnings and reported in other comprehensive income or loss, a separate component of shareholders’ equity. Management determines the appropriate classification of securities at the time of purchase. QNB had no trading securities at December 31, 2012 and 2011.
Available-for-sale securities include securities that management intends to use as part of its asset/liability management strategy and that may be sold in response to changes in credit ratings, changes in market interest rates and related changes in the securities’ prepayment risk or to meet liquidity needs.
Premiums and discounts on debt securities are recognized in interest income using a constant yield method. Gains and losses on sales of available-for-sale securities are computed on the specific identification method and included in non-interest income.
- 50 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 1 - Summary of Significant Accounting Policies (continued)
Other-than-Temporary Impairment of Investment Securities
Securities are evaluated periodically to determine whether a decline in their value is other-than-temporary. Management utilizes criteria such as the magnitude and duration of the decline, in addition to the reasons underlying the decline, to determine whether the loss in value is other-than-temporary. The term “other-than-temporary” is not intended to indicate that the decline is permanent, but indicates that the prospects for a near-term recovery of value is not necessarily favorable, or that there is a lack of evidence to support realizable value equal to or greater than carrying value of the investment. For equity securities, once a decline in value is determined to be other-than-temporary, the value of the equity security is reduced to fair value and a corresponding charge to earnings is recognized.
The Company follows the accounting guidance in Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 320-10 as it relates to the recognition and presentation of other-than-temporary impairment (OTTI). This accounting guidance specifies that (a) if a company does not have the intent to sell a debt security prior to recovery and (b) it is more likely than not that it will not have to sell the debt security prior to recovery, the security would not be considered other-than-temporarily impaired unless there is a credit loss. When an entity does not intend to sell the security, and it is more likely than not, the entity will not have to sell the security before recovery of its cost basis, it will recognize the credit component of an other-than-temporary impairment of a debt security in earnings and the remaining portion in other comprehensive income. For held to maturity debt securities, the amount of an other-than-temporary impairment recorded in other comprehensive income for the non-credit portion of a previous other-than-temporary impairment would be amortized prospectively over the remaining life of the security on the basis of the timing of future estimated cash flows of the security.
Restricted Investment in Bank Stock
Restricted bank stock is comprised of restricted stock of the Federal Home Loan Bank of Pittsburgh (FHLB) in the amount of $2,232,000 and the Atlantic Central Bankers Bank in the amount of $12,000 at December 31, 2012. Federal law requires a member institution of the FHLB to hold stock of its district bank according to a predetermined formula. These restricted securities are carried at cost.
Loans
Loans that management has the intent and ability to hold for the foreseeable future or until maturity or pay-off are stated at the principal amount outstanding, net of deferred loan fees and costs. Interest income is accrued on the principal amount outstanding. Loan origination and commitment fees and related direct costs are deferred and amortized to income over the term of the respective loan and loan commitment period as a yield adjustment.
Loans held-for-sale consist of residential mortgage loans and are carried at the lower of aggregate cost or fair value. Net unrealized losses, if any, are recognized through a valuation allowance charged to income. Gains and losses on residential mortgages held-for-sale are included in non-interest income.
Non-Performing Assets
Non-performing assets are comprised of accruing loans past due 90 days or more, non-accrual loans and investment securities, restructured loans, other real estate owned and repossessed assets. Non-accrual loans and investment securities are those on which the accrual of interest has ceased. Loans and indirect lease financing loans are placed on non-accrual status immediately if, in the opinion of management, collection is doubtful, or when principal or interest is past due 90 days or more and collateral is insufficient to cover principal and interest. Interest accrued, but not collected at the date a loan is placed on non-accrual status, is reversed and charged against interest income. Subsequent cash receipts are applied either to the outstanding principal or recorded as interest income, depending on management’s assessment of the ultimate collectability of principal and interest. Loans are returned to an accrual status when the borrower’s ability to make periodic principal and interest payments has returned to normal (i.e. brought current with respect to principal or interest or restructured) and the paying capacity of the borrower and/or the underlying collateral is deemed sufficient to cover principal and interest.
From time to time, QNB may extend, restructure, or otherwise modify the terms of existing loans, on a case-by-case basis, to remain competitive and retain certain customers, as well as assist other customers that maybe experiencing financial difficulties. A loan is considered to be a troubled debt restructuring (“TDR”) loan when the Company grants a concession to the borrower because of the borrower’s financial condition that it would not otherwise consider. Such concessions include the reduction of interest rates, forgiveness of principal or interest, or other modifications of interest rates to less than the current market rate for new obligations with similar risk. Loans classified as TDRs are considered non-performing and are also designated as impaired.
Accounting for impairment in the performance of a loan is required when it is probable that all amounts, including both principal and interest, will not be collected in accordance with the loan agreement. Impaired loans are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or, at the loan’s observable market price or the fair value of the collateral if the loans are collateral dependent. Impairment criteria are applied to the loan portfolio exclusive of smaller homogeneous loans such as residential mortgage and consumer loans which are evaluated collectively for impairment.
- 51 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 1 - Summary of Significant Accounting Policies (continued)
Non-Performing Assets (continued)
Loans are fully charged-off or charged down to net realizable value (fair value of collateral less estimated costs to sell) when deemed uncollectible due to bankruptcy or other factors, or when they reach a defined number of days past due based on loan product, industry practice, terms and other factors.
Loans are considered past due when contractually required principal or interest payments have not been made on the due dates.
Allowance for Loan Losses
QNB maintains an allowance for loan losses, which is intended to absorb probable known and inherent losses in the outstanding loan portfolio. The allowance is reduced by actual credit losses and is increased by the provision for loan losses and recoveries of previous losses. The provisions for loan losses are charged to earnings to bring the total allowance for loan losses to a level considered necessary by management.
The allowance for loan losses is based on management’s continuing review and evaluation of the loan portfolio. The level of the allowance is determined by assigning specific reserves to individually identified problem credits and general reserves to all other loans. For such loans that are also classified as impaired, an allowance is established when the discounted cash flows (or collateral value) of the impaired loan is lower than the carrying value of that loan. The portion of the allowance that is allocated to internally criticized and non-accrual loans is determined by estimating the inherent loss on each credit after giving consideration to the value of underlying collateral. The general component covers pools of loans by loan class including commercial loans not considered impaired, as well as smaller balance homogeneous loans, such as residential real estate, home equity and other consumer loans. These pools of loans are evaluated for loss exposure based upon historical loss rates. These loss rates are based on a three year history of charge-offs and are more heavily weighted for recent experience for each of these categories of loans, adjusted for qualitative factors. These qualitative risk factors include:
• | Lending policies and procedures, including underwriting standards and collection, charge-off and recovery practices. |
• | External factor effects, such as legal and regulatory requirements. |
• | National, regional, and local economic and business conditions as well as the condition of various market segments, including the value of underlying collateral for collateral dependent loans. |
• | Nature and volume of the portfolio including growth. |
• | Experience, ability, and depth of lending management and staff. |
• | Volume and severity of past due, classified and nonaccrual loans. |
• | Quality of the Company’s loan review system, and the degree of oversight by the Company’s Board of Directors. |
• | Existence and effect of any concentrations of credit and changes in the level of such concentrations. |
Each factor is assigned a value to reflect improving, stable or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation.
An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
Management emphasizes loan quality and close monitoring of potential problem credits. Credit risk identification and review processes are utilized in order to assess and monitor the degree of risk in the loan portfolio. QNB’s lending and credit administration staff are charged with reviewing the loan portfolio and identifying changes in the economy or in a borrower’s circumstances which may affect the ability to repay debt or the value of pledged collateral. A loan classification and review system exists that identifies those loans with a higher than normal risk of collection. Each commercial loan is assigned a grade based upon an assessment of the borrower’s financial capacity to service the debt and the presence and value of collateral for the loan. An independent loan review group tests risk assessments and evaluates the adequacy of the allowance for loan losses. Management meets monthly to review the credit quality of the loan portfolio and quarterly to review the allowance for loan losses.
In addition, various regulatory agencies, as an integral part of their examination process, periodically review QNB’s allowance for loan losses. Such agencies may require QNB to recognize additions to the allowance based on their judgments using information available to them at the time of their examination.
Management believes that it uses the best information available to make determinations about the adequacy of the allowance and that it has established its existing allowance for loan losses in accordance with GAAP. If circumstances differ substantially from the assumptions used in making determinations, future adjustments to the allowance for loan losses may be necessary and results of operations could be affected. Because future events affecting borrowers and collateral cannot be predicted with certainty, there can be no assurance that increases to the allowance will not be necessary should the quality of any loans deteriorate as a result of the factors discussed above.
- 52 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 1 - Summary of Significant Accounting Policies (continued)
Transfers of Financial Assets
Transfers of financial assets are accounted for as sales when control over the assets has been surrendered. Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets, and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.
Servicing Assets
Servicing assets are recognized as separate assets when rights are acquired through the sale of financial assets. When mortgage loans are sold, a portion of the cost of originating the loan is allocated to the servicing rights based on relative fair value. Fair value is based on market prices for comparable mortgage servicing contracts, when available, or alternatively, is based on a valuation model that calculates the present value of estimated future net servicing income. The Company subsequently measures servicing rights using the amortization method where servicing rights are amortized in proportion to and over the period of estimated net servicing income. On a quarterly basis an independent third party determines the fair value of QNB’s servicing assets. These assets are evaluated for impairment based upon the fair value of the rights as compared to amortized cost. Impairment is determined by stratifying rights into tranches based on predominant characteristics, such as interest rate, loan type and investor type. Impairment is recognized through a valuation allowance for an individual tranche, to the extent that fair value is less than the capitalized amount for the tranches. If the Company later determines that all or a portion of the impairment no longer exists for a particular tranche, a reduction of the allowance may be recorded as an increase to income. Capitalized servicing rights are reported in other assets and are amortized into noninterest income in proportion to, and over the period of, the estimated future net servicing income of the underlying financial assets.
Servicing fee income is recorded for fees earned for servicing loans. The fees are based on a contractual percentage of the outstanding principal, or a fixed amount per loan and are recorded as income when earned. The amortization of mortgage servicing rights is netted against loan servicing fee income.
Foreclosed Assets
Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at fair value less cost to sell at the date of foreclosure, establishing a new cost basis. Subsequent to foreclosure, valuations are periodically performed by management and the assets are carried at the lower of carrying amount or fair value less cost to sell. Revenue and expenses from operations and changes in the valuation allowance are included in net expenses from foreclosed assets. At December 31, 2012 and 2011, the Company had foreclosed assets of $1,161,000 and $826,000, respectively. These amounts are included in other assets on the balance sheet.
Premises and Equipment
Premises and equipment are stated at cost, less accumulated depreciation and amortization. Depreciation and amortization are calculated principally on an accelerated or straight-line basis over the estimated useful lives of the assets, or the shorter of the estimated useful life or lease term for leasehold improvements, as follows:
Buildings | 10 to 40 years | |
Furniture and Equipment | 3 to 10 years |
Expenditures for maintenance and repairs are charged to operations as incurred. Gains or losses upon disposition are reflected in earnings as realized.
Bank-Owned Life Insurance
The Bank invests in bank-owned life insurance (BOLI) as a source of funding for employee benefit expenses. BOLI involves the purchasing of life insurance by the Bank on a select group of employees. The Bank is the owner and beneficiary of the policies. Income from the increase in cash surrender value of the policies as well as the receipt of death benefits is included in non-interest income on the income statement.
The Company follows the accounting guidance for postretirement benefit aspects of endorsement split-dollar life insurance arrangements which applies to life insurance arrangements that provide an employee with a specified benefit that is not limited to the employee’s active service period, including certain bank-owned life insurance policies. It requires an employer to recognize a liability and related compensation costs for future benefits that extend to postretirement periods. The expense recorded during 2012 and 2011 was approximately $19,000 and $31,000, respectively, and is included in non-interest expense under salaries and benefits expense.
Stock-Based Compensation
At December 31, 2012, QNB sponsored stock-based compensation plans, administered by a Board committee, under which both qualified and non-qualified stock options may be granted periodically to certain employees. QNB accounts for all awards granted under stock-based compensation plans in accordance with The FASB Accounting Standards Codification (ASC) 718, Compensation - Stock Compensation. Compensation cost has been measured using the fair value of an award on the grant date and is recognized over the service period, which is usually the vesting period.
- 53 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 1 - Summary of Significant Accounting Policies (continued)
Stock-Based Compensation (continued)
Stock-based compensation expense was approximately $76,000 and $59,000 for the years ended December 31, 2012 and 2011, respectively. There was no tax benefit recognized related to this compensation for the years ended December 31, 2012 and 2011.
The fair value of each option is amortized into compensation expense on a straight-line basis between the grant date for the option and each vesting date. QNB estimated the fair value of stock options on the date of the grant using the Black-Scholes option pricing model. The model requires the use of numerous assumptions, many of which are highly subjective in nature. The following assumptions were used in the option pricing model in determining the fair value of options granted during the periods presented.
Year ended December 31, | 2012 | 2011 | ||||||
Risk free interest rate | 0.39 | % | 1.84 | % | ||||
Dividend yield | 4.68 | 4.96 | ||||||
Volatility | 33.8 | 30.0 | ||||||
Expected life (years) | 5 | 5 |
The risk-free interest rate was selected based upon yields of U.S. Treasury issues with a term equal to the expected life of the option being valued. Historical information was the primary basis for the selection of the expected dividend yield, expected volatility and expected lives of the options.
The weighted average fair value per share of options granted during 2012 and 2011 was $3.81 and $3.31, respectively.
Income Taxes
QNB accounts for income taxes under the asset/liability method in accordance with income tax accounting guidance (ASC 740 - Income Taxes). Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases, as well as operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is established against deferred tax assets when, in the judgment of management, it is more likely than not that such deferred tax assets will not become available. Because the judgment about the level of future taxable income is dependent to a great extent on matters that may, at least in part, be beyond QNB’s control, it is at least reasonably possible that management’s judgment about the need for a valuation allowance for deferred taxes could change in the near term.
In connection with the accounting guidance related to accounting for uncertainty in income taxes, which sets out a consistent framework to determine the appropriate level of tax reserves to maintain for uncertain tax positions, QNB has evaluated its tax positions as of December 31, 2012. A tax position is recognized as a benefit only if it is “more likely than not” that the tax position would be sustained in a tax examination, with a tax examination being presumed to occur. The amount recognized is the largest amount of tax benefit that has more than a 50 percent likelihood of being realized on examination. For tax positions not meeting the “more likely than not” test, no tax benefit is recorded. Under the “more-likely-than-not” threshold guidelines, QNB believes no significant uncertain tax positions exist, either individually or in the aggregate, that would give rise to the non-recognition of an existing tax benefit. As of December 31, 2012, QNB had no material unrecognized tax benefits or accrued interest and penalties. QNB’s policy is to account for interest as a component of interest expense and penalties as a component of other expense. The Company and its subsidiary are subject to U.S. Federal income tax as well as income tax of the Commonwealth of Pennsylvania. QNB is no longer subject to examination by U.S. Federal or State taxing authorities for years before 2009.
Treasury Stock
Common stock shares repurchased are recorded as treasury stock at cost.
Earnings Per Share
Basic earnings per share excludes any dilutive effects of options and is computed by dividing net income by the weighted average number of common shares outstanding during the period. Diluted earnings per share gives effect to all dilutive potential common shares that were outstanding during the period. Potential common shares that may be issued by the Company relate solely to outstanding stock options and are determined using the treasury stock method.
Treasury shares are not deemed outstanding for earnings per share calculations.
- 54 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 1 - Summary of Significant Accounting Policies (continued)
Comprehensive Income
Comprehensive income is defined as the change in equity of a business entity during a period due to transactions and other events and circumstances, excluding those resulting from investments by and distributions to owners. Comprehensive income consists of net income and other comprehensive income. For QNB, the primary component of other comprehensive income is the unrealized holding gains or losses on available-for-sale investment securities and unrealized losses on available-for-sale investment securities related to factors other than credit on debt securities.
Subsequent Events
QNB has evaluated events and transactions occurring subsequent to the balance sheet date of December 31, 2012 for items that should potentially be recognized or disclosed in these financial statements.
Recent Accounting Pronouncements
In April 2011, the FASB issued ASU No. 2011-03 Transfers and Servicing (Topic 860) — Reconsideration of Effective Control for Repurchase Agreements. Under the amended guidance, a transferor maintains effective control over transferred financial assets if there is an agreement that both entitles and obligates the transferor to repurchase the financial assets before maturity. In addition, the following requirements must be met: (a) the financial asset to be repurchased or redeemed is the same or substantially the same as those transferred, (b) the agreement is to repurchase or redeem the transferred financial asset before maturity at a fixed or determinable price, and (c) the agreement is entered into contemporaneously with, or in contemplation of the transfer. This guidance is effective prospectively for transactions, or modifications of existing transactions, that occur on or after the first interim or annual period beginning on or after December 15, 2011. The adoption of the guidance did not have a material impact on the Company’s consolidated financial statements.
