Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - COMMERCEFIRST BANCORP INCFinancial_Report.xls
EX-31.A - EX-31.A - COMMERCEFIRST BANCORP INCd339767dex31a.htm
EX-31.B - EX-31.B - COMMERCEFIRST BANCORP INCd339767dex31b.htm
EX-32.B - EX-32.B - COMMERCEFIRST BANCORP INCd339767dex32b.htm
EX-32.A - EX-32.A - COMMERCEFIRST BANCORP INCd339767dex32a.htm
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

 

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended MARCH 31, 2012

 

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from             to             

Commission file number 000-51104

 

 

CommerceFirst Bancorp, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

Maryland   52-2180744

(State or Other Jurisdiction

of Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

1804 West Street, Suite 200, Annapolis, MD 21401

(Address of Principal Executive Offices)

410-280-6695

(Registrant’s Telephone Number, Including Area Code)

N/A

(Former Name, Former Address and Former Fiscal Year, If Changed Since Last Report)

 

 

Indicate by check whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.     Yes   x     No   ¨

Indicate by checkmark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    No  ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer   ¨    Accelerated filer   ¨
Non-accelerated filer   ¨      Smaller reporting company  

x

Indicate by check mark whether the registrant is a shell company (as defined in Rule12b-2 of the Securities Exchange Act).    Yes  ¨     No   x

As of May 1, 2012 the number of outstanding shares of registrant’s common stock, par value $0.01 per share was: 1,820,548

 

 

 


Table of Contents

CommerceFirst Bancorp, Inc.

FORM 10-Q

INDEX

 

      Page(s)  

PART I—FINANCIAL INFORMATION

  

Item 1—Financial Statements

  

Consolidated Statements of Financial Condition—March 31, 2012 (Unaudited) and December  31, 2011 (Audited)

     3   

FOR PERIODS ENDED MARCH 31, 2012 and 2011:

  

Consolidated Statements of Operations—Three months (Unaudited)

     4   

Consolidated Statements of Stockholders’ Equity—Three months (Unaudited)

     5   

Consolidated Statements of Cash Flows—Three months (Unaudited)

     6   

Notes to Consolidated Financial Statements

     7-11   

Item 2—Management’s Discussion and Analysis

     11-28   

Item 3—Quantitative and Qualitative Disclosures About Market Risk

     29   

Item4—Controls and Procedures

     29   

PART II—OTHER INFORMATION

  

Item 1—Legal Proceedings

     29   

Item 1A Risk Factors

     29   

Item 2—Unregistered Sales of Equity Securities and Use of Proceeds

     29   

Item 3—Defaults Upon Senior Securities

     29   

Item 4—Mine Safety Disclosures

     29   

Item 5—Other Information

     30   

Item 6—Exhibits

     30   

SIGNATURES

     31   

 

2


Table of Contents

CommerceFirst Bancorp, Inc. and Subsidiary

Consolidated Statements of Financial Condition

March 31, 2012 and December 31, 2011

(Dollars in thousands except per share data)

 

     March 31,     December 31,  
     2012     2011  
     (Unaudited)     (Audited)  

ASSETS

    

Cash and due from banks

   $ 1,852      $ 2,161   

Interest bearing deposits

     18,334        15,639   
  

 

 

   

 

 

 

Cash and cash equivalents

     20,186        17,800   

Investments in restricted stocks, at cost

     509        509   

Loans receivable

     180,121        184,298   

Allowance for loan losses

     (3,457     (3,033
  

 

 

   

 

 

 

Net loans receivable

     176,664        181,265   
  

 

 

   

 

 

 

Premises and equipment, net

     376        418   

Accrued interest receivable

     837        767   

Deferred income taxes

     1,135        843   

Other real estate owned

     4,232        4,232   

Other assets

     1,064        1,505   
  

 

 

   

 

 

 

Total Assets

   $ 205,003      $ 207,339   
  

 

 

   

 

 

 

LIABILITIES

    

Non-interest bearing deposits

   $ 29,145      $ 31,586   

Interest bearing deposits

     150,093        151,022   
  

 

 

   

 

 

 

Total deposits

     179,238        182,608   

Accrued interest payable

     78        71   

Other liabilities

     1,072        480   
  

 

 

   

 

 

 

Total Liabilities

     180,388        183,159   
  

 

 

   

 

 

 

STOCKHOLDERS’ EQUITY

    

Common stock—$.01 par value; authorized 4,000,000 shares

    

Issued and outstanding: 1,820,548 shares at March 31, 2012 and at December 31, 2011

     18        18   

Additional paid-in capital

     17,853        17,853   

Retained earnings

     6,744        6,309   
  

 

 

   

 

 

 

Total Stockholders’ Equity

     24,615        24,180   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 205,003      $ 207,339   
  

 

 

   

