Maryland
|
52-1380770
|
|
(State
or other jurisdiction of
|
(I.
R. S. Employer Identification No.)
|
|
incorporation
or organization)
|
19 South Second
Street, Oakland, Maryland 21550-0009
|
(Address of
principal executive offices) (Zip
Code)
|
Large
accelerated filer £
|
Accelerated
filer R
|
Non-accelerated
filer £ (Do not
check if a smaller reporting company)
|
Smaller reporting company £
|
PART
I. FINANCIAL INFORMATION
|
|||
Item
1.
|
Financial
Statements (unaudited)
|
3
|
|
Consolidated
Statements of Financial Condition – March 31, 2009 and December 31,
2008
|
3
|
||
|
|||
Consolidated
Statements of Income - for the three months ended March 31, 2009 and
2008
|
4
|
||
Consolidated
Statements of Changes in Shareholders’ Equity - for the three months ended
March 31, 2009
and
year ended December 31, 2008
|
5
|
||
|
|||
Consolidated
Statements of Cash Flows - for the three months ended March 31, 2009 and
2008
|
6
|
||
Notes
to Consolidated Financial Statements
|
7
|
||
|
|||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition and Results of
Operations
|
21
|
|
|
|||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
34
|
|
Item
4.
|
Controls
and Procedures
|
35
|
|
PART
II. OTHER INFORMATION
|
|||
Item
1.
|
Legal
Proceedings
|
35
|
|
Item
1A.
|
Risk
Factors
|
35
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
35
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
35
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
35
|
|
Item
5.
|
Other
Information
|
35
|
|
Item
6.
|
Exhibits
|
35
|
|
SIGNATURES
|
36
|
||
EXHIBIT
INDEX
|
37
|
March
31,
2009
|
December
31,
2008
|
|||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 47,066 | $ | 18,423 | ||||
Interest-bearing deposits in banks |
16,165
|
882
|
||||||
Cash
and cash equivalents
|
63,231 | 19,305 | ||||||
Investment
securities - trading (at fair value)
|
19
|
-
|
||||||
Investment
securities - available-for-sale (at fair value)
|
334,888
|
354,595
|
||||||
Federal
Home Loan Bank stock, at cost
|
13,863 | 13,933 | ||||||
Loans
|
1,123,206 | 1,134,546 | ||||||
Allowance
for loan losses
|
(13,285 | ) | (14,347 | ) | ||||
Net
loans
|
1,109,921 | 1,120,199 | ||||||
Premises
and equipment, net
|
31,291 | 31,124 | ||||||
Goodwill
and other intangible assets, net
|
16,113 | 16,322 | ||||||
Bank
owned life insurance
|
29,880 | 29,743 | ||||||
Deferred
tax assets
|
36,082 | 31,407 | ||||||
Accrued
interest receivable and other assets
|
20,281 | 22,476 | ||||||
Total
Assets
|
$ | 1,655,569 | $ | 1,639,104 | ||||
Liabilities
and Shareholders' Equity
|
||||||||
Liabilities:
|
||||||||
Non-interest
bearing deposits
|
$ | 123,027 | $ | 107,749 | ||||
Interest-bearing
deposits
|
1,100,488 | 1,115,140 | ||||||
Total
deposits
|
1,223,515 | 1,222,889 | ||||||
Short-term
borrowings
|
42,330 | 50,495 | ||||||
Long-term
borrowings
|
277,140 | 277,403 | ||||||
Accrued
interest payable and other liabilities
|
14,299 | 14,529 | ||||||
Dividends
payable
|
1,223 | 1,098 | ||||||
Total
Liabilities
|
1,558,507 | 1,566,414 | ||||||
Shareholders'
Equity:
|
||||||||
Preferred
stock – no par value;
|
||||||||
Authorized
2,000 shares of which 30 shares of Series A,
$1
liquidation preference, 5% cumulative increasing to 9%
cumulative
on February 15, 2014, were issued and
outstanding
on March 31, 2009 (discount of $304 and $0,
respectively)
|
29,696 | - | ||||||
Common
Stock – par value $.01 per share;
|
||||||||
Authorized
25,000 shares; issued and outstanding
6,122
shares at March 31, 2009 and 6,113
shares
at December 31, 2008
|
61 | 61 | ||||||
Surplus
|
21,007 | 20,520 | ||||||
Retained
earnings
|
94,116 | 93,092 | ||||||
Accumulated
other comprehensive loss
|
(47,818 | ) | (40,983 | ) | ||||