In May 2011, the FASB issued ASU 2011-04 Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. This ASU amends FASB ASC Topic 820, Fair Value Measurements, to bring U.S. GAAP for fair value measurements in line with International Accounting Standards. The ASU clarifies existing guidance for items such as: the application of the highest and best use concept to non-financial assets and liabilities; the application of fair value measurement to financial instruments classified in a reporting entity’s stockholders’ equity; and disclosure requirements regarding quantitative information about unobservable inputs used in the fair value measurements of level 3 assets. The ASU also creates an exception to Topic 820 for entities which carry financial instruments within a portfolio or group, under which the entity is now permitted to base the price used for fair valuation upon a price that would be received to sell the net asset position or transfer a net liability position in an orderly transaction. The ASU also allows for the application of premiums and discounts in a fair value measurement if the financial instrument is categorized in level 2 or 3 of the fair value hierarchy. Lastly, the ASU contains new disclosure requirements regarding fair value amounts categorized as level 3 in the fair value hierarchy such as: disclosure of the valuation process used; effects of and relationships between unobservable inputs; usage of nonfinancial assets for purposes other than their highest and best use when that is the basis of the disclosed fair value; and categorization by level of items disclosed at fair value, but not measured at fair value for financial statement purposes. This ASU is effective for the Company for interim and annual periods beginning after December 15, 2011. The adoption of the guidance did not have a material impact on the Company’s consolidated financial statements. The additional disclosures are included in Note 17 of the consolidated financial statements.
In June 2011, the FASB issued ASU 2011-05 Presentation of Comprehensive Income. The provisions of this ASU amend FASB ASC Topic 220, Comprehensive Income, to facilitate the continued alignment of U.S. GAAP with International Accounting Standards. The ASU prohibits the presentation of the components of comprehensive income in the statement of stockholders’ equity. Reporting entities are allowed to present either: a statement of comprehensive income, which reports both net income and other comprehensive income; or separate statements of net income and other comprehensive income. Under previous GAAP, all three presentations were acceptable. Regardless of the presentation selected, the reporting entity is required to present all reclassifications between other comprehensive and net income on the face of the new statement or statements. The provisions of this ASU are effective for the Company for fiscal years and interim periods beginning after December 31, 2011. QNB has included a separate statement of comprehensive income in these consolidated financial statements to address the new required presentation.
In December, 2011, the FASB issued ASU 2011-12, Deferral of the Effective Date to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update 2011-05. In response to stakeholder concerns regarding the operational ramifications of the presentation of these reclassifications for current and previous years, the FASB has deferred the implementation date of this provision to allow time for further consideration. The requirement in ASU 2011-05, Presentation of Comprehensive Income, for the presentation of a combined statement of comprehensive income or separate, but consecutive, statements of net income and other comprehensive income is still effective for fiscal years and interim periods beginning after December 15, 2011. The adoption of the guidance did not have a material impact on the Company’s consolidated financial statements.
- 55 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 2 – Earnings Per Share and Share Repurchase Plan
The following table sets forth the computation of basic and diluted earnings per share:
Year ended December 31, | 2012 | 2011 | ||||||
Numerator for basic and diluted earnings per share - net income | $ | 9,175 | $ | 8,880 | ||||
Denominator for basic earnings per share - weighted average shares outstanding | 3,197,204 | 3,149,752 | ||||||
Effect of dilutive securities - employee stock options | 12,653 | 13,996 | ||||||
Denominator for diluted earnings per share - adjusted weighted average shares outstanding | 3,209,857 | 3,163,748 | ||||||
Earnings per share - basic | $ | 2.87 | $ | 2.82 | ||||
Earnings per share - diluted | $ | 2.86 | $ | 2.81 |
There were 51,600 and 61,350 stock options that were anti-dilutive as of December 31, 2012 and 2011, respectively. These stock options were not included in the above calculation.
On January 24, 2008, QNB announced that the Board of Directors authorized the repurchase of up to 50,000 shares of its common stock in open market or privately negotiated transactions. On February 9, 2009, the Board of Directors approved increasing the authorization to 100,000 shares. The repurchase authorization does not bear a termination date. There were no shares repurchased during the years ended December 31, 2012 or 2011. As of December 31, 2012 and 2011, 57,883 shares were repurchased under this authorization at an average price of $16.97 and a total cost of $982,000.
Note 3 – Cash and Cash Equivalents
Included in cash and cash equivalents are reserves in the form of deposits with the Federal Reserve Bank of Philadelphia of $0 and $225,000 as of December 31, 2012 and 2011, respectively.
Note 4 - Investment Securities
Available-For-Sale
The amortized cost and estimated fair values of investment securities available-for-sale at December 31, 2012 and December 31, 2011 were as follows:
December 31, 2012 | ||||||||||||||||
Gross | Gross | |||||||||||||||
unrealized | unrealized | |||||||||||||||
Fair | holding | holding | Amortized | |||||||||||||
value | gains | losses | cost | |||||||||||||
U.S. Government agency securities | $ | 104,130 | $ | 750 | $ | 19 | $ | 103,399 | ||||||||
State and municipal securities | 86,789 | 3,141 | 91 | 83,739 | ||||||||||||
U.S. Government agencies and sponsored enterprises (GSEs): | ||||||||||||||||
Mortgage-backed securities | 107,973 | 3,169 | 33 | 104,837 | ||||||||||||
Collateralized mortgage obligations (CMOs) | 94,091 | 1,188 | 155 | 93,058 | ||||||||||||
Pooled trust preferred securities | 1,962 | 51 | 1,608 | 3,519 | ||||||||||||
Corporate debt securities | 2,502 | 44 | - | 2,458 | ||||||||||||
Equity securities | 4,055 | 402 | 87 | 3,740 | ||||||||||||
Total investment securities available-for-sale | $ | 401,502 | $ | 8,745 | $ | 1,993 | $ | 394,750 |
- 56 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 4 - Investment Securities (continued)
December 31, 2011 | ||||||||||||||||
Gross | Gross | |||||||||||||||
unrealized | unrealized | |||||||||||||||
Fair | holding | holding | Amortized | |||||||||||||
value | gains | losses | cost | |||||||||||||
U.S. Government agency securities | $ | 68,493 | $ | 635 | $ | 5 | $ | 67,863 | ||||||||
State and municipal securities | 78,786 | 2,861 | 6 | 75,931 | ||||||||||||
U.S. Government agencies and sponsored enterprises (GSEs) | ||||||||||||||||
Mortgage-backed securities | 113,243 | 3,169 | 16 | 110,090 | ||||||||||||
Collateralized mortgage obligations (CMOs) | 79,345 | 1,577 | 27 | 77,795 | ||||||||||||
Pooled trust preferred securities | 1,929 | 12 | 1,723 | 3,640 | ||||||||||||
Corporate debt securities | 2,495 | 44 | 4 | 2,455 | ||||||||||||
Equity securities | 3,800 | 610 | 59 | 3,249 | ||||||||||||
Total investment securities available-for-sale | $ | 348,091 | $ | 8,908 | $ | 1,840 | $ | 341,023 |
The amortized cost and estimated fair value of securities available-for-sale by contractual maturity at December 31, 2012 are shown in the following table. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties. Securities are assigned to categories based on contractual maturity except for mortgage-backed securities and CMOs which are based on the estimated average life of these securities and state and municipal securities which are based on pre-refunded date, if applicable.
Amortized | ||||||||
December 31, 2012 | Fair value | cost | ||||||
Due in one year or less | $ | 13,392 | $ | 13,199 | ||||
Due after one year through five years | 243,491 | 238,452 | ||||||
Due after five years through ten years | 88,435 | 87,553 | ||||||
Due after ten years | 52,129 | 51,806 | ||||||
Equity securities | 4,055 | 3,740 | ||||||
Total investment securities available-for-sale | $ | 401,502 | $ | 394,750 |
Proceeds from sales of investment securities available-for-sale were $44,600,000 and $45,508,000 for the years ended December 31, 2012 and 2011, respectively.
The following table presents information related to the Company’s gains and losses on the sales of equity and debt securities, and losses recognized for the other-than-temporary impairment (OTTI) of these investments. Gains and losses on available-for-sale securities are computed on the specific identification method and included in non-interest income.
December 31, | 2012 | 2011 | ||||||||||||||||||||||||||||||
Other-than- | Other-than- | |||||||||||||||||||||||||||||||
Gross | Gross | temporary | Gross | Gross | temporary | |||||||||||||||||||||||||||
realized | realized | impairment | realized | realized | impairment | Net gains | ||||||||||||||||||||||||||
gains | losses | losses | Net gains | gains | losses | losses | (losses) | |||||||||||||||||||||||||
Equity securities | $ | 556 | $ | - | $ | (105 | ) | $ | 451 | $ | 140 | $ | - | $ | (97 | ) | $ | 43 | ||||||||||||||
Debt securities | 287 | (161 | ) | - | 126 | 342 | (436 | ) | - | (94 | ) | |||||||||||||||||||||
Total | $ | 843 | $ | (161 | ) | $ | (105 | ) | $ | 577 | $ | 482 | $ | (436 | ) | $ | (97 | ) | $ | (51 | ) |
The tax expense applicable to the net realized gains was $196,000 for the year ended December 31, 2012. The tax benefit applicable to the net realized losses for the year ended December 31, 2011 was $17,000.
- 57 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 4 - Investment Securities (continued)
There were no other-than-temporary impairment charges recognized for debt securities still held by QNB for the years ended December 31, 2012 and 2011.
QNB recognizes OTTI for debt securities classified as available-for-sale in accordance with FASB ASC 320, Investments – Debt and Equity Securities, which requires that we assess whether we intend to sell or it is more likely than not that the Company will be required to sell a security before recovery of its amortized cost basis less any current-period credit losses. For debt securities that are considered other-than-temporarily impaired and that we do not intend to sell and will not be required to sell prior to recovery of our amortized cost basis, the amount of the impairment is separated into the amount that is credit related (credit loss component) and the amount due to all other factors. The credit loss component is recognized in earnings and is the difference between the security’s amortized cost basis and the present value of its expected future cash flows discounted at the security’s effective yield. The remaining difference between the security’s fair value and the present value of future expected cash flows is due to factors that are not credit related and, therefore, is not required to be recognized as a loss in the income statement, but is recognized in other comprehensive income. For equity securities, once a decline in value is determined to be other-than-temporary, the value of the equity security is reduced to fair value and a corresponding charge to earnings is recognized. QNB believes that we will fully collect the carrying value of securities on which we have recorded a non-credit related impairment in other comprehensive income.
The following table presents a rollforward of the credit loss component recognized in earnings. The credit loss component of the amortized cost represents the difference between the present value of expected future cash flows and the amortized cost basis of the security prior to considering credit losses. The beginning balance represents the credit loss component for debt securities for which OTTI occurred prior to the beginning of the year. Credit-impaired debt securities must be presented in two components based upon whether the current period is the first time the debt security was credit-impaired (initial credit impairment) or is not the first time the debt security was credit-impaired (subsequent credit impairments). No credit impairments were recognized in 2012 or 2011. The following table presents a summary of the cumulative credit-related other-than-temporary impairment charges recognized as components of earnings for debt securities still held by QNB:
Year ended December 31, | 2012 | 2011 | ||||||
Balance, beginning of period | $ | 1,279 | $ | 1,279 | ||||
Reductions: gain on payoff | (8 | ) | - | |||||
Additions: | ||||||||
Initial credit impairments | - | - | ||||||
Subsequent credit impairments | - | - | ||||||
Balance, end of period | $ | 1,271 | $ | 1,279 |
Held-To-Maturity
The amortized cost and estimated fair values of investment securities held-to-maturity at December 31, 2012 and December 31, 2011 were as follows:
December 31, | 2012 | 2011 | ||||||||||||||||||||||||||||||
Gross | Gross | Gross | Gross | |||||||||||||||||||||||||||||
unrealized | unrealized | unrealized | unrealized | |||||||||||||||||||||||||||||
Amortized | holding | holding | Fair | Amortized | holding | holding | Fair | |||||||||||||||||||||||||
cost | gains | losses | value | cost | gains | losses | value | |||||||||||||||||||||||||
State and municipal securities | $ | 146 | $ | 20 | - | $ | 166 | $ | 1,327 | $ | 38 | - | $ | 1,365 |
- 58 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 4 - Investment Securities (continued)
The amortized cost and estimated fair value of securities held-to-maturity by contractual maturity at December 31, 2012 are shown in the following table. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
Amortized | ||||||||
December 31, 2012 | Fair value | cost | ||||||
Due in one year or less | - | - | ||||||
Due after one year through five years | $ | 166 | $ | 146 | ||||
Due after five years through ten years | - | - | ||||||
Due after ten years | - | - | ||||||
Total investment securities held-to-maturity | $ | 166 | $ | 146 |
There were no sales of investment securities classified as held-to-maturity during 2012 or 2011.
At December 31, 2012 and December 31, 2011, investment securities available-for-sale totaling $170,433,000 and $158,189,000, respectively, were pledged as collateral for repurchase agreements and deposits of public funds.
Securities that have been in a continuous unrealized loss position are as follows:
December 31, 2012 | ||||||||||||||||||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||||||
No. of | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||||||
securities | value | losses | value | losses | value | losses | ||||||||||||||||||||||
U.S. Government agency securities | 4 | $ | 3,992 | $ | 19 | - | - | $ | 3,992 | $ | 19 | |||||||||||||||||
State and municipal securities | 15 | 6,472 | 91 | - | - | 6,472 | 91 | |||||||||||||||||||||
Mortgage-backed securities | 9 | 13,439 | 33 | - | - | 13,439 | 33 | |||||||||||||||||||||
Collateralized mortgage obligations (CMOs) | 19 | 28,396 | 155 | 28,396 | 155 | |||||||||||||||||||||||
Pooled trust preferred securities | 5 | - | - | 1,609 | 1,608 | 1,609 | 1,608 | |||||||||||||||||||||
Equity securities | 7 | 587 | 45 | 272 | 42 | 859 | 87 | |||||||||||||||||||||
Total | 59 | $ | 52,886 | $ | 343 | $ | 1,881 | $ | 1,650 | $ | 54,767 | $ | 1,993 |
December 31, 2011 | ||||||||||||||||||||||||||||
Less than 12 months | 12 months or longer | Total | ||||||||||||||||||||||||||
No. of | Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | ||||||||||||||||||||||
securities | value | losses | value | losses | value | losses | ||||||||||||||||||||||
U.S. Government agency securities | 6 | $ | 6,995 | $ | 5 | - | - | $ | 6,995 | $ | 5 | |||||||||||||||||
State and municipal securities | 5 | 1,772 | 5 | $ | 302 | $ | 1 | 2,074 | 6 | |||||||||||||||||||
Mortgage-backed securities | 4 | 7,531 | 16 | - | - | 7,531 | 16 | |||||||||||||||||||||
Collateralized mortgage obligations (CMOs) | 6 | 7,270 | 27 | - | - | 7,270 | 27 | |||||||||||||||||||||
Pooled trust preferred securities | 5 | - | - | 1,495 | 1,723 | 1,495 | 1,723 | |||||||||||||||||||||
Corporate debt securities | 2 | 2,000 | 4 | - | - | 2,000 | 4 | |||||||||||||||||||||
Equity securities | 8 | 490 | 44 | 324 | 15 | 814 | 59 | |||||||||||||||||||||
Total | 36 | $ | 26,058 | $ | 101 | $ | 2,121 | $ | 1,739 | $ | 28,179 | $ | 1,840 |
Management evaluates debt securities, which are comprised of U.S. Government Agencies, state and municipalities, mortgage-backed securities, CMOs and other issuers, for OTTI and considers the current economic conditions, the length of time and the extent to which the fair value has been less than cost, interest rates and the bond rating of each security. The unrealized losses at December 31, 2012 in U.S. Government securities, state and municipal securities, mortgage-backed securities, CMOs, and corporate debt securities are primarily the result of interest rate fluctuations. If held to maturity, these bonds will mature at par, and QNB will not realize a loss. QNB has the intent to hold the securities and does not believe it will be required to sell the securities before recovery occurs.
QNB holds seven pooled trust preferred securities as of December 31, 2012. These securities have a total amortized cost of $3,519,000 and a fair value of $1,962,000. Five of the seven securities have been in an unrealized loss position for more than twelve months. All of the pooled trust preferred securities are available-for-sale securities and are carried at fair value.