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

3


Table of Contents

CommerceFirst Bancorp, Inc. and Subsidiary

Consolidated Statements of Operations

For the Three Months ended March 31, 2012 and 2011 (Unaudited)

(Dollars in thousands except per share data)

 

     March 31,      March 31,  
     2012      2011  

Interest income:

     

Interest and fees on loans

   $ 2,998       $ 3,057   

Investment in stocks

     7         7   

Interest bearing deposits

     14         13   
  

 

 

    

 

 

 

Total interest income

     3,019         3,077   
  

 

 

    

 

 

 

Interest expense:

     

Deposits

     385         568   
  

 

 

    

 

 

 

Total interest expense

     385         568   
  

 

 

    

 

 

 

Net interest income

     2,634         2,509   

Less provision for loan losses

     575         681   
  

 

 

    

 

 

 
     2,059         1,828   
  

 

 

    

 

 

 

Non-interest income:

     

Gain on sale of SBA loans

     62         209   

Gain on sale of other real estate owned

     —           43   

Service charges and other income

     144         149   
  

 

 

    

 

 

 

Total non-interest income

     206         401   
  

 

 

    

 

 

 

Non-interest expenses:

     

Compensation and benefits

     776         772   

Legal and professional

     193         65   

Rent and occupancy

     144         145   

Marketing and business development

     11         18   

FDIC insurance

     40         89   

Data processing

     38         37   

Support services

     61         47   

Communications

     30         33   

Loan collections

     54         57   

Other real estate owned provision

     —           75   

Depreciation and amortization

     42         52   

Other

     137         110   
  

 

 

    

 

 

 

Total non-interest expenses

     1,526         1,500   
  

 

 

    

 

 

 

Income before income taxes

     739         729   

Income tax expense

     304         281   
  

 

 

    

 

 

 

Net income and total comprehensive income

   $ 435       $ 448   
  

 

 

    

 

 

 

Basic and diluted earnings per share

   $ 0.24       $ 0.25   
  

 

 

    

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

4


Table of Contents

CommerceFirst Bancorp, Inc. and Subsidiary

Consolidated Statements of Stockholders’ Equity

For the Three Months Ended March 31, 2012 and 2011

(Dollars in thousands)

(Unaudited)

 

     Common
Stock
     Additional
Paid-in
Capital
     Retained
Earnings
     Total  

Balance December 31, 2010

   $ 18       $ 17,853       $ 4,494       $ 22,365   

Net income- March 31, 2011

           448         448   
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance March 31, 2011

   $ 18       $ 17,853       $ 4,942       $ 22,813   
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance December 31, 2011

   $ 18       $ 17,853       $ 6,309       $ 24,180   

Net income- March 31, 2012

           435         435   
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance March 31, 2012

   $ 18       $ 17,853       $ 6,744       $ 24,615   
  

 

 

    

 

 

    

 

 

    

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

5


Table of Contents

CommerceFirst Bancorp, Inc. and Subsidiary

Consolidated Statement of Cash Flows

For the Three Months Ended March 31, 2012 and 2011

(Dollars in thousands)

(Unaudited)

 

     March 31,     March 31,  
     2012     2011  

CASH FLOWS FROM OPERATING ACTIVITIES

    

Net income

   $ 435      $ 448   

Adjustments to reconcile net income to net cash provided by operations:

    

Depreciation and amortization

     42        52   

Gain on sales of SBA loans

     (62     (209

Gain on sales of other real estate owned

     —          (43

Provision for loan losses

     575        681   

Provision for losses on other real estate owned

     —          75   

Deferred income taxes

     (292     (280

Change in assets and liabilities:

    

Increase in accrued interest receivable

     (70     (11

Decrease in other assets

     441        236   

Increase in accrued interest payable

     7        11   

Increase in other liabilities

     592        404   
  

 

 

   

 

 

 

Net cash provided by operating activities

     1,668        1,364   
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

    

Decrease (increase) in loans, net

     3,344        (5,171

Proceeds from sale of SBA loans

     744        2,336   

Proceeds from sale of other real estate owned

     —          568   

Purchase of premises and equipment

     —          (3
  

 

 

   

 

 

 

Net cash (used by) provided by investing activities

     4,088        (2,270
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

    

(Decrease) increase in non-interest bearing deposits, net

     (2,441     1,682   

Net (decrease) increase in other deposits

     (929     877   
  

 

 

   

 

 

 

Net cash (used by) provided by financing activities

     (3,370     2,559   
  

 

 

   

 

 

 

Net increase in cash and cash equivalents

     2,386        1,653   

Cash and cash equivalents at beginning of period

     17,800        13,726   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 20,186      $ 15,379   
  

 

 

   

 

 

 

SUPPLEMENTAL CASH FLOW INFORMATION

    

Interest paid

   $ 378      $ 557   
  

 

 

   

 

 

 

Income taxes paid

   $ —        $ —     
  

 

 

   

 

 

 

Transfer of loans to real estate owned

   $ —        $ —     
  

 

 

   

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

6


Table of Contents

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Note 1. The Company and its Significant Accounting Policies

The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not contain all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete consolidated financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included.