Total
Shareholders' Equity
|
97,062 | 72,690 | ||||||
Total
Liabilities and Shareholders' Equity
|
$ | 1,655,569 | $ | 1,639,104 |
Three
Months Ended
March
31,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Interest
income
|
||||||||
Interest
and fees on loans
|
$ | 17,573 | $ | 18,954 | ||||
Interest
on investment securities:
|
||||||||
Taxable
|
3,859 | 3,878 | ||||||
Exempt
from federal income tax
|
957 | 847 | ||||||
Total
investment income
|
4,816 | 4,725 | ||||||
Other
|
(16 | ) | 179 | |||||
Total
interest income
|
22,373 | 23,858 | ||||||
Interest
expense
|
||||||||
Interest
on deposits
|
5,549 | 9,116 | ||||||
Interest
on short-term borrowings
|
75 | 335 | ||||||
Interest
on long-term borrowings
|
2,923 | 2,378 | ||||||
Total
interest expense
|
8,547 | 11,829 | ||||||
Net
interest income
|
13,826 | 12,029 | ||||||
Provision
for loan losses
|
2,049 | 1,387 | ||||||
Net
interest income after provision for loan
losses
|
11,777 | 10,642 | ||||||
Other
operating income
|
||||||||
Service
charges
|
1,315 | 1,447 | ||||||
Trust
department
|
830 | 1,032 | ||||||
Total
other-than-temporary security impairment losses
|
(3,342 | ) | — | |||||
Less:
Portion of loss recognized in other comprehensive
income (before taxes)
|
2,592 | — | ||||||
Net
security impairment losses recognized in earnings
|
(750 | ) | — | |||||
Securities
losses - trading
|
(367 | ) | — | |||||
Securities
gains
|
42 | 399 | ||||||
Insurance
commissions
|
723 | 551 | ||||||
Bank
owned life insurance
|
137 | 264 | ||||||
Other
income
|
660 | 647 | ||||||
Total
other operating income
|
2,590 | 4,340 | ||||||
Other
operating expenses
|
||||||||
Salaries
and employee benefits
|
5,899 | 5,784 | ||||||
Occupancy,
equipment and data processing
|
2,051 | 1,906 | ||||||
Other
expense
|
3,036 | 2,664 | ||||||
Total
other operating expenses
|
10,986 | 10,354 | ||||||
Income
before income taxes
|
3,381 | 4,628 | ||||||
Applicable
income taxes
|
1,002 | 1,493 | ||||||
Net
Income
|
$ | 2,379 | $ | 3,135 | ||||
Accumulated
preferred stock dividends and
discount accretion
|
(259 | ) | — | |||||
Net
Income Available to Common Shareholders
|
$ | 2,120 | $ | 3,135 | ||||
Basic
net income per common share
|
$ | .35 | $ | .51 | ||||
Diluted
net income per common share
|
$ | .35 | .51 | |||||
Dividends
per common share
|
$ | .20 | $ | .20 | ||||
Weighted average
number of common shares outstanding
|
6,101 | 6,127 |
Capital
Stock
|
Preferred
Stock
|
Surplus
|
Retained
Earnings
|
Accumulated
Other
Comprehensive
Loss
|
Total
Shareholders’
Equity
|
||||||||||||||||||
Balance
at January 1, 2008
|
$
|
61
|
$
|
-
|
$
|
21,400
|
$
|
88,859
|
$
|
(5,655
|
)
|
$ |
104,665
|
||||||||||
|
|||||||||||||||||||||||
Comprehensive
income:
|
|
||||||||||||||||||||||
Net
income for the year
|
8,871
|
8,871
|
|||||||||||||||||||||
Unrealized
loss on securities available-for- sale, net of income taxes of
$20,748
|
(30,660
|
)
|
(30,660
|
) | |||||||||||||||||||
Change
in accumulated unrealized losses for pension and
SERP obligations, net of income taxes of $2,784
|
(4,668
|
)
|
(4,668
|
) | |||||||||||||||||||
Comprehensive
loss
|
(26,457
|
) | |||||||||||||||||||||
Issuance
of 25,814 shares of common stock under
dividend reinvestment plan
|
362
|
362
|
|||||||||||||||||||||
Repurchase
of common stock
|
(1,391
|
)
|
(1,391
|
) | |||||||||||||||||||
Stock
based compensation
|
149
|
149
|
|||||||||||||||||||||
Cash
dividends declared - $.80 per share
|
(4,638
|
)
|
(4,638
|
) | |||||||||||||||||||
|
|||||||||||||||||||||||
Balance
at December 31, 2008
|
$
|
61
|
$
|
-
|
$
|
20,520
|
$
|
93,092
|
$
|
(40,983
|
)
|
$
|
72,690
|
||||||||||
|
|||||||||||||||||||||||
Comprehensive