- 59 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 4 - Investment Securities (continued)
The following table provides additional information related to pooled trust preferred securities (PreTSLs) as of December 31, 2012:
Deal | Class | Book value | Fair value | Unreal-ized gains (losses) | Realized OTTI credit loss (YTD 2012) | Total recognized OTTI credit loss | Moody's /Fitch ratings | Current number of performing banks | Current number of performing insurance companies | Actual deferrals and defaults as a % of total collateral | Total performing collateral as a % of outstanding bonds | |||||||||||||||||||||||||||||
PreTSL IV | Mezzanine* | $ | 243 | $ | 205 | $ | (38 | ) | $ | - | $ | (1 | ) | Caa2/CCC | 4 | - | 27.1 | % | 124.8 | % | ||||||||||||||||||||
PreTSL V | Mezzanine* | - | - | - | - | (118 | ) | C/D | - | - | 100.0 | 12.3 | ||||||||||||||||||||||||||||
PreTSL XVII | Mezzanine | 752 | 399 | (353 | ) | - | (222 | ) | C/C | 30 | 5 | 37.6 | 76.4 | |||||||||||||||||||||||||||
PreTSL XIX | Mezzanine | 988 | 415 | (573 | ) | - | - | C/C | 34 | 13 | 26.1 | 77.8 | ||||||||||||||||||||||||||||
PreTSL XXV | Mezzanine | 766 | 335 | (431 | ) | - | (222 | ) | C/C | 42 | 7 | 34.3 | 77.2 | |||||||||||||||||||||||||||
PreTSL XXVI | Mezzanine | 469 | 256 | (213 | ) | - | (270 | ) | C/C | 37 | 10 | 29.1 | 83.3 | |||||||||||||||||||||||||||
PreTSL XXVI | Mezzanine | 301 | 352 | 51 | - | (438 | ) | C/C | 37 | 10 | 29.1 | 83.3 | ||||||||||||||||||||||||||||
$ | 3,519 | $ | 1,962 | $ | (1,557 | ) | $ | - | $ | (1,271 | ) |
Mezzanine* - only class of bonds still outstanding (represents the senior-most obligation of the trust)
The market for these securities at December 31, 2012 is not active and markets for similar securities also are not active. The inactivity was evidenced first by a significant widening of the bid-ask spread in the brokered markets in which pooled trust preferred securities trade and then by a significant decrease in the volume of trades relative to historical levels. The new issue market is also inactive and the market values for these securities (and any securities other than those issued or guaranteed by U.S. Government agencies) are depressed relative to historical levels. In today’s market, a low market price for a particular bond may only provide evidence of a recent widening of corporate spreads in general versus being an indicator of credit problems with a particular issuer. Lack of liquidity in the market for trust preferred collateralized debt obligations, credit rating downgrades and market uncertainties related to the financial industry are all factors contributing to the temporary impairment of these securities. Although these securities are classified as available-for-sale, the Company has the intent to hold the securities and does not believe it will be required to sell the securities before recovery occurs. As illustrated in the previous table, these securities are comprised mainly of securities issued by banks, and to a lesser degree, insurance companies. QNB owns the mezzanine tranches of these securities.
On a quarterly basis we evaluate our debt securities for OTTI, which involves the use of a third-party valuation firm to assist management with the valuation. When evaluating these investments a credit-related portion and a non-credit related portion of OTTI are determined. The credit related portion is recognized in earnings and represents the expected shortfall in future cash flows. The non-credit related portion is recognized in other comprehensive income and represents the difference between the book value and the fair value of the security less any current quarter credit related impairment. For the year ended December 31, 2012, no other-than-temporary impairment charges representing credit impairment were recognized on our pooled trust preferred collateralized debt obligations. A discounted cash flow analysis provides the best estimate of credit related OTTI for these securities. Additional information related to this analysis follows:
All of the pooled trust preferred collateralized debt obligations held by QNB are rated lower than AA and are measured for OTTI within the scope of ASC 325 (formerly known as EITF 99-20), Recognition of Interest Income and Impairment on Purchased Beneficial Interests and Beneficial Interests That Continue to be Held by a Transferor in Securitized Financial Assets, and Amendments to the Impairment Guidance of EITF Issue No. 99-20 (formerly known as EITF 99-20-1). QNB performs a discounted cash flow analysis on all of its impaired debt securities to determine if the amortized cost basis of an impaired security will be recovered. In determining whether a credit loss exists, QNB uses its best estimate of the present value of cash flows expected to be collected from the debt security and discounts them at the effective yield implicit in the security at the date of acquisition or the prospective yield for those securities with prior OTTI charges. The discounted cash flow analysis is considered to be the primary evidence when determining whether credit related other-than-temporary impairment exists.
- 60 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 4 - Investment Securities (continued)
Results of a discounted cash flow test are significantly affected by other variables such as the estimate of future cash flows (including prepayments), credit worthiness of the underlying banks and insurance companies and determination of probability and severity of default of the underlying collateral. The following provides additional information for each of these variables:
· | Estimate of Future Cash Flows – Cash flows are constructed in an INTEX desktop valuation model. INTEX is a proprietary cash flow model recognized as the industry standard for analyzing all types of structured debt products. It includes each deal’s structural features updated with trustee information, including asset-by-asset detail, as it becomes available. The modeled cash flows are then used to determine if all the scheduled principal and interest payments of the investments will be returned. For purposes of the cash flow analysis, relatively modest rates of prepayment were forecasted (ranging from 0-1%). In addition to the base prepayment assumption, due to the recent enactment of the Dodd-Frank financial legislation additional prepayment analysis was performed. First, trust preferred securities issued by banks with more than $15 billion in total assets at December 31, 2009 were identified. The current credit rating of these institutions was reviewed and it was assumed that any issuer with an investment grade credit rating would prepay their issuance on January 1, 2013 or July 1, 2015 for bank holding company subsidiaries of foreign banking organizations that have relied on Supervision and Regulation Letter SR-01-1. For those institutions rated below investment grade the holding companies’ approximate cost of long-term funding given their rating and marketplace interest rate was estimated. The following assumption was made; any holding company that could refinance for a cost savings of more than 2% will refinance and will do so on January 1, 2013, or July 1, 2015. Finally, for issuers not impacted by the Tier 1 regulatory capital legislation enacted by the Dodd-Frank act, we identified the issuers that have shown a recent history of prepayment of both floating rate and fixed rate issues and assumed these issuers will prepay as soon as possible. |
· | Credit Analysis – A quarterly credit evaluation is performed for the companies comprising the collateral across the various pooled trust preferred securities. This credit evaluation considers all available evidence and focuses on capitalization, asset quality, profitability, liquidity, stock price performance, whether the institution has received TARP funding and whether the institution has shown the ability to raise capital. |
· | Probability of Default – A near-term probability of default is determined for each issuer based on its financial condition and is used to calculate the expected impact of future deferrals and defaults on the expected cash flows. Each issuer in the collateral pool is assigned a near-term probability of default based on individual performance and financial characteristics. Various studies suggest that the rate of bank failures between 1934 and 2008 were approximately 0.36%. Thus, in addition to the specific bank default assumptions used for the near term, future defaults on the individual banks in the analysis for 2013 and beyond the rate used is calculated based on using the above mentioned thirty-six basis points and factoring that number based on a comparison of key financial ratios of active individual issuers without a short-term probability of default compared to all FDIC insured banks. |
· | Severity of Loss – In addition to the probability of default discussed above, a severity of loss (projected recovery) is determined in all cases. In the current analysis, the severity of loss ranges from 0% to 100% depending on the estimated credit worthiness of the individual issuer, with a 95% severity of loss utilized for defaults projected in 2013 and thereafter. |
In addition to the above factors, the evaluation of impairment also includes a stress test analysis which provides an estimate of future risk for each tranche. This stressed breakpoint is then compared to the level of assets with credit concerns in each tranche. This comparison allows management to identify those pools that are at a greater risk for a future adverse change in cash flows so the asset quality in those pools can be monitored more closely for potential deterioration of credit quality.
Based upon the analysis performed by management as of December 31, 2012, it is probable that we will collect all contractual principal and interest payments on one of our seven pooled trust preferred securities, PreTSL XIX. The expected principal shortfall on the remaining pooled trust preferred securities has resulted in credit related other-than-temporary impairment charges in previous years. All of these pooled trust preferred securities held by QNB could be subject to additional writedowns in the future if additional deferrals and defaults occur.
- 61 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses
Major classes of loans are as follows:
December 31, | 2012 | 2011 | ||||||
Commercial: | ||||||||
Commercial and industrial | $ | 100,063 | $ | 96,163 | ||||
Construction | 11,061 | 15,959 | ||||||
Secured by commercial real estate | 192,867 | 195,813 | ||||||
Secured by residential real estate | 41,003 | 45,070 | ||||||
State and political subdivisions | 34,256 | 35,127 | ||||||
Loans to depository institutions | 3,250 | 4,515 | ||||||
Indirect lease financing | 9,685 | 11,928 | ||||||
Retail: | ||||||||
1-4 family residential mortgages | 28,733 | 25,518 | ||||||
Home equity loans and lines | 54,860 | 57,579 | ||||||
Consumer | 2,012 | 2,308 | ||||||
Total loans | 477,790 | 489,980 | ||||||
Net unearned fees | (57 | ) | (44 | ) | ||||
Loans receivable | $ | 477,733 | $ | 489,936 |
Loans secured by commercial real estate include all loans collateralized at least in part by commercial real estate. These loans may not be for the expressed purpose of conducting commercial real estate transactions.
Overdrafts are reclassified as loans and are included in consumer loans above and total loans on the balance sheet. At December 31, 2012 and 2011, overdrafts were $103,000 and $91,000, respectively.
QNB generally lends in its trade area which is comprised of Quakertown and the surrounding communities. To a large extent, QNB makes loans collateralized at least in part by real estate. Its lending activities could be affected by changes in the general economy, the regional economy, or real estate values. Other than disclosed in the table above, at December 31, 2012, there were no concentrations of loans exceeding 10% of total loans.
The Company engages in a variety of lending activities, including commercial, residential real estate and consumer transactions. The Company focuses its lending activities on individuals, professionals and small to medium sized businesses. Risks associated with lending activities include economic conditions and changes in interest rates, which can adversely impact both the ability of borrowers to repay their loans and the value of the associated collateral.
Commercial and industrial loans, commercial real estate loans, construction loans and residential real estate loans with a business purpose are generally perceived as having more risk of default than residential real estate loans with a personal purpose and consumer loans. These types of loans involve larger loan balances to a single borrower or groups of related borrowers and are more susceptible to a risk of loss during a downturn in the business cycle. These loans may involve greater risk because the availability of funds to repay these loans depends on the successful operation of the borrower’s business. The assets financed are used within the business for its ongoing operation. Repayment of these kinds of loans generally comes from the cash flow of the business or the ongoing conversions of assets, such as accounts receivable and inventory, to cash. Typical collateral for commercial and industrial loans includes the borrower’s accounts receivable, inventory and machinery and equipment. Commercial real estate and residential real estate loans secured for a business purpose are originated primarily within the eastern Pennsylvania market area at conservative loan-to-value ratios and often backed by the individual guarantees of the borrowers or owners. Repayment of this kind of loan is dependent upon either the ongoing cash flow of the borrowing entity or the resale of or lease of the subject property. Commercial real estate loans may be affected to a greater extent than residential loans by adverse conditions in real estate markets or the economy because commercial real estate borrowers’ ability to repay their loans depends on successful development of their properties, as well as the factors affecting residential real estate borrowers.
Loans to state and political subdivisions are tax-exempt or taxable loans to municipalities, school districts and housing and industrial development authorities. These loans can be general obligations of the municipality or school district repaid through their taxing authority, revenue obligations repaid through the income generated by the operations of the authority, such as a water or sewer authority, or loans issued to a housing and industrial development agency, for which a private corporation is responsible for payments on the loans.
Loans to depository institutions consist of a loan to a commercial bank in Lehigh County, Pennsylvania. This loan is secured by shares of common stock of the borrowing institution.
- 62 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
Indirect lease financing receivables represent loans to small businesses that are collateralized by equipment. These loans tend to have higher risk characteristics but generally provide higher rates of return. These loans are originated by a third party and purchased by QNB based on criteria specified by QNB. The criteria include minimum credit scores of the borrower, term of the lease, type and age of equipment financed and geographic area. The geographic area primarily represents states contiguous to Pennsylvania. QNB is not the lessor and does not service these loans.
The Company originates fixed-rate and adjustable-rate real estate-residential mortgage loans for personal purposes that are secured by first liens on the underlying 1-4 family residential properties. Credit risk exposure in this area of lending is minimized by the evaluation of the credit worthiness of the borrower, including debt-to-income ratios, credit scores and adherence to underwriting policies that emphasize conservative loan-to-value ratios of generally no more than 80%. Residential mortgage loans granted in excess of the 80% loan-to-value ratio criterion are generally insured by private mortgage insurance.
The real estate-home equity portfolio consists of fixed-rate home equity loans and variable-rate home equity lines of credit. Risks associated with loans secured by residential properties are generally lower than commercial loans and include general economic risks, such as the strength of the job market, employment stability and the strength of the housing market. Since most loans are secured by a primary or secondary residence, the borrower’s continued employment is the greatest risk to repayment.
The Company offers a variety of loans to individuals for personal and household purposes. Consumer loans are generally considered to have greater risk than first or second mortgages on real estate because they may be unsecured, or, if they are secured, the value of the collateral may be difficult to assess and is more likely to decrease in value than real estate. Credit risk in this portfolio is controlled by conservative underwriting standards that consider debt-to-income levels and the creditworthiness of the borrower and, if secured, collateral values.
The Company employs an eight (8) grade risk rating system related to the credit quality of commercial loans, loans to depository institutions, loans to state and political subdivisions and indirect lease financing of which the first four categories are pass categories (credits not adversely rated). The following is a description of the internal risk ratings and the likelihood of loss related to each risk rating.
1 - Excellent - no apparent risk
2 - Good - minimal risk
3 - Acceptable - average risk
4 - Watch List - greater than average risk
5 - Special Mention - potential weaknesses
6 - Substandard - well defined weaknesses
7 - Doubtful - full collection unlikely
8 - Loss - considered uncollectible
The Company maintains a loan review system, which allows for a periodic review of our loan portfolio and the early identification of potential problem loans. Each loan officer assigns a rating to all loans in the portfolio at the time the loan is originated. Loans with risk ratings of one through three are reviewed annually based on the borrower’s fiscal year. Loans with risk ratings of four are reviewed every six to twelve months based on the dollar amount of the relationship with the borrower. Loans with risk ratings of five through eight are reviewed at least quarterly, and as often as monthly, at management’s discretion. The Company also utilizes an outside loan review firm to review the portfolio on a semi-annual basis to provide the Board of Directors and senior management an independent review of the Bank’s loan portfolio on an ongoing basis. These reviews are designed to recognize deteriorating credits in their earliest stages in an effort to reduce and control risk in the lending function as well as identifying potential shifts in the quality of the loan portfolio. The examinations by the outside loan review firm include the review of lending activities with respect to underwriting and processing new loans, monitoring the risk of existing loans and to provide timely follow-up and corrective action for loans showing signs of deterioration in quality. In addition, the outside firm reviews the methodology for the allowance for loan losses to determine compliance to policy and regulatory guidance.