The financial data at December 31, 2011 are derived from audited consolidated financial statements that are included in the Company’s SEC Form 10-K for the year ended December 31, 2011. The financial data at March 31, 2012 and 2011 are derived from unaudited consolidated financial statements. Interim results are not necessarily indicative of results for the full year.

The consolidated financial statements include the accounts of CommerceFirst Bancorp, Inc. (the “Company”) and its subsidiary, CommerceFirst Bank (the “Bank”). Inter-company balances and transactions have been eliminated. The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.

Cash and cash equivalents in the statement of cash flows include cash on hand, non-interest bearing amounts due from correspondent banks, interest and non-interest bearing deposits due from the Federal Reserve, certificate of deposits with maturities of less than one year and Federal funds sold.

Certain prior period amounts have been reclassified to conform to the current period’s method of presentation.

Merger Agreement

On December 20, 2011, the Company entered into an Agreement and Plan of Merger (Merger Agreement) with Sandy Spring Bancorp, Inc. (Sandy Spring), whereby Sandy Spring will acquire the Company by way of a merger of the Company with and into Sandy Spring. The Merger Agreement also provides for the merger of CommerceFirst Bank with and into Sandy Spring Bank, a Maryland bank and trust company, a wholly owned subsidiary of Sandy Spring. Pursuant to the Merger Agreement, at the effective time of the merger, each outstanding share of the Company’s common stock will be converted into the right to receive either (i) $13.60 in cash (Cash Consideration), or (ii) 0.8043 of a share of Sandy Spring’s common stock (Stock Consideration), subject to adjustment in accordance with the provisions of the Merger Agreement. The Merger Agreement provides that 50% of the outstanding shares of Company common stock will be converted into Stock Consideration and 50% of the outstanding shares of Company common stock will be converted into Cash Consideration. Each stockholder of the Company will be entitled to elect the number of shares of Company common stock held by such stockholder that will exchanged for the Stock Consideration or the Cash Consideration subject to proration in the event that a selected form of consideration is over-elected. The merger is intended to be a tax-free reorganization as to the portion of the merger consideration received as Sandy Spring common stock.

The Merger Agreement contains customary representations, warranties and covenants from both the Company and Sandy Spring. Among other covenants, the Company has agreed: (i) to convene and hold a meeting of its shareholders to consider and vote upon the Merger, (ii) that, subject to certain exceptions, the board of directors of the Company will recommend the adoption and approval of the Merger and the Merger Agreement by its shareholders, and (iii) not to (A) solicit alternative third-party acquisition proposals or, (B) subject to certain exceptions, conduct discussions concerning or provided confidential information in connection with any alternative third-party acquisition proposal.

 

7


Table of Contents

Completion of the Merger is subject to various customary conditions, including, among others: (i) approval of the Merger and the Merger Agreement by the shareholders of the Company, (ii) receipt of required regulatory approvals, (iii) the absence of legal impediments to the Merger and (iv) the absence of certain material adverse changes or events. The Merger Agreement contains certain termination rights for the Company and Sandy Spring, as the case may be. The Merger Agreement further provides that, upon termination of the Merger Agreement under certain circumstances, the Company will be required to pay to Sandy Spring a termination fee of $1,000,000.

Note 2. Fair value

ASC Section 820—Fair Value Measurements and Disclosure defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. Topic 820 establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. The hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. These inputs are summarized in three broad levels as follows:

 

  Level 1: Quoted prices in active exchange markets for identical assets or liabilities; also includes certain U.S. Treasury and other U.S. government and agency securities actively traded in over-the-counter markets.

 

  Level 2: Observable inputs other than Level 1 including quoted prices for similar assets or liabilities, quoted prices in less active markets, or other observable inputs that can be corroborated by observable market data; also includes derivative contracts whose value is determined using a pricing model with observable market inputs or can be derived principally from or corroborated by observable market data. This category generally includes certain U.S. government and agency securities, corporate debt securities, derivative instruments, and residential mortgage loans held for sale.

 

  Level 3: Unobservable inputs supported by little or no market activity for financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation; also includes observable inputs for single dealer nonbinding quotes not corroborated by observable market data. This category generally includes certain private equity investments, retained interests from securitizations, and certain collateralized debt obligations.