income:
|
|
||||||||||||||||||||||
Net
income for the quarter
|
2,379
|
2,379
|
|||||||||||||||||||||
Unrealized
loss on securities available-for- sale, net of income taxes of
$4,623
|
(6,832
|
)
|
(6,832
|
) | |||||||||||||||||||
Unrealized
loss on securities available-for-sale related to
impairment
charges, net of income taxes of $2
|
(3
|
)
|
(3
|
) | |||||||||||||||||||
Comprehensive
loss
|
(4,456
|
) | |||||||||||||||||||||
Issuance
of 9,470 shares of common stock under dividend
reinvestment
plan
|
125
|
125
|
|||||||||||||||||||||
Stock
based compensation
|
49
|
49
|
|||||||||||||||||||||
Preferred
stock issued pursuant to TARP – 30,000 shares
|
29,687
|
29,687
|
|||||||||||||||||||||
Preferred
stock discount accretion
|
9
|
(9
|
)
|
-
|
|||||||||||||||||||
Warrants
issued pursuant to TARP
|
313
|
313
|
|||||||||||||||||||||
Cash
dividends declared - $.20 per share
|
(1,346
|
)
|
(1,346
|
) | |||||||||||||||||||
|
|||||||||||||||||||||||
Balance
at March 31, 2009
|
$
|
61
|
$
|
29,696
|
$
|
21,007
|
$
|
94,116
|
$
|
(47,818
|
)
|
$ |
97,062
|
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
||||||||
Operating
activities
|
||||||||
Net
income
|
$ | 2,379 | $ | 3,135 | ||||
Adjustments
to reconcile net income to net
|
||||||||
cash
provided by operating activities:
|
||||||||
Provision
for loan losses
|
2,049 | 1,387 | ||||||
Depreciation
|
677 | 694 | ||||||
Stock
compensation
|
49 | — | ||||||
Amortization
of intangible assets
|
209 | 171 | ||||||
Loss
on other real estate owned
|
78 | — | ||||||
Net
amortization and (accretion) of investment securities discounts
and premiums
|
32 | (36 |
)
|
|||||
Other-than-temporary-impairment
loss
|
750 | — | ||||||
Loss
(gain) on investment securities
|
325 | (399 |
)
|
|||||
Decrease(increase)
in accrued interest receivable and other assets
|
1,853 | (1,916 |
)
|
|||||
Increase
in deferred tax assets
|
(49 | ) |
(4
|
)
|
||||
(Decrease)
increase in accrued interest payable and other
liabilities
|
(230 | ) | 2,325 | |||||
Earnings
on bank owned life insurance
|
(137 | ) | (264 |
)
|
||||
Net
cash provided by operating activities
|
7,985 | 5,093 | ||||||
Investing
activities
|
||||||||
Proceeds
from maturities of investment
securities available-for-sale
|
31,018 | 33,187 | ||||||
Proceeds
from sales of investment
securities available-for-sale
|
18,891 | 10,264 | ||||||
Purchases
of investment securities available-for-sale
|
(42,789 | ) | (123,657 |
)
|
||||
Proceeds from sales of other real estate owned | 264 | — | ||||||
Net
decrease (increase) in loans
|
8,229 | (12,283 |
)
|
|||||
Net
decrease (increase) in FHLB stock
|
70 | (3,812 |
)
|
|||||
Purchases
of premises and equipment
|
(844 | ) | (772 |
)
|
||||
Net
cash used in investing activities
|
14,839 | (97,073 |
)
|
|||||
Financing
activities
|
||||||||
Net
(decrease) increase in short-term borrowings
|
(8,165 | ) | 34,041 | |||||
Payments
on long-term borrowings
|
(263 | ) | (262 |
)
|
||||
Proceeds
from long-term borrowings
|
— | 40,000 | ||||||
Net
increase in deposits
|
626 | 19,526 | ||||||
Proceeds
from issuance of preferred stock and warrants
|
30,000 | — | ||||||
Cash
dividends paid
|
(1,221 | ) | (1,226 |
)
|
||||
Proceeds
from issuance of common stock
|
125 | 115 | ||||||
Stock
repurchase
|
— | (444 |
)
|
|||||
Net
cash provided by financing activities
|
21,102 | 91,750 | ||||||
Increase
(decrease) in cash and cash equivalents
|
43,926 | (230 |
)
|
|||||
Cash
and cash equivalents at beginning of the year
|
19,305 | 25,802 | ||||||
Cash
and cash equivalents at end of period
|
$ | 63,231 | $ | 25,572 | ||||
Supplemental
information
|
||||||||
Interest
paid
|
$ | 9,453 | $ | 12,171 | ||||
Non-cash