- 63 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
The following tables present the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system as of December 31, 2012 and 2011:
December 31, 2012 | Pass | Special mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 88,427 | $ | 3,843 | $ | 7,763 | $ | 30 | $ | 100,063 | ||||||||||
Construction | 5,558 | 1,513 | 3,990 | - | 11,061 | |||||||||||||||
Secured by commercial real estate | 157,678 | 7,493 | 27,696 | - | 192,867 | |||||||||||||||
Secured by residential real estate | 36,078 | 1,199 | 3,726 | - | 41,003 | |||||||||||||||
State and political subdivisions | 32,303 | - | 1,953 | - | 34,256 | |||||||||||||||
Loans to depository institutions | 3,250 | - | - | - | 3,250 | |||||||||||||||
Indirect lease financing | 9,329 | - | 356 | - | 9,685 | |||||||||||||||
$ | 332,623 | $ | 14,048 | $ | 45,484 | $ | 30 | $ | 392,185 |
December 31, 2011 | Pass | Special |mention | Substandard | Doubtful | Total | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 83,477 | $ | 2,313 | $ | 10,332 | $ | 41 | $ | 96,163 | ||||||||||
Construction | 6,608 | 3,067 | 6,284 | - | 15,959 | |||||||||||||||
Secured by commercial real estate | 152,637 | 9,323 | 33,402 | 451 | 195,813 | |||||||||||||||
Secured by residential real estate | 39,657 | 1,220 | 4,193 | - | 45,070 | |||||||||||||||
State and political subdivisions | 32,928 | 2,013 | 186 | - | 35,127 | |||||||||||||||
Loans to depository institutions | 4,515 | - | - | - | 4,515 | |||||||||||||||
Indirect lease financing | 11,548 | - | 380 | - | 11,928 | |||||||||||||||
$ | 331,370 | $ | 17,936 | $ | 54,777 | $ | 492 | $ | 404,575 |
For retail loans, the Company evaluates credit quality based on the performance of the individual credits. The following tables present the recorded investment in the retail classes of the loan portfolio based on payment activity as of December 31, 2012 and 2011:
December 31, 2012 | Performing | Non- performing | Total | |||||||||
Retail: | ||||||||||||
1-4 family residential mortgages | $ | 28,398 | $ | 335 | $ | 28,733 | ||||||
Home equity loans and lines | 54,514 | 346 | 54,860 | |||||||||
Consumer | 2,012 | - | 2,012 | |||||||||
$ | 84,924 | $ | 681 | $ | 85,605 |
December 31, 2011 | Performing | Non- performing | Total | |||||||||
Retail: | ||||||||||||
1-4 family residential mortgages | $ | 25,003 | $ | 515 | $ | 25,518 | ||||||
Home equity loans and lines | 57,211 | 368 | 57,579 | |||||||||
Consumer | 2,308 | - | 2,308 | |||||||||
$ | 84,522 | $ | 883 | $ | 85,405 |
- 64 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable 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 past due status as of December 31, 2012 and 2011:
December 31, 2012 | 30-59 days past due | 60-89 days past due | >90 days past due | Total past due loans | Current | Total loans receivable | ||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 76 | - | - | $ | 76 | $ | 99,987 | $ | 100,063 | ||||||||||||||
Construction | - | - | - | - | 11,061 | 11,061 | ||||||||||||||||||
Secured by commercial real estate | 407 | $ | 1,460 | $ | 3,097 | 4,964 | 187,903 | 192,867 | ||||||||||||||||
Secured by residential real estate | 44 | 523 | 293 | 860 | 40,143 | 41,003 | ||||||||||||||||||
State and political subdivisions | 71 | 1 | - | 72 | 34,184 | 34,256 | ||||||||||||||||||
Loans to depository institutions | - | - | - | - | 3,250 | 3,250 | ||||||||||||||||||
Indirect lease financing | 344 | 80 | 35 | 459 | 9,226 | 9,685 | ||||||||||||||||||
Retail: | ||||||||||||||||||||||||
1-4 family residential mortgages | - | 197 | - | 197 | 28,536 | 28,733 | ||||||||||||||||||
Home equity loans and lines | 152 | 153 | 197 | 502 | 54,358 | 54,860 | ||||||||||||||||||
Consumer | 33 | 11 | - | 44 | 1,968 | 2,012 | ||||||||||||||||||
$ | 1,127 | $ | 2,425 | $ | 3,622 | $ | 7,174 | $ | 470,616 | $ | 477,790 |
December 31, 2011 | 30-59 days past due | 60-89 days past due | >90 days past due | Total past due loans | Current | Total loans receivable | ||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 113 | - | - | $ | 113 | $ | 96,050 | $ | 96,163 | ||||||||||||||
Construction | 1,436 | - | - | 1,436 | 14,523 | 15,959 | ||||||||||||||||||
Secured by commercial real estate | 1,857 | $ | 1,699 | $ | 1,017 | 4,573 | 191,240 | 195,813 | ||||||||||||||||
Secured by residential real estate | 778 | 70 | 395 | 1,243 | 43,827 | 45,070 | ||||||||||||||||||
State and political subdivisions | 50 | - | 44 | 94 | 35,033 | 35,127 | ||||||||||||||||||
Loans to depository institutions | - | - | - | - | 4,515 | 4,515 | ||||||||||||||||||
Indirect lease financing | 353 | 146 | 123 | 622 | 11,306 | 11,928 | ||||||||||||||||||
Retail: | ||||||||||||||||||||||||
1-4 family residential mortgages | 200 | 166 | - | 366 | 25,152 | 25,518 | ||||||||||||||||||
Home equity loans and lines | 158 | 66 | 190 | 414 | 57,165 | 57,579 | ||||||||||||||||||
Consumer | 14 | - | - | 14 | 2,294 | 2,308 | ||||||||||||||||||
$ | 4,959 | $ | 2,147 | $ | 1,769 | $ | 8,875 | $ | 481,105 | $ | 489,980 |
- 65 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
The following tables disclose the recorded investment in loans receivable that are either on non-accrual status or past due more than 90 days and still accruing interest as of December 31, 2012 and 2011:
December 31, 2012 | >90 days past due (still accruing) | Non-accrual | ||||||
Commercial: | ||||||||
Commercial and industrial | $ | - | $ | 6,174 | ||||
Construction | - | 2,480 | ||||||
Secured by commercial real estate | - | 6,748 | ||||||
Secured by residential real estate | - | 2,390 | ||||||
State and political subdivisions | - | 1 | ||||||
Loans to depository institutions | - | - | ||||||
Indirect lease financing | - | 98 | ||||||
Retail: | ||||||||
1-4 family residential mortgages | - | 335 | ||||||
Home equity loans and lines | - | 346 | ||||||
Consumer | - | - | ||||||
$ | - | $ | 18,572 | |||||
December 31, 2011 | >90 days past due (still accruing) | Non-accrual | ||||||
Commercial: | ||||||||
Commercial and industrial | - | $ | 5,410 | |||||
Construction | - | 3,474 | ||||||
Secured by commercial real estate | $ | 286 | 7,547 | |||||
Secured by residential real estate | - | 1,158 | ||||||
State and political subdivisions | 40 | 4 | ||||||
Loans to depository institutions | - | - | ||||||
Indirect lease financing | 54 | 121 | ||||||
Retail: | ||||||||
1-4 family residential mortgages | 515 | |||||||
Home equity loans and lines | - | 368 | ||||||
Consumer | - | - | ||||||
$ | 380 | $ | 18,597 |
- 66 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
Activity in the allowance for loan losses for the years ended December 31, 2012 and 2011 are as follows:
Year ended December 31, 2012 | Balance, beginning of period | Provision for (credit to) loan losses | Charge-offs | Recoveries | Balance, end of period | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 2,959 | $ | (429 | ) | $ | (101 | ) | $ | 76 | $ | 2,505 | ||||||||
Construction | 556 | (347 | ) | - | - | 209 | ||||||||||||||
Secured by commercial real estate | 3,124 | 680 | (85 | ) | 76 | 3,795 | ||||||||||||||
Secured by residential real estate | 746 | 595 | (111 | ) | - | 1,230 | ||||||||||||||
State and political subdivisions | 195 | 65 | - | - | 260 | |||||||||||||||
Loans to depository institutions | 20 | (5 | ) | - | - | 15 | ||||||||||||||
Indirect lease financing | 312 | (95 | ) | (85 | ) | 36 | 168 | |||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 249 | 94 | (21 | ) | 2 | 324 | ||||||||||||||
Home equity loans and lines | 625 | 59 | (114 | ) | 12 | 582 | ||||||||||||||
Consumer | 20 | 61 | (64 | ) | 10 | 27 | ||||||||||||||
Unallocated | 435 | 222 | N/A | N/A | 657 | |||||||||||||||
$ | 9,241 | $ | 900 | $ | (581 | ) | $ | 212 | $ | 9,772 |
Year ended December 31, 2011 | Balance, beginning of period | Provision for (credit to) loan losses | Charge-offs | Recoveries | Balance, end of period | |||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 2,136 | $ | 1,533 | $ | (732 | ) | $ | 22 | $ | 2,959 | |||||||||
Construction | 633 | 557 | (634 | ) | - | 556 | ||||||||||||||
Secured by commercial real estate | 3,875 | 177 | (941 | ) | 13 | 3,124 | ||||||||||||||
Secured by residential real estate | 676 | 124 | (54 | ) | - | 746 | ||||||||||||||
State and political subdivisions | 108 | 87 | - | - | 195 | |||||||||||||||
Loans to depository institutions | - | 20 | - | - | 20 | |||||||||||||||
Indirect lease financing | 496 | (182 | ) | (43 | ) | 41 | 312 | |||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 212 | 37 | - | - | 249 | |||||||||||||||
Home equity loans and lines | 646 | 52 | (77 | ) | 4 | 625 | ||||||||||||||
Consumer | 32 | 1 | (26 | ) | 13 | 20 | ||||||||||||||
Unallocated | 141 | 294 | N/A | N/A | 435 | |||||||||||||||
$ | 8,955 | $ | 2,700 | $ | (2,507 | ) | $ | 93 | $ | 9,241 |
As previously discussed, the Company maintains a loan review system, which includes a continuous review of the loan portfolio by internal and external parties to aid in the early identification of potential impaired loans. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan by loan basis for commercial loans, loans to state and political subdivisions and indirect lease financing loans by using either the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral if the loan is collateral dependent.
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.
- 67 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
An allowance for loan losses is established for an impaired loan if its carrying value exceeds its estimated fair value. The estimated fair values of the majority of the Company’s impaired loans are measured based on the estimated fair value of the loan’s collateral.
For commercial loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value ratio based on the original appraisal and the condition of the property. Appraised values are discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include estimated costs to sell the property.
For commercial loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable agings or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.
From time to time, QNB may extend, restructure, or otherwise modify the terms of existing loans, on a case-by-case basis, to remain competitive and retain certain customers, as well as assist other customers that may be experiencing financial difficulties. A loan is considered to be a troubled debt restructuring (“TDR”) loan when the Company grants a concession to the borrower because of the borrower’s financial condition that it would not otherwise consider. Such concessions include the reduction of interest rates, forgiveness of principal or interest, or other modifications of interest rates to less than the current market rate for new obligations with similar risk. Loans classified as TDRs are considered non-performing and are also designated as impaired.
The concessions made for TDRs involve lowering the monthly payments on loans through periods of interest only payments, a reduction in interest rate below a market rate or an extension of the term of the loan without a corresponding adjustment to the risk premium reflected in the interest rate, or a combination of these three methods. The restructurings rarely result in the forgiveness of principal or accrued interest. If the borrower has demonstrated performance under the previous terms and our underwriting process shows the borrower has the capacity to continue to perform under the restructured terms, the loan will continue to accrue interest. Non-accruing restructured loans may be returned to accrual status when there has been a sustained period of repayment performance (generally six consecutive months of payments) and both principal and interest are deemed collectible. TDR loans that are in compliance with their modified terms and that yield a market rate may be removed from the TDR status after a period of performance.
Performing TDRs (not reported as non-accrual or past due 90 days or more and still accruing) totaled $2,578,000 and $2,413,000 as of December 31, 2012 and December 31, 2011, respectively. Non-performing TDRs totaled $3,299,000 and $2,437,000 as of December 31, 2012 and December 31, 2011, respectively. All TDRs are included in impaired loans.
The following table presents loans, by loan class, modified as TDRs during the years ended December 31, 2012 and 2011. The pre-modification and post-modification outstanding recorded investments disclosed in the table below, represent carrying amounts immediately prior to the modification of the loan.
Year ended December 31, | 2012 | 2011 | ||||||||||||||||||||||
Number of contracts | Pre-modification outstanding recorded investment | Post-modification outstanding recorded investment | Number of contracts | Pre-modification outstanding recorded investment | Post-modification outstanding recorded investment | |||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | 2 | $ | 491 | $ | 426 | 1 | $ | 29 | $ | 26 | ||||||||||||||
Secured by commercial real estate | 1 | 2,380 | 2,311 | 5 | 736 | 684 | ||||||||||||||||||
Secured by residential real estate | 10 | 564 | 554 | 2 | 168 | 166 | ||||||||||||||||||
Retail: | ||||||||||||||||||||||||
1-4 family residential mortgages | 1 | 145 | 137 | 1 | 125 | 125 | ||||||||||||||||||
Home equity loans and lines | 1 | 38 | 37 | - | - | - | ||||||||||||||||||
15 | $ | 3,618 | $ | 3,465 | 9 | $ | 1,058 | $ | 1,001 |
- 68 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
The majority of the TDR concessions made during the year ended December 31, 2012 involved a period of interest only. The specific reserve for loan losses allocated to loans modified as TDRs at December 31, 2012 and 2011 totaled $385,000 and $161,000, respectively. These specific reserves are included in the allowance for loan losses for loans individually evaluated for impairment. There were no charge-offs resulting from loans modified as TDRs during the years ended December 31, 2012 or 2011.
