ex130.htm
|
|
President's Letter to Shareholders
|
1
|
Selected Consolidated Financial and Other Data
|
2
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
3
|
Reports of Independent Registered Public Accounting Firms
|
15
|
Consolidated Balance Sheets
|
17
|
Consolidated Statements of Income
|
18
|
Consolidated Statements of Comprehensive Income
|
19
|
Consolidated Statements of Stockholders' Equity
|
20
|
Consolidated Statements of Cash Flows
|
21
|
Notes to Consolidated Financial Statements
|
22
|
Directors and Executive Officers
|
55
|
Banking Locations
|
55
|
Transfer Agent/Registrar
|
55
|
Investor Relations Contact |
55 |
PRESIDENT’S LETTER TO SHAREHOLDERS
To our Valued Shareholders:
On behalf of the Board of Directors, Senior Management and Employees of the Quaint Oak Family of Companies, I am pleased to present our 2013 Annual Report to Shareholders. Fiscal 2013 ended on a positive note as we recorded our largest quarterly increase in net income for the year in the fourth quarter. We believe we are seeing further evidence of a recovery in our market area and are hopeful for continued improvement during 2014.
Some of the highlights of the past year include:
● Expanding our loan production and increasing our outstanding portfolio loan balances by over $22.5 million.
● Funding loan growth by utilizing additional low cost advances from the Federal Home Loan Bank of $3.5 million and increasing
deposits by over $6.2 million, with a continuing decline in deposit rates contributing to a lower cost of funds.
● Reducing lower yielding cash investments by over $6.2 million and lower yielding investment securities by over $2.3 million.
● Continuing to focus on the resolution of non-performing loans which resulted in a reduction from 2.54% to 1.79% of non-performing
loans as a percentage of net loans year over year. Our non-performing assets as a percentage of total assets remained constant from
1.97% to 1.95% on a year over year basis.
We have always possessed certain niche lending strengths. Those strengths include CRE term loans, small construction & rehabilitation loans and investment property loans. We are now positioned to expand on those strengths with complementary loan and deposit products. We have added personnel to expand our SBA lending along with small business C&I lending. Expansion of our deposit offerings is designed to accommodate these additional lending business lines. The implementation of these changes has begun and we expect to continue their development and execution in 2014. Our investment in hiring experienced revenue producers has been fruitful and our intention is to continue this practice. We now are at a point where market expansion is necessary and corresponds with our growth plan.
Our position toward stock repurchases during 2013 has been aggressive. We repurchased 35,972 shares during the year ended December 31, 2013. We added additional purchases of 30,200 shares through March 21, 2014. In order to provide cash for the continuation of the repurchase plans, in the fourth quarter of 2013, we applied for and received regulatory authority to dividend up to $1.0 million from Quaint Oak Bank to Quaint Oak Bancorp. In the first quarter of 2014 we completed our third stock repurchase program and our Board of Directors approved a fourth repurchase plan.
As an additional benefit of stock ownership, we have been fortunate to have the capability to increase our dividend rate each year since initiating the payment of dividends. We trust future earnings will permit a continuation of this practice.
As always, in conjunction with maintaining a strong repurchase plan, our current and continued business strategy includes long term profitability and payment of dividends reflecting our strong commitment to shareholder value.
Robert T. Strong
President and Chief Executive Officer
Quaint Oak Family of Companies
|
Quaint Oak Bancorp, Inc.
|
Quaint Oak Bank
|
Quaint Oak Abstract, LLC ׀ Quaint Oak Mortgage, LLC ׀ Quaint Oak Real Estate, LLC
|
Serving the Delaware Valley and the Lehigh Valley Markets
|
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
Set forth below is selected financial and other data of Quaint Oak Bancorp, Inc. You should read the financial statements and related notes contained in this Annual Report which provide more detailed information.
|
|
At or For the Years Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands, except per share data)
|
|
|
|
|
|
|
|
Selected Financial and Other Data:
|
|
|
|
|
|
|
Total assets
|
|
$ |
127,427 |
|
|
$ |
117,375 |
|
Cash and cash equivalents
|
|
|
6,184 |
|
|
|
12,400 |
|
Investment in interest-earning time deposits
|
|
|
7,633 |
|
|
|
8,132 |
|
Investment securities available for sale at fair value (cost-2013 $1,708; 2012 $3,902)
|
|
|
1,680 |
|
|
|
3,994 |
|
Loans held for sale
|
|
|
1,098 |
|
|
|
4,875 |
|
Loans receivable, net
|
|
|
106,887 |
|
|
|
84,291 |
|
Federal Home Loan Bank stock, at cost
|
|
|
421 |
|
|
|
437 |
|
Bank premises and equipment, net
|
|
|
1,637 |
|
|
|
1,608 |
|
Deposits
|
|
|
103,324 |
|
|
|
97,038 |
|
Federal Home Loan Bank advances
|
|
|
5,500 |
|
|
|
2,000 |
|
Stockholders’ Equity
|
|
|
16,986 |
|
|
|
16,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Operating Data:
|
|
|
|
|
|
|
|
|
Total interest income
|
|
$ |
6,290 |
|
|
$ |
5,836 |
|
Total interest expense
|
|
|
1,682 |
|
|
|
1,720 |
|
Net interest income
|
|
|
4,608 |
|
|
|
4,116 |
|
Provision for loan losses
|
|
|
240 |
|
|
|
162 |
|
Net interest income after provision for loan losses
|
|
|
4,368 |
|
|
|
3,954 |
|
Total non-interest income
|
|
|
1,497 |
|
|
|
1,510 |
|
Total non-interest expense
|
|
|
4,746 |
|
|
|
3,891 |
|
Income before income taxes
|
|
|
1,119 |
|
|
|
1,573 |
|
Income taxes
|
|
|
417 |
|
|
|
592 |
|
Net income
|
|
$ |
702 |
|
|
$ |
981 |
|
|
|
|
|
|
|
|
|
|
Selected Operating Ratios(1):
|
|
|
|
|
|
|
|
|
Average yield on interest-earning assets
|
|
|
5.39 |
% |
|
|
5.58 |
% |
Average rate on interest-bearing liabilities
|
|
|
1.61 |
|
|
|
1.88 |
|
Average interest rate spread(2)
|
|
|
3.78 |
|
|
|
3.70 |
|
Net interest margin(2)
|
|
|
3.95 |
|
|
|
3.94 |
|
Average interest-earning assets to average interest-bearing liabilities
|
|
|
111.87 |
|
|
|
114.13 |
|
Net interest income after provision for loan losses to non-interest expense
|
|
|
92.04 |
|
|
|
101.62 |
|
Total non-interest expense to average assets
|
|
|
3.88 |
|
|
|
3.57 |
|
Efficiency ratio(3)
|
|
|
77.74 |
|
|
|
69.16 |
|
Return on average assets
|
|
|
0.57 |
|
|
|
0.90 |
|
Return on average equity
|
|
|
4.15 |
|
|
|
6.04 |
|
Average equity to average assets
|
|
|
13.84 |
|
|
|
14.93 |
|
|
|
|
|
|
|
|
|
|
Asset Quality Ratios(4):
|
|
|
|
|
|
|
|
|
Non-performing loans as a percent of loans receivable, net(5)
|
|
|
1.79 |
% |
|
|
2.54 |
% |
Non-performing assets as a percent of total assets(5)
|
|
|
1.95 |
|
|
|
1.97 |
|
Non-performing assets and troubled debt restructurings as a percent of total assets
|
|
|
2.60 |
|
|
|
2.12 |
|
Allowance for loan losses as a percent of non-performing loans
|
|
|
49.19 |
|
|
|
40.17 |
|
Allowance for loan losses as a percent of total loans receivable
|
|
|
0.87 |
|
|
|
1.01 |
|
Net charge-offs to average loans receivable
|
|
|
0.16 |
|
|
|
0.13 |
|
|
|
|
|
|
|
|
|
|
Capital Ratios(4):
|
|
|
|
|
|
|
|
|
Tier 1 leverage ratio
|
|
|
12.70 |
% |
|
|
13.58 |
% |
Tier 1 risk-based capital ratio
|
|
|
17.68 |
|
|
|
21.08 |
|
Total risk-based capital ratio
|
|
|
18.75 |
|
|
|
22.27 |
|
___________________
(1)
|
With the exception of end of period ratios, all ratios are based on average daily balances during the indicated periods.
|
(2)
|
Average interest rate spread represents the difference between the average yield on interest-earning assets and the average rate paid on interest-bearing liabilities, and net interest margin represents net interest income as a percentage of average interest-earning assets.
|
(3)
|
The efficiency ratio represents the ratio of non-interest expense divided by the sum of net interest income and non-interest income.
|
(4)
|
Asset quality ratios and capital ratios are end of period ratios, except for net charge-offs to average loans receivable.
|
(5)
|
Non-performing assets consist of non-performing loans and other real estate owned at December 31, 2013 and 2012. Non-performing loans consist of non-accruing loans plus accruing loans 90 days or more past due.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
General
Quaint Oak Bancorp, Inc. (the “Company”) was formed in connection with Quaint Oak Bank’s (the “Bank”) conversion to a stock savings bank completed on July 3, 2007. The Company’s results of operations are dependent primarily on the results of Quaint Oak Bank, a wholly owned subsidiary of the Company.
Quaint Oak Bank’s profitability depends primarily on its net interest income, which is the difference between interest income earned on interest-earning assets, principally loans, and interest expense paid on interest-bearing liabilities, principally deposits. Net interest income is dependent upon the level of interest rates and the extent to which such rates are changing. Quaint Oak Bank’s profitability also depends, to a lesser extent, on investments in interest-earning deposits in other institutions and investment securities, non-interest income, borrowings from the Federal Home Loan Bank of Pittsburgh, provision for loan losses, non-interest expenses and federal and state income taxes.
Quaint Oak Bank’s business consists primarily of originating residential, multi-family and commercial real estate loans secured by property in its market area. Typically, single-family loans involve a lower degree of risk and carry a lower yield than commercial real estate, construction, commercial business and consumer loans. Primarily since fiscal 2004, commercial real estate loans have increased as a percentage of Quaint Oak Bank’s loan portfolio to 23.9% at December 31, 2013. Quaint Oak Bank’s loans are primarily funded by certificates of deposit, which typically have a higher interest rate than passbook, statement and eSavings accounts. At December 31, 2013, certificates of deposit amounted to 63.0% of total assets compared to 66.2% of total assets at December 31, 2012. Quaint Oak Bank does not offer transactional deposit products such as NOW, money market demand accounts or checking accounts. In conjunction with the expansion of our commercial lending activities, we expect to begin offering a commercial checking account product in 2014. Management anticipates that certificates of deposit will continue to be a primary source of funding for Quaint Oak Bank’s assets.
Our results of operations are significantly affected by general economic and competitive conditions, particularly with respect to changes in interest rates, government policies and actions of regulatory authorities as well as other factors beyond our control. Future changes in applicable law, regulations or government policies may materially affect our financial condition and results of operations.
Forward-Looking Statements Are Subject to Change
We make certain statements in this document as to what we expect may happen in the future. These statements usually contain the words "believe," "estimate," "project," "expect," "anticipate," "intend" or similar expressions. Because these statements look to the future, they are based on our current expectations and beliefs. Actual results or events may differ materially from those reflected in the forward-looking statements. You should be aware that our current expectations and beliefs as to future events are subject to change at any time, and we can give you no assurances that the future events will actually occur.
Critical Accounting Policies
In reviewing and understanding financial information for the Company, you are encouraged to read and understand the significant accounting policies used in preparing our financial statements. These policies are described in Note 2 of the notes to our financial statements. The accounting and financial reporting policies of the Company conform to accounting principles generally accepted in the United States of America and to general practices within the banking industry. Accordingly, the consolidated financial statements require certain estimates, judgments, and assumptions, which are believed to be reasonable, based upon the information available. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the periods presented. The following accounting policies comprise those that management believes are the most critical to aid in fully understanding and evaluating our reported financial results. These policies require numerous estimates or economic assumptions that may prove inaccurate or may be subject to variations which may significantly affect our reported results and financial condition for the period or in future periods.
Quaint Oak Bancorp, Inc.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Allowance for Loan Losses. The allowance for loan losses represents management’s estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance. All, or part, of the principal balance of loans receivable are charged off to the allowance as soon as it is determined that the repayment of all, or part, of the principal balance is highly unlikely. Because all identified losses are immediately charged off, no portion of the allowance for loan losses is restricted to any individual loan or groups of loans, and the entire allowance is available to absorb any and all loan losses.
The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Management performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Company’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available.
The allowance consists of specific, general and unallocated components. The specific component relates to loans that are identified as impaired. For loans that are identified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers pools of loans by loan class. These pools of loans are evaluated for loss exposure based upon historical loss rates for each of these categories of loans, adjusted for qualitative factors. These significant factors may include changes in lending policies and procedures, changes in existing general economic and business conditions affecting our primary lending areas, credit quality trends, collateral value, loan volumes and concentrations, seasoning of the loan portfolio, recent loss experience in particular segments of the portfolio, duration of the current business cycle and bank regulatory examination results. The applied loss factors are reevaluated quarterly to ensure their relevance in the current economic environment. Residential mortgage lending generally entails a lower risk of default than other types of lending. Consumer loans and commercial real estate loans generally involve more risk of collectability because of the type and nature of the collateral and, in certain cases, the absence of collateral. It is the Company’s policy to establish a specific reserve for loss on any delinquent loan when it determines that a loss is probable. 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.
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 considered 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 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. 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 substantially all of the Company’s impaired loans are measured based on the estimated fair value of the loan’s collateral.
A loan is considered a troubled debt restructuring (“TDR”) if the Company, for economic or legal reasons related to a debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. Concessions granted under a TDR typically involve a temporary or permanent reduction in payments or interest rate or an extension of a loan’s stated maturity date at less than a current market rate of interest. Loans identified as TDRs are designated as impaired.
Management's Discussion and Analysis of Financial Condition and Results of Operations
For 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.
The allowance calculation methodology includes further segregation of loan classes into risk rating categories. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated annually for all loans (except one-to-four family residential owner-occupied loans) where the total amount outstanding to any borrower or group of borrowers exceeds $500,000, or when credit deficiencies arise, such as delinquent loan payments. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss. Loans criticized special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Loans not classified are rated pass. In addition, Federal regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan losses and may require the Company to recognize additions to the allowance based on their judgments about information available to them at the time of their examination, which may not be currently available to management. Based on management’s comprehensive analysis of the loan portfolio, management believes the current level of the allowance for loan losses is adequate.
Other-Than-Temporary Impairment of Securities. Securities are evaluated on at least a quarterly basis, and more frequently when market conditions warrant such an evaluation, to determine whether a decline in their value is other-than-temporary. To determine whether a loss in value is other-than-temporary, management utilizes criteria such as the reasons underlying the decline, the magnitude and duration of the decline and whether or not management intends to sell or expects that it is more likely than not that it will be required to sell the security prior to an anticipated recovery of the fair value. 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 are 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. Once a decline in value for a debt security is determined to be other-than-temporary, the other-than-temporary impairment is separated into (a) the amount of the total other-than-temporary impairment related to a decrease in cash flows expected to be collected from the debt security (the credit loss) and (b) the amount of the total other-than-temporary impairment related to all other factors. The amount of the total other-than-temporary impairment related to the credit loss is recognized in earnings. The amount of the total other-than-temporary impairment related to all other factors is recognized in other comprehensive income, except for equity securities, where the full amount of the other-than-temporary impairment is recognized in earnings.
Income Taxes. Deferred income tax assets and liabilities are determined using the liability (or balance sheet) method. Under this method, the net deferred tax asset or liability is determined based on the tax effects of the temporary differences between the book and tax bases of the various assets and liabilities and net operating loss carryforwards and gives current recognition to changes in tax rates and laws. The realization of our deferred tax assets principally depends upon our achieving projected future taxable income. We may change our judgments regarding future profitability due to future market conditions and other factors. We may adjust our deferred tax asset balances if our judgments change.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Comparison of Financial Condition at December 31, 2013 and December 31, 2012
General. The Company’s total assets at December 31, 2013 were $127.4 million, an increase of $10.1 million, or 8.6%, from $117.4 million at December 31, 2012. This growth in total assets was primarily due to an increase in loans receivable, net of $22.6 million. Offsetting this increase were decreases in cash and cash equivalents of $6.2 million, loans held for sale of $3.8 million, investment securities available for sale of $2.3 million, and investment in interest-earning time deposits of $499,000. The liquidity resulting from these decreases, when combined with the $6.3 million increase in deposits and the $3.5 million increase in Federal Home Loan Bank advances, was used to fund loan growth.
Cash and Cash Equivalents. Cash and cash equivalents decreased $6.2 million, or 50.1%, from $12.4 million at December 31, 2012 to $6.2 million at December 31, 2013 as excess liquidity was used to fund loans.
Investment in Interest-Earning Time Deposits. Investment in interest-earning time deposits decreased $499,000, or 6.1%, from $8.1 million at December 31, 2012 to $7.6 million at December 31, 2013 primarily due to the maturity and redemption of two time deposits. The Company used these funds to fund loans. At December 31, 2013, $3.0 million of interest-earning time deposits are scheduled to mature in one year or less.
Loans Held for Sale. Loans held for sale decreased $3.8 million to $1.1 million at December 31, 2013 from $4.9 million at December 31, 2012 as the Bank’s mortgage banking subsidiary, Quaint Oak Mortgage, LLC, originated $43.8 million of one-to-four family residential loans during the period ending December 31, 2013 and sold $47.6 million of loans in the secondary market during this same period.
Loans Receivable, Net. Loans receivable, net, increased $22.6 million, or 26.8%, to $106.9 million at December 31, 2013 from $84.3 million December 31, 2012. This increase was funded primarily from excess liquidity in cash and cash equivalents and deposits. Increases within the portfolio occurred in the one-to-four family residential non-owner occupied loans which increased $8.4 million, or 23.8%, commercial real estate loans which increased $7.2 million, or 38.3%, construction loan category which increased $6.3 million, or 64.2%, and multi-family residential loans which increased $2.7 million, or 81.7%. These increases were partially offset by decreases of $1.4 million, or 13.4%, in residential mortgage one-to-four family owner occupied loans and $347,000, or 5.8%, in home equity loans. The Company continues its strategy of diversifying its loan portfolio with higher yielding and shorter-term loan products and selling substantially all of its newly originated one-to-four family owner-occupied loans into the secondary market.
Premises and Equipment, Net. Premises and equipment, net, increased $29,000, or 1.8%, to $1.64 million at December 31, 2013 from $1.61 million at December 31, 2012 primarily due to the capital expenditures made in connection with the Company’s upgrade of its core processing computer system.
Other Real Estate Owned, Net. Other real estate owned (OREO) amounted to $574,000 at December 31, 2013, consisting of six properties. This compares to three properties that totaled $170,000 at December 31, 2012. During the quarter-ended December 31, 2013, a property that had been collateral for a loan previously classified as non-accrual was transferred to OREO. In conjunction with this transfer, $15,000 of the outstanding loan balance was charged-off through the allowance for loan losses. For the year ended December 31, 2013, the Company transferred five properties into OREO totaling $471,000, made $48,000 of capital improvements to the properties, and sold two properties totaling $115,000.