The Company’s bond holdings in the investment securities portfolio, if any, are the only asset or liability subject to fair value measurement on a recurring basis. No financial assets or liabilities are valued on a recurring basis under Level 1or Level 2 inputs at March 31, 2012 or December 31, 2011. The Company has financial and non-financial assets measured by fair value measurements on a non-recurring basis during 2012. At March 31, 2012, these assets include $3.2 million of non-accrual loans ($1.7 million after specific reserves) and other real estate owned of $4.2 million, all of which are valued under Level 3 inputs.

The changes in the assets subject to fair value measurements are summarized below by Level:

 

In thousands    Level 1 and
Level 2
     Level 3  

December 31, 2011:

     

Loans

   $ —         $ 2,668   

Restricted securities

     —           7   

Other real estate owned

     —           4,232   
  

 

 

    

 

 

 

Total December 31, 2011

     —           6,907   
  

 

 

    

 

 

 

Activity:

     

Loans:

     

New loans measured at fair value

     —           835   

Payments and other loan reductions

     —           (103

Loans charged-off

     —           (185
  

 

 

    

 

 

 

Net change in loans

     —           547   
  

 

 

    

 

 

 

March 31, 2012:

     

Loans

     —           3,215   

Restricted securities

     —           7   

Other real estate owned

     —           4,232   
  

 

 

    

 

 

 

Total March 31, 2012

   $ —         $ 7,454   
  

 

 

    

 

 

 

 

8


Table of Contents

The estimated fair values of the Company’s financial instruments at March 31, 2012 and December 31, 2011 are summarized below. The fair values of a significant portion of these financial instruments are estimates derived using present value techniques and may not be indicative of the net realizable or liquidation values. Also, the calculation of estimated fair values is based on market conditions at a specific point in time and may not reflect current or future fair values.

 

     March 31, 2012      December 31, 2011  
In thousands    Carrying
Amount
     Fair
Value
     Carrying
Amount
     Fair
Value
 

Financial assets:

        

Cash and due from banks

   $ 1,852       $ 1,852       $ 2,161       $ 2,161   

Interest bearing deposits

     18,334         18,334         15,639         15,639   

Investments in restricted stock

     509         509         509         509   

Loans, net

     176,664         186,914         181,265         192,082   

Accrued interest receivable

     837         837         767         767   

Financial liabilities:

        

Non-interest bearing deposits

   $ 29,145       $ 29,145       $ 31,586       $ 31,586   

Interest bearing deposits

     150,093         151,247         151,022         152,478   

Accrued interest payable

     78         78         71         71   

Off-balance sheet commitments

     —           —           —           —     

Fair values are based on quoted market prices for similar instruments or estimated using discounted cash flows. The discounts used are estimated using comparable market rates for similar types of instruments adjusted to be commensurate with the credit risk, overhead costs and optionality of such instruments.

The fair value of cash and due from banks, interest bearing deposits, federal funds sold, investments in restricted stocks and accrued interest receivable are equal to the carrying amounts. The fair values of investment securities are determined using market quotations. The fair value of loans receivable is estimated using discounted cash flow analysis.

The fair value of non-interest bearing deposits, interest-bearing checking, savings, and money market deposit accounts, securities sold under agreements to repurchase, and accrued interest payable are equal to the carrying amounts. The fair value of fixed maturity time deposits is estimated using discounted cash flow analysis.

 

9


Table of Contents

Note 3. Net Income per Common Share

Basic earnings per share of common stock are computed by dividing net earnings by the weighted average number of common shares outstanding during the period. Diluted earnings per share are calculated by including the average dilutive common equivalents outstanding during the period. There were no dilutive common equivalent shares outstanding at March 31, 2012 or 2011.

 

     Three Months
Ended March 31,
 
In thousands except for per share data    2012      2011  

Weighted average shares outstanding

     1,820,548         1,820,548   

Common stock equivalents

     —           —     
  

 

 

    

 

 

 

Average common shares and equivalents

     1,820,548         1,820,548   
  

 

 

    

 

 

 

Net income

   $ 435       $ 448   

Basic and diluted earnings per share

   $ 0.24       $ 0.25   

Note 4. Related Party Transactions

The Company paid $139 thousand during the first three months of 2012 for legal services to a firm of which a Director of the Company is a principal. The Company also paid $14 thousand during the three months ended March 31, 2012 for computer related services to firm of which a Director of the Company is a principal. The above transactions have been consummated on terms equivalent to those that prevail in arms length transactions.

Executive officers, directors and their affiliated interests enter into loan transactions with the Company in the ordinary course of business. These loans are made on the same terms, including interest rates and collateral, as those prevailing at the time for comparable loans with unrelated borrowers. They do not involve more than normal risk of collectability or present other unfavorable terms. At March 31, 2012 the amount of such loans outstanding was $2.2 million.

Deposit balances of executive officers, directors and their affiliated interests totaled $11.5 million at March 31, 2012.