The following table presents loans modified as TDRs within the previous 12 months from December 31, 2012 and 2011, for which there was a payment default (past due 90 days or more and still accruing or on non-accrual) during the respective year end:
Year ended December 31, | 2012 | 2011 | ||||||||||||||
TDRs Subsequently Defaulted | Number of contracts | Recorded investment | Number of contracts | Recorded investment | ||||||||||||
Commercial: | ||||||||||||||||
Commercial and industrial | 1 | $ | 387 | 1 | $ | 26 | ||||||||||
Secured by commercial real estate | - | - | 2 | 441 | ||||||||||||
Secured by residential real estate | 10 | 554 | 2 | 166 | ||||||||||||
11 | $ | 941 | 5 | $ | 633 |
The following tables present the balance in the allowance of loan losses disaggregated on the basis of the Company’s impairment method by class of loans receivable along with the balance of loans receivable by class, excluding unearned fees and costs, disaggregated on the basis of the Company’s impairment methodology:
Allowance for Loan Losses | Loans Receivable | |||||||||||||||||||||||
December 31, 2012 | Balance | Balance related to loans individually evaluated for impairment | Balance related to loans collectively evaluated for impairment | Balance | Balance individually evaluated for impairment | Balance collectively evaluated for impairment | ||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 2,505 | $ | 1,309 | $ | 1,196 | $ | 100,063 | $ | 7,753 | $ | 92,310 | ||||||||||||
Construction | 209 | - | 209 | 11,061 | 3,990 | 7,071 | ||||||||||||||||||
Secured by commercial real estate | 3,795 | 619 | 3,176 | 192,867 | 14,931 | 177,936 | ||||||||||||||||||
Secured by residential real estate | 1,230 | 543 | 687 | 41,003 | 2,843 | 38,160 | ||||||||||||||||||
State and political subdivisions | 260 | - | 260 | 34,256 | 1,849 | 32,407 | ||||||||||||||||||
Loans to depository institutions | 15 | - | 15 | 3,250 | - | 3,250 | ||||||||||||||||||
Indirect lease financing | 168 | 13 | 155 | 9,685 | 98 | 9,587 | ||||||||||||||||||
Retail: | ||||||||||||||||||||||||
1-4 family residential mortgages | 324 | 90 | 234 | 28,733 | 456 | 28,277 | ||||||||||||||||||
Home equity loans and lines | 582 | 127 | 455 | 54,860 | 384 | 54,476 | ||||||||||||||||||
Consumer | 27 | - | 27 | 2,012 | - | 2,012 | ||||||||||||||||||
Unallocated | 657 | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
$ | 9,772 | $ | 2,701 | $ | 6,414 | $ | 477,790 | $ | 32,304 | $ | 445,486 |
- 69 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
Allowance for Loan Losses | Loans Receivable | |||||||||||||||||||||||
December 31, 2011 | Balance | Balance related to loans individually evaluated for impairment | Balance related to loans collectively evaluated for impairment | Balance | Balance individually evaluated for impairment | Balance collectively evaluated for impairment | ||||||||||||||||||
Commercial: | ||||||||||||||||||||||||
Commercial and industrial | $ | 2,959 | $ | 1,444 | $ | 1,515 | $ | 96,163 | $ | 8,088 | $ | 88,075 | ||||||||||||
Construction | 556 | 65 | 491 | 15,959 | 4,663 | 11,296 | ||||||||||||||||||
Secured by commercial real estate | 3,124 | 181 | 2,943 | 195,813 | 13,579 | 182,234 | ||||||||||||||||||
Secured by residential real estate | 746 | 211 | 535 | 45,070 | 2,567 | 42,503 | ||||||||||||||||||
State and political subdivisions | 195 | 2 | 193 | 35,127 | 4 | 35,123 | ||||||||||||||||||
Loans to depository institutions | 20 | - | 20 | 4,515 | - | 4,515 | ||||||||||||||||||
Indirect lease financing | 312 | 18 | 294 | 11,928 | 121 | 11,807 | ||||||||||||||||||
Retail: | ||||||||||||||||||||||||
1-4 family residential mortgages | 249 | 81 | 168 | 25,518 | 640 | 24,878 | ||||||||||||||||||
Home equity loans and lines | 625 | 63 | 562 | 57,579 | 706 | 56,873 | ||||||||||||||||||
Consumer | 20 | - | 20 | 2,308 | - | 2,308 | ||||||||||||||||||
Unallocated | 435 | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||
$ | 9,241 | $ | 2,065 | $ | 6,741 | $ | 489,980 | $ | 30,368 | $ | 459,612 |
- 70 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
The following tables summarize additional information in regards to impaired loans by loan portfolio class as of December 31, 2012 and 2011:
December 31, 2012 | Recorded investment (after charge-offs) | Unpaid principal balance | Related allowance | Average recorded investment | Interest income recognized | |||||||||||||||
With no specific allowance recorded: | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 5,241 | $ | 5,477 | $ | - | ||||||||||||||
Construction | 3,990 | 4,170 | - | |||||||||||||||||
Secured by commercial real estate | 11,392 | 12,128 | - | |||||||||||||||||
Secured by residential real estate | 897 | 912 | - | |||||||||||||||||
State and political subdivisions | 1,849 | 1,850 | - | |||||||||||||||||
Loans to depository institutions | - | - | - | |||||||||||||||||
Indirect lease financing | 37 | 44 | - | |||||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 181 | 198 | - | |||||||||||||||||
Home equity loans and lines | 184 | 196 | - | |||||||||||||||||
Consumer | - | - | - | |||||||||||||||||
$ | 23,771 | $ | 24,975 | $ | - | |||||||||||||||
With an allowance recorded: | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 2,512 | $ | 2,687 | $ | 1,309 | ||||||||||||||
Construction | - | - | - | |||||||||||||||||
Secured by commercial real estate | 3,539 | 4,023 | 619 | |||||||||||||||||
Secured by residential real estate | 1,946 | 2,024 | 543 | |||||||||||||||||
State and political subdivisions | - | - | - | |||||||||||||||||
Loans to depository institutions | - | - | - | |||||||||||||||||
Indirect lease financing | 61 | 67 | 13 | |||||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 275 | 287 | 90 | |||||||||||||||||
Home equity loans and lines | 200 | 214 | 127 | |||||||||||||||||
Consumer | - | - | - | |||||||||||||||||
$ | 8,533 | $ | 9,302 | $ | 2,701 | |||||||||||||||
Total: | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 7,753 | $ | 8,164 | $ | 1,309 | $ | 7,657 | $ | 74 | ||||||||||
Construction | 3,990 | 4,170 | - | 4,972 | 111 | |||||||||||||||
Secured by commercial real estate | 14,931 | 16,151 | 619 | 14,883 | 541 | |||||||||||||||
Secured by residential real estate | 2,843 | 2,936 | 543 | 2,439 | 47 | |||||||||||||||
State and political subdivisions | 1,849 | 1,850 | - | 1,478 | 64 | |||||||||||||||
Loans to depository institutions | - | - | - | - | - | |||||||||||||||
Indirect lease financing | 98 | 111 | 13 | 86 | - | |||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 456 | 485 | 90 | 518 | 5 | |||||||||||||||
Home equity loans and lines | 384 | 410 | 127 | 510 | 5 | |||||||||||||||
Consumer | - | - | - | - | - | |||||||||||||||
$ | 32,304 | $ | 34,277 | $ | 2,701 | $ | 32,543 | $ | 847 |
- 71 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 5 - Loans Receivable and the Allowance for Loan Losses (continued)
December 31, 2011 | Recorded investment (after charge-offs) | Unpaid principal balance | Related allowance | Average recorded investment | Interest income recognized | |||||||||||||||
With no specific allowance recorded: | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 4,923 | $ | 5,580 | $ | - | ||||||||||||||
Construction | 4,016 | 4,047 | - | |||||||||||||||||
Secured by commercial real estate | 10,400 | 10,841 | - | |||||||||||||||||
Secured by residential real estate | 1,598 | 1,603 | - | |||||||||||||||||
State and political subdivisions | - | - | - | |||||||||||||||||
Loans to depository institutions | - | - | - | |||||||||||||||||
Indirect lease financing | 47 | 71 | - | |||||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 352 | 384 | - | |||||||||||||||||
Home equity loans and lines | 486 | 492 | - | |||||||||||||||||
Consumer | - | - | - | |||||||||||||||||
$ | 21,822 | $ | 23,018 | $ | - | |||||||||||||||
With an allowance recorded: | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 3,165 | $ | 3,231 | $ | 1,444 | ||||||||||||||
Construction | 647 | 654 | 65 | |||||||||||||||||
Secured by commercial real estate | 3,179 | 3,779 | 181 | |||||||||||||||||
Secured by residential real estate | 969 | 985 | 211 | |||||||||||||||||
State and political subdivisions | 4 | 5 | 2 | |||||||||||||||||
Loans to depository institutions | - | - | - | |||||||||||||||||
Indirect lease financing | 74 | 84 | 18 | |||||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 288 | 293 | 81 | |||||||||||||||||
Home equity loans and lines | 220 | 224 | 63 | |||||||||||||||||
Consumer | - | - | - | |||||||||||||||||
$ | 8,546 | $ | 9,255 | $ | 2,065 | |||||||||||||||
Total: | ||||||||||||||||||||
Commercial: | ||||||||||||||||||||
Commercial and industrial | $ | 8,088 | $ | 8,811 | $ | 1,444 | $ | 8,253 | $ | 251 | ||||||||||
Construction | 4,663 | 4,701 | 65 | 3,265 | 75 | |||||||||||||||
Secured by commercial real estate | 13,579 | 14,620 | 181 | 13,466 | 501 | |||||||||||||||
Secured by residential real estate | 2,567 | 2,588 | 211 | 1,976 | 80 | |||||||||||||||
State and political subdivisions | 4 | 5 | 2 | - | - | |||||||||||||||
Loans to depository institutions | - | - | - | - | - | |||||||||||||||
Indirect lease financing | 121 | 155 | 18 | 205 | 3 | |||||||||||||||
Retail: | ||||||||||||||||||||
1-4 family residential mortgages | 640 | 677 | 81 | 496 | - | |||||||||||||||
Home equity loans and lines | 706 | 716 | 63 | 1,433 | 69 | |||||||||||||||
Consumer | - | - | - | - | - | |||||||||||||||
$ | 30,368 | $ | 32,273 | $ | 2,065 | $ | 29,094 | $ | 979 |
- 72 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 6 – Premises and Equipment
Premises and equipment, stated at cost less accumulated depreciation and amortization, are summarized below:
December 31, | 2012 | 2011 | ||||||
Land and buildings | $ | 9,537 | $ | 8,368 | ||||
Furniture and equipment | 11,352 | 10,761 | ||||||
Leasehold improvements | 2,304 | 2,256 | ||||||
Book value | 23,193 | 21,385 | ||||||
Accumulated depreciation and amortization | (14,220 | ) | (13,781 | ) | ||||
Net book value | $ | 8,973 | $ | 7,604 |
Depreciation and amortization expense on premises and equipment amounted to $1,010,000 and $856,000 for the years ended December 31, 2012 and 2011, respectively.
Note 7 – Intangible Assets and Loan Servicing
Loans serviced for others are not included in the accompanying consolidated balance sheets. The unpaid principal balances of mortgage loans serviced for others were $77,654,000 and $77,077,000 at December 31, 2012 and 2011, respectively.
The following table reflects the activity of mortgage servicing rights for the periods indicated:
Year ended December 31, | 2012 | 2011 | ||||||
Balance at beginning of year | $ | 490 | $ | 504 | ||||
Mortgage servicing rights capitalized | 153 | 100 | ||||||
Mortgage servicing rights amortized | (142 | ) | (114 | ) | ||||
Fair market value adjustments | (53 | ) | - | |||||
Balance at end of year | $ | 448 | $ | 490 |
The balance of these mortgage servicing rights are included in other assets at December 31, 2012 and 2011. The fair value of these rights was $464,000 and $542,000, respectively. The fair value of servicing rights was determined using discount rates ranging from 10% to 11% for 2012 and 9% to 11% for 2011.
The annual estimated amortization expense of intangible assets for each of the five succeeding fiscal years is as follows:
2013 | $ | 109 | ||
2014 | 83 | |||
2015 | 63 | |||
2016 | 47 | |||
2017 | 36 |
Note 8 - Time Deposits
The aggregate amount of time deposits, including deposits in denominations of $100,000 or more, was $269,234,000 and $285,024,000 at December 31, 2012 and 2011, respectively.
At December 31, 2012, the scheduled maturities of time deposits were as follows:
2013 | $ | 157,796 | ||
2014 | 34,211 | |||
2015 | 27,349 | |||
2016 | 34,055 | |||
2017 | 15,823 | |||
Thereafter | - | |||
Total time deposits | $ | 269,234 |
- 73 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 9 - Short-Term Borrowings
December 31, | Securities sold under agreements to repurchase (a) | Other short-term borrowings (b) | ||||||
2012 | ||||||||
Balance | $ | 27,988 | $ | 4,500 | ||||
Maximum indebtedness at any month end | 27,988 | 13,223 | ||||||
Daily average indebtedness outstanding | 23,793 | 1,054 | ||||||
Average rate paid for the year | 0.44 | % | 0.34 | % | ||||
Average rate on period-end borrowings | 0.37 | 0.25 | ||||||
2011 | ||||||||
Balance | $ | 24,021 | - | |||||
Maximum indebtedness at any month end | 31,248 | $ | 600 | |||||
Daily average indebtedness outstanding | 25,319 | 488 | ||||||
Average rate paid for the year | 0.77 | % | 0.01 | % | ||||
Average rate on period-end borrowings | 0.52 | - |
(a) | Securities sold under agreements to repurchase mature overnight. The repurchase agreements were collateralized by U.S. Government mortgage-backed securities and CMOs with an amortized cost of $36,886,000 and $30,595,000 and a fair value of $37,915,000 and $31,755,000 at December 31, 2012 and 2011, respectively. These securities are held in safekeeping at the Federal Reserve Bank of Philadelphia. |
(b) | Other short-term borrowings include Federal funds purchased, overnight borrowings from the FHLB and Treasury tax and loan notes. |
The Bank has two unsecured Federal funds lines granted by correspondent banks totaling $18,000,000. Federal funds purchased under these lines were $0 at both December 31, 2012 and 2011.
Note 10 - Long-Term Debt
Under terms of its agreement with the FHLB, QNB maintains otherwise unencumbered qualifying assets (principally 1-4 family residential mortgage loans and U.S. Government and agency notes, bonds, and mortgage-backed securities) in the amount of at least as much as its advances from the FHLB. QNB’s FHLB stock of $2,232,000 and $1,763,000 at December 31, 2012 and 2011, respectively, is also pledged to secure these advances.
QNB has a maximum borrowing capacity with the FHLB of approximately $216,838,000. At December 31, 2012, QNB had $4,500,000 in borrowings outstanding with the FHLB reported in Note 9 as other short-term borrowings. QNB had no borrowings outstanding with the FHLB at December 31, 2011.
Repurchase agreements are treated as financings with the obligations to repurchase securities sold reflected as a liability in the balance sheet. The dollar amount of securities underlying the agreements remains recorded as an asset, although the securities underlying the agreements are delivered to the broker who arranged the transactions. The broker/dealer who participated with the Company in these agreements is PNC Bank. Securities underlying sales of securities under repurchase agreements consisted of municipal securities that had an amortized cost of $5,864,000 and a fair value of $6,204,000 at December 31, 2012.
2012 | 2011 | |||||||||||||||
Maturity date | Balance | Weighted average rate | Balance | Weighted average rate | ||||||||||||
2012 | $ | 15,000 | 4.75 | % | ||||||||||||
2014 | $ | 5,000 | 1 | 4.77 | % | 5,000 | 1 | 4.77 | ||||||||
Total | $ | 5,000 | 4.77 | % | $ | 20,000 | 4.76 | % |
1 $2,500,000 callable beginning 4/17/10, $2,500,000 callable beginning 4/17/12
Long term debt at December 31, 2012 and 2011 also included secured borrowings of $287,000 and $299,000, respectively.
- 74 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 11 – Income Taxes
The components of the provision for income taxes are as follows:
Year ended December 31, | 2012 | 2011 | ||||||
Current Federal income taxes | $ | 3,018 | $ | 2,674 | ||||
Deferred Federal income taxes | (409 | ) | (198 | ) | ||||
Net provision | $ | 2,609 | $ | 2,476 |
At December 31, 2012 and 2011, the tax effects of temporary differences that represent the significant portion of deferred tax assets and liabilities are as follows:
December 31, | 2012 | 2011 | ||||||
Deferred tax assets | ||||||||
Allowance for loan losses | $ | 3,322 | $ | 3,142 | ||||
Impaired securities | 632 | 621 | ||||||
Capital loss carryover | - | 80 | ||||||
Non-credit OTTI on investment securities available-for-sale | 335 | 394 | ||||||
Deposit premium | - | 10 | ||||||
Non-accrual interest income | 426 | 167 | ||||||
OREO expenses and writedowns | 58 | 31 | ||||||
Deferred rent | 45 | 35 | ||||||
Deferred revenue | 40 | - | ||||||
Incurred but not reported (IBNR) medical expense | 20 | - | ||||||
Other | 26 | 24 | ||||||
Total deferred tax assets | 4,904 | 4,504 | ||||||
Deferred tax liabilities | ||||||||
Depreciation | 258 | 203 | ||||||
Mortgage servicing rights | 152 | 167 | ||||||
Net unrealized holding gains on investment securities available-for-sale | 2,630 | 2,797 | ||||||
Prepaid expenses | 185 | 175 | ||||||
Other | 2 | 2 | ||||||
Total deferred tax liabilities | 3,227 | 3,344 | ||||||
Net deferred tax asset | $ | 1,677 | $ | 1,160 |
The ability to realize deferred tax assets is dependent upon a variety of factors, including the generation of future taxable income, the existence of taxes paid and recoverable, the reversal of deferred tax liabilities and tax planning strategies. Based upon these and other factors, management believes it is more likely than not that QNB will realize the benefits of the above deferred tax assets. The net deferred tax asset is included in other assets on the consolidated balance sheet.
A reconciliation of the tax provision on income before taxes computed at the statutory rate of 34% and the actual tax provision was as follows:
Year ended December 31, | 2012 | 2011 | ||||||||||||||
Dollar | % | Dollar | % | |||||||||||||
Provision at statutory rate | $ | 4,007 | 34.0 | % | $ | 3,861 | 34.0 | % | ||||||||
Tax-exempt interest and dividend income | (1,341 | ) | (11.4 | ) | (1,313 | ) | (11.6 | ) | ||||||||
Bank-owned life insurance | (113 | ) | (1.0 | ) | (116 | ) | (1.0 | ) | ||||||||
Life insurance proceeds | - | - | (11 | ) | (0.1 | ) | ||||||||||
Stock-based compensation expense | 25 | 0.2 | 20 | 0.2 | ||||||||||||
Other | 31 | 0.3 | 35 | 0.3 | ||||||||||||
Total provision | $ | 2,609 | 22.1 | % | $ | 2,476 | 21.8 | % |
- 75 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 12 - Employee Benefit Plans
The QNB Bank Retirement Savings Plan provides for elective employee contributions up to the maximum allowed by the IRS and a matching company contribution limited to three percent. In addition, the plan provides for safe harbor non-elective contributions of five percent of total compensation by QNB. QNB contributed a matching contribution of approximately $184,000 and $169,000 for the years ended December 31, 2012 and 2011, respectively, and a safe harbor contribution of approximately $371,000 for 2012 and $345,000 for 2011.
QNB’s Employee Stock Purchase Plans (the Plans) offer eligible employees an opportunity to purchase shares of QNB Corp. common stock at a ten percent discount from the lesser of fair market value on the first or last day of each offering period (as defined by the Plan). The 2006 Plan authorized the issuance of 20,000 shares. As of December 31, 2012, 19,591 shares were issued under the 2006 Plan. The 2006 Plan expired May 31, 2011. At the 2011 Annual Meeting, shareholders approved the 2011 Employee Stock Purchase Plan (the 2011 Plan), which authorizes the issuance of 30,000 shares. As of December 31, 2012, 5,859 shares were issued under the 2011 Plan. The 2011 Plan expires May 31, 2016.
Shares issued pursuant to the Plan were as follows:
Year ended December 31, | 2012 | 2011 |
Shares | 4,044 | 3,786 |
Price per share | $19.44 and $20.88 | $18.23 and $19.44 |
Note 13 - Stock Option Plan
QNB has stock option plans (the Plans) administered by a committee which consists of three or more members of QNB’s Board of Directors. The Plans provide for the granting of either (i) Non-Qualified Stock Options (NQSOs) or (ii) Incentive Stock Options (ISOs). The exercise price of an option, as defined by the Plans, is the fair market value of QNB’s common stock at the date of grant. The Plans provide for the exercise either in cash or in securities of the Company or in any combination thereof.