Deposits. Total interest-bearing deposits increased $6.3 million, or 6.5%, to $103.3 million at December 31, 2013 from $97.0 million at December 31, 2012. This increase in deposits was primarily attributable to increases of $4.3 million in eSavings accounts and $2.5 million in certificates of deposit. These increases were offset by a $347,000 decrease in statement savings accounts and a $235,000 decrease in passbook savings accounts. The increase in eSavings accounts and certificates of deposit was primarily due to the competitive interest rates offered by the Bank and investors continuing to seek the safety of insured bank deposits.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Federal Home Loan Bank Advances. Total Federal Home Loan Bank advances increased $3.5 million, or 175.0%, to $5.5 million at December 31, 2013 from $2.0 million at December 31, 2012. During the year, the Company made $2.0 million in scheduled repayments and borrowed $5.5 million in overnight funding during the quarter ended December 31, 2013 to fund loan demand.
Stockholders’ Equity. Total stockholders’ equity increased $149,000 to $17.0 million at December 31, 2013 from $16.8 million at December 31, 2012. Contributing to the increase was net income for the year ended December 31, 2013 of $702,000, amortization of stock awards and options under our stock compensation plans of $128,000, and common stock earned by participants in the employee stock ownership plan of $145,000. These increases were offset by the purchase of 35,972 shares of the Company’s stock as part of the Company’s stock repurchase programs, for an aggregate purchase price of $563,000, dividends paid of $185,000, and a decrease in accumulated other comprehensive income of $78,000.
Comparison of Operating Results for the Years Ended December 31, 2013 and 2012
General. Net income amounted to $702,000 for the year ended December 31, 2013 compared to $981,000 for the year ended December 31, 2012. The $279,000, or 28.4% decrease was primarily the result of an increase in non-interest expense of $855,000, an increase of $78,000 in the provision for loan losses, and a decrease in non-interest income of $13,000, partially offset by an increase in net interest income of $492,000 and a decrease in the provision for income taxes of $175,000.
Net Interest Income. Net interest income increased $492,000, or 12.0%, to $4.6 million for the year ended December 31, 2013 from $4.1 million for the year ended December 31, 2012. The increase was driven by a $454,000, or 7.8% increase in interest income and a $38,000, or 2.2% decrease in interest expense.
Interest Income. Interest income increased $454,000, or 7.8%, to $6.3 million for the year ended December 31, 2013 from $5.8 million for the year ended December 31, 2012. The increase in interest income was primarily due to a $14.0 million increase in average loans receivable, net, including loans held for sale, which increased from an average balance of $82.4 million for the year ended December 31, 2012 to an average balance of $96.4 million for the year ended December 31, 2013, which had the effect of increasing interest income $924,000. Offsetting this increase was a 35 basis point decline in the yield on average loans receivable, net, including loans held for sale, from 6.62% for the year ended December 31, 2012 to 6.27% for the year ended December 31, 2013, which had the effect of decreasing interest income by $294,000, and a 30 basis point decline in the yield on average short-term investments and investment securities available for sale from 1.54% for the year ended December 31, 2012 to 1.24% for same period in 2013, which had the effect of decreasing interest income $63,000. Also offsetting the increase in interest income was the $1.1 million decrease in average mortgage-backed securities held to maturity which had the effect of decreasing interest income $53,000. The decrease in average mortgage-backed securities held to maturity for the year ended December 31, 2013 was due to the sale of mortgage-backed securities in the second quarter of 2012 after their transfer to the available for sale category at the end of the first quarter of 2012.
Interest Expense. Interest expense decreased $38,000, or 2.2%, to $1.68 million for the year ended December 31, 2013 compared to $1.72 million for the year ended December 31, 2012. The decrease in interest expense was primarily attributable to a 27 basis point decline in the overall cost of average interest-bearing liabilities from 1.88% for the year ended December 31, 2012 to 1.61% for the for the year ended December 31, 2013, which had the effect of decreasing interest expense by $196,000. This decrease due to rate combined with a decrease of $1.4 million in average FHLB advances had the effect of decreasing interest expense by $57,000. These decreases were offset by an increase of $7.9 million in average certificates of deposits which had the effect of increasing interest expense by $162,000, and an increase of $6.8 million in average eSavings accounts which had the effect of increasing interest expense by $65,000.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Average Balances, Net Interest Income, Yields Earned and Rates Paid. The following table shows for the periods indicated the total dollar amount of interest from average interest-earning assets and the resulting yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates, and the net interest margin. All average balances are based on daily balances.
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
|
|
|
|
|
|
Average
Yield/
|
|
|
Average
|
|
|
|
|
|
Average
Yield/
|
|
Interest-earning assets:
|
|
(Dollars In Thousands)
|
|
Short-term investments and investment securities
|
|
$ |
20,242 |
|
|
$ |
252 |
|
|
|
1.24 |
% |
|
$ |
21,062 |
|
|
$ |
325 |
|
|
|
1.54 |
% |
Mortgage-backed securities
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
1,106 |
|
|
|
53 |
|
|
|
4.79 |
|
Loans receivable, net (1) (2)
|
|
|
96,358 |
|
|
|
6,038 |
|
|
|
6.27 |
|
|
|
82,407 |
|
|
|
5,458 |
|
|
|
6.62 |
|
Total interest-earning assets
|
|
|
116,600 |
|
|
|
6,290 |
|
|
|
5.39 |
% |
|
|
104,575 |
|
|
|
5,836 |
|
|
|
5.58 |
% |
Non-interest-earning assets
|
|
|
5,587 |
|
|
|
|
|
|
|
|
|
|
|
4,284 |
|
|
|
|
|
|
|
|
|
Total assets
|
|
$ |
122,187 |
|
|
|
|
|
|
|
|
|
|
$ |
108,859 |
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passbook accounts
|
|
$ |
2,783 |
|
|
|
5 |
|
|
|
0.18 |
% |
|
$ |
2,878 |
|
|
|
7 |
|
|
|
0.24 |
% |
Statement savings accounts
|
|
|
5,512 |
|
|
|
21 |
|
|
|
0.38 |
|
|
|
6,130 |
|
|
|
26 |
|
|
|
0.42 |
|
eSavings accounts
|
|
|
13,547 |
|
|
|
103 |
|
|
|
0.76 |
|
|
|
6,753 |
|
|
|
66 |
|
|
|
0.98 |
|
Certificate of deposit accounts
|
|
|
80,901 |
|
|
|
1,511 |
|
|
|
1.87 |
|
|
|
73,025 |
|
|
|
1,502 |
|
|
|
2.06 |
|
Total deposits
|
|
|
102,743 |
|
|
|
1,640 |
|
|
|
1.60 |
|
|
|
88,786 |
|
|
|
1,601 |
|
|
|
1.80 |
|
FHLB advances
|
|
|
1,486 |
|
|
|
42 |
|
|
|
2.83 |
|
|
|
2,842 |
|
|
|
119 |
|
|
|
4.19 |
|
Total interest-bearing liabilities
|
|
|
104,229 |
|
|
|
1,682 |
|
|
|
1.61 |
% |
|
|
91,628 |
|
|
|
1,720 |
|
|
|
1.88 |
% |
Non-interest-bearing liabilities
|
|
|
1,043 |
|
|
|
|
|
|
|
|
|
|
|
978 |
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
105,272 |
|
|
|
|
|
|
|
|
|
|
|
92,606 |
|
|
|
|
|
|
|
|
|
Stockholders’ Equity
|
|
|
16,915 |
|
|
|
|
|
|
|
|
|
|
|
16,253 |
|
|
|
|
|
|
|
|
|
Total liabilities and Stockholders’ Equity
|
|
$ |
122,187 |
|
|
|
|
|
|
|
|
|
|
$ |
108,859 |
|
|
|
|
|
|
|
|
|
Net interest-earning assets
|
|
$ |
12,371 |
|
|
|
|
|
|
|
|
|
|
$ |
12,947 |
|
|
|
|
|
|
|
|
|
Net interest income; average interest rate spread
|
|
|
|
|
|
$ |
4,608 |
|
|
|
3.78 |
% |
|
|
|
|
|
$ |
4,116 |
|
|
|
3.70 |
% |
Net interest margin (3)
|
|
|
|
|
|
|
|
|
|
|
3.95 |
% |
|
|
|
|
|
|
|
|
|
|
3.94 |
% |
Average interest-earning assets to
average interest-bearing liabilities
|
|
|
|
|
|
|
|
|
|
|
111.87 |
% |
|
|
|
|
|
|
|
|
|
|
114.13 |
% |
_______________________
(1) Includes loans held for sale.
(2)
|
Includes non-accrual loans during the respective periods. Calculated net of deferred fees and discounts, loans in process and allowance for loan losses.
|
(3)
|
Equals net interest income divided by average interest-earning assets.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
Rate/Volume Analysis. The following table shows the extent to which changes in interest rates and changes in volume of interest-earning assets and interest-bearing liabilities affected our interest income and expense during the periods indicated. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (1) changes in rate, which is the change in rate multiplied by prior year volume, (2) changes in volume, which is the change in volume multiplied by prior year rate, and (3) changes in rate/volume, which is the change in rate multiplied by the change in volume.
|
|
|
|
|
|
|
|
|
Increase (Decrease) Due to
|
|
|
Total
Increase
|
|
|
Increase (Decrease) Due to
|
|
|
Total
Increase
|
|
|
|
|
|
|
|
|
|
Rate/
|
|
|
|
|
|
|
|
|
Rate/
|
|
|
|
(In Thousands)
|
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term investments and investment securities
|
|
$ |
(63 |
) |
|
$ |
(13 |
) |
|
$ |
3 |
|
|
$ |
(73 |
) |
|
$ |
58 |
|
|
$ |
(18 |
) |
|
$ |
(3 |
) |
|
$ |
37 |
|
Mortgage-backed securities
|
|
|
-- |
|
|
|
(53 |
) |
|
|
-- |
|
|
|
(53 |
) |
|
|
(1 |
) |
|
|
(171 |
) |
|
|
1 |
|
|
|
(171 |
) |
Loans receivable (1) (2)
|
|
|
(294 |
) |
|
|
924 |
|
|
|
(50 |
) |
|
|
580 |
|
|
|
(53 |
) |
|
|
498 |
|
|
|
(5 |
) |
|
|
440 |
|
Total interest-earning assets
|
|
|
(357 |
) |
|
|
858 |
|
|
|
(47 |
) |
|
|
454 |
|
|
|
4 |
|
|
|
309 |
|
|
|
(7 |
) |
|
|
306 |
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passbook accounts
|
|
|
(2 |
) |
|
|
-- |
|
|
|
-- |
|
|
|
(2 |
) |
|
|
(3 |
) |
|
|
(1 |
) |
|
|
-- |
|
|
|
(4 |
) |
Statement savings accounts
|
|
|
(3 |
) |
|
|
(2 |
) |
|
|
-- |
|
|
|
(5 |
) |
|
|
(15 |
) |
|
|
(5 |
) |
|
|
2 |
|
|
|
(18 |
) |
eSavings accounts
|
|
|
(14 |
) |
|
|
65 |
|
|
|
(14 |
) |
|
|
37 |
|
|
|
-- |
|
|
|
38 |
|
|
|
-- |
|
|
|
38 |
|
Certificate accounts
|
|
|
(138 |
) |
|
|
162 |
|
|
|
(15 |
) |
|
|
9 |
|
|
|
(126 |
) |
|
|
12 |
|
|
|
(1 |
) |
|
|
(115 |
) |
Total deposits
|
|
|
(157 |
) |
|
|
225 |
|
|
|
(29 |
) |
|
|
39 |
|
|
|
(144 |
) |
|
|
44 |
|
|
|
1 |
|
|
|
(99 |
) |
FHLB advances
|
|
|
( 39 |
) |
|
|
(57 |
) |
|
|
19 |
|
|
|
(77 |
) |
|
|
8 |
|
|
|
(73 |
) |
|
|
(3 |
) |
|
|
(68 |
) |
Other borrowings
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
(22 |
) |
|
|
-- |
|
|
|
(22 |
) |
Total interest-bearing liabilities
|
|
|
(196 |
) |
|
|
168 |
|
|
|
(10 |
) |
|
|
(38 |
) |
|
|
(136 |
) |
|
|
(51 |
) |
|
|
(2 |
) |
|
|
(189 |
) |
Increase (decrease) in net
interest income
|
|
$ |
(161 |
) |
|
$ |
690 |
|
|
$ |
(37 |
) |
|
$ |
492 |
|
|
$ |
140 |
|
|
$ |
360 |
|
|
$ |
(5 |
) |
|
$ |
495 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
_______________________
(1)
|
Includes loans held for sale.
|
(2)
|
Includes non-accrual loans during the respective periods. Calculated net of deferred fees and discounts, loans in process and allowance for loan losses.
|
Provision for Loan Losses. The Company increased its provision for loan losses by $78,000, or 48.1%, from $162,000 for the year ended December 31, 2012 to $240,000 for the year ended December 31, 2013, based on an evaluation of the allowance relative to such factors as volume of the loan portfolio, concentrations of credit risk, prevailing economic conditions, prior loan loss experience and amount of non-performing loans at December 31, 2013.
Non-performing loans amounted to $1.9 million, or 1.79% of net loans receivable at December 31, 2013, consisting of seventeen loans, ten of which are on non-accrual status and seven of which are 90 days or more past due and accruing interest. Comparably, non-performing loans amounted to $2.1 million, or 2.54% of net loans receivable at December 31, 2012, consisting of twenty-six loans, seventeen of which were on non-accrual status and nine of which were 90 days or more past due and accruing interest. The non-performing loans at December 31, 2013 include seven one-to-four family non-owner occupied residential loans, five commercial real estate loans, three one-to-four family owner-occupied residential loans, one multi-family residential loan, and one home equity loan, and all are generally well-collateralized or adequately reserved for. During the quarter ended December 31, 2013, three loans were placed on non-accrual status resulting in the reversal of approximately $14,000 of previously accrued interest income and five loans that were on non-accrual were returned to accrual status resulting in approximately $64,000 of previously reversed interest income being taken back into income. In addition, one loan that was on non-accrual was transferred to other real estate owned. At December 31, 2013, the Company had thirteen loans totaling $1.1 million that were identified as troubled debt restructurings. Nine of these loans totaling $733,000 were performing in accordance with their modified terms, three loans totaling $264,000 were on non-accrual, and one loan in the amount of $97,000 was 31 days delinquent. The allowance for loan losses as a percent of total loans receivable was 0.87% at December 31, 2013 and 1.01% at December 31, 2012.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Other real estate owned (OREO) amounted to $574,000 at December 31, 2013, consisting of six properties. This compares to three properties that totaled $170,000 at December 31, 2012. During the quarter-ended December 31, 2013, a property that had been collateral for a loan previously classified as non-accrual was transferred to OREO. In conjunction with this transfer, $15,000 of the outstanding loan balance was charged-off through the allowance for loan losses. For the year ended December 31, 2013, the Company transferred five properties into OREO totaling $471,000, made $48,000 of capital improvements to the properties, and sold two properties totaling $115,000. Non-performing assets amounted to $2.5 million, or 1.95% of total assets at December 31, 2013 compared to $2.3 million, or 1.97% of total assets at December 31, 2012.
Non-Interest Income. Non-interest income decreased 13,000, or 0.9%, from $1.51 million for the year ended December 31, 2012 to $1.50 million for the year ended December 31, 2013. The decrease was primarily attributable to a $243,000 decrease in the gains on sale of investment securities, a $36,000 decrease in other income, a $32,000 decrease in the gain on the sale of an SBA loan, and a $30,000 decrease in gain on the sale of other real estate owned. These decreases were partially offset by a $152,000 increase in net gains on the sales of loans, a $130,000 increase in fee income generated by Quaint Oak Bank’s mortgage banking and title abstract subsidiaries, and a $46,000 increase in other fees and service charges.
Non-Interest Expense. Non-interest expense increased $855,000, or 22.0%, from $3.9 million for the year ended December 31, 2012 to $4.7 million for the year ended December 31, 2013. Salaries and employee benefits expense accounted for $634,000 of the change as this expense increased 27.8%, from $2.3 million for the year ended December 31, 2012 to $2.9 million for the year ended December 31, 2013 due primarily to increased staff as the Company continues to expand its mortgage banking and lending operations. Occupancy and equipment expense accounted for $138,000 of the change as this expense increased 39.8%, from $347,000 for the year ended December 31, 2012 to $485,000 for the year ended December 31, 2013. This year over year increase was primarily related to the move of our Delaware Valley office in March 2012 from 607 Lakeside Office Park, Southampton, PA to a larger facility at 501 Knowles Avenue, Southampton, PA and computer system upgrades. Professional fees accounted for $80,000 of the change as this expense increased 18.0%, from $444,000 for the year ended December 31, 2012 to $524,000 for the year ended December 31, 2013, due primarily to costs related to compliance and loan collections. Other expense accounted for $65,000 of the change as this expense category increased 20.6% from $315,000 for the year ended December 31, 2012 to $380,000 for the year ended December 31, 2013, due primarily to expenses incurred with respect to recruiting, education and insurance. Advertising expense increased $13,000, or 19.4%, from $67,000 for the year ended December 31, 2012 to $80,000 for the year ended December 31, 2013, due primarily to increased loan advertising. Offsetting these increases was a decrease in other real estate owned expense which declined $45,000, or 49.5% from $91,000 for the year ended December 31, 2012 to $46,000 for the year ended December 31, 2013. This year over year decrease was primarily due to more efficient management of OREO properties owned by the Bank. Also offsetting the increases in non-interest expense was a decrease in in FDIC deposit insurance expense which declined $29,000, or 23.0% from $126,000 for the year ended December 31, 2012 to $97,000 for the year ended December 31, 2013, primarily attributable to a refund of unused prepaid assessment credits during the quarter ended June 30, 2013.
Provision for Income Tax. The provision for income tax decreased $175,000, or 29.6%, from $592,000 for the year ended December 31, 2012 to $417,000 for the year ended December 31, 2013 due primarily to the decrease in pre-tax income as our effective tax rate remained relatively consistent at 37.3% for the 2013 fiscal year compared to 37.6% for the comparable fiscal year in 2012.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Exposure to Changes in Interest Rates
The Company’s ability to maintain net interest income depends upon its ability to earn a higher yield on assets than the rates it pays on deposits and borrowings. The Company’s interest-earning assets consist primarily of mortgage loans which have longer maturities than our liabilities, consisting primarily of certificates of deposit and to a lesser extent borrowings. Consequently, the Company’s ability to maintain a positive spread between the interest earned on assets and the interest paid on deposits and borrowings can be adversely affected when market rates of interest rise. At December 31, 2013 and 2012, certificates of deposit amounted to $80.2 million and $77.7 million, respectively, or 63.0% and 66.2%, respectively, of total assets at such dates.