Note 5. Commitments and contingencies

The Company is a party to financial instruments in the normal course of business to meet the financing needs of its customers. These financial instruments typically include commitments to extend credit and standby letters of credit, which involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the consolidated financial statements. Outstanding commitments as of March 31, 2012 are as follows:

 

In millions       

Loan commitments

   $ 2.6   

Unused lines of credit

   $ 34.1   

Letters of Credit

   $ 1.2   

Note 6. Recent Relevant Accounting Pronouncements

The FASB has issued several exposure drafts which, if adopted, would significantly alter the Company’s (and all other financial institutions’) method of accounting for, and reporting, its financial assets and some liabilities from a historical cost method to a fair value method of accounting as well as the reported amount of net interest income. Also, the FASB has issued an exposure draft regarding a change in the accounting for leases. Under this exposure draft, the total amount of “lease rights” and total amount of future payments required under all leases would be reflected on the balance sheets of all entities as assets and debt. If the changes under discussion in either of these exposure drafts are adopted, the financial statements of the Company could be materially impacted as to the amounts of recorded assets, liabilities, capital, net interest income, interest expense, depreciation expense, rent expense and net income. The Company has not determined the extent of the possible changes at this time. The exposure drafts are in different stages of review, approval and possible adoption.

 

10


Table of Contents

In April 2011, the FASB issued ASU No. 2011-02, Receivable (Topic 310), A Creditor’s Determination of Whether a Restructuring is a Troubled Debt Restructuring. The main objective of the ASU is to clarify a creditor’s evaluation of whether in modifying a loan, it has granted a concession in circumstances that qualify the loan as a Troubled Debt Restructured (TDR) loan. These loans are subject to various accounting and disclosure requirements. The ASU was effective for the first interim or annual period beginning on or after June 15, 2011, and was applied retrospectively to the beginning of the annual period of adoption. Certain disclosures are required for loans considered as TDR loans resulting from the application of the ASU that were not considered TDR under prior guidance. The Company’s compliance with ASU No. 2011-02 did not have a material impact on the Company’s consolidated financial statements.

In May 2011, the FASB issued ASU No. 2011-04, Fair Value Measurement (Topic 820), Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. The main objective of the ASU is to conform the requirements for measuring fair value and the disclosure information under U.S. generally accepted accounting principles (GAAP) and International Financial Reporting Standards (IFRS). The amendments change the wording used to describe many of the requirements in U.S. GAAP for measuring fair value and for the disclosure about fair value measurements. Other amendments clarify existing requirements and change particular principles or requirements for measuring fair value or disclosing information about fair value measurements. The ASU was effective for the first interim or annual period beginning on or after December 15, 2011, early application for public entities is not permitted. The Company’s compliance with ASU No. 2011-04 did not have a material impact on the Company’s consolidated financial statements.

 

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.

Forward-Looking Statements

Certain information contained in this discussion may include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. These forward-looking statements are generally identified by phrases such as “the Company expects,” “the Company believes” or words of similar import. Such forward-looking statements involve known and unknown risks including, but not limited to, changes in general economic and business conditions, interest rate fluctuations, competition within and from outside the banking industry, new products and services in the banking industry, risk inherent in making loans such as repayment risks and fluctuating collateral values, problems with technology utilized by the Company, changing trends in customer profiles and changes in laws, accounting standards and regulations applicable to the Company. Although the Company believes that its expectations with respect to the forward-looking statements are based upon reliable assumptions within the bounds of its knowledge of its business and operations, there can be no assurance that actual results, performance or achievements of the Company will not differ materially from any future results, performance or achievements expressed or implied by such forward-looking statements. Readers are cautioned against placing undue reliance on any such forward-looking statements. The Company’s past results are not necessarily indicative of future performance. Please refer to the “Risk Factors” section of the Company’s Form 10-K for the year ended December 31, 2011, and other periodic reports filed with the Securities and Exchange Commission, for a discussion of various factors which may affect our performance.

 

11


Table of Contents

General

CommerceFirst Bancorp, Inc. (the “Company”) is the bank holding company for CommerceFirst Bank, a Maryland chartered commercial bank headquartered in Annapolis, Maryland (the “Bank”). The Bank was capitalized, became a wholly owned subsidiary of the Company and commenced operations on June 29, 2000. The Company’s common stock trades on the NASDAQ Capital Market under the symbol “CMFB”. The Company maintains five banking offices in Anne Arundel, Howard and Prince George’s counties in central Maryland. The Company focuses on providing commercial banking services to small and medium sized business in its market areas.