Investing Activities:
|
||||||||
Transfers
from loans to other real estate owned
|
$ | 431 | $ | — |
March
31, 2009
|
March
31, 2008
|
|||||||||||||||||||||||
Income
|
Average
Shares
|
Per
Share
Amount
|
Income
|
Average
Shares
|
Per
Share
Amount
|
|||||||||||||||||||
Basic
Earnings Per
Share:
|
||||||||||||||||||||||||
Net
income
|
$ | 2,379 | $ | 3,135 | ||||||||||||||||||||
Accumulated
preferred stock dividends
|
(250 | ) | 0 | |||||||||||||||||||||
Discount
accretion on preferred stock
|
(9 | ) | 0 | |||||||||||||||||||||
Net
income available to common shareholders
|
$ | 2,120 | 6,101 | $ | .35 | $ | 3,135 | 6,127 | $ | .51 | ||||||||||||||
Diluted
Earnings per share:
|
||||||||||||||||||||||||
Net
income available to common shareholders
|
$ | 2,120 | 6,101 | $ | .35 | $ | 3,135 | 6,127 | $ | .51 | ||||||||||||||
Non-vested
Employee Stock Award
|
18 | |||||||||||||||||||||||
Diluted
net income available to common shareholders
|
$ | 2,120 | 6,119 | $ | .35 | $ | 3,135 | 6,127 | $ | .51 |
March
31, 2009
|
||||||||||||||||
Less
than 12 months
|
12
months or more
|
|||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||
U.S.
government agencies
|
$ | 9,950 | $ | (55 | ) | $ | 14,663 | $ | (337 | ) | ||||||
Residential
Mortgage-backed securities
|
382 | (2 | ) | 37,769 | (11,395 | ) | ||||||||||
Obligations
of states and political subdivisions
|
48,227 | (981 | ) | 7,338 | (516 | ) | ||||||||||
Collateralized
debt obligations
|
— | — | 10,203 | (59,226 | ) | |||||||||||
$ | 58,559 | $ | (1,038 | ) | $ | 69,973 | $ | (71,474 | ) | |||||||
December
31, 2008
|
||||||||||||||||
Less
than 12 months
|
12
months or more
|
|||||||||||||||
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
|||||||||||||
U.S.
government and agencies
|
$ | 19,822 | $ | (178 | ) | $ | — | $ | — | |||||||
Residential
Mortgage-backed securities
|
38,229 | (9,942 | ) | 3,216 | (1,188 | ) | ||||||||||
Obligations
of states and political subdivisions
|
66,735 | (2,781 | ) | 3,632 | (315 | ) | ||||||||||
Collateralized
debt obligations
|
2,159 | (5,393 | ) | 21,724 | (40,665 | ) | ||||||||||
$ | 126,945 | $ | (18,294 | ) | $ | 28,572 | $ | (42,168 | ) |
March
31,
2009
|
December
31,
2008
|
|||||||
FHLB
Daily investments, interest rate of .10% (at March 31,
2009)
|
$ | 16,165 | $ | 882 |
March
31,
2009
|
December
31,
2008
|
|
||||||||||||||
Carrying
Amount
|
Fair
Value
|
Carrying
Amount
|
Fair
Value
|
|||||||||||||
Financial
Assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 47,066 | $ | 47,066 | $ | 18,423 | $ | 18,423 | ||||||||
Interest
bearing deposits in banks
|
16,165 | 16,165 | 882 | 882 | ||||||||||||
Investment
securities
|
334,907 | 334,907 | 354,595 | 354,595 | ||||||||||||
Federal
Home Loan Bank stock
|
13,863 | 13,863 | 13,933 | 13,933 | ||||||||||||
Loans,
net
|
1,109,921 | 1,116,786 | 1,120,199 | 1,125,029 | ||||||||||||
Accrued
interest receivable
|
7,438 | 7,438 | 7,713 | 7,713 | ||||||||||||
Financial
Liabilities:
|
||||||||||||||||
Deposits
|
1,223,515 | 1,231,079 | 1,222,889 | 1,229,834 | ||||||||||||
Borrowed
funds
|
319,470 | 335,612 | 327,898 | 346,110 | ||||||||||||
Accrued
interest payable
|
3,374 | 3,374 | 4,295 | 4,295 | ||||||||||||
Off
Balance Sheet Financial Instruments
|
— | — | — | — |
Fair
Value Measurements at
March
31, 2009 Using
(Dollars
in Thousands)
|
|||||||||||||
Description
|
Assets
Measured
at
Fair
Value
03/31/09
|
Quoted
Prices
in
Active
Markets
for
Identical
Assets
(Level
1)
|
Significant
Other
Observable
Inputs
(Level
2)
|
Significant
Unobservable
Inputs
(Level
3)
|
|||||||||
Investment
securities - trading
|
$ | 19 | $ | — | $ | 19 | |||||||
Investment
securities available-for-sale:
|
|||||||||||||
U.S.