Gap Analysis.The matching of assets and liabilities may be analyzed by examining the extent to which such assets and liabilities are "interest rate sensitive" and by monitoring a bank's interest rate sensitivity "gap." An asset and liability is said to be interest rate sensitive within a specific time period if it will mature or reprice within that time period. The interest rate sensitivity gap is defined as the difference between the amount of interest-earning assets maturing or repricing within a specific time period and the amount of interest-bearing liabilities maturing or repricing within that same time period. A gap is considered positive when the amount of interest rate sensitive assets exceeds the amount of interest rate sensitive liabilities. A gap is considered negative when the amount of interest rate sensitive liabilities exceeds the amount of interest rate sensitive assets. During a period of rising interest rates, a negative gap would tend to adversely affect net interest income while a positive gap would tend to result in an increase in net interest income. Conversely, during a period of falling interest rates, a negative gap would tend to result in an increase in net interest income while a positive gap would tend to affect adversely net interest income. Our current interest rate risk management policy provides that our one-year interest rate gap as a percentage of total assets should not exceed positive or negative 20%. This policy was adopted by our management and Board of Directors based upon their judgment that it established an appropriate benchmark for the level of interest-rate risk, expressed in terms of the one-year gap, for the Company. If our one-year gap position approaches or exceeds the 20% policy limit, management will obtain simulation results in order to determine what steps might appropriately be taken, in order to maintain our one-year gap in accordance with the policy. Alternatively, depending on the then-current economic scenario, we could determine to make an exception to our policy or we could determine to revise our policy. Our one-year cumulative gap was a positive 18.5% at December 31, 2013, compared to 26.4% at December 31, 2012. We have become less asset sensitive in 2013 compared to 2012 primarily due to the decrease in short-term investments and investment securities as these funds were used to fund loan growth, and the increase in short-term Federal Home Loan Bank borrowings.
The following table sets forth the amounts of our interest-earning assets and interest-bearing liabilities outstanding at December 31, 2013, which we expect, based upon certain assumptions, to reprice or mature in each of the future time periods shown. Except as stated below, the amount of assets and liabilities shown which reprice or mature during a particular period were determined in accordance with the earlier of term to repricing or the contractual maturity of the asset or liability. The table sets forth an approximation of the projected repricing of assets and liabilities at December 31, 2013, on the basis of contractual maturities, anticipated prepayments, and scheduled rate adjustments within a three-month period and subsequent selected time intervals. The loan amounts in the table reflect principal balances expected to be redeployed and/or repriced as a result of contractual amortization and anticipated prepayments of adjustable-rate loans and fixed-rate loans, and as a result of contractual rate adjustments on adjustable-rate loans. The Office of Thrift Supervision annual prepayment rates as of December 31, 2011 are applied to loans. Statement and eSavings accounts and other passbook accounts are assumed to have annual rates of withdrawal, or "decay rates," of 40% and 20%, respectively.
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
3 Months
|
|
|
More than
3 Months
|
|
|
More than
1 Year
|
|
|
More than
3 Years
|
|
|
More
than
|
|
|
|
|
|
|
(Dollars In Thousands)
|
|
Interest-earning assets (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable (2)
|
|
$ |
21,930 |
|
|
$ |
38,073 |
|
|
$ |
7,913 |
|
|
$ |
8,980 |
|
|
$ |
31,212 |
|
|
$ |
108,108 |
|
Loans held for sale
|
|
|
1,098 |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
1,098 |
|
Short-term investments and investment securities
|
|
|
2,199 |
|
|
|
2,038 |
|
|
|
3,579 |
|
|
|
1,011 |
|
|
|
1,709 |
|
|
|
10,536 |
|
Investment in Federal Home Loan Bank stock
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
421 |
|
|
|
421 |
|
Total interest-earning assets
|
|
$ |
25,227 |
|
|
$ |
40,111 |
|
|
$ |
11,492 |
|
|
$ |
9,991 |
|
|
$ |
33,342 |
|
|
$ |
120,171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Passbook accounts
|
|
$ |
266 |
|
|
$ |
266 |
|
|
$ |
1,593 |
|
|
$ |
265 |
|
|
$ |
265 |
|
|
$ |
2,655 |
|
Statement savings accounts
|
|
|
1,099 |
|
|
|
1,099 |
|
|
|
2,198 |
|
|
|
550 |
|
|
|
550 |
|
|
|
5,496 |
|
eSavings accounts
|
|
|
2,988 |
|
|
|
2,988 |
|
|
|
5,974 |
|
|
|
1,494 |
|
|
|
1,494 |
|
|
|
14,938 |
|
Escrow accounts
|
|
|
408 |
|
|
|
816 |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
1,224 |
|
Certificate accounts
|
|
|
7,152 |
|
|
|
19,222 |
|
|
|
29,293 |
|
|
|
24,568 |
|
|
|
-- |
|
|
|
80,235 |
|
FHLB advances
|
|
|
5,500 |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
5,500 |
|
Total interest-bearing liabilities
|
|
$ |
17,413 |
|
|
$ |
24,391 |
|
|
$ |
39,058 |
|
|
$ |
26,877 |
|
|
$ |
2,309 |
|
|
$ |
110,048 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-earning assets less interest-bearing liabilities
|
|
$ |
7,814 |
|
|
$ |
15,720 |
|
|
$ |
(27,566 |
) |
|
$ |
(16,886 |
) |
|
$ |
31,033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative interest-rate sensitivity gap (3)
|
|
$ |
7,814 |
|
|
$ |
23,534 |
|
|
$ |
(4,032 |
) |
|
$ |
(20,918 |
) |
|
$ |
10,115 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative interest-rate gap as a percentage of total
assets at December 31, 2013
|
|
|
6.1 |
% |
|
|
18.5 |
% |
|
|
(3.2 |
)% |
|
|
(16.4 |
)% |
|
|
7.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative interest-earning assets as a percentage of
cumulative interest-bearing liabilities
at December 31, 2013
|
|
|
144.9 |
% |
|
|
156.3 |
% |
|
|
95.0 |
% |
|
|
80.6 |
% |
|
|
109.2 |
% |
|
|
|
|
_____________________
(1)
|
Interest-earning assets are included in the period in which the balances are expected to be redeployed and/or repriced as a result of anticipated prepayments, scheduled rate adjustments and contractual maturities.
|
(2)
|
For purposes of the gap analysis, loans receivable includes non-performing loans gross of the allowance for loan losses and deferred loan fees.
|
(3)
|
Interest-rate sensitivity gap represents the difference between net interest-earning assets and interest-bearing liabilities.
|
Qualitative Analysis. Our ability to maintain a positive "spread" between the interest earned on assets and the interest paid on deposits and borrowings is affected by changes in interest rates. The Company’s fixed-rate loans generally are profitable if interest rates are stable or declining since these loans have yields that exceed its cost of funds. If interest rates increase, however, the Company would have to pay more on its deposits and new borrowings, which would adversely affect its interest rate spread. In order to counter the potential effects of dramatic increases in market rates of interest, the Company intends to continue to originate more variable rate loans and increase core deposits. The Company also intends to place a greater emphasis on shorter-term home equity loans and commercial business loans.
Liquidity and Capital Resources
The Company’s primary sources of funds are deposits, amortization and prepayment of loans and to a lesser extent, loan sales and other funds provided from operations. While scheduled principal and interest payments on loans are a relatively predictable source of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition. The Company sets the interest rates on its deposits to maintain a desired level of total deposits. In addition, the Company invests excess funds in short-term interest-earning assets that provide additional liquidity. At December 31, 2013, the Company's cash and cash equivalents amounted to $6.2 million. At such date, the Company also had $3.0 million invested in interest-earning time deposits maturing in one year or less.
The Company uses its liquidity to fund existing and future loan commitments, to fund deposit outflows, to invest in other interest-earning assets and to meet operating expenses. At December 31, 2013, Quaint Oak Bank had outstanding commitments to originate loans of $6.4 million and commitments under unused lines of credit of $16.5 million.
Management's Discussion and Analysis of Financial Condition and Results of Operations
At December 31, 2013, certificates of deposit scheduled to mature in less than one year totaled $26.4 million. Based on prior experience, management believes that a significant portion of such deposits will remain with us, although there can be no assurance that this will be the case.
In addition to cash flow from loan payments and prepayments and deposits, the Company has significant borrowing capacity available to fund liquidity needs. If the Company requires funds beyond its ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank of Pittsburgh, which provide an additional source of funds. As of December 31, 2013, we had $5.5 million of advances from the Federal Home Loan Bank of Pittsburgh and had $49.7 million in borrowing capacity. In addition, as of December 31, 2013 Quaint Oak Bank had $1.8 million in borrowing capacity with the Federal Reserve Bank of Philadelphia. There were no borrowings under this facility at December 31, 2013. Quaint Oak Bank currently has two additional line of credit commitments with two different banks totaling $1.5 million. There were no borrowings under these lines of credit at December 31, 2013.
Our stockholders’ equity amounted to $17.0 million at December 31, 2013, an increase of $149,000, or 0.9% from $16.8 million at December 31, 2012. Contributing to the increase was net income for the year ended December 31, 2013 of $702,000, amortization of stock awards and options under our stock compensation plans of $128,000, and common stock earned by participants in the employee stock ownership plan of $145,000. These increases were offset by the purchase of 35,972 shares of the Company’s stock as part of the Company’s stock repurchase programs, for an aggregate purchase price of $563,000, dividends paid of $185,000, and a decrease in accumulated other comprehensive income of $78,000. For further discussion of the stock compensation plans, see Note 13 in the Notes to Consolidated Financial Statements contained elsewhere herein.
Quaint Oak Bank is required to maintain regulatory capital sufficient to meet tier 1 leverage, tier 1 risk-based and total risk-based capital ratios of at least 4.00%, 4.00% and 8.00%, respectively. At December 31, 2013, Quaint Oak Bank exceeded each of its capital requirements with ratios of 12.70%, 17.68% and 18.75%, respectively. As a savings and loan holding company, the Company is not currently subject to any regulatory capital requirements. For further discussion of the Bank’s regulatory capital requirements, see Note 16 in the Notes to Consolidated Financial Statements contained elsewhere herein.
Off-Balance Sheet Arrangements
In the normal course of operations, we engage in a variety of financial transactions that, in accordance with generally accepted accounting principles are not recorded in our financial statements. These transactions involve, to varying degrees, elements of credit, interest rate, and liquidity risk. Such transactions are used primarily to manage customers' requests for funding and take the form of loan commitments and lines of credit. Our exposure to credit loss from non-performance by the other party to the above-mentioned financial instruments is represented by the contractual amount of those instruments. We use the same credit policies in making commitments and conditional obligations as we do for on-balance sheet instruments. In general, we do not require collateral or other security to support financial instruments with off–balance sheet credit risk.
Commitments. At December 31, 2013, we had unfunded commitments under lines of credit of $16.5 million and $6.4 million of commitments to originate loans. We had no commitments to advance additional amounts pursuant to outstanding lines of credit or undisbursed construction loans.
Management's Discussion and Analysis of Financial Condition and Results of Operations
Contractual Cash Obligations
The following table summarizes our contractual cash obligations at December 31, 2013. The balances in the table do not reflect interest due on these obligations.
|
|
|
|
|
|
|
|
|
|
|
|
To
|
|
|
1-3
|
|
|
4-5
|
|
|
After 5
|
|
|
|
(In Thousands)
|
|
Lease agreements
|
|
$ |
540 |
|
|
$ |
93 |
|
|
$ |
132 |
|
|
$ |
123 |
|
|
$ |
192 |
|
Certificates of deposit
|
|
|
80,235 |
|
|
|
26,374 |
|
|
|
29,294 |
|
|
|
24,567 |
|
|
|
-- |
|
FHLB advances
|
|
|
5,500 |
|
|
|
5,500 |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Total contractual obligations
|
|
$ |
86,275 |
|
|
$ |
31,967 |
|
|
$ |
29,426 |
|
|
$ |
24,690 |
|
|
$ |
192 |
|
Impact of Inflation and Changing Prices
The consolidated financial statements and related financial data presented herein have been prepared in accordance with accounting principles generally accepted in the United States of America which generally require the measurement of financial position and operating results in terms of historical dollars, without considering changes in relative purchasing power over time due to inflation. Unlike most industrial companies, virtually all of the Company’s assets and liabilities are monetary in nature. As a result, interest rates generally have a more significant impact on the Company’s performance than does the effect of inflation. Interest rates do not necessarily move in the same direction or in the same magnitude as the prices of goods and services, since such prices are affected by inflation to a larger extent than interest rates.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders
Quaint Oak Bancorp, Inc.
We have audited the accompanying consolidated balance sheet of Quaint Oak Bancorp, Inc. and subsidiary as of December 31, 2013, and the related consolidated statements of income, comprehensive income, stockholders’ equity, and cash flows for the year then ended. These consolidated financial statements are the responsibility of Quaint Oak Bancorp, Inc.’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audit. The consolidated financial statements of Quaint Oak Bancorp, Inc. and subsidiary as of December 31, 2012, and for the year then ended were audited by other auditors and whose report, dated March 27, 2013, expressed an unqualified opinion on those statements.
We conducted our audit 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. Quaint Oak Bancorp, Inc. is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit 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 Quaint Oak Bancorp, Inc.’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 audit provides a reasonable basis for our opinion.
In our opinion, the 2013 consolidated financial statements referred to above present fairly, in all material respects, the financial position of Quaint Oak Bancorp, Inc. and subsidiary as of December 31, 2013, and the results of their operations and their cash flows for each of the year then ended, in conformity with U.S. generally accepted accounting principles.
Wexford, Pennsylvania
March 27, 2014
Report of Independent Registered Public Accounting Firm
To the Board of Directors and Stockholders
Quaint Oak Bancorp, Inc.
Southampton, Pennsylvania
We have audited the accompanying consolidated balance sheet of Quaint Oak Bancorp, Inc. and subsidiaries (the "Company") as of December 31, 2012, and the related consolidated statements of income, comprehensive income, stockholders' equity and cash flows for the year then ended. Quaint Oak Bancorp, Inc.'s management is responsible for these consolidated financial statements. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.
We conducted our audit 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. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes 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 Quaint Oak Bancorp, Inc. and its subsidiaries as of December 31, 2012, and the results of their operations and their cash flows the year then ended, in conformity with accounting principles generally accepted in the United States of America.
Reading, Pennsylvania
March 27, 2013
Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
At December 31,
|
|
|
|
|
|
|
|
|
|
|
2013
|
|
|
2012
|
|
ASSETS
|
|
(In thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due from banks, non-interest-bearing
|
|
$ |
4,989 |
|
|
$ |
1,629 |
|
Due from banks, interest-bearing
|
|
|
1,195 |
|
|
|
10,771 |
|
Cash and cash equivalents
|
|
|
6,184 |
|
|
|
12,400 |
|
|
|
|
|
|
|
|
|
|
Investment in interest-earning time deposits
|
|
|
7,633 |
|
|
|
8,132 |
|
Investment securities available for sale
|
|
|
1,680 |
|
|
|
3,994 |
|
Loans held for sale
|
|
|
1,098 |
|
|
|
4,875 |
|
Loans receivable, net of allowance for loan losses (2013 $941; 2012 $860) |
|
|
106,887 |
|
|
|
84,291 |
|
Accrued interest receivable
|
|
|
735 |
|
|
|
657 |
|
Investment in Federal Home Loan Bank stock, at cost
|
|
|
421 |
|
|
|
437 |
|
Premises and equipment, net
|
|
|
1,637 |
|
|
|
1,608 |
|
Other real estate owned, net
|
|
|
574 |
|
|
|
170 |
|
Prepaid expenses and other assets
|
|
|
578 |
|
|
|
811 |
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$ |
127,427 |
|
|
$ |
117,375 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
Deposits, interest-bearing
|
|
$ |
103,324 |
|
|
$ |
97,038 |
|
Federal Home Loan Bank advances
|
|
|
5,500 |
|
|
|
2,000 |
|
Accrued interest payable
|
|
|
77 |
|
|
|
81 |
|
Advances from borrowers for taxes and insurance
|
|
|
1,224 |
|
|
|
991 |
|
Accrued expenses and other liabilities
|
|
|
316 |
|
|
|
428 |
|
Total Liabilities
|
|
|
110,441 |
|
|
|
100,538 |
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
|
|
Preferred stock– $0.01 par value, 1,000,000 shares authorized; none issued or outstanding
|
|
|
-- |
|
|
|
-- |
|
Common stock – $0.01 par value; 9,000,000 shares authorized; 1,388,625 issued;
|
|
|
|
|
|
|
|
|
947,849 and 983,821 outstanding at December 31, 2013 and December 31, 2012, respectively
|
|
|
14 |
|
|
|
14 |
|
Additional paid-in capital
|
|
|
13,665 |
|
|
|
13,559 |
|
Treasury stock, at cost (2013 440,776 shares; 2012 404,804 shares)
|
|
|
(4,279 |
) |
|
|
(3,716 |
) |
Unallocated common stock held by: |
|
|
|
|
|
|
|
|
Employee Stock Ownership Plan (ESOP)
|
|
|
(536 |
) |
|
|
(623 |
) |
Recognition & Retention Plan Trust (RRP)
|
|
|
(120 |
) |
|
|
(200 |
) |
Accumulated other comprehensive income (loss)
|
|
|
(18 |
) |
|
|
60 |
|
Retained earnings
|
|
|
8,260 |
|
|
|
7,743 |
|
Total Stockholders' Equity
|
|
|
16,986 |
|
|
|
16,837 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders’ Equity
|
|
$ |
127,427 |
|
|
$ |
117,375 |
|
See accompanying notes to consolidated financial statements.
Consolidated Statements of Income
|
|
|
Years Ended December 31,
|
|
|
|
|
2013 |
|
|
|
2012 |
|
Interest Income |
|
|
(In thousands, except share data) |
|
|
|
|
|
|
|
|
|
|
Interest on loans
|
|
$ |
6,038 |
|
|
$ |
5,458 |
|
Interest and dividends on short-term investments and investment securities
|
|
|
252 |
|
|
|
378 |
|
Total Interest Income
|
|
|
6,290 |
|
|
|
5,836 |
|
Interest on deposits
|
|
|
1,640 |
|
|
|
1,601 |
|
Interest on Federal Home Loan Bank advances
|
|
|
42 |
|
|
|
119 |
|
Total Interest Expense
|
|
|
1,682 |
|
|
|
1,720 |
|
Net Interest Income
|
|
|
4,608 |
|
|
|
4,116 |
|
Provision for Loan Losses
|
|
|
240 |
|
|
|
162 |
|
Net Interest Income after Provision for Loan Losses
|
|
|
4,368 |
|
|
|
3,954 |
|
Mortgage banking and title abstract fees
|
|
|
471 |
|
|
|
341 |
|
Other fees and services charges
|
|
|
101 |
|
|
|
55 |
|
Net gain on the sales of loans
|
|
|
832 |
|
|
|
680 |
|
Gain on the sale of SBA loan
|
|
|
-- |
|
|
|
32 |
|
Gain on the sales of investment securities
|
|
|
88 |
|
|
|
331 |
|
Gain (loss) on sale of other real estate owned
|
|
|
(23 |
) |
|
|
7 |
|
Other
|
|
|
28 |
|
|
|
64 |
|
Total Non-Interest Income, net
|
|
|
1,497 |
|
|
|
1,510 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
2,912 |
|
|
|
2,278 |
|
Directors’ fees and expenses
|
|
|
222 |
|
|
|
223 |
|
Occupancy and equipment
|
|
|
485 |
|
|
|
347 |
|
Professional fees
|
|
|
524 |
|
|
|
444 |
|
FDIC deposit insurance assessment
|
|
|
97 |
|
|
|
126 |
|
Other real estate owned expenses
|
|
|
46 |
|
|
|
91 |
|
Advertising
|
|
|
80 |
|
|
|
67 |
|
Other
|
|
|
380 |
|
|
|
315 |
|
Total Non-Interest Expense
|
|
|
4,746 |
|
|
|
3,891 |
|
Income before Income Taxes
|
|
|
1,119 |
|
|
|
1,573 |
|
Earnings per share – basic
|
|
$ |
0.79 |
|
|
$ |
1.10 |
|
Average shares outstanding - basic
|
|
|
889,190 |
|
|
|
888,008 |
|
Earnings per share - diluted
|
|
$ |
0.76 |
|
|
$ |
1.10 |
|
Average shares outstanding - diluted
|
|
|
927,270 |
|
|
|
892,834 |
|
See accompanying notes to consolidated financial statements.