The 1998 Plan authorizes the issuance of 220,500 shares. The time period by which any option is exercisable under the Plan is determined by the Committee but shall not commence before the expiration of six months after the date of grant or continue beyond the expiration of ten years after the date the option is awarded. The granted options vest after a three-year period. As of December 31, 2012, there were 225,058 options granted, 28,444 options forfeited, 146,114 options exercised and 50,500 options outstanding under this Plan. The 1998 Plan expired March 10, 2008.
The 2005 Plan authorizes the issuance of 200,000 shares. The terms of the 2005 Plan are identical to the 1998 Plan except the options expire five years after the grant date. As of December 31, 2012, there were 123,200 options granted, 44,400 options forfeited, 1,075 options exercised and 77,725 options outstanding under this Plan. The 2005 Plan expires March 15, 2015.
As of December 31, 2012, there was approximately $77,000 of unrecognized compensation cost related to unvested stock option awards granted. That cost is expected to be recognized over the next 25 months.
Stock option activity during 2012 and 2011 was as follows:
Number of options | Weighted average | Weighted average remaining contractual
term | Aggregate intrinsic value | |||||||||||||
Outstanding at December 31, 2010 | 170,515 | $ | 21.60 | |||||||||||||
Exercised | (18,940 | ) | 14.12 | |||||||||||||
Forfeited | (14,800 | ) | 26.00 | |||||||||||||
Granted | 19,500 | 20.27 | ||||||||||||||
Outstanding at December 31, 2011 | 156,275 | 21.93 | ||||||||||||||
Exercised | (32,775 | ) | 17.53 | |||||||||||||
Forfeited | (15,275 | ) | 23.95 | |||||||||||||
Granted | 20,000 | 21.35 | ||||||||||||||
Outstanding at December 31, 2012 | 128,225 | $ | 22.72 | 1.87 | $ | 372 | ||||||||||
Exercisable at December 31, 2012 | 73,475 | $ | 24.84 | 0.89 | $ | 176 |
- 76 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 13 - Stock Option Plan (continued)
As of December 31, 2012, outstanding stock options consist of the following:
Options outstanding | Exercise price | Remaining life (in years) | Options exercisable | Exercise price | ||||||||||||||||
12,650 | $ | 17.15 | 1.05 | 12,650 | $ | 17.15 | ||||||||||||||
13,750 | 17.25 | 2.13 | - | - | ||||||||||||||||
3,000 | 19.76 | 2.69 | - | - | ||||||||||||||||
36,900 | 20.00 | 1.38 | 20,700 | 20.00 | ||||||||||||||||
10,325 | 21.00 | 0.04 | 10,325 | 21.00 | ||||||||||||||||
19,300 | 21.35 | 4.07 | - | - | ||||||||||||||||
2,500 | 22.11 | 3.66 | - | - | ||||||||||||||||
14,800 | 32.35 | 2.05 | 14,800 | 32.35 | ||||||||||||||||
15,000 | 33.25 | 1.32 | 15,000 | 33.25 | ||||||||||||||||
Outstanding at December 31, 2012 | 128,225 | $ | 22.72 | 1.87 | 73,475 | $ | 24.84 |
The tax benefits and intrinsic value related to total stock options exercised during 2012 and 2011 are as follows:
2012 | 2011 | |||||||
Tax benefits related to stock options exercised | $ | 19 | $ | 32 | ||||
Intrinsic value of stock options exercised | 166 | 148 |
Note 14 - Related Party Transactions
The following table presents activity in the amounts due from directors, principal officers, and their related interests. All of these transactions were made in the ordinary course of business on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with other persons. Also, they did not involve a more than normal risk of collectability or present any other unfavorable features.
Balance, December 31, 2011 | $ | 4,008 | ||
New Loans | 4,836 | |||
Repayments | (6,378 | ) | ||
Balance, December 31, 2012 | $ | 2,466 |
In previous years, QNB allowed its directors to defer a portion of their compensation. The amount of deferred compensation accrued as of December 31, 2012 and 2011, was $2,000 and $27,000, respectively.
Note 15 – Commitments and Contingencies
Financial instruments with off-balance sheet risk:
In the normal course of business there are various legal proceedings, commitments, and contingent liabilities which are not reflected in the financial statements. Management does not anticipate any material losses as a result of these transactions and activities. They include, among other things, commitments to extend credit and standby letters of credit. The maximum exposure to credit loss, which represents the possibility of sustaining a loss due to the failure of the other parties to a financial instrument to perform according to the terms of the contract, is represented by the contractual amount of these instruments. QNB uses the same lending standards and policies in making credit commitments as it does for on-balance sheet instruments. The activity is controlled through credit approvals, control limits, and monitoring procedures.
- 77 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 15 – Commitments and Contingencies (continued)
A summary of the Bank's financial instrument commitments is as follows:
December 31, | 2012 | 2011 | ||||||
Commitments to extend credit and unused lines of credit | $ | 138,425 | $ | 122,899 | ||||
Standby letters of credit | 5,332 | 6,467 | ||||||
Total financial instrument commitments | $ | 143,757 | $ | 129,366 |
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 the payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. QNB evaluates each customer’s creditworthiness on a case-by-case basis.
Standby letters of credit are conditional commitments issued by the Bank to guarantee the financial or performance obligation of a customer to a third party. QNB’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for standby letters of credit is represented by the contractual amount of those instruments. The Bank uses the same credit policies in making conditional obligations as it does for on-balance sheet instruments. These standby letters of credit expire within two years. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending other loan commitments. The Bank requires collateral and personal guarantees supporting these letters of credit as deemed necessary. Management believes that the proceeds obtained through a liquidation of such collateral and the enforcement of personal guarantees would be sufficient to cover the maximum potential amount of future payments required under the corresponding guarantees. The amount of the liability as of December 31, 2012 and 2011 for guarantees under standby letters of credit issued is not material.
The amount of collateral obtained for letters of credit and commitments to extend credit is based on management’s credit evaluation of the customer. Collateral varies, but may include real estate, accounts receivable, marketable securities, pledged deposits, inventory or equipment.
Other commitments:
QNB has committed to various operating leases for several of their branch and office facilities. Some of these leases include renewal options as well as specific provisions relating to rent increases. The minimum annual rental commitments under these leases outstanding at December 31, 2012 are as follows:
Minimum lease payments | ||||
2013 | $ | 459 | ||
2014 | 459 | |||
2015 | 462 | |||
2016 | 453 | |||
2017 | 405 | |||
Thereafter | 3,979 | |||
Total | $ | 6,217 |
The leases contain renewal options to extend the initial terms of the lease from one to ten years. With the exception of the renewals for a land lease related to a permanent branch site and a renewal for a retail branch location with a renewal in 2014, the commitment for such renewals is not included above. Rent expense under leases, which includes common area maintenance costs not included in the minimum lease payments above, for the years ended December 31, 2012 and 2011, was $628,000 and $566,000, respectively.
- 78 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 16 – Accumulated Other Comprehensive Income
The following shows the components of accumulated other comprehensive income during the periods ended December 31, 2012 and 2011:
Year ended December 31, | 2012 | 2011 | ||||||
Unrealized net holding gains on available-for-sale securities | $ | 7,736 | $ | 8,227 | ||||
Unrealized losses on available-for-sale securities for which a portion of an other-than- temporary impairment loss has been recognized in earnings | (984 | ) | (1,159 | ) | ||||
Accumulated other comprehensive income | 6,752 | 7,068 | ||||||
Tax effect | (2,296 | ) | (2,403 | ) | ||||
Accumulated other comprehensive income, net of tax | $ | 4,456 | $ | 4,665 |
Note 17 - Fair Value Measurements and Fair Values of Financial Instruments
Financial Accounting Standards Board (FASB) ASC 820, Fair Value Measurements and Disclosures, defines fair value as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants (fair values are not adjusted for transaction costs). ASC 820 also establishes a framework (fair value hierarchy) for measuring fair value under GAAP, and expands disclosures about fair value measurements.
ASC 820 establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:
Level 1: | Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. |
Level 2: | Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability. |
Level 3: | Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported with little or no market activity). |
An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
The measurement of fair value should be consistent with one of the following valuation techniques: market approach, income approach, and/or cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). For example, valuation techniques consistent with the market approach often use market multiples derived from a set of comparables. Multiples might lie in ranges with a different multiple for each comparable. The selection of where within the range the appropriate multiple falls requires judgment, considering factors specific to the measurement (qualitative and quantitative). Valuation techniques consistent with the market approach include matrix pricing. Matrix pricing is a mathematical technique used principally to value debt securities without relying exclusively on quoted prices for the specific securities, but rather by relying on the security’s relationship to other benchmark quoted securities.
- 79 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 17 - Fair Value Measurements and Fair Values of Financial Instruments (continued)
For financial assets measured at fair value on a recurring and nonrecurring basis, the fair value measurements by level within the fair value hierarchy used were as follows:
December 31, 2012 | Quoted prices in active markets for identical assets (Level 1) | Significant other observable input (Level 2) | Significant unobservable inputs (Level 3) | Balance at end of period | ||||||||||||
Recurring fair value measurements | ||||||||||||||||
Securities available-for-sale | ||||||||||||||||
U.S. Government agency securities | - | $ | 104,130 | - | $ | 104,130 | ||||||||||
State and municipal securities | - | 86,789 | - | 86,789 | ||||||||||||
U.S. Government agencies and sponsored enterprises (GSEs) | ||||||||||||||||
Mortgage-backed securities | - | 107,973 | - | 107,973 | ||||||||||||
Collateralized mortgage obligations (CMOs) | - | 94,091 | - | 94,091 | ||||||||||||
Pooled trust preferred securities | - | - | $ | 1,962 | 1,962 | |||||||||||
Corporate debt securities | - | 2,502 | - | 2,502 | ||||||||||||
Equity securities | $ | 4,055 | - | - | 4,055 | |||||||||||
Total securities available-for-sale | $ | 4,055 | $ | 395,485 | $ | 1,962 | $ | 401,502 | ||||||||
Total recurring fair value measurements | $ | 4,055 | $ | 395,485 | $ | 1,962 | $ | 401,502 | ||||||||
Nonrecurring fair value measurements | ||||||||||||||||
Impaired loans | $ | - | $ | - | $ | 5,832 | $ | 5,832 | ||||||||
Mortgage servicing rights | - | - | 448 | 448 | ||||||||||||
Total nonrecurring fair value measurements | $ | - | $ | - | $ | 6,280 | $ | 6,280 |
December 31, 2011 | Quoted prices in active markets for identical assets (Level 1) | Significant other observable input (Level 2) | Significant unobservable inputs (Level 3) | Balance at end of period | ||||||||||||
Recurring fair value measurements | ||||||||||||||||
Securities available-for-sale | ||||||||||||||||
U.S. Government agency securities | - | $ | 68,493 | - | $ | 68,493 | ||||||||||
State and municipal securities | - | 78,786 | - | 78,786 | ||||||||||||
U.S. Government agencies and sponsored enterprises (GSEs) | ||||||||||||||||
Mortgage-backed securities | - | 113,243 | - | 113,243 | ||||||||||||
Collateralized mortgage obligations (CMOs) | - | 79,345 | - | 79,345 | ||||||||||||
Pooled trust preferred securities | - | - | $ | 1,929 | 1,929 | |||||||||||
Corporate debt securities | - | 2,495 | - | 2,495 | ||||||||||||
Equity securities | $ | 3,800 | - | - | 3,800 | |||||||||||
Total securities available-for-sale | $ | 3,800 | $ | 342,362 | $ | 1,929 | $ | 348,091 | ||||||||
Total recurring fair value measurements | $ | 3,800 | $ | 342,362 | $ | 1,929 | $ | 348,091 | ||||||||
Nonrecurring fair value measurements | ||||||||||||||||
Impaired loans | $ | - | $ | - | $ | 7,808 | $ | 7,808 | ||||||||
Mortgage servicing rights | - | - | 490 | 490 | ||||||||||||
Other real estate owned | - | - | 126 | 126 | ||||||||||||
Total nonrecurring fair value measurements | $ | - | $ | - | $ | 8,424 | $ | 8,424 |
- 80 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 17 - Fair Value Measurements and Fair Values of Financial Instruments (continued)
The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which QNB has utilized Level 3 inputs to determine fair value:
Quantitative information about Level 3 fair value measurements | ||||||||||
December 31, 2012 | Fair value | Valuation techniques | Unobservable input | Value or range of values | ||||||
Impaired loans | $ | 5,832 | Appraisal of collateral (1) | Appraisal adjustments (2) | 0% to -35% | |||||
Liquidation expenses (2) | 0% to -10% | |||||||||
Mortgage servicing rights | 448 | Discounted cash flow | Remaining term | 1 - 30 yrs | ||||||
Discount rate | 10% to 11% |
(1) | Fair value is primarily determined through appraisals of the underlying collateral by independent parties, which generally includes various level 3 inputs which are not always identifiable. |
(2) | Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range is presented as a percent of the initial appraised value. |
The following table presents additional information about the securities available-for-sale measured at fair value on a recurring basis and for which QNB utilized significant unobservable inputs (Level 3 inputs) to determine fair value for the year ended December 31:
Fair value measurements using | ||||||||
significant unobservable inputs | ||||||||
(Level 3) | ||||||||
Securities available-for-sale | 2012 | 2011 | ||||||
Balance, beginning of year | $ | 1,929 | $ | 1,866 | ||||
Settlements | (121 | ) | - | |||||
Total gains or losses (realized/unrealized) | ||||||||
Included in earnings | - | - | ||||||
Included in other comprehensive income | 154 | 63 | ||||||
Transfers in and/or out of Level 3 | - | - | ||||||
Balance, end of year | $ | 1,962 | $ | 1,929 |
There were no transfers in and out of Level 1 and Level 2 fair value measurements during the year ended December 31, 2012. There were also no transfers in or out of level 3 for the same period. There were no losses included in earnings attributable to the change in unrealized gains or losses relating to the available-for-sale securities above with fair value measurements utilizing significant unobservable inputs for the years ended December 31, 2012 and 2011, respectively.
The Level 3 securities consist of seven collateralized debt obligation securities, PreTSL securities, that are backed by trust preferred securities issued by banks, thrifts, and insurance companies. The market for these securities at December 31, 2012 is not active and markets for similar securities also are not active. The inactivity was evidenced first by a significant widening of the bid-ask spread in the brokered markets in which PreTSLs trade and then by a significant decrease in the volume of trades relative to historical levels. The new issue market is also inactive and there are currently very few market participants who are willing and or able to transact for these securities.
Given conditions in the debt markets today and the absence of observable transactions in the secondary and new issue markets, we determined:
· | The few observable transactions and market quotations that are available are not reliable for purposes of determining fair value at December 31, 2012; |
· | An income valuation approach technique (present value technique) that maximizes the use of relevant observable inputs and minimizes the use of unobservable inputs will be equally or more representative of fair value than the market approach valuation technique used at prior measurement dates; and |
· | PreTSLs will be classified within Level 3 of the fair value hierarchy because significant adjustments are required to determine fair value at the measurement date. |
- 81 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 17 - Fair Value Measurements and Fair Values of Financial Instruments (continued)
The Bank is aware of several factors indicating that recent transactions of PreTSL securities are not orderly including an increased spread between bid/ask prices, lower sales transaction volumes for these types of securities, and a lack of new issuances. As a result, the Bank engaged an independent third party to value the securities using a discounted cash flow analysis. The estimated cash flows are based on specific assumptions about defaults, deferrals and prepayments of the trust preferred securities underlying each PreTSL. The resulting collateral cash flows are allocated to the bond waterfall using the INTEX desktop valuation model.
The estimates for the conditional default rates (CDR) are based on the payment characteristics of the trust preferred securities themselves (e.g. current, deferred, or defaulted) as well as the financial condition of the trust preferred issuers in the pool. A near-term CDR for each issuer in the pool is estimated based on their financial condition using key financial ratios relating to the financial institution’s capitalization, asset quality, profitability and liquidity. In addition to the specific bank default assumptions, overall deal default rates are modeled. In 2013 and beyond, the CDR rate is calculated based upon a comparison of key financial ratios of active individual issuers without a short-term probability of default compared to all FDIC insured banks. To derive this long-term default rate, a comparison of certain key financial ratios of the active issuers in the security to all FDIC insured banks is reviewed. The active issuers are summarized by creating a weighted average based on issue size, then divided into categories based upon their status of deferral and whether or not a specific default assumption has been assigned to the issuer. To ensure an accurate comparison, the standard deviation across the issuers for each ratio is calculated and any issuer that falls more than three standard deviations above or below the average for that ratio is removed.
The base loss severity assumption and long-term loss severity assumptions are modeled at 95%. The severity factor for near-term CDRs is vectored to reflect the relative expected performance of the institutions modeled to default, with lower forecasted severities used for the higher quality institutions.