The Company assets decreased modestly at March 31, 2012 from December 31, 2011 with increases in cash and cash equivalents offset by the decrease in loans receivable. Earnings for the three months ended March 31, 2012 approximated earnings during the three months ended March 31, 2011. While lower during the first quarter of 2012 as compared to 2011, the provision for loan losses continues to remain relatively high primarily as the result of specific reserves being established on identified loans. Key measurements and events for the period include the following:

 

   

The Company’s net income was $435 thousand during the three months ended March 31, 2012 as compared to net income of $448 thousand for the three months ended March 31, 2011. The increase in net interest income and decline in the provision for loan losses was more than offset by the decline in gains on sales of SBA loans and other real estate owned as well as merger professional expenses of $140 thousand during 2012 resulting in a small decrease in net income.

 

   

Net interest income, the Company’s main source of income, increased by 5.0% from $2.5 million during the three months ended March 31, 2011 to $2.6 million for the three months ended March 31, 2012.

 

   

Total assets decreased by 1.1% from $207 million at December 31, 2011 to $205 million at March 31, 2012.

 

   

Net loans outstanding decreased by 2.5% from $181 million at December 31, 2011 to $177 million as of March 31, 2012.

 

   

Deposits decreased by 1.9% from $183 million at December 31, 2011 to $179 million at March 31, 2012.

 

   

Non-interest income decreased by 48.6% from $401 thousand for the three months ended March 31, 2011 to $206 thousand for the three months ended March 31, 2012.

 

   

Non-interest expenses increased by 1.7% from $1.50 million for the three months ended March 31, 2011 to $1.53 million for the three months ended March 31, 2012.

A discussion of the factors leading to these changes can be found in the discussion below.

Critical Accounting Policies

The Company’s consolidated financial statements are prepared in accordance with accounting principles generally accepted in the United States and follow general practices within the industry in which it operates. Application of these principles requires management to make estimates, assumptions and judgments that affect the amounts reported in the financial statements and accompanying notes. These estimates, assumptions and judgments are based on information available as of the date of the financial statements; accordingly, as this information changes, the financial statements could reflect different estimates, assumptions and judgments. Certain policies inherently have a greater reliance on the use of estimates, assumptions and judgments and as such have a greater possibility of producing results that could be materially different than originally reported. Estimates, assumptions and judgments are necessary when assets and liabilities are required to be recorded at fair value, when a decline in the value of an asset not carried on the financial statements at fair value warrants an impairment write-down or valuation reserve to be established, or when an asset or liability needs to be recorded contingent upon a future event. Carrying assets and liabilities at fair value inherently results in more financial statement volatility. The fair values and the information used to record valuation adjustments for certain assets and liabilities are based either on quoted market prices or are provided by other third-party sources, when available.

 

12


Table of Contents

The most significant accounting policies followed by CommerceFirst Bancorp, Inc. are presented in Note 1 to the Company’s audited consolidated financial statements incorporated by reference in its Form 10-K for the year ended December 31, 2011. These policies, along with the disclosures presented in the other financial statement notes and in this discussion, provide information on how significant assets and liabilities are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions and estimates underlying those amounts, management has identified the determination of the allowance for loan losses as the accounting area that requires the most subjective or complex judgments, and as such could be most subject to revision as new information becomes available.

The Company believes it has developed appropriate policies and procedures for assessing the adequacy of the allowance for loan losses, recognizing that this process requires a number of assumptions and estimates with respect to its loan portfolio. These procedures include identifying and assessing possible impaired loans. The Company’s assessments may be affected in future periods by changes in economic conditions, the impact of regulatory examinations and the discovery of information with respect to borrowers that is not known to management at the time of the issuance of the consolidated financial statements.

RESULTS OF OPERATIONS

General. The Company reported net income of $435 thousand for the three months ended March 31, 2012 as compared to net income of $448 thousand for the three month period ended March 31, 2011. Net earnings declined slightly during 2012 as compared to 2011 because of a variety of factors. Net income increased during 2012 because of the increase in net interest income of $125 thousand, the decline in the provision for loan losses of $106 thousand, the decline in FDIC insurance costs of $49 thousand and the decline in the provision for other real estate owned losses offset by the decline in the gain from the sale of SBA loans of $147 thousand, the decline in the sale of other real estate owned of $43 thousand, merger related professional fees of $140 thousand, other expenses increase of $27 thousand and increased income tax expense of $23 thousand. Net interest margin increased primarily as the result of the reduction in the cost of deposits. The provision for loan losses declined because of the decrease in loans outstanding as well as the more stable economic conditions in 2012 as compared to 2011.

Net interest income increased in 2012 as compared to 2011 by $125 thousand, or 5.0%. This increase resulted primarily from the reduction in the cost of deposits as well as the decline in average deposits in 2012 as compared to 2011. Maturing certificates of deposit were either re-priced at lower rates or replaced with lower rate deposits in 2012 as general market interest rates for deposits declined.

Return on Average Assets and Average Equity. The following table shows the return on average assets and average equity for the period shown.