Consolidated Statements of Comprehensive Income
|
|
|
|
Years Ended December 31,
|
|
|
|
|
|
2013 |
|
|
|
2012 |
|
|
|
|
|
(In Thousands) |
|
|
Net Income
|
|
$ |
702 |
|
|
$ |
981 |
|
|
|
|
|
|
|
|
|
|
|
|
Other Comprehensive Income (Loss):
|
|
|
|
|
|
|
|
|
|
Unrealized gains (losses) on investment securities available-for-sale
|
|
|
(31 |
) |
|
|
157 |
|
|
Income tax effect
|
|
|
11 |
|
|
|
(54 |
) |
|
Reclassification adjustment for transfer of investment securities from held-to-maturity to available-for-sale
|
|
|
-- |
|
|
|
351 |
|
|
Income tax effect
|
|
|
-- |
|
|
|
(120 |
) |
|
Reclassification adjustment for gains on sale of investment securities included in net income
|
|
|
(88 |
) |
|
|
(331 |
) |
|
Income tax effect
|
|
|
30 |
|
|
|
113 |
|
|
Net other comprehensive income (loss)
|
|
|
(78 |
) |
|
|
116 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Comprehensive Income
|
|
$ |
624 |
|
|
$ |
1,097 |
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
Consolidated Statements of Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unallocated |
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
|
|
|
|
|
|
|
|
Common |
|
|
Accumulated |
|
|
|
|
|
|
|
|
|
Number of |
|
|
|
|
|
Additional |
|
|
|
|
|
Stock Held |
|
|
Other |
|
|
|
|
|
Total |
|
|
|
Shares |
|
|
|
|
|
Paid-in |
|
|
Treasury |
|
|
by Benefit |
|
|
Comprehensive |
|
|
Retained |
|
|
Stockholders' |
|
(In thousands, except share data) |
|
Outstanding |
|
|
Amount |
|
|
Capital |
|
|
Stock |
|
|
Plans |
|
|
Income (Loss) |
|
|
Earnings |
|
|
Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE – DECEMBER 31, 2011
|
|
|
987,126 |
|
|
$ |
14 |
|
|
$ |
13,513 |
|
|
$ |
(3,683 |
) |
|
$ |
(1,007 |
) |
|
$ |
(56 |
) |
|
$ |
6,915 |
|
|
$ |
15,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock allocated by ESOP
|
|
|
|
|
|
|
|
|
|
|
7 |
|
|
|
|
|
|
|
104 |
|
|
|
|
|
|
|
|
|
|
|
111 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury stock purchased
|
|
|
(3,305 |
) |
|
|
|
|
|
|
|
|
|
|
(33 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(33 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation expense
|
|
|
|
|
|
|
|
|
|
|
119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
119 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Release of 8,546 Vested RRP Shares
|
|
|
|
|
|
|
|
|
|
|
(80 |
) |
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared
($0.155 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(153 |
) |
|
|
(153 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
981 |
|
|
|
981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
116 |
|
|
|
|
|
|
|
116 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE – DECEMBER 31, 2012
|
|
|
983,821 |
|
|
$ |
14 |
|
|
$ |
13,559 |
|
|
$ |
(3,716 |
) |
|
$ |
(823 |
) |
|
$ |
60 |
|
|
$ |
7,743 |
|
|
$ |
16,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock allocated by ESOP
|
|
|
|
|
|
|
|
|
|
|
58 |
|
|
|
|
|
|
|
87 |
|
|
|
|
|
|
|
|
|
|
|
145 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Treasury stock purchased
|
|
|
(35,972 |
) |
|
|
|
|
|
|
|
|
|
|
(563 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(563 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based compensation expense
|
|
|
|
|
|
|
|
|
|
|
128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Release of 8,544 Vested RRP Shares
|
|
|
|
|
|
|
|
|
|
|
(80 |
) |
|
|
|
|
|
|
80 |
|
|
|
|
|
|
|
|
|
|
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared
($0.190 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(185 |
) |
|
|
(185 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
702 |
|
|
|
702 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive loss, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(78 |
) |
|
|
|
|
|
|
(78 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCE – DECEMBER 31, 2013
|
|
|
947,849 |
|
|
$ |
14 |
|
|
$ |
13,665 |
|
|
$ |
(4,279 |
) |
|
$ |
(656 |
) |
|
$ |
(18 |
) |
|
$ |
8,260 |
|
|
$ |
16,986 |
|
See accompanying notes to consolidated financial statements.
Consolidated Statements of Cash Flows
|
|
|
Years Ended
December 31,
|
|
|
|
|
2013 |
|
|
|
2012 |
|
|
|
|
(In Thousands) |
|
Cash Flows from Operating Activities |
|
|
|
|
|
|
|
|
Net income
|
|
$ |
702 |
|
|
$ |
981 |
|
Adjustments to reconcile net income to net cash (used in) provided by operating activities:
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
240 |
|
|
|
162 |
|
Depreciation expense
|
|
|
142 |
|
|
|
106 |
|
Net accretion of securities discounts
|
|
|
(4 |
) |
|
|
(84 |
) |
Amortization of deferred loan fees and costs
|
|
|
155 |
|
|
|
45 |
|
Deferred income taxes
|
|
|
(71 |
) |
|
|
85 |
|
Stock-based compensation expense
|
|
|
273 |
|
|
|
230 |
|
Gain on the sale of investment securities
|
|
|
(88 |
) |
|
|
(331 |
) |
Net gain on the sale of loans held for sale
|
|
|
(832 |
) |
|
|
(680 |
) |
Gain on the sale of SBA loans
|
|
|
-- |
|
|
|
(32 |
) |
Net loss on sale of other real estate owned
|
|
|
23 |
|
|
|
(7 |
) |
Changes in assets and liabilities which provided (used) cash:
|
|
|
|
|
|
|
|
|
Loans held for sale-originations
|
|
|
(43,870 |
) |
|
|
(33,860 |
) |
Loans held for sale-proceeds
|
|
|
48,479 |
|
|
|
30,078 |
|
Accrued interest receivable
|
|
|
(78 |
) |
|
|
(114 |
) |
Prepaid expenses and other assets
|
|
|
346 |
|
|
|
(351 |
) |
Accrued interest payable
|
|
|
(4 |
) |
|
|
(17 |
) |
Accrued expenses and other liabilities
|
|
|
(112 |
) |
|
|
180 |
|
Net Cash Provided (Used in) by Operating Activities
|
|
|
5,301 |
|
|
|
(3,609 |
) |
|
Cash Flows from Investing Activities
|
Net decrease (increase) in investment in interest-earning time deposits
|
|
|
499 |
|
|
|
(50 |
) |
Purchase of investment securities available for sale
|
|
|
(53 |
) |
|
|
(555 |
) |
Proceeds from calls of investment securities available for sale
|
|
|
500 |
|
|
|
3,538 |
|
Proceeds from the sale of securities available for sale
|
|
|
1,839 |
|
|
|
3,911 |
|
Principal payments received on mortgage-backed securities held to maturity
|
|
|
-- |
|
|
|
298 |
|
Net increase in loans receivable
|
|
|
(23,462 |
) |
|
|
(9,524 |
) |
Net decrease in investment in Federal Home Loan Bank stock
|
|
|
16 |
|
|
|
179 |
|
Proceeds from the sale of other real estate owned
|
|
|
92 |
|
|
|
439 |
|
Capitalized expenditures on other real estate owned
|
|
|
(48 |
) |
|
|
(20 |
) |
Purchase of premises and equipment
|
|
|
(171 |
) |
|
|
(590 |
) |
Net Cash Used in Investing Activities
|
|
|
(20,788 |
) |
|
|
(2,374 |
) |
Cash Flows from Financing Activities |
|
|
|
|
|
|
|
|
Net increase in deposits |
|
|
6,286 |
|
|
|
8,513 |
|
Repayment of Federal Home Loan Bank advances
|
|
|
(2,000 |
) |
|
|
(1,800 |
) |
Proceeds from Federal Home Loan Bank advances
|
|
|
5,500 |
|
|
|
-- |
|
Dividends paid
|
|
|
(185 |
) |
|
|
(153 |
) |
Purchase of treasury stock
|
|
|
(563 |
) |
|
|
(33 |
) |
Increase in advances from borrowers for taxes and insurance
|
|
|
233 |
|
|
|
169 |
|
Net Cash Provided by Financing Activities
|
|
|
9,271 |
|
|
|
6,696 |
|
Net (Decrease) Increase in Cash and Cash Equivalents |
|
|
(6,216 |
) |
|
|
713 |
|
Cash and Cash Equivalents – Beginning of Year
|
|
|
12,400 |
|
|
|
11,687 |
|
Cash and Cash Equivalents – End of Year
|
|
$ |
6,184 |
|
|
$ |
12,400 |
|
|
Supplementary Disclosure of Cash Flow and Non-Cash Information:
|
Cash payments for interest
|
|
$ |
1,686 |
|
|
$ |
1,737 |
|
Cash payments for income taxes
|
|
$ |
295 |
|
|
$ |
772 |
|
Transfer of loans to other real estate owned
|
|
$ |
471 |
|
|
$ |
397 |
|
Transfer of mortgage-backed securities held to maturity to investment
and mortgage-backed securities available for sale
|
|
$ |
-- |
|
|
$ |
3,591 |
|
See accompanying notes to consolidated financial statements.
Notes to Consolidated Financial Statements
Note 1 - Nature of Operations
On July 3, 2007, Quaint Oak Savings Bank completed its conversion from a Pennsylvania chartered mutual savings bank to a Pennsylvania chartered stock savings bank and changed its name to Quaint Oak Bank (“Bank”). In connection with the conversion, Quaint Oak Bank formed Quaint Oak Bancorp, Inc., a Pennsylvania chartered corporation (the "Company" or "Quaint Oak Bancorp"), which offered and sold 1,388,625 shares of its common stock at a price of $10.00 per share to eligible depositors of the Bank. Upon completion of the conversion and the offering, all of Quaint Oak Bank's common stock is owned by Quaint Oak Bancorp, and all of Quaint Oak Bancorp's common stock is, in turn, owned by the public. The Company sold 1,388,625 shares of its common stock, raising $13,886,250 of gross proceeds. Costs incurred in connection with the conversion and offering totaled $535,000 and were recorded as a reduction of the proceeds from the offering. The Company invested approximately $7.1 million or 53.0% of the net proceeds in Quaint Oak Bank. All remaining proceeds were retained by Quaint Oak Bancorp for future capital needs. The consolidated financial statements include the accounts of the Company and its wholly owned subsidiary, Quaint Oak Bank along with its wholly owned subsidiaries. At December 31, 2013, the Bank has five wholly-owned subsidiaries, Quaint Oak Mortgage, LLC, Quaint Oak Real Estate, LLC, Quaint Oak Abstract, LLC, QOB Properties, LLC, and Quaint Oak Insurance Agency, LLC, each a Pennsylvania limited liability company. The mortgage, real estate and abstract companies offer mortgage banking, real estate sales and title abstract services, respectively, in the Lehigh Valley region of Pennsylvania, and began operation in July 2009. QOB Properties, LLC began operations in July 2012 and holds Bank properties acquired through a foreclosure proceeding or acceptance of a deed in lieu of foreclosure. The insurance agency is currently inactive. All significant intercompany balances and transactions have been eliminated.
The Bank is subject to regulation by the Pennsylvania Department of Banking and the Federal Deposit Insurance Corporation. Pursuant to the Bank’s election under Section 10(l) of the Home Owners’ Loan Act, the Company is a savings and loan holding company regulated by the Board of Governors of the Federal Reserve System. The market area served by the Bank is principally Bucks County, Pennsylvania and to a lesser extent, Montgomery and Philadelphia Counties in Pennsylvania. We have two locations, our main office location in Southampton, PA and a branch banking office in the Lehigh Valley area of Pennsylvania. The principal deposit products offered by the Bank are certificates of deposit, passbook savings accounts, statement savings accounts and eSavings accounts. Loan products offered are fixed and adjustable rate residential and commercial mortgages, construction loans, home equity loans, auto loans, and lines of credit.
Note 2 - Summary of Significant Accounting Policies
Use of Estimates
The preparation of the financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the reporting period. Actual results could differ from those estimates. The Company’s most significant estimates are the determination of the allowance for loan losses, the assessment of other-than-temporary impairment of investment and mortgage-backed securities, and the valuation of deferred tax assets.
Significant Group Concentrations of Credit Risk
The Bank has a significant concentration of loans in Philadelphia County, Pennsylvania. The concentration of credit by type of loan is set forth in Note 8. Although the Bank has a diversified loan portfolio, its debtors’ ability to honor their contracts is influenced by the region’s economy. During the year ended December 31, 2013, two investors purchased a total of 71% of all loans sold by the Bank from its mortgage loans held for sale, and the sales to these two investors accounted for approximately 74% of the gain on loans sold during the year.
Notes to Consolidated Financial Statements (Continued)
Note 2 - Summary of Significant Accounting Policies (Continued)
Cash and Cash Equivalents
For purposes of reporting cash flows, cash and cash equivalents include non-interest and interest-earning demand deposits and money market accounts with various financial institutions, all of which mature within ninety days of acquisition.
Investment and Mortgage-Backed Securities
Management determines the appropriate classification of debt securities at the time of purchase and reevaluates such designation as of each balance sheet date.
Securities classified as available for sale are those securities that the Company intends to hold for an indefinite period of time but not necessarily to maturity. Any decision to sell a security classified as available for sale would be based on various factors, including significant movement in interest rates, changes in maturity mix of the Company’s assets and liabilities, liquidity needs, regulatory capital requirements, and other similar factors. Securities available for sale are carried at fair value. Unrealized gains and losses are reported in other comprehensive income, net of related deferred tax effects. Realized gains and losses, determined on the basis of the cost of the specific securities sold, are included in earnings. Premiums and discounts are recognized in interest income using the interest method over the terms of the securities.
Investment securities and mortgage-backed securities classified as held to maturity are those debt securities the Company has both the intent and ability to hold to maturity regardless of the changes in market conditions, liquidity needs, or changes in general economic conditions. These securities are carried at cost adjusted for amortization of premium and accretion of discount, which are recognized in interest income using the interest method over the terms of the securities.
The Company follows the accounting guidance related to recognition and presentation of other-than-temporary impairment. This accounting guidance amended the recognition guidance for other-than-temporary impairments of debt securities and expanded the financial statement disclosures for other-than-temporary impairment losses on debt and equity securities. The recent guidance replaced the “intent and ability” indication in existing guidance by specifying 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 noncredit 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. The Company recognized no other-than-temporary impairment charges during the years ended December 31, 2013 and 2012.
Notes to Consolidated Financial Statements (Continued)
Note 2 - Summary of Significant Accounting Policies (Continued)
Federal Home Loan Bank Stock
Federal law requires a member institution of the Federal Home Loan Bank (FHLB) system to hold restricted stock of its district Federal Home Loan Bank according to a predetermined formula. FHLB stock is carried at cost and evaluated for impairment. When evaluating FHLB stock for impairment, its value is determined based on the ultimate recoverability of the par value of the stock. We evaluate our holdings of FHLB stock for impairment each reporting period. No impairment charges were recognized on FHLB stock during the year ended December 31, 2013 and 2012.
Loans Receivable
Loans receivable that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at their outstanding unpaid principal balances, net of an allowance for loan losses and any deferred fees. Interest income is accrued on the unpaid principal balance. Loan origination fees and costs are deferred and recognized as an adjustment of the yield (interest income) of the related loans. The Bank is generally amortizing these amounts over the contractual life of the loan.
The loans receivable portfolio is segmented into residential loans, commercial real estate loans, construction loans and consumer loans. The residential loan segment has two classes: one-to-four family residential owner occupied loans and one-to-four family residential non-owner occupied loans. The commercial real estate loan segment consists of the following classes: multi-family (five or more) residential, commercial real estate and commercial lines of credit. Construction loans are generally granted for the purpose of building a single residential home. The consumer loan segment consists of the following classes: home equity loans and consumer non-real estate loans. Included in the home equity class are home equity loans and home equity lines of credit. Included in the consumer non-real estate loans are loans secured by saving accounts, auto and equipment loans.
The accrual of interest is generally discontinued when principal or interest has become 90 days past due unless the loan is in the process of collection and is either guaranteed or well secured. When a loan is placed on nonaccrual status, unpaid interest credited to income in the current year is reversed and unpaid interest accrued in prior years is charged against the allowance for loan losses. Interest received on nonaccrual loans generally is either applied against principal or reported as interest income, according to management’s judgment as to the collectability of principal. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time and the ultimate collectability of the total contractual principal and interest is no longer in doubt.
Allowance for Loan Losses
The allowance for loan losses represents management’s estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance. All, or part, of the principal balance of loans receivable are charged off to the allowance as soon as it is determined that the repayment of all, or part, of the principal balance is highly unlikely. Because all identified losses are immediately charged off, no portion of the allowance for loan losses is restricted to any individual loan or groups of loans, and the entire allowance is available to absorb any and all loan losses.
Notes to Consolidated Financial Statements (Continued)
Note 2 - Summary of Significant Accounting Policies (Continued)
Allowance for Loan Losses (Continued)
The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. Management performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Company’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available.
The allowance consists of specific, general and unallocated components. The specific component relates to loans that are identified as impaired. For loans that are identified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers pools of loans by loan class. These pools of loans are evaluated for loss exposure based upon historical loss rates for each of these categories of loans, adjusted for qualitative factors. These significant factors may include changes in lending policies and procedures, changes in existing general economic and business conditions affecting our primary lending areas, credit quality trends, collateral value, loan volumes and concentrations, seasoning of the loan portfolio, recent loss experience in particular segments of the portfolio, duration of the current business cycle and bank regulatory examination results. The applied loss factors are re-evaluated quarterly to ensure their relevance in the current economic environment. Residential mortgage lending generally entails a lower risk of default than other types of lending. Consumer loans and commercial real estate loans generally involve more risk of collectability because of the type and nature of the collateral and, in certain cases, the absence of collateral. It is the Company’s policy to establish a specific reserve for loss on any delinquent loan when it determines that a loss is probable. 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.
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 considered 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 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. 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 substantially all of the Company’s impaired loans are measured based on the estimated fair value of the loan’s collateral.
A loan is considered a troubled debt restructuring (“TDR”) if the Company, for economic or legal reasons related to a debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider. Concessions granted under a TDR typically involve a temporary or permanent reduction in payments or interest rate or an extension of a loan’s stated maturity date at less than a current market rate of interest. Loans identified as TDRs are designated as impaired.
For 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
Notes to Consolidated Financial Statements (Continued)
Note 2 - Summary of Significant Accounting Policies (Continued)
Allowance for Loan Losses (Continued)
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.
The allowance calculation methodology includes further segregation of loan classes into risk rating categories. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated annually for all loans (except one-to-four family residential owner-occupied loans) where the total amount outstanding to any borrower or group of borrowers exceeds $500,000, or when credit deficiencies arise, such as delinquent loan payments. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss. Loans criticized as special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Loans not classified are rated pass. In addition, Federal regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan losses and may require the Company to recognize additions to the allowance based on their judgments about information available to them at the time of their examination, which may not be currently available to management. Based on management’s comprehensive analysis of the loan portfolio, management believes the current level of the allowance for loan losses is adequate.