Prepayments are modeled to take into account the disruption in the asset-backed securities marketplace and the lack of new pooled trust preferred issuances. For purposes of the cash flow analysis, relatively modest rates of prepayment were forecasted (ranging from 0-1%). In addition to the base prepayment assumption, due to the recent enactment of the Dodd-Frank financial legislation additional prepayment analysis was performed. First, all fixed rate trust preferred securities issued by banks with more than $15 billion in total assets at December 31, 2009 were identified. The current credit rating of these institutions was reviewed and it was assumed that any issuer with an investment grade credit rating would prepay their issuance on January 1, 2013 or July 1, 2015 for bank holding company subsidiaries of foreign banking organizations that have relied on Supervision and Regulation Letter SR-01-1. For those institutions rated below investment grade the holding companies’ approximate cost of long-term funding given their rating and marketplace interest rate was estimated. The following assumption was made; any holding company that could refinance for a cost savings of more than 2% will refinance and will do so on January 1, 2013, or July 1, 2015. Finally, for issuers not impacted by the Tier 1 regulatory capital legislation enacted by the Dodd-Frank Act, the issuers that have shown a recent history of prepayment of both floating rate and fixed rate issues were identified and it was assumed these issuers will prepay as soon as possible.
The internal rate of return is the pre-tax yield used to discount the best estimate of future cash flows after credit losses. The cash flows have been discounted using estimated market discount rates of 3-month LIBOR plus spreads ranging from 3.86% to 9.11%. The determination of appropriate market discount rates involved the consideration of the following:
· | the time value of money |
· | the price for bearing uncertainty in cash flows |
· | other factors that would be considered by market participants |
The analysis of discount rates involved the review of corporate bond spreads for banks, U.S. Treasury yields, credit default swap rates for financial companies (utilized as a proxy for credit), the swap/LIBOR yield curve and the characteristics of the individual securities being valued.
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 QNB’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between QNB’s disclosures and those of other companies may not be meaningful.
The following methods and assumptions were used to estimate the fair values of each major classification of financial instrument and non-financial asset at December 31, 2012 and 2011:
Cash and cash equivalents, accrued interest receivable and accrued interest payable (carried at cost): The carrying amounts reported in the balance sheet approximate those assets’ fair value.
- 82 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 17 - Fair Value Measurements and Fair Values of Financial Instruments (continued)
Investment securities available for sale (carried at fair value) and held-to-maturity (carried at amortized cost): The fair value of securities 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. Level 2 debt securities are valued by a third-party pricing service commonly used in the banking industry. Level 2 fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution date, market consensus prepayment speeds, credit information and the security’s terms and conditions, among other things. 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. 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) were used to support fair values of certain Level 3 investments.
Restricted investment in bank stocks (carried at cost): The fair value of stock in Atlantic Central Bankers Bank and the Federal Home Loan Bank is the carrying amount, based on redemption provisions, and considers the limited marketability of such securities.
Loans Held for Sale (carried at lower of cost or fair value): The fair value of loans held for sale is determined, when possible, using quoted secondary market prices. If no such quoted prices exist, the fair value of a loan is determined using quoted prices for a similar loan or loans, adjusted for the specific attributes of that loan.
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.
Impaired Loans (generally carried at fair value): Impaired loans are loans, in which the Company has measured 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 expected proceeds. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements. Included in the fair value of impaired loans at December 31, 2011 are $1,327,000 of loans that had no specific reserves required at year end; however, were partially charged-off during 2011.
Mortgage Servicing Rights (carried at lower of cost or fair value): The fair value of mortgage servicing rights is based on a valuation model that calculates the present value of estimated net servicing income. The mortgage servicing rights are stratified into tranches based on predominant characteristics, such as interest rate, loan type and investor type. The valuation incorporates assumptions that market participants would use in estimating future net servicing income.
Foreclosed assets (other real estate owned and repossessed assets): Foreclosed assets are the only non-financial assets valued on a non-recurring basis which are held by the Company at fair value, less cost to sell. At foreclosure or repossession, if the fair value, less estimated costs to sell, of the collateral acquired (real estate, vehicles, equipment) is less than the Company’s recorded investment in the related loan, a write-down is recognized through a charge to the allowance for loan losses. Additionally, valuations are periodically performed by management and any subsequent reduction in value is recognized by a charge to income. The fair value of foreclosed assets held-for-sale is estimated using Level 3 inputs based on observable market data.
Deposit liabilities (carried at cost): The fair value of deposits with no stated maturity (e.g. demand deposits, interest-bearing demand accounts, money market accounts and savings accounts) are by definition, equal to the amount payable on demand at the reporting date (i.e. their carrying amounts). This approach to estimating fair value excludes the significant benefit that results from the low-cost funding provided by such deposit liabilities, as compared to alternative sources of funding. Deposits with a stated maturity (time deposits) have been valued using the present value of cash flows discounted at rates approximating the current market for similar deposits.
Short-term borrowings (carried at cost): The carrying amount of short-term borrowings approximates their fair values.
Long-term debt (carried at cost): The fair value of securities sold under agreements to repurchase is estimated using discounted cash flow analysis, based on quoted prices for new long-term debt with similar credit risk characteristics, terms and remaining maturity. These prices obtained from this active market represent a fair value that is deemed to represent the transfer price if the liability were assumed by a third party.
Off-balance-sheet instruments (disclosed at cost): The fair value for the Bank’s off-balance sheet 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.
- 83 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 17 - Fair Value Measurements and Fair Values of Financial Instruments (continued)
Management uses its best judgment in estimating the fair value of the Company’s financial instruments; however, there are inherent weaknesses in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Company could have realized in a sales transaction on the dates indicated. The estimated fair value amounts have been measured as of the respective period ends and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported at each year end.
The estimated fair values and carrying amounts of the Company’s financial and off-balance sheet instruments are summarized as follows:
Fair value measurements | ||||||||||||||||||||
December 31, 2012 | Carrying amount | Fair value | Quoted prices in active markets for identical assets (Level 1) | Significant inputs | Significant unobservable inputs (Level 3) | |||||||||||||||
Financial assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 15,453 | $ | 15,453 | $ | 15,453 | - | - | ||||||||||||
Investment securities available-for-sale | 401,502 | 401,502 | 4,055 | $ | 395,485 | $ | 1,962 | |||||||||||||
Investment securities held-to-maturity | 146 | 166 | - | 166 | - | |||||||||||||||
Restricted investment in bank stocks | 2,244 | 2,244 | 2,244 | - | - | |||||||||||||||
Loans held-for-sale | 1,616 | 1,674 | - | 1,674 | - | |||||||||||||||
Net loans | 467,961 | 474,330 | - | - | 474,330 | |||||||||||||||
Mortgage servicing rights | 448 | 464 | - | - | 464 | |||||||||||||||
Accrued interest receivable | 2,803 | 2,803 | - | 2,803 | - | |||||||||||||||
Financial liabilities | ||||||||||||||||||||
Deposits with no stated maturities | $ | 532,404 | $ | 532,404 | $ | 532,404 | - | $ | - | |||||||||||
Deposits with stated maturities | 269,234 | 273,878 | - | $ | 273,878 | - | ||||||||||||||
Short-term borrowings | 32,488 | 32,488 | 32,488 | - | - | |||||||||||||||
Long-term debt | 5,287 | 5,694 | - | 5,694 | - | |||||||||||||||
Accrued interest payable | 487 | 487 | - | 487 | - | |||||||||||||||
Off-balance sheet instruments | ||||||||||||||||||||
Commitments to extend credit | $ | - | $ | - | $ | - | $ | - | $ | - | ||||||||||
Standby letters of credit | - | - | - | - | - |
- 84 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 17 - Fair Value Measurements and Fair Values of Financial Instruments (continued)
December 31, 2011 | Carrying amount | Fair value | ||||||
Financial Assets | ||||||||
Cash and cash equivalents | $ | 10,555 | $ | 10,555 | ||||
Investment securities available-for-sale | 348,091 | 348,091 | ||||||
Investment securities held-to-maturity | 1,327 | 1,365 | ||||||
Restricted investment in bank stocks | 1,775 | 1,775 | ||||||
Loans held-for-sale | 935 | 969 | ||||||
Net loans | 480,695 | 470,100 | ||||||
Mortgage servicing rights | 490 | 542 | ||||||
Accrued interest receivable | 2,990 | 2,990 | ||||||
Financial Liabilities | ||||||||
Deposits with no stated maturities | $ | 465,688 | $ | 465,688 | ||||
Deposits with stated maturities | 285,024 | 285,418 | ||||||
Short-term borrowings | 24,021 | 24,021 | ||||||
Long-term debt | 20,299 | 20,967 | ||||||
Accrued interest payable | 789 | 789 | ||||||
Off-balance sheet instruments | ||||||||
Commitments to extend credit | $ | - | $ | - | ||||
Standby letters of credit | - | - |
Note 18 – Parent Company Financial Information
Condensed financial statements of QNB Corp. only:
Balance Sheets | ||||||||
December 31, | 2012 | 2011 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 102 | $ | 31 | ||||
Investment securities available-for-sale | 4,055 | 3,800 | ||||||
Investment in subsidiary | 73,002 | 66,557 | ||||||
Other assets | 464 | 453 | ||||||
Total assets | $ | 77,623 | $ | 70,841 | ||||
Liabilities | ||||||||
Other liabilities | $ | - | $ | - | ||||
Shareholders' equity | $ | 77,623 | $ | 70,841 | ||||
Total liabilities and shareholders' equity | $ | 77,623 | $ | 70,841 |
- 85 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 18 – Parent Company Financial Information (continued)
Statements of Income | ||||||||
Year ended December 31, | 2012 | 2011 | ||||||
Dividends from subsidiary | $ | 2,507 | $ | 2,575 | ||||
Interest, dividend and other income | 113 | 93 | ||||||
Securities gains | 451 | 43 | ||||||
Total income | 3,071 | 2,711 | ||||||
Expenses | 308 | 295 | ||||||
Income before applicable income taxes and equity in undistributed income of subsidiary | 2,763 | 2,416 | ||||||
Provision (benefit) for income taxes | 86 | (55 | ) | |||||
Income before equity in undistributed income of subsidiary | 2,677 | 2,471 | ||||||
Equity in undistributed income of subsidiary | 6,498 | 6,409 | ||||||
Net income | $ | 9,175 | $ | 8,880 |
Statements of Comprehensive Income | ||||||||||||||||||||||||||||
Year ended December 31, | 2012 | 2011 | ||||||||||||||||||||||||||
Before tax amount | Tax expense (benefit) | Net of tax amount | Before tax amount | Tax expense (benefit) | Net of tax amount | |||||||||||||||||||||||
Net income | $ | 11,784 | $ | 2,609 | $ | 9,175 | $ | 11,356 | $ | 2,476 | $ | 8,880 | ||||||||||||||||
Other comprehensive income: | ||||||||||||||||||||||||||||
Net unrealized holding gains on securities: | ||||||||||||||||||||||||||||
Unrealized holding gains arising during the period | 261 | 89 | 172 | 4,685 | 1,593 | 3,092 | ||||||||||||||||||||||
Reclassification adjustment for (gains) losses included in net income | (577 | ) | (196 | ) | (381 | ) | 51 | 17 | 34 | |||||||||||||||||||
Other comprehensive (loss) income | (316 | ) | (107 | ) | (209 | ) | 4,736 | 1,610 | 3,126 | |||||||||||||||||||
Total comprehensive income | $ | 11,468 | $ | 2,502 | $ | 8,966 | $ | 16,092 | $ | 4,086 | $ | 12,006 |
Statements of Cash Flows | ||||||||
Year ended December 31, | 2012 | 2011 | ||||||
Operating Activities | ||||||||
Net income | $ | 9,175 | $ | 8,880 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Equity in undistributed income from subsidiary | (6,498 | ) | (6,409 | ) | ||||
Net securities gains | (451 | ) | (43 | ) | ||||
Stock-based compensation expense | 76 | 59 | ||||||
Increase in other assets | (84 | ) | (101 | ) | ||||
Deferred income tax provision | 153 | 15 | ||||||
Net cash provided by operating activities | 2,371 | 2,401 | ||||||
Investing activities | ||||||||
Purchase of investment securities | (2,132 | ) | (649 | ) | ||||
Proceeds from sale of investment securities | 2,092 | 589 | ||||||
Net cash used by investing activities | (40 | ) | (60 | ) | ||||
Financing activities | ||||||||
Cash dividend paid | (2,997 | ) | (2,893 | ) | ||||
Proceeds from issuance of common stock | 718 | 547 | ||||||
Tax benefit from exercise of stock options | 19 | 32 | ||||||
Net cash used by financing activities | (2,260 | ) | (2,314 | ) | ||||
Increase in cash and cash equivalents | 71 | 27 | ||||||
Cash and cash equivalents at beginning of year | 31 | 4 | ||||||
Cash and cash equivalents at end of year | $ | 102 | $ | 31 |
- 86 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 19 - Regulatory Restrictions
Dividends payable by the Company and the Bank are subject to various limitations imposed by statutes, regulations and policies adopted by bank regulatory agencies. Under Pennsylvania banking law, the Bank is subject to certain restrictions on the amount of dividends that it may declare without prior regulatory approval. Under Federal Reserve regulations, the Bank is limited as to the amount it may lend affiliates, including the Company, unless such loans are collateralized by specific obligations.
Both the Company and the Bank are subject to regulatory capital requirements administered by Federal banking agencies. Failure to meet minimum capital requirements can initiate actions by regulators that could have an effect on the financial statements. Under the framework for prompt corrective action, both the Company and the Bank must meet capital guidelines that involve quantitative measures of their assets, liabilities, and certain off-balance-sheet items. The capital amounts and classification are also subject to qualitative judgments by the regulators. Management believes, as of December 31, 2012, that the Company and the Bank met capital adequacy requirements to which they were subject.
As of the most recent notification, the primary regulator of the Bank considered it to be “well capitalized” under the regulatory framework. There are no conditions or events since that notification that management believes have changed the classification. To be categorized as well capitalized, the Company and the Bank must maintain minimum ratios set forth in the table below.
The Company and the Bank’s actual capital amounts and ratios are presented as follows:
Capital levels | ||||||||||||||||||||||||
Actual | Adequately capitalized | Well capitalized | ||||||||||||||||||||||
As of December 31, 2012 | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||
Total risk-based capital (to risk-weighted assets): | ||||||||||||||||||||||||
Consolidated | $ | 80,758 | 13.60 | % | $ | 47,490 | 8.00 | % | N/A | N/A | ||||||||||||||
Bank | 76,154 | 12.92 | 47,170 | 8.00 | $ | 58,963 | 10.00 | % | ||||||||||||||||
Tier I capital (to risk-weighted assets): | ||||||||||||||||||||||||
Consolidated | 73,167 | 12.33 | 23,745 | 4.00 | N/A | N/A | ||||||||||||||||||
Bank | 68,754 | 11.66 | 23,585 | 4.00 | 35,378 | 6.00 | ||||||||||||||||||
Tier I capital (to average assets): | ||||||||||||||||||||||||
Consolidated | 73,167 | 7.96 | 36,762 | 4.00 | N/A | N/A | ||||||||||||||||||
Bank | 68,754 | 7.51 | 36,602 | 4.00 | 45,752 | 5.00 | ||||||||||||||||||
Capital levels | ||||||||||||||||||||||||
Actual | Adequately capitalized | Well capitalized | ||||||||||||||||||||||
As of December 31, 2011 | Amount | Ratio | Amount | Ratio | Amount | Ratio | ||||||||||||||||||
Total risk-based capital (to risk-weighted assets): | ||||||||||||||||||||||||
Consolidated | $ | 73,694 | 12.71 | % | $ | 46,371 | 8.00 | % | N/A | N/A | ||||||||||||||
Bank | 69,480 | 12.06 | 46,074 | 8.00 | $ | 57,593 | 10.00 | % | ||||||||||||||||
Tier I capital (to risk-weighted assets): | ||||||||||||||||||||||||
Consolidated | 66,176 | 11.42 | 23,185 | 4.00 | N/A | N/A | ||||||||||||||||||
Bank | 62,256 | 10.81 | 23,037 | 4.00 | 34,556 | 6.00 | ||||||||||||||||||
Tier I capital (to average assets): | ||||||||||||||||||||||||
Consolidated | 66,176 | 7.61 | 34,805 | 4.00 | N/A | N/A | ||||||||||||||||||
Bank | 62,256 | 7.18 | 34,662 | 4.00 | 43,328 | 5.00 |
- 87 - |
QNB CORP. AND SUBSIDIARY NOTES TO CONSOLIDATED FINANCIAL STATEMENTS |
Note 20 – Consolidated Quarterly Financial Data (Unaudited)
The unaudited quarterly results of operations for the years ended 2012 and 2011 are in the following table:
Quarters Ended 2012 | Quarters Ended 2011 | |||||||||||||||||||||||||||||||
March 31 | June 30 | Sept. 30 | Dec. 31 | March 31 | June 30 | Sept. 30 | Dec. 31 | |||||||||||||||||||||||||
Interest income | $ | 8,633 | $ | 8,424 | $ | 8,276 | $ | 8,015 | $ | 9,095 | $ | 9,188 | $ | 9,085 | $ | 8,849 | ||||||||||||||||
Interest expense | 1,827 | 1,648 | 1,553 | 1,420 | 2,138 | 2,037 | 2,005 | 1,911 | ||||||||||||||||||||||||
Net interest income | 6,806 | 6,776 | 6,723 | 6,595 | 6,957 | 7,151 | 7,080 | 6,938 | ||||||||||||||||||||||||
Provision for loan losses | 300 | - | 300 | 300 | 650 | 450 | 650 | 950 | ||||||||||||||||||||||||
Non-interest income | 1,566 | 1,326 | 1,125 | 1,392 | 940 | 1,070 | 1,082 | 1,134 | ||||||||||||||||||||||||
Non-interest expense | 4,851 | 4,828 | 4,934 | 5,012 | 4,420 | 4,584 | 4,514 | 4,778 | ||||||||||||||||||||||||
Income before income taxes | 3,221 | 3,274 | 2,614 | 2,675 | 2,827 | 3,187 | 2,998 | 2,344 | ||||||||||||||||||||||||
Provision for income taxes | 750 | 769 | 540 | 550 | 616 | 752 | 676 | 432 | ||||||||||||||||||||||||
Net Income | $ | 2,471 | $ | 2,505 | $ | 2,074 | $ | 2,125 | $ | 2,211 | $ | 2,435 | $ | 2,322 | $ | 1,912 | ||||||||||||||||
Earnings Per Share - basic * | $ | 0.78 | $ | 0.79 | $ | 0.65 | $ | 0.66 | $ | 0.71 | $ | 0.77 | $ | 0.74 | $ | 0.60 | ||||||||||||||||
Earnings Per Share - diluted * | $ | 0.77 | $ | 0.78 | $ | 0.64 | $ | 0.66 | $ | 0.70 | $ | 0.77 | $ | 0.73 | $ | 0.60 |
* Due to rounding, quarterly earnings per share may not sum to annual earnings per share
- 88 - |
ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.