Government Agencies
|
$ | 107,326 | $ | 107,326 | $ | — | |||||||
Residential
Mortgage-backed securities
|
$ | 116,337 | $ | 116,337 | $ | — | |||||||
Obligations
of states and political subdivisions
|
$ | 101,022 | $ | 101,022 | $ | — | |||||||
Collateralized
debt obligations
|
$ | 10,203 | $ | — | $ | 10,203 | |||||||
Impaired
loans¹
|
$ | 6,778 | $ | 6,778 | |||||||||
Foreclosed
Real Estate
|
$ | 2,513 | $ | 2,513 |
¹ The impaired loans fair value
consists of the total impaired loans balance of $9,196 net of the $2,418
valuation allowance.
|
Fair Value Measurements at
December 31, 2008 Using
(Dollars in Thousands)
|
|||||||||||||
Description
|
Assets
Measured
at Fair
Value
12/31/08
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
|||||||||
Investment
securities available-for-sale:
|
|||||||||||||
U.S.
Government Agencies
|
$ | 113,645 | $ | 113,645 | $ | — | |||||||
Residential
Mortgage-backed securities
|
$ | 123,199 | $ | 123,199 | $ | — | |||||||
Obligations
of states and political subdivisions
|
$ | 93,485 | $ | 93,485 | |||||||||
Collateralized
debt obligations
|
$ | 24,266 | $ | 24,266 | |||||||||
Impaired
loans¹
|
$ | 11,760 | $ | 11,760 | |||||||||
Foreclosed
Real Estate
|
$ | 2,424 | $ | 2,424 |
¹
The impaired loans fair value consists of the impaired loans with a
valuation allowance balance of $16,519 net of the $4,759 valuation
allowance.
|
Fair
Value Measurements Using Significant
Unobservable
inputs
(Level
3)
(Dollars
in Thousands)
|
||||||||||||||||
Investment
Securities
Available
for Sale
|
Investment
Securities
-
Trading
|
Impaired
Loans
|
Foreclosed
Real
Estate
|
|||||||||||||
Beginning
balance January 1, 2009
|
$ | 24,266 | $ | — | $ | 11,760 | $ | 2,424 | ||||||||
Total
gains/(losses) realized/unrealized:
|
||||||||||||||||
Included
in earnings (or changes in net assets)
|
(750 | ) | (367 | ) | ||||||||||||
Included
in other comprehensive loss
|
(12,927 | ) | — | — | — | |||||||||||
Purchases,
issuances, and settlements
|
— | — | ||||||||||||||
Transfers
from Available for Sale to Trading
|
(386 | ) | 386 | |||||||||||||
Transfers
in and/or out of Level 3
|
— | — | ||||||||||||||
Sales
|
— | — | — | (264 | ) | |||||||||||
Payments/credits
|
— | — | (6,920 | ) | (78 | ) | ||||||||||
Properties/loans
added
|
— | — | 1,938 | 431 | ||||||||||||
Ending
balance March 31, 2009
|
$ | 10,203 | $ | 19 | $ | 6,778 | $ | 2,513 | ||||||||
The
amount of total gains or losses for the period included
in earnings (or changes in net assets) attributable
to the change in unrealized gains or losses
related to assets still held at the reporting date
|
$ | (750 | ) | $ | (367 | ) | — | — |
March
31,
2009
|
December
31,
2008
|
|||||||
Short-term advances, | ||||||||
Daily
borrowings, interest rate of .46% at December
31, 2008
|
$ | 0 | $ | 8,500 | ||||
Securities
sold under agreements to repurchase, with weighted
average interest rate at end of period
of .68% and 1.33%, respectively
|
42,330 | 41,995 | ||||||
$ | 42,330 | $ | 50,495 |
FHLB
advances, bearing interest at rates ranging from
2.46% to 4.98% at March 31, 2009
|
$ | 241,211 | $ | 241,474 | ||||
Junior