Loans Held for Sale
Loans originated by the Bank’s mortgage banking subsidiary, Quaint Oak Mortgage, LLC, are intended for sale in the secondary market and are carried at the lower of cost or fair value (LOCOM). Gains and losses on loan sales (sales proceeds minus carrying value) are recorded in noninterest income, and direct loan origination costs and fees are deferred at origination of the loan and are recognized in noninterest income upon sale of the loan.
Other Real Estate Owned
Other real estate owned or foreclosed assets are comprised of property acquired through a foreclosure proceeding or acceptance of a deed in lieu of foreclosure and loans classified as in-substance foreclosures. A loan is classified as in-substance foreclosure when the Bank has taken possession of the collateral regardless of whether formal foreclosure proceedings take place. Other real estate properties are initially recorded at fair value, net of estimated selling costs at the date of foreclosure, establishing a new cost basis. After foreclosure, valuations are periodically performed by management and the real estate is carried at the lower of cost or fair value less estimated costs to sell. Net revenue and expenses from operations and additions to the valuation allowance are included in other expenses.
Notes to Consolidated Financial Statements (Continued)
Note 2 - Summary of Significant Accounting Policies (Continued)
Premises and Equipment
Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed on the straight-line method over the expected useful lives of the related assets that range from three to thirty-nine years. The costs of maintenance and repairs are expensed as incurred. Costs of major additions and improvements are capitalized.
Advertising Costs
The Company expenses all advertising costs as incurred. Advertising costs are included in non-interest expense on the Consolidated Statements of Income.
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 or the ability to unilaterally cause the holder to return specific assets.
Income Taxes
Deferred income taxes are provided on the liability method whereby deferred tax assets are recognized for deductible temporary differences and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the reported amounts of assets and liabilities and their tax basis. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion of the deferred tax assets will not be realized. Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
The Company follows 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. 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 presumed to occur. The amount recognized is the largest amount of tax benefit that has more than 50 percent likelihood of being realized upon examination. For tax positions not meeting the more likely than not test, no tax benefit is recorded. The Company had no material uncertain tax positions or accrued interest and penalties as of December 31, 2013 and 2012. The Company’s policy is to account for interest as a component of interest expense and penalties as components of other expense. The Company is no longer subject to examination by taxing authorities for the years before January 1, 2010.
Comprehensive Income (Loss)
|
Accounting principles generally accepted in the United States of America require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available for sale securities, are reported as a separate component of the stockholders’ equity section of the balance sheet, such items, along with net income, are components of comprehensive income (loss).
|
Notes to Consolidated Financial Statements (Continued)
Note 2 - Summary of Significant Accounting Policies (Continued)
Treasury Stock and Unallocated Common Stock
The acquisition of treasury stock by the Company, including unallocated stock held by certain benefit plans, is recorded under the cost method. At the date of subsequent reissue, treasury stock is reduced by the cost of such stock on a first-in, first-out basis with any excess proceeds credited to additional paid-in capital.
Share-Based Compensation
Stock compensation accounting guidance (FASB ASC 718, Compensation-Stock Compensation) requires that the compensation cost relating to share-based payment transactions be recognized in financial statements. That cost is measured based on the grant date fair value of the equity or liability instruments issued. The stock compensation accounting guidance covers a wide range of share-based compensation arrangements including stock option and restricted share plans.
The stock compensation accounting guidance requires that compensation cost for all stock awards be calculated and recognized over the employees’ service period, generally defined as the vesting period. For awards with graded-vesting, compensation cost is recognized on a straight-line basis over the requisite service period for the entire award. A Black-Scholes model is used to estimate the fair value of stock options, while the closing price of the Company’s common stock on the grant date is used for restricted stock awards.
At December 31, 2013, the Company has three share-based plans: the 2008 Recognition and Retention Plan (“RRP”), the 2008 Stock Option Plan, and the 2013 Stock Incentive Plan. Awards under these plans were made in May 2008 and 2013. These plans are more fully described in Note 13.
The Company also has an employee stock ownership plan (“ESOP”). This plan is more fully described in Note 13. As ESOP shares are committed to be released and allocated among participants, the Company recognizes compensation expense equal to the average market price of the shares over the period earned.
Earnings Per Share
Amounts reported in earnings per share reflect earnings available to common stockholders’ for the period divided by the weighted average number of shares of common stock outstanding during the period, exclusive of unearned ESOP shares, unvested restricted stock (RRP) shares and treasury shares. Stock options and unvested restricted stock are regarded as potential common stock and are considered in the diluted earnings per share calculations to the extent they would have a dilutive effect if converted to common stock, computed using the “treasury stock” method.
Off-Balance Sheet Financial Instruments
In the ordinary course of business, the Bank has entered into off-balance sheet financial instruments consisting of commitments to extend credit. Such financial instruments are recorded in the consolidated balance sheet when they are funded.
Reclassifications
Certain items in the 2012 consolidated financial statements have been reclassified to conform to the presentation in the 2013 consolidated financial statements. Such reclassifications did not have a material impact on the overall consolidated financial statements.
Notes to Consolidated Financial Statements (Continued)
Note 2 - Summary of Significant Accounting Policies (Continued)
Recent Accounting Pronouncements
In February 2013, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2013-02, Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income. The standard requires that companies present either in a single note or parenthetically on the face of the financial statements, the effect of significant amounts reclassified from each component of accumulated other comprehensive income based on its source and the income statement line items affected by the reclassification. The new requirements will take effect for public companies in fiscal years, and interim periods within those years, beginning after December 15, 2012. The Company adopted this standard on January 1, 2013. The effect of adopting this standard, which increased our disclosure surrounding reclassification items out of accumulated other comprehensive income, is more fully described in Note 3.
In January 2014, the FASB issued ASU 2014-04, Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure. The amendments in this Update clarify that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, the amendments require interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. The amendments in this Update are effective for public business entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. An entity can elect to adopt the amendments in this Update using either a modified retrospective transition method or a prospective transition method. This ASU is not expected to have a significant impact on the Company’s financial statements.
Notes to Consolidated Financial Statements (Continued)
Note 3 – Earnings Per Share
Earnings per share (“EPS”) consists of two separate components, basic EPS and diluted EPS. Basic EPS is computed based on the weighted average number of shares of common stock outstanding for each period presented. Diluted EPS is calculated based on the weighted average number of shares of common stock outstanding plus dilutive common stock equivalents (“CSEs”). CSEs consist of shares that are assumed to have been purchased with the proceeds from the exercise of stock options, as well as unvested restricted stock (RRP) shares. Common stock equivalents which are considered antidilutive are not included for the purposes of this calculation. For the year ended December 31, 2013, 107,570 outstanding stock options were dilutive and there were no shares that were anti-dilutive. For the year ended December 31, 2012 all outstanding stock options were antidilutive.
The following table sets forth the composition of the weighted average shares (denominator) used in the basic and dilutive earnings per share computations.
|
|
For the Year Ended December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ |
702,000 |
|
|
$ |
981,000 |
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding – basic
|
|
|
889,190 |
|
|
|
888,008 |
|
Effect of dilutive common stock equivalents
|
|
|
38,080 |
|
|
|
4,826 |
|
Adjusted weighted average shares outstanding – diluted
|
|
|
927,270 |
|
|
|
892,834 |
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$ |
0.79 |
|
|
$ |
1.10 |
|
Diluted earnings per share
|
|
$ |
0.76 |
|
|
$ |
1.10 |
|
Note 4 – Accumulated Other Comprehensive Income (Loss)
The following table presents the changes in accumulated other comprehensive income (loss) by component net of tax for the year ended December 31, 2013 (in thousands):
|
|
Unrealized Gains on Investment Securities Available for Sale (1)
|
|
Balance as of December 31, 2012
|
|
$ |
60 |
|
Other comprehensive loss before classifications
|
|
|
(20 |
) |
Amount reclassified from accumulated other comprehensive loss
|
|
|
(58 |
) |
Total other comprehensive loss
|
|
|
(78 |
) |
Balance as of December 31, 2013
_____________
|
|
$ |
(18 |
) |
(1)
|
All amounts are net of tax. Amounts in parentheses indicate debits.
|
Notes to Consolidated Financial Statements (Continued)
Note 4 – Accumulated Other Comprehensive Income (Continued)
The following table presents significant amounts reclassified out of each component of accumulated other comprehensive income (loss) for the year ended December 31, 2013 (in thousands):
Details About Other Comprehensive Income
|
|
Amount Reclassified from Accumulated
Other Comprehensive Income (1)
|
|
Affected Line Item in the Statement
Where Net Income is Presented
|
|
|
Year Ended December 31, 2013
|
|
|
Unrealized losses on investment securities available for sale
|
|
$ |
(88 |
) |
Gains on sales of investments
|
|
|
|
30 |
|
Income taxes
|
|
|
$ |
(58 |
) |
Net of tax
|
___________
(1)
|
Amounts in parentheses indicate debits.
|
Note 5 – Investment in Interest-Earning Time Deposits
The investment in interest-earning time deposits as of December 31, 2013 and 2012, by contractual maturity, are shown below:
|
|
|
|
|
|
|
|
|
|
|
(In Thousands)
|
|
|
Due in one year or less
|
|
$ |
3,042 |
|
|
$ |
3,325 |
|
|
Due after one year through five years
|
|
|
4,591 |
|
|
|
4,807 |
|
|
|
|
$ |
7,633 |
|
|
$ |
8,132 |
|
Note 6 – Investment Securities Available for Sale
The amortized cost and fair value of investment securities available for sale at December 31, 2013 and December 31, 2012 are summarized below (in thousands):
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for Sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term bond fund
|
|
$ |
1,170 |
|
|
$ |
-- |
|
|
$ |
(11 |
) |
|
$ |
1,159 |
|
Limited-term bond fund
|
|
|
538 |
|
|
|
-- |
|
|
|
(17 |
) |
|
|
521 |
|
|
|
$ |
1,708 |
|
|
$ |
-- |
|
|
$ |
(28 |
) |
|
$ |
1,680 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Consolidated Financial Statements (Continued)
Note 6 – Investment Securities Available for Sale (Continued)
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for Sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency securities
|
|
$ |
500 |
|
|
$ |
1 |
|
|
$ |
-- |
|
|
$ |
501 |
|
Corporate securities
|
|
|
1,747 |
|
|
|
81 |
|
|
|
(2 |
) |
|
|
1,826 |
|
Short-term bond fund
|
|
|
1,127 |
|
|
|
15 |
|
|
|
-- |
|
|
|
1,142 |
|
Limited-term bond fund
|
|
|
528 |
|
|
|
-- |
|
|
|
(3 |
) |
|
|
525 |
|
|
|
$ |
3,902 |
|
|
$ |
97 |
|
|
$ |
(5 |
) |
|
$ |
3,994 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government agency securities include an investment in a Federal Home Loan Mortgage Corporation (FHLMC) step-up bond at December 31, 2012.
The following table shows the Company’s gross unrealized losses and fair value, aggregated by investment category and length of time that the individual securities have been in a continuous unrealized loss position at December 31, 2013 and December 31, 2012 (dollar amounts in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term bond fund
|
|
|
1 |
|
|
$ |
1,159 |
|
|
$ |
(11 |
) |
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
1,159 |
|
|
$ |
(11 |
) |
Limited-term bond fund
|
|
|
1 |
|
|
|
-- |
|
|
|
-- |
|
|
|
521 |
|
|
|
(17 |
) |
|
|
521 |
|
|
|
(17 |
) |
Total
|
|
|
2 |
|
|
$ |
1,159 |
|
|
$ |
(11 |
) |
|
$ |
521 |
|
|
$ |
(17 |
) |
|
$ |
1,680 |
|
|
$ |
(28 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities
|
|
|
1 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
248 |
|
|
$ |
(2 |
) |
|
$ |
248 |
|
|
$ |
(2 |
) |
Limited-term bond fund
|
|
|
1 |
|
|
|
-- |
|
|
|
-- |
|
|
|
525 |
|
|
|
(3 |
) |
|
|
525 |
|
|
|
(3 |
) |
Total
|
|
|
2 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
773 |
|
|
$ |
(5 |
) |
|
$ |
773 |
|
|
$ |
(5 |
) |
At December 31, 2013, there were two bond funds in an unrealized loss position that at such date had an aggregated depreciation of 1.64% from the Company’s amortized cost basis. Management believes that the estimated fair value of the securities disclosed above is primarily dependent on the movement of market interest rates. Management evaluated the length and time and the extent to which the fair value has been less than cost and the financial condition and near term prospects of the issuer, including any specific events which may influence the operations of the issuer. The Company has the ability and intent to hold the security until the anticipated recovery of fair value occurs. Management does not believe any individual unrealized loss as of December 31, 2013 represents an other-than-temporary impairment.
There were no impairment charges recognized during the years ended December 31, 2013 and 2012.
Notes to Consolidated Financial Statements (Continued)
Note 7 – Mortgage-Backed Securities Held to Maturity
In November 2013 the Company sold $1.8 million of Corporate bonds and realized a gain of $88,000 on the transaction.
On March 30, 2012, the Company transferred all securities designated as held to maturity into the investment and mortgage-backed securities available for sale category. Management determined that it no longer had the positive intent to hold its investment in securities held to maturity for an indefinite period of time because of management’s desire to have more flexibility in managing the investment portfolio. The securities transferred had an amortized cost of $3.6 million and unrealized gross gains of $351,000 at the time of transfer. The net of tax unrealized gain of $231,000 was recorded as other comprehensive income. In the second quarter of 2012, the Company sold these mortgage-backed securities and realized a gain of $331,000.