 

     Three Months Ended
March 31,
    Year ended
December 31,
 
     2012     2011     2011  

Return on Average Equity

     7.07     7.87     7.74

Return on Average Earning Assets

     0.87     0.91     0.90

Ratio of Average Equity to Average Assets

     11.96     11.19     11.32

 

 

13


Table of Contents

Net Interest Income and Net Interest Margin. Net interest income is the amount by which interest earned on assets exceeds the interest paid on interest-bearing liabilities. The Company’s principal interest earning assets are loans to businesses. Interest-bearing liabilities consist primarily of savings accounts, money market accounts and certificates of deposit. Generally, changes in net interest income are measured by net interest rate spread and net interest margin. Net interest rate spread is equal to the difference between the average rate earned on interest earning assets and the average rate incurred on interest-bearing liabilities. Net interest margin represents the difference between interest income (including net loan fees earned) and interest expense calculated as a percentage of average earning assets.

Total interest income decreased by $58 thousand or 1.9% for the three month period ended March 31, 2012 as compared to the same period in 2011. This decrease in interest income was primarily attributable to the decline in the yield of the average earning assets from 6.31% in 2011 to 6.15% in 2012. The earnings rate decline was partially offset by the increase in earning assets of $1.2 million.

Interest expense decreased by $183 thousand or 32.2% to $385 thousand for the three months ended March 31, 2012 as compared to $568 thousand during the same three months of 2011. This decrease was attributable to the 45 basis point decrease in the cost of funds from 1.48% during the first three months of 2011 to 1.03% during the first three months of 2012 as well as the decrease of $4.4 million in average interest bearing liabilities during 2012 as compared to 2011.

The net interest income for the three month period ended March 31, 2012 was $2.6 million as compared to $2.5 million for the same period in 2011. Net interest income increased primarily because of the reduced cost of funds during the three months ended March 31, 2012 as compared to the three months ended March 31, 2011.

The following table shows the average balances and average rates earned or paid on of the various categories of the Company’s assets and liabilities for the three month period ended March 31 of each year. Nonperforming loans are included in average loan balances in the following table:

 

THREE MONTHS    2012            2011            2010         
In thousands    Average
Balance
    Interest      Yields/
Rates
    Average
Balance
    Interest      Yields/
Rates
    Average
Balance
    Interest      Yields/
Rates
 

Assets

                     

Securities (1)

   $ 509      $ 7         5.58   $ 527      $ 7         5.39   $ 527      $ 7         5.39

Loans, net of unearned income (2)

     181,220        2,998         6.71     186,284        3,057         6.66     184,219        3,124         6.88

Interest-bearing deposits in other banks

     17,300        14         0.33     11,036        13         0.48     14,927        9         0.24

Federal funds sold

     —          —           —          —          —           —          129        —           0.19
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-earning assets

     199,029        3,019         6.15     197,847        3,077         6.31     199,802        3,140         6.37
  

 

 

   

 

 

      

 

 

   

 

 

      

 

 

   

 

 

    

Less allowance for loan losses

     (3,233          (3,319          (2,428     

Non interest earning assets

     9,931             9,127             8,631        
  

 

 

        

 

 

        

 

 

      

Total assets

   $ 205,727           $ 203,655           $ 206,005        
  

 

 

        

 

 

        

 

 

      

Liabilities & Stockholders’ Equity

                     

Interest-bearing deposits

                     

Interest bearing demand deposits

   $ 416      $ —           0.05   $ 766      $ —           0.05   $ 712      $ —           0.05

Money market deposit accounts

     7,569        5         0.27     8,628        8         0.38     8,453        9         0.43

Savings accounts

     28,724        46         0.65     23,780        67         1.14     12,036        44         1.48

Certificates of deposit

     114,752        334         1.18     122,695        493         1.63     142,729        833         2.37
  

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

    

 

 

 

Total interest-bearing liabilities

     151,461        385         1.03     155,869        568         1.48     163,930        886         2.19
    

 

 

        

 

 

        

 

 

    

 

14


Table of Contents
THREE MONTHS    2012            2011            2010         
In thousands    Average
Balance
     Interest      Yields/
Rates
    Average
Balance
     Interest      Yields/
Rates
    Average
Balance
     Interest      Yields/
Rates
 

Demand deposits and other liabilities

     29,659              25,005              20,727         
  

 

 

         

 

 

         

 

 

       

Total liabilities

     181,120              180,874              184,657         
  

 

 

         

 

 

         

 

 

       

Stockholders’ equity

     24,607              22,781              21,348         
  

 

 

         

 

 

         

 

 

       

Total liabilities and stockholders’ equity

   $ 205,727            $ 203,655            $ 206,005         
  

 

 

         

 

 

         

 

 

       

Interest rate spread

           5.12           4.83           4.18
        

 

 

         

 

 

         

 

 

 

Net interest income and margin

      $ 2,634         5.37      $ 2,509         5.14      $ 2,254         4.58
     

 

 

    

 

 

      

 

 

    

 

 

      

 

 

    

 

 

 

 

(1) Yields on securities are calculated based on amortized cost.
(2) Loan balances include loans on nonaccrual.