subordinated debentures, bearing interest at rates ranging
from 4.06% to 6.02% at March 31, 2009
|
35,929 | 35,929 | ||||||
$ | 277,140 | $ | 277,403 |
March
31 December 31
|
||||||||
2009
|
2008
|
|||||||
Due
in 2009
|
13,750 | 14,000 | ||||||
Due
in 2010
|
31,000 | 31,000 | ||||||
Due
in 2011
|
51,000 | 51,000 | ||||||
Due
in 2012
|
44,250 | 44,250 | ||||||
Due
in 2013
|
— | — | ||||||
Thereafter
|
137,140 | 137,153 | ||||||
Total
long-term debt
|
$ | 277,140 | $ | 277,403 |
Pension
|
For
the three months ended
March
31
|
|||||||
(In
thousands)
|
2009
|
2008
|
||||||
Service
cost
|
$ | 202 | $ | 231 | ||||
Interest
cost
|
304 | 316 | ||||||
Expected
return on assets
|
(425 | ) | (585 | ) | ||||
Amortization
of transition asset
|
(10 | ) | (10 | ) | ||||
Recognized
loss
|
155 | 35 | ||||||
Prior
service cost
|
3 | 3 | ||||||
Net
pension expense included in employee benefits
|
$ | 229 | $ | (10 | ) |
SERP
|
For
the three months ended
March
31
|
|||||||
(In
thousands)
|
2009
|
2008
|
||||||
Service
cost
|
$ | 33 | $ | 30 | ||||
Interest
cost
|
57 | 46 | ||||||
Recognized
loss
|
— | 2 | ||||||
Prior
service cost
|
32 | 28 | ||||||
Net
pension expense included in employee benefits
|
$ | 122 | $ | 106 |
At
or For the Three Months
|
||||||||
Ended
March 31
|
||||||||
2009
|
2008
|
|||||||
Per
Share Data
|
||||||||
Basic
net income per common share
|
$ | .35 | $ | .51 | ||||
Diluted
net income per common share
|
$ | .35 | $ | .51 | ||||
Dividends
Declared
|
$ | .20 | $ | .20 | ||||
Book
Value
|
$ | 10.95 | $ | 16.69 | ||||
Significant
Ratios
|
||||||||
Return
on Average Assets (a)
|
.58 | % | .82 | % | ||||
Return
on Average Equity (a)
|
9.66 | % | 11.92 | % | ||||
Dividend
Payout Ratio
|
51.23 | % | 37.80 | % | ||||
Average
Equity to Average Assets
|
6.00 | % | 6.90 | % | ||||
Note: (a) Annualized
|
2009
|
2008
|
|||||||||||||||||||||||
Average
|
Average
|
Average
|
Average
|
|||||||||||||||||||||
(Dollars in thousands)
|
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
||||||||||||||||||
Interest-Earning
Assets:
|
||||||||||||||||||||||||
Loans
|
$ | 1,129,772 | $ | 17,578 | 6.31 | % | $ | 1,045,689 | $ | 18,960 | 7.29 | % | ||||||||||||
Investment
securities
|
339,319 | 5,332 | 6.37 | 352,631 | 5,181 | 5.91 | ||||||||||||||||||
Other
interest earning assets
|
51,527 | (16 | ) | (.13 | ) | 12,521 | 179 | 5.75 | ||||||||||||||||
Total
earning assets
|
$ | 1,520,618 | 22,894 | 6.11 | % | $ | 1,410,841 | 24,320 | 6.93 | % | ||||||||||||||
Interest-bearing
liabilities
|
||||||||||||||||||||||||
Interest-bearing
deposits
|
$ | 1,136,001 | 5,549 | 2.01 | % | $ | 1,043,135 | 9,116 | 3.51 | % | ||||||||||||||
Short-term
borrowings
|
45,314 | 75 | .67 | 59,090 | 335 | 2.28 | ||||||||||||||||||
Long-term
borrowings
|
277,292 | 2,923 | 4.28 | 200,122 | 2,378 | 4.78 | ||||||||||||||||||
Total
interest-bearing liabilities
|
$ | 1,458,607 | 8,547 | 2.38 | % | $ | 1,302,347 | 11,829 | 3.65 | % | ||||||||||||||
Net
interest income and spread
|
$ | 14,347 | 3.73 | % | $ | 12,491 | 3.28 | % | ||||||||||||||||
Net
interest margin
|
3.83 | % | 3.56 | % |
Income as % of Total Other Operating