Notes to Consolidated Financial Statements (Continued)
Note 8 - Loans Receivable, Net and Allowance for Loan Losses
The composition of net loans receivable is as follows:
|
|
|
|
|
|
|
|
|
(In Thousands)
|
|
Real estate loans:
|
|
|
|
|
|
|
One-to-four family residential:
|
|
|
|
|
|
|
Owner occupied
|
|
$ |
8,900 |
|
|
$ |
10,272 |
|
Non-owner occupied
|
|
|
43,489 |
|
|
|
35,118 |
|
Total one-to-four family residential
|
|
|
52,389 |
|
|
|
45,390 |
|
|
|
|
|
|
|
|
|
|
Multi-family (five or more) residential
|
|
|
6,023 |
|
|
|
3,315 |
|
Commercial real estate
|
|
|
25,863 |
|
|
|
18,694 |
|
Commercial lines of credit
|
|
|
1,880 |
|
|
|
1,901 |
|
Construction
|
|
|
16,038 |
|
|
|
9,765 |
|
Home equity loans
|
|
|
5,682 |
|
|
|
6,029 |
|
Total real estate loans
|
|
|
107,875 |
|
|
|
85,094 |
|
|
|
|
|
|
|
|
|
|
Auto and equipment loans
|
|
|
218 |
|
|
|
93 |
|
Loans secured by deposits
|
|
|
15 |
|
|
|
69 |
|
Total Loans
|
|
|
108,108 |
|
|
|
85,256 |
|
|
|
|
|
|
|
|
|
|
Deferred loan fees and costs
|
|
|
(280 |
) |
|
|
(105 |
) |
Allowance for loan losses
|
|
|
(941 |
) |
|
|
(860 |
) |
|
|
|
|
|
|
|
|
|
Net Loans
|
|
$ |
106,887 |
|
|
$ |
84,291 |
|
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, 2013 and 2012 (in thousands):
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
$ |
7,308 |
|
|
$ |
1,136 |
|
|
$ |
153 |
|
|
$ |
303 |
|
|
$ |
8,900 |
|
One-to-four family residential non-owner occupied
|
|
|
41,586 |
|
|
|
800 |
|
|
|
1,103 |
|
|
|
-- |
|
|
|
43,489 |
|
Multi-family residential
|
|
|
5,948 |
|
|
|
75 |
|
|
|
-- |
|
|
|
-- |
|
|
|
6,023 |
|
Commercial real estate and lines of credit
|
|
|
26,673 |
|
|
|
397 |
|
|
|
673 |
|
|
|
-- |
|
|
|
27,743 |
|
Construction
|
|
|
16,038 |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
16,038 |
|
Home equity
|
|
|
5,391 |
|
|
|
166 |
|
|
|
125 |
|
|
|
-- |
|
|
|
5,682 |
|
Consumer non-real estate
|
|
|
233 |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
233 |
|
|
|
$ |
103,177 |
|
|
$ |
2,574 |
|
|
$ |
2,054 |
|
|
$ |
303 |
|
|
$ |
108,108 |
|
Notes to Consolidated Financial Statements (Continued)
Note 8 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
$ |
9,641 |
|
|
$ |
500 |
|
|
$ |
72 |
|
|
$ |
59 |
|
|
$ |
10,272 |
|
One-to-four family residential non-owner occupied
|
|
|
34,328 |
|
|
|
95 |
|
|
|
504 |
|
|
|
191 |
|
|
|
35,118 |
|
Multi-family residential
|
|
|
3,315 |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
3,315 |
|
Commercial real estate and lines of credit
|
|
|
19,536 |
|
|
|
565 |
|
|
|
364 |
|
|
|
130 |
|
|
|
20,595 |
|
Construction
|
|
|
9,765 |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
9,765 |
|
Home equity
|
|
|
5,295 |
|
|
|
428 |
|
|
|
268 |
|
|
|
38 |
|
|
|
6,029 |
|
Consumer non-real estate
|
|
|
156 |
|
|
|
-- |
|
|
|
6 |
|
|
|
-- |
|
|
|
162 |
|
|
|
$ |
82,036 |
|
|
$ |
1,588 |
|
|
$ |
1,214 |
|
|
$ |
418 |
|
|
$ |
85,256 |
|
The following tables summarize information in regards to impaired loans by loan portfolio class as of December 31, 2013 and 2012 (in thousands):
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Recorded Investment
|
|
|
Interest Income Recognized
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
$ |
456 |
|
|
$ |
456 |
|
|
$ |
-- |
|
|
$ |
428 |
|
|
$ |
15 |
|
One-to-four family residential non-owner occupied
|
|
|
1,102 |
|
|
|
1,102 |
|
|
|
-- |
|
|
|
1,107 |
|
|
|
77 |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
363 |
|
|
|
363 |
|
|
|
-- |
|
|
|
365 |
|
|
|
-- |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
125 |
|
|
|
125 |
|
|
|
-- |
|
|
|
124 |
|
|
|
9 |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
One-to-four family residential non-owner occupied
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
311 |
|
|
|
311 |
|
|
|
21 |
|
|
|
313 |
|
|
|
26 |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
$ |
456 |
|
|
$ |
456 |
|
|
$ |
-- |
|
|
$ |
428 |
|
|
$ |
15 |
|
One-to-four family residential non-owner occupied
|
|
|
1,102 |
|
|
|
1,102 |
|
|
|
-- |
|
|
|
1,107 |
|
|
|
77 |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
674 |
|
|
|
674 |
|
|
|
21 |
|
|
|
678 |
|
|
|
26 |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
125 |
|
|
|
125 |
|
|
|
-- |
|
|
|
124 |
|
|
|
9 |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Notes to Consolidated Financial Statements (Continued)
Note 8 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
|
|
December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
$ |
131 |
|
|
$ |
131 |
|
|
$ |
-- |
|
|
$ |
131 |
|
|
$ |
9 |
|
One-to-four family residential non-owner occupied
|
|
|
393 |
|
|
|
393 |
|
|
|
-- |
|
|
|
396 |
|
|
|
17 |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
130 |
|
|
|
130 |
|
|
|
-- |
|
|
|
131 |
|
|
|
8 |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
244 |
|
|
|
244 |
|
|
|
-- |
|
|
|
246 |
|
|
|
14 |
|
Consumer non-real estate
|
|
|
6 |
|
|
|
6 |
|
|
|
-- |
|
|
|
9 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
One-to-four family residential non-owner occupied
|
|
|
302 |
|
|
|
302 |
|
|
|
24 |
|
|
|
304 |
|
|
|
13 |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
364 |
|
|
|
364 |
|
|
|
88 |
|
|
|
366 |
|
|
|
15 |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
62 |
|
|
|
62 |
|
|
|
28 |
|
|
|
64 |
|
|
|
4 |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
$ |
131 |
|
|
$ |
131 |
|
|
$ |
-- |
|
|
$ |
131 |
|
|
$ |
9 |
|
One-to-four family residential non-owner occupied
|
|
|
695 |
|
|
|
695 |
|
|
|
24 |
|
|
|
700 |
|
|
|
30 |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
494 |
|
|
|
494 |
|
|
|
88 |
|
|
|
497 |
|
|
|
23 |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
306 |
|
|
|
306 |
|
|
|
28 |
|
|
|
310 |
|
|
|
18 |
|
Consumer non-real estate
|
|
|
6 |
|
|
|
6 |
|
|
|
-- |
|
|
|
9 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The loan portfolio also includes certain loans that have been modified in a troubled debt restructuring, where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from loss mitigation activities and could include reductions in the interest rate, payment extensions, forbearance, or other actions. At December 31, 2013, the Company had thirteen loans totaling $1.1 million that were identified as troubled debt restructurings. Nine of these loans totaling $733,000 were performing in accordance with their modified terms, one loan in the amount of $97,000 was 31 days delinquent, and three loans totaling $264,000 were on non-accrual. If a TDR is placed on non-accrual it is not reverted back to accruing status until the borrower makes timely payments as contracted for at least six months and future collection under the revised terms is probable. The following tables present the Company’s TDR loans as of December 31, 2013 and December 31, 2012 (dollar amounts in thousands):
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
|
2 |
|
|
$ |
153 |
|
|
$ |
-- |
|
|
$ |
153 |
|
|
$ |
-- |
|
One-to-four family residential non-owner occupied
|
|
|
7 |
|
|
|
733 |
|
|
|
151 |
|
|
|
582 |
|
|
|
-- |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
1 |
|
|
|
113 |
|
|
|
113 |
|
|
|
-- |
|
|
|
-- |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
3 |
|
|
|
95 |
|
|
|
-- |
|
|
|
95 |
|
|
|
-- |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Total
|
|
|
13 |
|
|
$ |
1,094 |
|
|
$ |
264 |
|
|
$ |
830 |
|
|
$ |
-- |
|
Notes to Consolidated Financial Statements (Continued)
Note 8 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
|
1 |
|
|
$ |
71 |
|
|
$ |
71 |
|
|
$ |
-- |
|
|
$ |
-- |
|
One-to-four family residential non-owner occupied
|
|
|
4 |
|
|
|
302 |
|
|
|
-- |
|
|
|
302 |
|
|
|
10 |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
3 |
|
|
|
245 |
|
|
|
-- |
|
|
|
245 |
|
|
|
1 |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Total
|
|
|
8 |
|
|
$ |
618 |
|
|
$ |
71 |
|
|
$ |
547 |
|
|
$ |
11 |
|
The contractual aging of the TDRs in the tables above as of December 31, 2013 and 2012 is as follows (in thousands):
|
|
|
|
|
|
|
December 31, 2013 |
|
|
|
|
|
|
|
|
Current & |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Past Due |
|
|
|
|
|
|
|
Greater |
|
|
|
|
|
|
|
|
|
|
|
|
Less than 30 |
|
|
|
Past Due |
|
|
|
than 90 |
|
|
|
Non- |
|
|
|
|
|
|
|
|
Days |
|
|
|
30-89 Days |
|
|
|
Days |
|
|
|
Accrual |
|
|
|
Total |
|
One-to-four family residential owner occupied
|
|
$ |
153 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
153 |
|
One-to-four family residential non-owner occupied
|
|
|
485 |
|
|
|
97 |
|
|
|
-- |
|
|
|
151 |
|
|
|
733 |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
113 |
|
|
|
113 |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
95 |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
95 |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Total
|
|
$ |
733 |
|
|
$ |
97 |
|
|
$ |
-- |
|
|
$ |
264 |
|
|
$ |
1,094 |
|
|
|
|
|
|
|
|
December 31, 2012 |
|
|
|
|
|
|
|
|
Current & |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Past Due |
|
|
|
|
|
|
|
Greater |
|
|
|
|
|
|
|
|
|
|
|
|
Less than |
|
|
|
Past Due |
|
|
|
than 90 |
|
|
|
Non- |
|
|
|
|
|
|
|
|
30 Days |
|
|
|
30-89 Days |
|
|
|
Days |
|
|
|
Accrual |
|
|
|
Total |
|
One-to-four family residential owner occupied
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
71 |
|
|
$ |
71 |
|
One-to-four family residential non-owner occupied
|
|
|
-- |
|
|
|
-- |
|
|
|
302 |
|
|
|
-- |
|
|
|
302 |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
-- |
|
|
|
180 |
|
|
|
65 |
|
|
|
-- |
|
|
|
245 |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Total
|
|
$ |
-- |
|
|
$ |
180 |
|
|
$ |
367 |
|
|
$ |
71 |
|
|
$ |
618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the year ended December 31, 2013 there were six new TDRs identified totaling $648,000. During the quarter ended June 30, 2013, one loan in the amount of $179,000 that was previously identified as a TDR was removed from TDR status as the borrower is current and making regular payments since April 2012. During the year ended December 31, 2012 there were no new TDRs identified and one loan in the amount of $310,000 that previously identified as a TDR was removed from TDR status during the first quarter of 2012 as the borrower fulfilled the terms of the loan modification and has been making regular payments in accordance with the original loan terms.
Notes to Consolidated Financial Statements (Continued)
Note 8 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
Any reserve for an impaired TDR loan is based upon the present value of the future expected cash flows discounted at the loan’s original effective rate or upon the fair value of the collateral less costs to sell, if the loan is deemed collateral dependent. At December 31, 2013 there were no commitments to lend additional funds to debtors whose loan terms have been modified as TDRs.
The general practice of the Bank is to work with borrowers so that they are able to pay back their loan in full. If a borrower continues to be delinquent or cannot meet the terms of a TDR modification and the loan is determined to be uncollectible, the loan will be charged off. As of December 31, 2013 and December 31, 2012, the Company did not have any troubled debt restructurings that had defaulted within one year of modification.
Following is a summary, by loan portfolio class, of changes in the allowance for loan losses for the year ended December 31, 2013 and recorded investment in loans receivable as of December 31, 2013 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 Family |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1-4 Family |
|
|
|
Residential |
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential |
|
|
|
Non- |
|
|
|
Multi- |
|
|
|
Real Estate |
|
|
|
|
|
|
|
|
|
|
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
|
Owner |
|
|
|
Owner |
|
|
|
Family |
|
|
|
and Lines of |
|
|
|
|
|
|
|
Home |
|
|
|
Non-Real |
|
|
|
|
|
|
|
|
|
|
|
|
Occupied |
|
|
|
Occupied |
|
|
|
Residential |
|
|
|
Credit |
|
|
|
Construction |
|
|
|
Equity |
|
|
|
Estate |
|
|
|
Unallocated |
|
|
|
Total |
|
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$ |
77 |
|
|
$ |
368 |
|
|
$ |
20 |
|
|
$ |
219 |
|
|
$ |
63 |
|
|
$ |
68 |
|
|
$ |
1 |
|
|
$ |
44 |
|
|
$ |
860 |
|
Charge-offs
|
|
|
(15 |
) |
|
|
(75 |
) |
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
(69 |
) |
|
|
-- |
|
|
|
-- |
|
|
|
(159 |
) |
Recoveries
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Provision
|
|
|
(3 |
) |
|
|
131 |
|
|
|
16 |
|
|
|
(20 |
) |
|
|
33 |
|
|
|
51 |
|
|
|
1 |
|
|
|
31 |
|
|
|
240 |
|
Ending balance
|
|
$ |
59 |
|
|
$ |
424 |
|
|
$ |
36 |
|
|
$ |
199 |
|
|
$ |
96 |
|
|
$ |
50 |
|
|
$ |
2 |
|
|
$ |
75 |
|
|
$ |
941 |
|
|
Ending balance evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
21 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively
|
|
$ |
59 |
|
|
$ |
424 |
|
|
$ |
36 |
|
|
$ |
178 |
|
|
$ |
96 |
|
|
$ |
50 |
|
|
$ |
2 |
|
|
$ |
75 |
|
|
$ |
920 |
|
Loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
8,900 |
|
|
$ |
43,489 |
|
|
$ |
6,023 |
|
|
$ |
27,743 |
|
|
$ |
16,038 |
|
|
$ |
5,682 |
|
|
$ |
233 |
|
|
$ |
-- |
|
|
$ |
108,108 |
|
Ending balance evaluated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually
|
|
$ |
456 |
|
|
$ |
1,102 |
|
|
$ |
-- |
|
|
$ |
674 |
|
|
$ |
-- |
|
|
$ |
125 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
2,357 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Collectively
|
|
$ |
8,444 |
|
|
$ |
42,387 |
|
|
$ |
6,023 |
|
|
$ |
27,069 |
|
|
$ |
16,038 |
|
|
$ |
5,557 |
|
|
$ |
233 |
|
|
$ |
-- |
|
|
$ |
105,751 |
|
Notes to Consolidated Financial Statements (Continued)
Note 8 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
Following is a summary, by loan portfolio class, of changes in the allowance for loan losses for the year ended December 31, 2012 and recorded investment in loans receivable as of December 31, 2012 (in thousands):
|
|
|
|
|
|
1-4 Family
Residential Owner
Occupied
|
|
|
1-4 Family
Residential
Non-Owner Occupied
|
|
|
Multi-
Family
|
|
|
Commercial
Real Estate
and Lines of Credit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
Beginning balance
|
|
$ |
114 |
|
|
$ |
351 |
|
|
$ |
26 |
|
|
$ |
148 |
|
|
$ |
35 |
|
|
$ |
83 |
|
|
$ |
1 |
|
|
$ |
47 |
|
|
$ |
805 |
|
Charge-offs
|
|
|
-- |
|
|
|
(103 |
) |
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
(4 |
) |
|
|
-- |
|
|
|
-- |
|
|
|
(107 |
) |
Recoveries
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Provision
|
|
|
(37 |
) |
|
|
120 |
|
|
|
(6 |
) |
|
|
71 |
|
|
|
28 |
|
|
|
(11 |
) |
|
|
-- |
|
|
|
(3 |
) |
|
|
162 |
|
Ending balance
|
|
$ |
77 |
|
|
$ |
368 |
|
|
$ |
20 |
|
|
$ |
219 |
|
|
$ |
63 |
|
|
$ |
68 |
|
|
$ |
1 |
|
|
$ |
44 |
|
|
$ |
860 |
|
|
|
Ending balance evaluated
for impairment:
|
|
Individually
|
|
$ |
-- |
|
|
$ |
24 |
|
|
$ |
-- |
|
|
$ |
88 |
|
|
$ |
-- |
|
|
$ |
28 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
140 |
|
Collectively
|
|
$ |
77 |
|
|
$ |
344 |
|
|
$ |
20 |
|
|
$ |
131 |
|
|
$ |
63 |
|
|
$ |
40 |
|
|
$ |
1 |
|
|
$ |
44 |
|
|
$ |
720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans receivable:
|
|
Ending balance
|
|
$ |
10,272 |
|
|
$ |
35,118 |
|
|
$ |
3,315 |
|
|
$ |
20,595 |
|
|
$ |
9,765 |
|
|
$ |
6,029 |
|
|
$ |
162 |
|
|
$ |
-- |
|
|
$ |
85,256 |
|
Ending balance evaluated
for impairment
|
|
Individually
|
|
$ |
131 |
|
|
$ |
695 |
|
|
$ |
-- |
|
|
$ |
494 |
|
|
$ |
-- |
|
|
$ |
306 |
|
|
$ |
6 |
|
|
$ |
-- |
|
|
$ |
1,632 |
|
Collectively
|
|
$ |
10,141 |
|
|
$ |
34,423 |
|
|
$ |
3,315 |
|
|
$ |
20,101 |
|
|
$ |
9,765 |
|
|
$ |
5,723 |
|
|
$ |
156 |
|
|
$ |
-- |
|
|
$ |
83,624 |
|
The following table presents nonaccrual loans by classes of the loan portfolio as of December 31, 2013 and 2012 (in thousands):
|
|
|
|
|
|
|
One-to-four family residential owner occupied
|
|
$ |
303 |
|
|
$ |
131 |
|
One-to-four family residential non-owner occupied
|
|
|
378 |
|
|
|
488 |
|
Multi-family residential
|
|
|
-- |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
474 |
|
|
|
445 |
|
Construction
|
|
|
-- |
|
|
|
-- |
|
Home equity
|
|
|
30 |
|
|
|
256 |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
$ |
1,185 |
|
|
$ |
1,320 |
|
Non-performing loans, which consist of non-accruing loans plus accruing loans 90 days or more past due, amounted to $1.9 million and $2.1 million at December 31, 2013 and 2012, respectively. For the delinquent loans in our portfolio, we have considered our ability to collect the past due interest, as well as the principal balance of the loan, in order to determine whether specific loans should be placed on non-accrual status. In cases where our evaluations have determined that the principal and interest balances are collectible, we have continued to accrue interest.
Notes to Consolidated Financial Statements (Continued)
Note 8 - Loans Receivable, Net and Allowance for Loan Losses (Continued)
For the years ended December 31, 2013 and 2012, approximately $1,000 and $78,000 of interest income was recognized on non-accrual loans. Interest income foregone on non-accrual loans was approximately $53,000 and $22,000 for the years ended December 31, 2013 and 2012, respectively.
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 tables present the classes of the loan portfolio summarized by the past due status as of December 31, 2013 and 2012 (in thousands):
|
|
|
|
|
|
|
|
|
Greater
|
|
|
|
|
|
|
|
|
|
|
|
Loans Receivable >
90 Days and
Accruing
|
|
|
|
|
|
One-to-four family residential owner
occupied
|
$ |
1,916 |
|
|
$ |
559 |
|
|
$ |
2,475 |
|
|
$ |
6,425 |
|
|
$ |
8,900 |
|
|
$ |
256 |
|
One-to-four family residential non-owner
occupied
|
|
|
884 |
|
|
|
575 |
|
|
|
1,459 |
|
|
|
42,030 |
|
|
|
43,489 |
|
|
|
197 |
|
Multi-family residential
|
|
|
-- |
|
|
|
75 |
|
|
|
75 |
|
|
|
5,948 |
|
|
|
6,023 |
|
|
|
75 |
|
Commercial real estate and lines of credit
|
|
|
322 |
|
|
|
674 |
|
|
|
996 |
|
|
|
26,747 |
|
|
|
27,743 |
|
|
|
200 |
|
Construction
|
|
|
334 |
|
|
|
-- |
|
|
|
334 |
|
|
|
15,704 |
|
|
|
16,038 |
|
|
|
-- |
|
Home equity
|
|
|
168 |
|
|
|
30 |
|
|
|
198 |
|
|
|
5,484 |
|
|
|
5,682 |
|
|
|
-- |
|
Consumer non-real estate
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
233 |
|
|
|
233 |
|
|
|
-- |
|
|
|
$ |
3,624 |
|
|
$ |
1,913 |
|
|
$ |
5,537 |
|
|
$ |
102,571 |
|
|
$ |
108,108 |
|
|
$ |
728 |
|
|
|
|
|
|
|
|
|
|
Greater
|
|
|
|
|
|
|
|
|
|
|
|
Loans Receivable >
90 Days and
Accruing
|
|
|
|
|
|
One-to-four family residential owner
occupied
|
$ |
348 |
|
|
$ |
373 |
|
|
$ |
721 |
|
|
$ |
9,551 |
|
|
$ |
10,272 |
|
|
$ |
242 |
|
One-to-four family residential non-owner
occupied
|
|
|
1,506 |
|
|
|
790 |
|
|
|
2,296 |
|
|
|
32,822 |
|
|
|
35,118 |
|
|
|
302 |
|
Multi-family residential
|
|
|
79 |
|
|
|
-- |
|
|
|
79 |
|
|
|
3,236 |
|
|
|
3,315 |
|
|
|
-- |
|
Commercial real estate and lines of credit
|
|
|
756 |
|
|
|
657 |
|
|
|
1,413 |
|
|
|
19,182 |
|
|
|
20,595 |
|
|
|
212 |
|
Construction
|
|
|
382 |
|
|
|
-- |
|
|
|
382 |
|
|
|
9,383 |
|
|
|
9,765 |
|
|
|
-- |
|
Home equity
|
|
|
238 |
|
|
|
321 |
|
|
|
559 |
|
|
|
5,470 |
|
|
|
6,029 |
|
|
|
65 |
|
Consumer non-real estate
|
|
|
6 |
|
|
|
-- |
|
|
|
6 |
|
|
|
156 |
|
|
|
162 |
|
|
|
-- |
|
|
|
$ |
3,315 |
|
|
$ |
2,141 |
|
|
$ |
5,456 |
|
|
$ |
79,800 |
|
|
$ |
85,256 |
|
|
$ |
821 |
|
Note 9 - Premises and Equipment
The components of premises and equipment at December 31, 2013 and 2012 are as follows:
|
|
|
|
|
|
|
|
|
|
|
(In Thousands)
|
|
|
Land
|
|
$ |
208 |
|
|
$ |
208 |
|
|
Buildings
|
|
|
900 |
|
|
|
883 |
|
|
Leasehold improvements
|
|
|
352 |
|
|
|
346 |
|
|
Furniture, fixtures and equipment
|
|
|
695 |
|
|
|
547 |
|
|
|
|
|
2,155 |
|
|
|
1,984 |
|
|
Accumulated depreciation
|
|
|
(518 |
) |
|
|
(376 |
) |
|
|
|
$ |
1,637 |
|
|
$ |
1,608 |
|
Notes to Consolidated Financial Statements (Continued)
Note 9 - Premises and Equipment (Continued)
Depreciation expense for the years ended December 31, 2013 and 2012 amounted to approximately $142,000 and $106,000, respectively.
In November 2011, the Company decided to relocate its 607-609 Lakeside Drive office in Southampton, PA to a larger facility at 501 Knowles Avenue in Southampton, PA. On November 14, 2011, the Company entered into a ten year lease agreement for 501 Knowles Avenue with a renewal option for an additional five years. Minimum rental payments began in July 2012. In connection with the execution of 501 Knowles Avenue lease agreement, the Company terminated its 607-609 Lakeside Drive office lease effective March 31, 2012. The Company moved into its new facility in March 2012. Rent expense under 607-609 Lakeside Drive office leases for the year ended December 31, 2012 was $8,000. Lease expense was $119,000 and $46,000 for the years ended December 31, 2013 and 2012, respectively.