ITEM 9A. CONTROLS AND PROCEDURES
The Company’s management, with the participation of the Chief Executive Officer and the Chief Financial Officer, has evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), as of December 31, 2012. Based on that evaluation, the Company’s Chief Executive Officer and Chief Financial Officer conclude that the Company’s disclosure controls and procedures are effective as of such date.
The Company’s management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rule 13a-15(f) promulgated under the Exchange Act. The Company’s management, with the participation of the Company’s principal executive officer and principal financial officer, has evaluated the effectiveness of our internal control over financial reporting based on the framework in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on our evaluation under the framework in Internal Control—Integrated Framework, the Company’s management concluded that our internal control over financial reporting was effective as of December 31, 2012.
There have been no changes in the Company’s internal control over financial reporting during the fourth quarter of 2012 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
(a) Management’s Report on Internal Control Over Financial Reporting
Management is responsible for the preparation, integrity, and fair presentation of the consolidated financial statements included in this annual report. The consolidated financial statements and notes included in this annual report have been prepared in conformity with U.S. generally accepted accounting principles, and as such, include some amounts that are based on management’s best estimates and judgments.
The Company’s management is responsible for establishing and maintaining effective internal control over financial reporting. The system of internal control over financial reporting, as it relates to the financial statements, is evaluated for effectiveness by management and tested for reliability through a program of internal audits and management testing and review. Actions are taken to correct potential deficiencies as they are identified. Any system of internal control, no matter how well designed, has inherent limitations, including the possibility that a control can be circumvented or overridden and misstatements due to error or fraud may occur and not be detected. Also, because of changes in conditions, internal control effectiveness may vary over time. Accordingly, even an effective system of internal control will provide only a reasonable assurance with respect to financial statement preparation.
Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2012. In making this assessment, it used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in Internal Control — Integrated Framework. Based on our assessment, management concluded that, as of December 31, 2012, the Company’s internal control over financial reporting is effective and meets the criteria of the Internal Control — Integrated Framework.
This annual report does not include an attestation report of the Company’s registered independent public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s registered independent public accounting firm pursuant to the provisions of the Dodd-Frank Act that permits the Company, as a smaller reporting company, to provide only management’s report in this annual report.
/s/ David W. Freeman | /s/ Bret H. Krevolin | ||
David W. Freeman | Bret H. Krevolin | ||
Chief Executive Officer | Chief Financial Officer |
March 29, 2013
ITEM 9B. OTHER INFORMATION
None.
- 89 - |
PART III
ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The information required by Item 10 is incorporated by reference to information appearing in QNB Corp.’s definitive proxy statement to be used in connection with the 2013 Annual Meeting of Shareholders under the captions
• | “Election of Directors” |
• | “Governance of the Company - Code of Ethics” |
• | “Section 16(a) Beneficial Ownership Compliance” |
• | “Meetings and Committees of the Board of Directors of QNB and the Bank” |
• | “Executive Officers of QNB and/or the Bank” |
The Company has adopted a Code of Business Conduct and Ethics applicable to its CEO, CFO and Controller as well as its long-standing Code of Ethics which applies to all directors and employees. The codes are available on the Company’s website at www.qnb.com.
ITEM 11. EXECUTIVE COMPENSATION
The information required by Item 11 is incorporated by reference to the information appearing in QNB Corp.’s definitive proxy statement to be used in connection with the 2013 Annual Meeting of Shareholders under the captions
• | “Compensation Committee Report” |
• | “Executive Compensation” |
• | “Director Compensation” |
• | “Compensation Tables” |
ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
Equity Compensation Plan Information
The following table summarizes QNB’s equity compensation plan information as of December 31, 2012. Information is included for both equity compensation plans approved by QNB shareholders and equity compensation plans not approved by QNB shareholders.
Plan Category | Number of shares to be issued upon exercise of outstanding options, warrants and rights | Weighted-average exercise price of outstanding options, warrants and rights | Number of shares available for future issuance under equity compensation plans [excluding securities reflected in column (a)] | |||||||||
(a) | (b) | (c) | ||||||||||
Equity compensation plans approved by QNB shareholders | ||||||||||||
1998 Stock option plan | 50,500 | $ | 27.56 | - | ||||||||
2005 Stock option plan | 77,725 | 19.58 | 76,800 | |||||||||
2011 Employee stock purchase plan | - | - | 24,141 | |||||||||
Equity compensation plans not approved by QNB shareholders | ||||||||||||
None | - | - | - | |||||||||
Total | 128,225 | $ | 22.72 | 100,941 |
Additional information required by Item 12 is incorporated by reference to the information appearing in QNB Corp.’s definitive proxy statement to be used in connection with the 2013 Annual Meeting of Shareholders under the captions
• | “Security Ownership of Certain Beneficial Owners and Management” |
ITEM 13. CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS, AND DIRECTOR INDEPENDENCE
The information required by Item 13 is incorporated by reference to the information appearing in QNB Corp.’s definitive proxy statement to be used in connection with the 2013 Annual Meeting of Shareholders under the captions
• | “Certain Relationships and Related Party Transactions” |
• | “Governance of the Company - Director Independence” |
- 90 - |
ITEM 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
The information required by Item 14 is incorporated by reference to the information appearing in QNB Corp.’s definitive proxy statement to be used in connection with the 2013 Annual Meeting of Shareholders under the captions
• | “Audit Committee Pre-Approval of Audit and Permissible Non-Audit Services of Independent Auditors” |
• | “Audit Fees, Audit Related Fees, Tax Fees, and All Other Fees” |
PART IV
ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES
(a) 1. Financial Statements
The following financial statements are included by reference in Part II, Item 8 hereof.
Report of Independent Registered Public Accounting Firm | ||||
Consolidated Balance Sheets | ||||
Consolidated Statements of Income | ||||
Consolidated Statements of Comprehensive Income | ||||
Consolidated Statements of Shareholders’ Equity | ||||
Consolidated Statements of Cash Flows | ||||
Notes to Consolidated Financial Statements |
2. Financial Statement Schedules
The financial statement schedules required by this Item are omitted because the information is either inapplicable, not required or is in the consolidated financial statements as a part of this Report.
3. The following exhibits are incorporated by reference herein or annexed to this Form 10-K:
3(i)- | Articles of Incorporation of Registrant, as amended. (Incorporated by reference to Exhibit 3(i) of Registrant’s proxy statement on Schedule 14-A, SEC File No. 0-17706, filed with the Commission on April 15, 2005) |
3(ii)- | By-laws of Registrant, as amended. (Incorporated by reference to Exhibit 3(ii) of Registrant’s Current Report on Form 8-K, SEC File No. 0-17706, filed with the Commission on January 23, 2006) |
10.1- | QNB Corp. 1998 Stock Incentive Plan. (Incorporated by reference to Exhibit 4.3 to Registration Statement No. 333-91201 on Form S-8, filed with the Commission on November 18, 1999) |
10.2- | The Quakertown National Bank Retirement Savings Plan. (Incorporated by reference to Exhibit 10.4 of Registrant’s Quarterly report on Form 10-Q, SEC File No. 0-17706, filed with the Commission on August 14, 2003) |
10.3- | QNB Corp. 2005 Stock Incentive Plan. (Incorporated by reference to Exhibit 99.1 to Registration Statement No. 333-125998 on Form S-8, filed with the Commission on June 21, 2005) |
10.4- | Change of Control Agreement between Registrant and Bret H. Krevolin. (Incorporated by reference to Exhibit 10.6 of Registrant’s Quarterly report on Form 10-Q, SEC File No. 0-17706, filed with the Commission on November 8, 2005) |
10.5- | QNB Corp. 2011 Employee Stock Purchase Plan. (Incorporated by reference to Exhibit 99.1 to Registration Statement No. 333-175788 on Form S-8, filed with the Commission on July 26, 2011) |
10.6- | Employment Agreement between Registrant and David W. Freeman. (Incorporated by reference to Exhibit 10.1 of Registrant’s Current Report on Form 8-K, SEC File No. 0-17706, filed with the Commission on December 28, 2012) |
10.7- | Change of Control Agreement between Registrant and Scott G. Orzehoski. (Incorporated by reference to Exhibit 10.1 of Registrant’s Quarterly report on Form 10-Q, SEC File No. 0-17706, filed with the Commission on November 9, 2011) |
10.8- | Change of Control Agreement between Registrant and Jennifer L. Frost. |
10.9- | Change of Control Agreement between Registrant and Dale A. Wentz. |
21- | Subsidiaries of the Registrant |
- 91 - |
23.1- | Consent of Independent Registered Public Accounting Firm |
31.1- | Section 302 Certification of the Chief Executive Officer |
31.2- | Section 302 Certification of the Chief Financial Officer |
32.1- | Section 906 Certification of the Chief Executive Officer |
32.2- | Section 906 Certification of the Chief Financial Officer |
The following Exhibits are being furnished * as part of this report:
No. |
Description |
101.INS | XBRL Instance Document * |
101.SCH | XBRL Taxonomy Extension Schema Document * |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document * |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document * |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document * |
101.DEF | XBRL Taxonomy Extension Definitions Linkbase Document * |
______________________________________________________________________________
* | These interactive data files are being furnished as part of this Annual Report, and, in accordance with Rule 402 of Regulation S-T, shall not be deemed filed for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under those sections. |
- 92 - |
SIGNATURES
QNB Corp. | |||
March 26, 2013 | |||
BY: | /s/ David W. Freeman | ||
David W. Freeman | |||
Chief Executive Officer |
Pursuant to the requirements of the Securities Exchange Act of 1934, this report is signed below by the following persons on behalf of the Registrant and in the capacities and on the dates indicated.
/s/ David W. Freeman | Chief Executive Officer, | March 26, 2013 | ||
David W. Freeman |
Principal Executive | |||
Officer and Director | ||||
/s/ Bret H. Krevolin | Chief Financial Officer | March 26, 2013 | ||
Bret H. Krevolin | and Principal Financial and | |||
Accounting Officer | ||||
/s/ Autumn R. Bayles | Director | March 26, 2013 | ||
Autumn R. Bayles |
||||
/s/ Thomas J. Bisko | Director | March 26, 2013 | ||
Thomas J. Bisko |
||||
/s/ Kenneth F. Brown, Jr. | Director | March 26, 2013 | ||
Kenneth F. Brown, Jr. |
||||
/s/ Dennis Helf | Director, Chairman | March 26, 2013 | ||
Dennis Helf |
||||
Director | March 26, 2013 | |||
G. Arden Link |
||||
/s/ Charles M. Meredith, III | Director | March 26, 2013 | ||
Charles M. Meredith, III |
||||
/s/ Anna Mae Papso | Director | March 26, 2013 | ||
Anna Mae Papso |
||||
/s/ Gary S. Parzych | Director | March 26, 2013 | ||
Gary S. Parzych |
||||
/s/ Bonnie L. Rankin | Director | March 26, 2013 | ||
Bonnie L. Rankin |
||||
/s/ Henry L. Rosenberger | Director | |||
Henry L. Rosenberger | March 26, 2013 | |||
/s/ Edgar L. Stauffer | Director | |||
Edgar L. Stauffer | March 26, 2013 | |||
- 93 - |
QNB CORP.
FORM 10-K
FOR YEAR ENDED DECEMBER 31, 2012
EXHIBIT INDEX
Exhibit
3(i)- | Articles of Incorporation of Registrant, as amended. (Incorporated by reference to Exhibit 3(i) of Registrant’s proxy statement on Schedule 14-A, SEC File No. 0-17706, filed with the Commission on April 15, 2005) |
3(ii)- | By-laws of Registrant, as amended. (Incorporated by reference to Exhibit 3(ii) of Registrant’s Current Report on Form 8-K, SEC File No. 0-17706, filed with the Commission on January 23, 2006) |
10.1- | QNB Corp. 1998 Stock Incentive Plan. (Incorporated by reference to Exhibit 4.3 to Registration Statement No. 333-91201 on Form S-8, filed with the Commission on November 18, 1999) |
10.2- | The Quakertown National Bank Retirement Savings Plan. (Incorporated by reference to Exhibit 10.4 of Registrant’s Quarterly report on Form 10-Q, SEC File No. 0-17706, filed with the Commission on August 14, 2003) |
10.3- | QNB Corp. 2005 Stock Incentive Plan. (Incorporated by reference to Exhibit 99.1 to Registration Statement No. 333-125998 on Form S-8, filed with the Commission on June 21, 2005) |
10.4- | Change of Control Agreement between Registrant and Bret H. Krevolin. (Incorporated by reference to Exhibit 10.6 of Registrant’s Quarterly report on Form 10-Q, SEC File No. 0-17706, filed with the Commission on November 8, 2005) |
10.5- | QNB Corp. 2011 Employee Stock Purchase Plan. (Incorporated by reference to Exhibit 99.1 to Registration Statement No. 333-175788 on Form S-8, filed with the Commission on July 26, 2011) |
10.6- | Employment Agreement between Registrant and David W. Freeman. (Incorporated by reference to Exhibit 10.1 of Registrant’s Current Report on Form 8-K, SEC File No. 0-17706, filed with the Commission on December 28, 2012) |
10.7- | Change of Control Agreement between Registrant and Scott G. Orzehoski. (Incorporated by reference to Exhibit 10.1 of Registrant’s Quarterly report on Form 10-Q, SEC File No. 0-17706, filed with the Commission on November 9, 2011) |
10.8- | Change of Control Agreement between Registrant and Jennifer L. Frost. |
10.9- | Change of Control Agreement between Registrant and Dale A. Wentz. |
21- | Subsidiaries of the Registrant |
23.1- | Consent of Independent Registered Public Accounting Firm |
31.1- | Section 302 Certification of the Chief Executive Officer |
31.2- | Section 302 Certification of the Chief Financial Officer |
32.1- | Section 906 Certification of the Chief Executive Officer |
32.2- | Section 906 Certification of the Chief Financial Officer |
The following Exhibits are being furnished * as part of this report:
No. |
Description |
101.INS | XBRL Instance Document * |
101.SCH | XBRL Taxonomy Extension Schema Document * |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document * |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document * |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document * |
101.DEF | XBRL Taxonomy Extension Definitions Linkbase Document * |
______________________________________________________________________________
* | These interactive data files are being furnished as part of this Annual Report, and, in accordance with Rule 402 of Regulation S-T, shall not be deemed filed for purposes of Section 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to liability under those sections. |
- 94 - |