Income
|
||||||||
Three Months ended
|
||||||||
March 31, 2009
|
March 31,2008
|
|||||||
Service charges
|
36 | % | 37 | % | ||||
Trust
department
|
22 | % | 26 | % | ||||
Insurance
commissions
|
20 | % | 14 | % | ||||
Bank
owned life insurance (BOLI)
|
4 | % | 7 | % | ||||
Other
income
|
18 | % | 16 | % | ||||
100 | % | 100 | % |
Expense as % of Total Other Operating
Expenses
|
||||||||
Three Months ended
|
||||||||
March 31, 2009
|
March 31,2008
|
|||||||
Salaries
and employee benefits
|
54 | % | 56 | % | ||||
Occupancy,
equipment and data processing
|
19 | % | 18 | % | ||||
Other
|
27 | % | 26 | % | ||||
100 | % | 100 | % |
(Dollars in millions)
|
March 31, 2009
|
December 31, 2008
|
||||||||||||||
Commercial
|
$ | 582.0 | 52 | % | $ | 575.9 | 51 | % | ||||||||
Residential
– Mortgage
|
400.7 | 36 | 403.8 | 36 | ||||||||||||
Installment
|
128.9 | 11 | 140.2 | 12 | ||||||||||||
Residential
– Construction
|
11.6 | 1 | 14.6 | 1 | ||||||||||||
Total
Loans
|
$ | 1,123.2 | 100 | % | $ | 1,134.5 | 100 | % |
(Dollars in thousands)
|
March 31,
2009
|
December 31,
2008
|
||||||
Non-accrual
loans
|
$ | 38,176 | $ | 24,553 | ||||
Accruing
loans past due 90 days or more
|
467 | 3,476 | ||||||
Total
|
$ | 38,643 | $ | 28,029 | ||||
Total
as a percentage of total loans
|
3.44 | % | 2.47 | % |
2009
|
2008
|
|||||||
Balance,
January 1
|
$ | 14,347 | $ | 7,304 | ||||
Gross
charge offs
|
(3,408 | ) | (721 | ) | ||||
Recoveries
|
297 | 187 | ||||||
Net
credit losses
|
(3,111 | ) | (534 | ) | ||||
Provision
for loan losses
|
2,049 | 1,387 | ||||||
Balance
at end of period
|
$ | 13,285 | $ | 8,157 | ||||
Allowance
for Loan Losses to loans outstanding (as %)
|
1.18 | % | .77 | % | ||||
Net
charge-offs to average loans outstanding during the period,
annualized (as %)
|
1.10 | % | .21 | % |
March 31, 2009
|
December 31, 2008
|
|||||||||||||||||||||||
(Dollars in millions)
|
Amortized
Cost
|
Fair
Value
(FV)
|
FV
As %
of
Total
|
Amortized
Cost
|
Fair
Value
(FV)
|
FV
As %
of
Total
|
||||||||||||||||||
Securities
Available-for-Sale:
|
||||||||||||||||||||||||
U.S.
government and agencies
|
$ | 106.4 | $ | 107.3 | 32 | % | $ | 111.9 | $ | 113.6 | 32 | % | ||||||||||||
Residential
mortgage-backed securities
|
124.6 | 116.3 | 35 | 132.1 | 123.2 | 35 | ||||||||||||||||||
Obligations
of states and political subdivisions
|
101.6 | 101.1 | 30 | 95.9 | 93.5 | 26 | ||||||||||||||||||
Collateralized
debt obligations
|
69.4 | 10.2 | 3 | 70.3 | 24.3 | 7 | ||||||||||||||||||
Total
Investment Securities
|
$ | 402.0 | $ | 334.9 | 100 | % | $ | 410.2 | $ | 354.6 | 100 | % |
(in
thousands)
|
||||||||
Contractual
Maturity
|
Amortized
Cost
|
Fair
Value
|
||||||
Due
in one year or less
|
$ | 4,189 | $ | 4,273 | ||||
Due
after one year through five years
|
32,486 | 33,121 | ||||||
Due
after five years through ten years
|
23,341 | 23,915 | ||||||
Due
after ten years
|
217,353 | 157,242 | ||||||
277,369 | 218,551 | |||||||
Mortgage-backed
securities
|
124,629 | 116,337 | ||||||
$ | 401,998 | $ | 334,888 |
|
1.
|
Default Rate –
.75% applied annually to bank and insurance collateral; 15% recovery after
two years.