Deposits and the weighted average interest rate at December 31, 2013 and 2012 consist of the following:
|
|
|
2013 |
|
|
|
2012 |
|
|
|
|
|
|
|
|
Weignted |
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
Average |
|
|
|
|
|
|
|
|
Interest |
|
|
|
|
|
|
|
Interest |
|
|
|
|
Amount |
|
|
|
Rate |
|
|
|
Amount |
|
|
|
Rate |
|
|
|
|
|
|
|
|
(Dollars in Thousands) |
|
|
|
|
|
Passbook savings accounts
|
|
$ |
2,655 |
|
|
|
0.13 |
% |
|
$ |
2,890 |
|
|
|
0.25 |
% |
Statement savings accounts
|
|
|
5,496 |
|
|
|
0.31 |
|
|
|
5,843 |
|
|
|
0.43 |
|
eSavings accounts
|
|
|
14,938 |
|
|
|
0.64 |
|
|
|
10,604 |
|
|
|
0.97 |
|
Certificate of deposit accounts
|
|
|
80,235 |
|
|
|
1.73 |
|
|
|
77,701 |
|
|
|
1.94 |
|
|
|
$ |
103,324 |
|
|
|
1.46 |
% |
|
$ |
97,038 |
|
|
|
1.70 |
% |
A summary of certificates of deposit by maturity at December 31, 2013 is as follows (in thousands):
|
Years ending December 31:
|
|
|
|
|
2014
|
|
$ |
26,374 |
|
|
2015
|
|
|
17,859 |
|
|
2016
|
|
|
11,435 |
|
|
2017
|
|
|
11,186 |
|
|
2018
|
|
|
13,381 |
|
|
|
|
$ |
80,235 |
|
The aggregate amount of certificates of deposit with a minimum denomination of $100,000 was $35.0 million and $33.3 million at December 31, 2013 and 2012, respectively.
A summary of interest expense for the years ended December 31, 2013 and 2012 is as follows:
|
|
|
|
2013 |
|
|
|
2012 |
|
|
|
|
|
(In Thousands) |
|
|
Passbook savings accounts
|
|
$ |
5 |
|
|
$ |
7 |
|
|
Statement savings accounts
|
|
|
21 |
|
|
|
26 |
|
|
eSavings accounts
|
|
|
103 |
|
|
|
66 |
|
|
Certificate of deposit accounts
|
|
|
1,511 |
|
|
|
1,502 |
|
|
|
|
$ |
1,640 |
|
|
$ |
1,601 |
|
Notes to Consolidated Financial Statements (Continued)
Note 11 - Borrowings
The Bank has two line of credit commitments from two different banks totaling $1.5 million. These lines of credit are demand facilities subject to continued review and modification or suspension at any time. Advances are secured by certain qualifying assets of the Bank composed of loans. There were no borrowings under these lines of credit at December 31, 2013 and 2012. As of December 31, 2013 Quaint Oak Bank has $1.8 million in borrowing capacity with the Federal Reserve Bank of Philadelphia. There were no borrowings under this facility at December 31, 2013. The Bank has a maximum borrowing capacity with the Federal Home Loan Bank of approximately $49.7 million. Federal Home Loan Bank advances are secured by qualifying assets of the Bank.
Federal Home Loan Bank advances consist of the following at December 31, 2013 and 2012 (in thousands):
|
|
|
|
2013 |
|
|
|
2012 |
|
|
Maturity Period |
|
|
Amount |
|
|
|
Weighted
Interest
Rate
|
|
|
|
Amount |
|
|
|
Weighted
Interest
Rate
|
|
|
1 to12 months
|
|
$ |
5,500 |
|
|
|
0.25 |
% |
|
$ |
2,000 |
|
|
|
4.19 |
% |
The components of income tax expense for the years ended December 31, 2013 and 2012 are as follows:
|
|
2013 |
|
|
2012 |
|
Federal:
|
|
(In Thousands) |
|
Current
|
|
$ |
444 |
|
|
$ |
431 |
|
Deferred
|
|
|
(71 |
) |
|
|
85 |
|
|
|
|
373 |
|
|
|
516 |
|
State, current
|
|
|
44 |
|
|
|
76 |
|
|
|
$ |
417 |
|
|
$ |
592 |
|
The following table represents reconciliation between the reported income tax expense and the income tax expense which would be computed by applying the normal federal income tax rate of 34% to income before taxes for the years ended December 31, 2013 and 2012 is as follows:
|
|
|
2013 |
|
|
|
2012 |
|
|
|
|
(In Thousands) |
|
Federal income tax at statutory rate
|
|
$ |
380 |
|
|
$ |
535 |
|
State tax, net of federal benefit
|
|
|
28 |
|
|
|
50 |
|
Stock compensation expense
|
|
|
29 |
|
|
|
5 |
|
Other
|
|
|
20 |
|
|
|
2 |
|
|
|
$ |
417 |
|
|
$ |
592 |
|
Notes to Consolidated Financial Statements (Continued)
Note 12 - Income Taxes (Continued)
The components of the net deferred tax asset at December 31, 2013 and 2012 are as follows:
|
|
2013 |
|
|
2012 |
|
Deferred tax assets:
|
|
(In Thousands) |
|
Allowance for loan losses
|
|
$ |
320 |
|
|
$ |
292 |
|
Stock-based compensation
|
|
|
37 |
|
|
|
50 |
|
Interest on non-accrual loans
|
|
|
18 |
|
|
|
4 |
|
Unrealized loss on investment securities available for sale
|
|
|
9 |
|
|
|
-- |
|
Deferred loan fees
|
|
|
95 |
|
|
|
36 |
|
Organization cost
|
|
|
3 |
|
|
|
3 |
|
Total deferred tax assets
|
|
|
482 |
|
|
|
385 |
|
Deferred tax liabilities:
|
|
|
|
|
|
|
Unrealized gain on investment securities available for sale
|
|
|
-- |
|
|
|
(32 |
) |
Bank premises and equipment
|
|
|
(152 |
) |
|
|
(135 |
) |
Total deferred tax liabilities
|
|
|
(152 |
) |
|
|
(167 |
) |
|
|
|
|
|
|
|
|
|
Net Deferred Tax Asset
|
|
$ |
330 |
|
|
$ |
218 |
|
The net deferred tax asset at December 31, 2013 and 2012 of $330,000 and $218,000, respectively, is included in other assets.
No valuation allowance was established at December 31, 2013 and 2012, in view of the Company’s ability to carry back taxes paid in previous years and certain tax strategies, coupled with the anticipated future taxable income as evidenced by the Company’s earnings potential.
Note 13 – Stock Compensation Plans
Employee Stock Ownership Plan
The Company adopted an Employee Stock Ownership Plan (ESOP) during fiscal 2007 for the benefit of employees who meet the eligibility requirements of the plan. Using proceeds from a loan from the Company, the ESOP purchased 8%, or 111,090 shares of the Company’s then outstanding common stock in the open market at an average price of $9.35 for a total of $1.0 million. The Bank makes cash contributions to the ESOP on a quarterly basis sufficient to enable the ESOP to make the required loan payments to the Company. The loan bears an interest rate of 7.75% per annum, with principal and interest to be paid quarterly in equal installments over 15 years. The loan is secured by the unallocated shares of common stock held by the ESOP.
Shares of the Company’s common stock purchased by the ESOP are held in a suspense account and reported as unallocated common stock held by the ESOP in stockholders’ equity until released for allocation to participants. As the debt is repaid, shares are released from collateral and are allocated to each eligible participant based on the ratio of each such participant’s base compensation to the total base compensation of eligible plan participants. As the unearned shares are committed to be released and allocated among participants, the Company recognizes compensation expense equal to the average market value of the shares, and the shares become outstanding for earnings per share computations. During the years ended December 31, 2013 and 2012, the Company recognized $145,000 and $111,000 of ESOP expense, respectively.
Notes to Consolidated Financial Statements (Continued)
Note 13 – Stock Compensation Plans (Continued)
Employee Stock Ownership Plan (Continued)
The following table represents the components of the ESOP shares at December 31, 2013 and 2012:
|
|
|
|
|
|
|
|
|
Allocated shares
|
|
55,181
|
|
|
44,436
|
|
|
Unreleased shares
|
|
55,909
|
|
|
66,654
|
|
|
Total ESOP shares
|
|
111,090
|
|
|
111,090
|
|
|
Fair value of unreleased shares (in thousands)
|
$ |
906
|
|
$ |
733
|
|
Recognition and Retention Plan
In May 2008, the shareholders of Quaint Oak Bancorp approved the adoption of the 2008 Recognition and Retention Plan (the “RRP”) and Trust Agreement. In order to fund the RRP, the 2008 Recognition and Retention Plan Trust acquired 55,545 shares of the Company’s stock in the open market at an average price of $9.36 totaling $520,000. In May 2013, the shareholders of Quaint Oak Bancorp approved the adoption of the 2013 Stock Incentive Plan (the “Stock Incentive Plan”). The Stock Incentive Plan provides that no more than 24,375, or 25%, of the shares may be granted as restricted stock awards.
As of December 31, 2013, a total of 26,500 awards of restricted stock were unvested under the RRP and Stock Incentive Plan and 10,684 restricted stock awards were available for future grant under the Stock Incentive Plan and none under the RRP. The RRP and Stock Incentive Plan share awards have vesting periods from five to seven years.
A summary of the status of the shares under the RRP and Stock Incentive Plan as of December 31, 2013 and 2012 is as follows:
|
|
|
|
|
2012 |
|
|
|
|
Number of
|
|
|
Weighted
Average Grant
Date Fair Value
|
|
Number of
|
|
|
Weighted
Average Grant
Date Fair Value
|
|
|
Unvested at the beginning of the year
|
|
|
8,894 |
|
|
$ |
9.05 |
|
|
|
17,440 |
|
|
$ |
9.05 |
|
|
Granted
|
|
|
26,150 |
|
|
|
16.20 |
|
|
|
-- |
|
|
|
-- |
|
|
Vested
|
|
|
(8,544 |
) |
|
|
9.05 |
|
|
|
(8,546 |
) |
|
|
9.05 |
|
|
Forfeited
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
Unvested at the end of the year
|
|
|
26,500 |
|
|
$ |
16.11 |
|
|
|
8,894 |
|
|
$ |
9.05 |
|
Compensation expense on the restricted stock awards is recognized ratably over the five to seven year vesting period in an amount which is equal to the fair value of the common stock at the date of grant. During the years ended December 31, 2013 and 2012, the Company recognized $84,000 and $77,000 of compensation expense, respectively. A tax benefit of approximately $29,000 and $26,000 was recognized during each of these periods. As of December 31, 2013, approximately $372,000 in additional compensation expense will be recognized over the remaining service period of approximately 4.1 years.
Notes to Consolidated Financial Statements (Continued)
Note 13 – Stock Compensation Plans (Continued)
Stock Options
In May 2008, the shareholders of Quaint Oak Bancorp approved the adoption of the 2008 Stock Option Plan (the “Option Plan”). The Option Plan authorizes the grant of stock options to officers, employees and directors of the Company to acquire 138,863 shares of common stock with an exercise price no less than the fair market value on the date of the grant. The Stock Incentive Plan approved by shareholders in May 2013 covered a total of 97,500 shares, of which 24,375 may be restricted stock awards, for a balance of 73,125 stock options assuming all the restricted shares are awarded.
For grants in May 2008, the Compensation Committee of the Board of Directors determined to grant the stock options at an exercise price equal to $10.00 per share which is higher than the fair market value of the common stock on the grant date. All incentive stock options issued under the Option Plan and the Stock Incentive Plan are intended to comply with the requirements of Section 422 of the Internal Revenue Code.
As of December 31, 2013, a total of 184,570 grants of stock options were outstanding under the Option Plan and Stock Incentive Plan and 27,418 stock options were available for future grant under the Stock Incentive Plan and none under the Option Plan. Options will become vested and exercisable over a five to seven year period and are generally exercisable for a period of ten years after the grant date.
A summary of option activity under the Company’s Option Plan as of December 31, 2013 and 2012 and changes during the years ended December 31, 2013 and 2012 is as follows:
|
|
2013
|
|
|
|
|
|
Number
of
Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
|
Weighted
Average
Remaining Contractual
Life (in years)
|
|
|
Number
of
Shares
|
|
|
Weighted
Average
Exercise
Price
|
|
Outstanding at the beginning of the year
|
|
|
107,570 |
|
|
$ |
10.00 |
|
|
|
4.4 |
|
|
|
107,570 |
|
|
$ |
10.00 |
|
Granted
|
|
|
77,000 |
|
|
|
16.20 |
|
|
|
9.4 |
|
|
|
-- |
|
|
|
-- |
|
Exercised
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Forfeited
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Outstanding at the end of the period
|
|
|
184,570 |
|
|
$ |
12.59 |
|
|
|
6.5 |
|
|
|
107,570 |
|
|
$ |
10.00 |
|
Exercisable at the end of the period
|
|
|
106,665 |
|
|
$ |
10.00 |
|
|
|
6.5 |
|
|
|
85,332 |
|
|
$ |
10.00 |
|
The estimated fair value of the options granted in May 2008 was $2.01 per share. The fair value was estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions:
Expected dividend yield 1.10%
Risk-free interest rate 3.5%
Expected life of options 7.5 years
Expected stock-price volatility 19.45%
The dividend yield was calculated on the dividend amount and stock price existing at the grant date. The risk free interest rate used was based on the rates of United States Treasury securities with maturities equal to the expected lives of the options. Although the contractual term of the options granted is ten years, the expected term of the options is less. As the Company has no history of granting stock option awards, management estimated the expected term of the stock options to be the average of the vesting period and the contractual term. The expected stock-price volatility was estimated by considering the Company’s own stock volatility for the period since July 5, 2007, the initial trading date. The actual future volatility may differ from our historical volatility.
Notes to Consolidated Financial Statements (Continued)
Note 13 – Stock Compensation Plans (Continued)
Stock Options (Continued)
The estimated fair value of the options granted in May 2013 was $3.17 per share. The fair value was estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions:
Expected dividend yield 1.23%
Risk-free interest rate 5.0%
Expected life of options 5.0 years
Expected stock-price volatility 24.66%
The dividend yield was calculated on the dividend amount and stock price existing at the grant date. The risk free interest rate used was based on the rates of United States Treasury securities with maturities equal to the expected lives of the options. Although the contractual term of the options granted is ten years, the expected term of the options is less. As the Company has no history of granting stock option awards, management estimated the expected term of the stock options to be the average of the vesting period and the contractual term. The expected stock-price volatility was estimated by considering the Company’s own stock volatility. The actual future volatility may differ from our historical volatility.
At December 31, 2013, the aggregate intrinsic value of options outstanding was $667,000. At December 31, 2013, the aggregate intrinsic value of options exercisable was $661,000. The intrinsic value of the options outstanding as of December 31, 2012 was $108,000. The intrinsic value of the options exercisable as of December 31, 2012 was $85,000. The aggregate intrinsic value of a stock option represents the total pre-tax intrinsic value (the amount by which the current market value of the underlying stock exceeds the exercise price of the option) that would have been received by the option holder had all option holders exercised their options on December 31, 2013 and December 31, 2012. This amount changes based on changes in the market value of the Company’s common stock.
During the years ended December 31, 2013 and 2012, the Company recognized $44,000 and $41,000 of compensation expense, respectively. A tax benefit of approximately $9,000 was recognized during these periods. As of December 31, 2013, approximately $198,000 in additional compensation expense will be recognized over the remaining service period of approximately 4.1 years.
Note 14 - Transactions with Executive Officers and Directors
Certain directors and executive officers of the Company, their families and their affiliates are customers of the Bank. Any transactions with such parties, including loans and commitments, are in the ordinary course of business at normal terms, including interest rate and collateralization, prevailing at the time and do not represent more than normal risks of collectability. None of these individuals were indebted to the Company for loans at December 31, 2013 and 2012, respectively.
Note 15 - Financial Instruments with Off-Balance Sheet Risk
The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit. Those instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet.
The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments. The Company uses the same credit policies in making commitments as it does for on-balance sheet instruments.
Notes to Consolidated Financial Statements (Continued)
Note 15 - Financial Instruments with Off-Balance Sheet Risk (Continued)
A summary of the Company's financial instrument commitments at December 31, 2013 and 2012 is as follows:
|
|
|
|
2013 |
|
|
|
2012 |
|
|
|
|
|
(In Thousands) |
|
|
Commitments to originate loans
|
|
$ |
6,370 |
|
|
$ |
9,853 |
|
|
Unfunded commitments under lines of credit
|
|
|
16,465 |
|
|
|
9,246 |
|
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. Since the commitments may expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. The Company evaluates each customer’s credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation. Collateral held varies, but includes principally residential and commercial real estate.
The Company terminated its Lakeside Office Park lease in Southampton, PA effective March 31, 2012 when Quaint Oak Bancorp relocated to 501 Knowles Avenue in Southampton, PA. The Company entered into a ten year lease on this property with a renewal option for an additional five years. Minimum rental commitments for the next five years at December 31, 2013, are summarized as below:
|
|
|
|
|
|
|
|
(In Thousands) |
|
|
2014
|
|
$ |
93 |
|
|
2015
|
|
|
65 |
|
|
2016
|
|
|
67 |
|
|
2017
|
|
|
62 |
|
|
2018
|
|
|
61 |
|
|
Thereafter
|
|
|
192 |
|
|
|
|
$ |
540 |
|
Note 16 - Regulatory Matters
The Bank is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices. The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk-weightings and other factors.
Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth below) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets, and of Tier 1 capital to average assets. Management believes, as of December 31, 2013, that the Bank meets all capital adequacy requirements to which it is subject.
As of December 31, 2013 the Bank was well capitalized under the regulatory framework for prompt corrective action. There are no conditions or events since December 31, 2013 that management believes have changed the Bank’s category.
Notes to Consolidated Financial Statements (Continued)
Note 16 - Regulatory Matters (Continued)
The Bank’s actual capital amounts and ratios at December 31, 2013 and 2012 and the minimum amounts and ratios required for capital adequacy purposes and to be well capitalized under the prompt corrective action provisions are as follows:
|
|
|
Actual |
|
|
|
For Capital Adequacy
Purposes
|
|
|
|
To be Well Capitalized
Under Prompt
Corrective Action
Provisions
|
|
|
|
|
Amount |
|
|
|
Ratio |
|
|
|
Amount |
|
|
|
Ratio |
|
|
|
Amount |
|
|
|
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
As of December 31, 2013: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets)
|
|
$ |
16,344 |
|
|
|
18.75 |
% |
|
$ |
≥6,972 |
|
|
|
≥8.00 |
% |
|
$ |
≥8,715 |
|
|
|
≥10.00 |
% |
Tier 1 capital (to risk-weighted assets)
|
|
|
15,403 |
|
|
|
17.68 |
|
|
|
≥3,486 |
|
|
|
≥4.00 |
|
|
|
≥5,229 |
|
|
|
≥ 6.00 |
|
Tier 1 capital (to average assets)
|
|
|
15,403 |
|
|
|
12.70 |
|
|
|
≥4,850 |
|
|
|
≥4.00 |
|
|
|
≥6,062 |
|
|
|
≥ 5.00 |
|
|
|
|
Actual |
|
|
|
For Capital Adequacy
Purposes
|
|
|
|
To be Well Capitalized
Under Prompt
Corrective Action
Provisions
|
|
|
|
|
Amount |
|
|
|
Ratio |
|
|
|
Amount |
|
|
|
Ratio |
|
|
|
Amount |
|
|
|
Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
As of December 31, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital (to risk-weighted assets)
|
|
$ |
16,053 |
|
|
|
22.27 |
% |
|
$ |
≥5,766 |
|
|
|
≥8.00 |
% |
|
$ |
≥7,207 |
|
|
|
≥10.00 |
% |
Tier 1 capital (to risk-weighted assets)
|
|
|
15,193 |
|
|
|
21.08 |
|
|
|
≥2,883 |
|
|
|
≥4.00 |
|
|
|
≥4,324 |
|
|
|
≥6.00 |
|
Tier 1 capital (to average assets)
|
|
|
15,193 |
|
|
|
13.58 |
|
|
|
≥4,476 |
|
|
|
≥4.00 |
|
|
|
≥5,595 |
|
|
|
≥5.00 |
|
Under the Dodd-Frank Wall Street Reform and Consumer Protection Act the Board of Governors of the Federal Reserve System as the primary regulator for the Company is authorized to extend leverage capital requirements and risk based capital requirements applicable to depository institutions and bank holding companies to thrift holding companies.
Banking regulations place certain restrictions on dividends paid by the Bank to the Company. The Bank is subject to certain restrictions on the amount of dividends that it may declare without prior regulatory approval.
Note 17 – Fair Value Measurements and Fair Values of Financial Instruments
Fair value estimates are based on quoted market prices, if available, quoted market prices of similar assets or liabilities, or the present value of expected future cash flows and other valuation techniques. These valuations are significantly affected by discount rates, cash flow assumptions, and risk assumptions used. Therefore, fair value estimates may not be substantiated by comparison to independent markets and are not intended to reflect the proceeds that may be realizable in an immediate settlement of the instruments.
Fair value is determined at one point in time and is not representative of future value. These amounts do not reflect the total value of a going concern organization. Management does not have the intention to dispose of a significant portion of its assets and liabilities and therefore, the unrealized gains or losses should not be interpreted as a forecast of future earnings and cash flows.
Notes to Consolidated Financial Statements (Continued)
Note 17 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
The following is a discussion of assets and liabilities measured at fair value on a recurring basis and valuation techniques applied:
Investment Securities Available-For-Sale: The fair value of securities available for sale (carried at fair value) and held to maturity (carried at amortized cost) are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices.
We may be required from time to time to measure certain assets at fair value on a nonrecurring basis in accordance with US GAAP. These adjustments to fair value usually result from application of lower-of-cost-or-market accounting or write-downs of individual assets.
Impaired Loans: Impaired loans are carried at the lower of cost or the fair value of the collateral for collateral-dependent loans less estimated costs to sell. Collateral is primarily in the form of real estate. The use of independent appraisals, discounted cash flow models and management’s best judgment are significant inputs in arriving at the fair value measure of the underlying collateral and impaired loans are therefore classified within level 3 of the fair value hierarchy.
Other Real Estate Owned: Other real estate owned is carried at the lower of the investment in the real estate or the fair value of the real estate less estimated selling costs. The use of independent appraisals and management’s best judgment are significant inputs in arriving at the fair value measure of the underlying collateral and therefore other real estate owned is classified within level 3 of the fair value hierarchy.
The table below sets forth the financial assets and liabilities that were accounted for on a recurring and nonrecurring basis by level within the fair value hierarchy as of December 31, 2013 (in thousands):
|
|
|
|
|
|
Fair Value Measurements Using:
|
|
|
|
|
|
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant Other
Observable
Inputs
(Level 2)
|
|
|
Unobservable
Inputs
(Level 3)
|
|
Recurring fair value measurements
|
|
|
|
Investment securities available for sale
|
|
|
|
Short-term bond fund
|
|
$ |
1,159 |
|
|
$ |
1,159 |
|
|
$ |
-- |
|
|
$ |
-- |
|
Limited-term bond fund
|
|
|
521 |
|
|
|
521 |
|
|
|
-- |
|
|
|
-- |
|
Total investment securities available for sale
|
|
$ |
1,680 |
|
|
$ |
1,680 |
|
|
$ |
-- |
|
|
$ |
-- |
|
Total recurring fair value measurements
|
|
$ |
1,680 |
|
|
$ |
1,680 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
|
|
|
Nonrecurring fair value measurements
|
|
|
|
Impaired loans
|
|
$ |
290 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
290 |
|
Other real estate owned
|
|
|
574 |
|
|
|
-- |
|
|
|
-- |
|
|
|
574 |
|
Total nonrecurring fair value measurements
|
|
$ |
864 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
864 |
|
Notes to Consolidated Financial Statements (Continued)
Note 17 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
The table below sets forth the financial assets and liabilities that were accounted for on a recurring and nonrecurring basis by level within the fair value hierarchy as of December 31, 2012 (in thousands):
|
|
|
|
|
|
Fair Value Measurements Using:
|
|
|
|
|
|
|
Quoted
Prices in
Active
Markets for
Identical
Assets
(Level 1)
|
|
|
Significant Other Observable
Inputs
(Level 2)
|
|
|
Unobservable
Inputs
(Level 3)
|
|
Recurring fair value measurements
|
|
|
|
Investment securities available for sale
|
|
|
|
U.S. Government agency securities
|
|
$ |
501 |
|
|
$ |
-- |
|
|
$ |
501 |
|
|
$ |
-- |
|
Corporate securities
|
|
|
1,826 |
|
|
|
1,826 |
|
|
|
-- |
|
|
|
-- |
|
Short-term bond fund
|
|
|
1,142 |
|
|
|
1,142 |
|
|
|
-- |
|
|
|
-- |
|
Limited-term bond fund
|
|
|
525 |
|
|
|
525 |
|
|
|
-- |
|
|
|
-- |
|
Total investment securities available for sale
|
|
$ |
3,994 |
|
|
$ |
3,493 |
|
|
$ |
501 |
|
|
$ |
-- |
|
Total recurring fair value measurements
|
|
$ |
3,994 |
|
|
$ |
3,493 |
|
|
$ |
501 |
|
|
$ |
-- |
|
|
|
|
|
Nonrecurring fair value measurements
|
|
|
|
Impaired loans
|
|
$ |
588 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
588 |
|
Other real estate owned
|
|
|
170 |
|
|
|
-- |
|
|
|
-- |
|
|
|
170 |
|
Total nonrecurring fair value measurements
|
|
$ |
758 |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
758 |
|
The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which the Company has used level 3 inputs to determine fair value as of December 31, 2013 and 2012 (in thousands):
|
|
|
|
|
|
Quantitative Information About Level 3 Fair Value Measurements
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
290 |
|
Appraisal of |
|
Appraisal |
|
|
8%-9% |
(8%) |
|
|
|
|
|
collateral (1) |
|
adjustments (2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
$
|
574
|
|
Appraisal of
collateral (1)
|
|
Appraisal
adjustments (2)
|
|
|
5%-33%
|
(18%)
|
|
|
|
|
|
|
Quantitative Information About Level 3 Fair Value Measurements
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans
|
|
$
|
588
|
|
Appraisal of
collateral (1)
|
|
Appraisal
adjustments (2)
|
|
|
8%-58%
|
(31%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Other real estate owned
|
|
$
|
170
|
|
Appraisal of
collateral (1)
|
|
Appraisal
adjustments (2)
|
|
|
8%-29%
|
(17%)
|
__________________
(1)
|
Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are identifiable.
|
(2)
|
Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses and other appraisal adjustments are presented as a percentage of the appraisal.
|
Notes to Consolidated Financial Statements (Continued)
Note 17 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
The estimated fair values of the Company’s financial instruments were as follows at December 31, 2013 and December 31, 2012 (in thousands):
|
|
|
|
|
|
|
|
Fair Value Measurements at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Unobservable
Inputs
(Level 3)
|
|
Financial Assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
6,184 |
|
|
$ |
6,184 |
|
|
$ |
6,184 |
|
|
$ |
-- |
|
|
$ |
-- |
|
Investment in interest-earning time deposits
|
|
|
7,633 |
|
|
|
7,747 |
|
|
|
-- |
|
|
|
7,747 |
|
|
|
-- |
|
Investment securities available for sale
|
|
|
1,680 |
|
|
|
1,680 |
|
|
|
1,680 |
|
|
|
-- |
|
|
|
-- |
|
Loans held for sale
|
|
|
1,098 |
|
|
|
1,147 |
|
|
|
-- |
|
|
|
1,147 |
|
|
|
-- |
|
Loans receivable, net
|
|
|
106,887 |
|
|
|
108,356 |
|
|
|
-- |
|
|
|
-- |
|
|
|
108,356 |
|
Accrued interest receivable
|
|
|
735 |
|
|
|
735 |
|
|
|
735 |
|
|
|
-- |
|
|
|
-- |
|
Investment in FHLB stock
|
|
|
421 |
|
|
|
421 |
|
|
|
-- |
|
|
|
421 |
|
|
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
103,324 |
|
|
|
105,254 |
|
|
|
23,089 |
|
|
|
-- |
|
|
|
82,165 |
|
FHLB advances, short-term
|
|
|
5,500 |
|
|
|
5,500 |
|
|
|
-- |
|
|
|
5,500 |
|
|
|
-- |
|
Accrued interest payable
|
|
|
77 |
|
|
|
77 |
|
|
|
77 |
|
|
|
-- |
|
|
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quoted Prices in
Active Markets
for Identical
Assets
(Level 1)
|
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
|
Unobservable
Inputs
(Level 3)
|
|
Financial Assets
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
12,400 |
|
|
$ |
12,400 |
|
|
$ |
12,400 |
|
|
$ |
-- |
|
|
$ |
-- |
|
Investment in interest-earning time deposits
|
|
|
8,132 |
|
|
|
8,234 |
|
|
|
-- |
|
|
|
8,234 |
|
|
|
-- |
|
Investment securities available for sale
|
|
|
3,994 |
|
|
|
3,994 |
|
|
|
3,493 |
|
|
|
501 |
|
|
|
-- |
|
Loans held for sale
|
|
|
4,875 |
|
|
|
5,053 |
|
|
|
-- |
|
|
|
5,053 |
|
|
|
-- |
|
Loans receivable, net
|
|
|
84,291 |
|
|
|
86,503 |
|
|
|
-- |
|
|
|
-- |
|
|
|
86,503 |
|
Accrued interest receivable
|
|
|
657 |
|
|
|
657 |
|
|
|
657 |
|
|
|
-- |
|
|
|
-- |
|
Investment in FHLB stock
|
|
|
437 |
|
|
|
437 |
|
|
|
-- |
|
|
|
437 |
|
|
|
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
97,038 |
|
|
|
98,279 |
|
|
|
19,337 |
|
|
|
78,942 |
|
|
|
-- |
|
FHLB advances, short-term
|
|
|
2,000 |
|
|
|
2,000 |
|
|
|
-- |
|
|
|
2,000 |
|
|
|
-- |
|
Accrued interest payable
|
|
|
81 |
|
|
|
81 |
|
|
|
81 |
|
|
|
-- |
|
|
|
-- |
|
Notes to Consolidated Financial Statements (Continued)
Note 17 – Fair Value Measurements and Fair Values of Financial Instruments (Continued)
The following methods and assumptions were used to measure the fair value of financial instruments recorded at cost on the Company’s consolidated balance sheets:
Cash and Cash Equivalents. The carrying amounts reported in the consolidated balance sheet for cash and short-term instruments approximate those assets’ fair values.
Interest-Earning Time Deposits. Fair values for interest-earning time deposits are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits. The Company generally purchases amounts below the insured limit, limiting the amount of credit risk on these time deposits.
Loans Held for Sale. Fair values of loans held for sale are based on commitments on hand from investors at prevailing market rates.
Loans Receivable, Net. The fair values of loans are estimated using discounted cash flow methodology. The discount rates take into account interest rates currently being offered to customers for loans with similar terms, the credit risk associated with the loan and market factors, including liquidity. The valuation of the loan portfolio reflects discounts that the Company believes are consistent with transactions occurring in the market place for both performing and distressed loan types. The carrying value that fair value is compared to is net of the allowance for loan losses and other associated premiums and discounts. Due to the significant judgment involved in evaluating credit quality, loans are classified with level 3 of the fair value hierarchy.
Accrued Interest Receivable. The carrying amount of accrued interest receivable approximates its fair value.
Federal Home Loan Bank Stock. The carrying amount of restricted investment in Federal Home Loan Bank stock approximates fair value, and considers the limited marketability of such securities.
Deposits. The carrying amount is considered a reasonable estimate of fair value for demand savings deposit accounts. The fair value of fixed maturity certificates of deposit is estimated by a discounted cash flow method using the rates currently offered for deposits of similar maturities.
Federal Home Loan Bank Borrowings. Fair values of FHLB advances are estimated based on rates currently available to the Company for similar terms and remaining maturities.
Accrued Interest Payable. The carrying amount of accrued interest payable approximates its fair value.
Off-Balance Sheet Financial Instruments. Off-balance sheet financial instruments consist of commitments to extend credit. Fair values for commitments to extend credit are estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreement and the present credit standing of the counterparties. The estimated fair value of the commitments to extend credit are insignificant and therefore are not presented in the above table.
Notes to Consolidated Financial Statements (Continued)
Note 18 – Quaint Oak Bancorp, Inc. (Parent Company Only)
Condensed financial statements of Quaint Oak Bancorp, Inc. are as follows (in thousands):
Balance Sheets
|
|
December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$ |
541 |
|
|
$ |
521 |
|
Investment in Quaint Oak Bank
|
|
|
15,413 |
|
|
|
15,253 |
|
Premises and equipment, net
|
|
|
1,007 |
|
|
|
1,020 |
|
Other assets
|
|
|
45 |
|
|
|
61 |
|
Total Assets
|
|
$ |
17,006 |
|
|
$ |
16,855 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
$ |
20 |
|
|
$ |
18 |
|
Stockholders’ equity
|
|
|
16,986 |
|
|
|
16,837 |
|
Total Liabilities and Stockholders’ Equity
|
|
$ |
17,006 |
|
|
$ |
16,855 |
|
Statements of Income
|
|
For the Year Ended December 31,
|
|
|
|
2013
|
|
|
2012
|
|
Income
|
|
|
|
|
|
|
Interest income
|
|
$ |
1 |
|
|
$ |
3 |
|
Dividends
|
|
|
500 |
|
|
|
-- |
|
Rental income
|
|
|
106 |
|
|
|
84 |
|
Total Income
|
|
|
607 |
|
|
|
87 |
|
|
|
|
|
|
|
|
|
|
Expenses
|
|
|
|
|
|
|
|
|
Occupancy and equipment expense
|
|
|
67 |
|
|
|
60 |
|
Other expenses
|
|
|
98 |
|
|
|
90 |
|
Total Expenses
|
|
|
165 |
|
|
|
150 |
|
|
|
|
|
|
|
|
|
|
Net Income (Loss) Before Income Taxes
|
|
|
442 |
|
|
|
(63 |
) |
Equity in Undistributed Net Income of Subsidiary
|
|
|
240 |
|
|
|
1,023 |
|
Income Tax Benefit
|
|
|
20 |
|
|
|
21 |
|
Net Income
|
|
$ |
702 |
|
|
$ |
981 |
|
Notes to Consolidated Financial Statements (Continued)
Note 18 – Quaint Oak Bancorp, Inc. (Parent Company Only) (Continued)
Statements of Cash Flows
|
|
For the Year Ended December 31,
|
|
|
|
2013
|
|
|
2012
|
|
|
|
|
|
|
|
|
Operating Activities
|
|
|
|
|
|
|
Net income
|
|
$ |
702 |
|
|
$ |
981 |
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Undistributed income in subsidiary
|
|
|
(240 |
) |
|
|
(1,023 |
) |
Depreciation expense
|
|
|
20 |
|
|
|
22 |
|
Stock-based compensation expense
|
|
|
273 |
|
|
|
294 |
|
(Increase) decrease in other assets
|
|
|
18 |
|
|
|
(17 |
) |
Increase in other liabilities
|
|
|
2 |
|
|
|
3 |
|
Net cash provided by operating activities
|
|
|
775 |
|
|
|
260 |
|
|
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
|
|
|
Purchase of property and equipment
|
|
|
(7 |
) |
|
|
(69 |
) |
Net cash used in investing activities
|
|
|
(7 |
) |
|
|
(69 |
) |
|
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
|
|
|
Dividends paid
|
|
|
(185 |
) |
|
|
(153 |
) |
Purchase of treasury stock
|
|
|
(563 |
) |
|
|
(33 |
) |
Net cash used in financing activities
|
|
|
(748 |
) |
|
|
(186 |
) |
|
|
|
|
|
|
|
|
|
Net Increase in Cash and Cash Equivalents
|
|
|
20 |
|
|
|
5 |
|
Cash and Cash Equivalents-Beginning of Year
|
|
|
521 |
|
|
|
516 |
|
Cash and Cash Equivalents-End of Year
|
|
$ |
541 |
|
|
$ |
521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DIRECTORS AND EXECUTIVE OFFICERS |
Directors |
|
|
|
Robert T. Strong
President and Chief Executive Officer
|
James J. Clarke, Ph.D.
Principal of Clarke Consulting, Villanova, Pennsylvania
|
Robert J. Phillips
Chairman of the Board
Partner, Phillips and Phillips Enterprises, Doylestown, Pennsylvania
|
Andrew E. DiPiero, Jr., Esq.
Attorney with Baratta, Russell & Baratta, Huntingdon Valley, Pennsylvania
|
George M. Ager, Jr.
Currently retired
|
Kenneth R. Gant, MBA
Associate Agent, Landis Agencies, Doylestown, Pennsylvania
|
John J. Augustine, CPA
Chief Financial Officer
|
Marsh B. Spink
Managing Partner of Lawn-Crest Realty, Philadelphia, Pennsylvania
|
|
|
|
|
|
|
|
Executive Officers |
|
|
|
Diane J. Colyer
Chief Operating Officer and Corporate Secretary
|
Robert Farrer
Chief Risk Officer, Compliance Officer, Security Officer and Community Reinvestment Act Officer
|
Curt T. Schulmeister
Chief Lending Officer
|
William R. Gonzalez
Senior Vice President, Business Development
|
|
Main Office |
|
Lehigh Valley Office |
|
|
|
|
|
|
|
501 Knowles Avenue |
|
1710 Union Boulevard |
|
|
Southampton, Pennsylvania |
|
Allentown, PA 18109 |
|
|
(215) 364-4059 |
|
(610) 351-9960 |
|
|
www.quaintoak.com |
|
TRANSFER AGENT / REGISTRAR |
|
INVESTOR RELATIONS CONTACT |
Shareholders needing assistance with stock records, transfers or lost certificates, please contact Quaint Oak Bancorp, Inc.'s transfer agent, Registrar and Transfer Company.
|
|
Shareholders, investors and analysts interested in other corporate information about Quaint Oak Bancorp, Inc. may contact: |
|
|
|
Registrar and Transfer Company |
|
Diane J. Colyer |
10 Commerce Drive |
|
Quaint Oak Bancorp, Inc. |
Cranford, New Jersey 07016 |
|
501 Knowles Avenue |
(800) 368-5948 |
|
Southampton, Pennsylvania 18966 |
www.rtco.com |
|
(866) 795-4499 |
|
|
dcolyer@quaintoak.com |
55