|
|
·
|
Based
upon FDIC data, the default data since the late 70’s demonstrates that BIF
insured institutions defaulted at a rate of approximately 36 basis points
(bps) per year.
|
|
·
|
Based
upon AM Best number of impairments experienced in the insurance industry
of 72 bps per year.
|
|
·
|
On
11/21/08, Standard & Poor’s published “Global Methodology for Rating
Trust Preferred/Hybrid Securities Revised”. This study lists a
recovery assumption of 15%.
|
|
2.
|
Prepayment Speed
– 5% in yr 5; 2% each in yrs 6–29; 100% at
maturity;
|
|
·
|
Based
upon a preferred term security historical collateral redemption summary;
updated since 9/30/08 to reflect the slow-down in pre-payment speeds and
the reluctance on the part of banks to release capital in the current
market environment. Anticipated life to maturity is used
because auction take-out is currently considered
unlikely.
|
|
3.
|
LIBOR Rate is
assumed to remain constant for all
periods
|
|
4.
|
Additional Defaults
and Deferrals – actual defaults that have been experienced in the
pools and actual and announced deferrals have been incorporated into
expected cash flows for each individual
security.
|
|
5.
|
Discount Rate –
the rate equal to the current yield used to accrete the beneficial
interest as required in EITF 99-20-1, paragraph 12b (book
yield).
|
Total Other-
Than-Temporary
Impairment
Loss
|
Other-Than-Temporary
Impairment
Credit Losses
recorded in
Earnings
|
Other-Than-Temporary
Impairment
Losses
recorded in
Other
Comprehensive
Income
|
||||||||||
Beginning
balance January 1, 2009
|
$ | 0 | $ | 0 | $ | 0 | ||||||
Other-than-temporary
Losses Recognized during the Period
|
3,342 | 750 | 2,592 | |||||||||
Ending
balance March 31, 2009
|
$ | 3,342 | $ | 750 | $ | 2,592 |
(Dollars in millions)
|
March 31, 2009
|
December 31, 2008
|
||||||||||||||
Non-interest-bearing
demand deposits
|
$ | 123.0 | 10 | % | $ | 107.7 | 9 | % | ||||||||
Interest-bearing
demand deposits
|
422.0 | 34 | 430.9 | 35 | ||||||||||||
Savings
deposits
|
33.8 | 3 | 33.1 | 3 | ||||||||||||
Time
deposits less than $.1
|
296.5 | 24 | 298.8 | 24 | ||||||||||||
348.2 | 29 | 352.4 | 29 | |||||||||||||
Total
Deposits
|
$ | 1,223.5 | 100 | % | $ | 1,222.9 | 100 | % |
(Dollars in millions)
|
March 31,
2009
|
December 31,
2008
|
||||||
Short-term
borrowings
|
$ | 0.0 | $ | 8.5 | ||||
Securities
sold under agreements to repurchase
|
42.3 | 42.0 | ||||||
Total
short-term borrowings
|
$ | 42.3 | $ | 50.5 | ||||
FHLB
advances
|
$ | 241.2 | $ | 241.5 | ||||
Junior
subordinated debt
|
35.9 | 35.9 | ||||||
Total
long-term borrowings
|
$ | 277.1 | $ | 277.4 |
Required
|
Required
|
|||||||||||
For Capital
|
To Be
|
|||||||||||
Adequacy
|
Well
|
|||||||||||
Actual
|
Purposes
|
Capitalized
|
||||||||||
Total
Capital (to risk-weighted assets)
|
12.22 | % | 8.00 | % | 10.00 | % | ||||||
Tier
1 Capital (to risk-weighted assets)
|
10.97 | 4.00 | 6.00 | |||||||||
Tier
1 Capital (to average assets)
|
9.65 | 3.00 | 5.00 |
FIRST
UNITED CORPORATION
|
||
Date:
May 11, 2009
|
/s/ William B. Grant
|
|
William
B. Grant, Chairman of the Board
|
||
and
Chief Executive Officer
|
||
Date
May 11, 2009
|
/s/ Carissa L. Rodeheaver
|
|
Carissa
L. Rodeheaver, Executive Vice President
|
||
and
Chief Financial Officer
|
Description
|
||
31.1
|
Certifications
of the CEO pursuant to Section 302 of the Sarbanes-Oxley Act (filed
herewith)
|
|
Certifications
of the CFO pursuant to Section 302 of the Sarbanes-Oxley Act (filed
herewith)
|
||
32
|
Certification
of the CEO and the CFO pursuant to Section 906 of the Sarbanes-Oxley Act
(furnished
herewith)
|