Net interest margin was 5.37% in the first three months of 2012, as compared to 5.14% in the comparable period in 2011. Interest spread was 5.12% in the first three months of 2012, as compared to the 4.83% in the first three months of 2011 reflecting the greater reduction in the cost of interest bearing funds as compared to the reduction of the earnings rates of interest earning assets. Absent a reduction in market interest rates, the Company does not anticipate continuing significant reductions in the cost of its interest bearing funds as a majority of the higher costing funds have been re-priced to lower levels.

The following table sets forth certain information regarding changes in interest income and interest expense of the Company. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to: (i) changes in volume (change in volume of the asset multiplied by the prior year’s rate) and (ii) changes in rates (change in rate multiplied by the current year’s volume).

 

     March 31, 2012 vs. 2011     March 31, 2011 vs. 2010  
     Increase (Decrease)     Increase (Decrease)  
In thousands    Volume     Rate     Total     Volume     Rate     Total  

Interest-Earning Assets:

            

Interest bearing deposits

   $ 7      $ (6   $ 1      $ (2   $ 6      $ 4   

Investment portfolio

     —          —          —          —          —          —     

Loans receivable

     (84     25        (59     35        (102     (67
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Change in Interest Income

     (77     19        (58     33        (96     (63
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest Bearing Liabilities:

            

Interest bearing deposits

     (16     (167     (183     (44     (274     (318
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Change in Interest Expense

     (16     (167     (183     (44     (274     (318
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Change in Net Interest Income

   $ (61   $ 186      $ 125      $ 77      $ 178      $ 255   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for Loan Losses. The provision for loan losses represents the amount charged against earnings to increase the allowance for loan losses to the level deemed appropriate by management. The provision for loan losses and the allowance for loan losses are based on management’s ongoing assessment of the Company’s credit exposure and consideration of certain other relevant factors. The provision for loan losses was $575 thousand the three months ended March 31, 2012 as compared to $681 thousand for the three months ended March 31, 2011. The decrease is the result of the lower amount of outstanding loans at March 31, 2012 as compared to outstanding loans receivable at March 31, 2011. The allowance is comprised of specific and general allowance amounts.

 

15


Table of Contents

Non-Interest Income. Non-interest income principally consists of gains from the sale of the guaranteed portion of Small Business Administration loans and from deposit account services charges. For the three months ended March 31, 2012, gains on sales of the guaranteed portion of SBA loans were $62 thousand whereas gains on sales of SBA loans amounted to $209 thousand during the first three months of 2011. Generally, the Company desires to sell the guaranteed portion of most additional SBA loans resulting in a continuing stream of income that may vary significantly from quarter to quarter, depending in part upon the volume of loans actually sold. Deposit account service charges and other income amounted to $144 thousand during the three months ended March 31, 2012 as compared to $149 thousand for the same period in 2011. Included in this decrease was the decrease in net rental income from the rental of other real estate owned properties of $11 thousand. Several properties that were being rented were sold after the first quarter of 2011.

Non-Interest Expense. Total non-interest expenses increased by $26 thousand during the three month period ended March 31, 2012 as compared to the same period in 2011, a 1.7% increase. The 2012 expenses include approximately $140 thousand of expenses related to the proposed merger of the Company with Sandy Spring. There were no such expenses during the first three months of 2011. The 2011 expenses reflect $75 thousand of provision for declining value of other real estate owned; no such provision was expensed in 2012. FDIC insurance expense was $40 thousand in 2012 as compared to $89 thousand in 2011 reflecting the change in the premium computation by the FDIC as well as the reduced amount of Company assets.

Income Tax Expense. During the three months ended March 31, 2012, the Company recorded an income tax expense of $304 thousand as compared to a $281 thousand expense during the same period in 2011. The income taxes in 2011 were reduced by approximately $10 thousand to correct for prior years recorded taxes. The income tax expense was 41.1% of income before taxes in 2012 and 38.6% of income before taxes in 2011.

FINANCIAL CONDITION.

General. The Company’s assets at March 31, 2012 were $205.0 million, a decrease of $2.3 million or 1.1%, from December 31, 2011. The gross loans totaled $180.1 million at March 31, 2012 and are comprised of real estate loans of $130.7 million, a decrease of $2.5 million, or 1.9%, from December 31, 2011 and commercial loans of $49.4 million, a decrease of $1.7 million, or 3.3%, from December 31, 2011. At March 31, 2012, deposits totaled $179.2 million, a decrease of $2.3 million, or 1.1%, from December 31, 2011. Deposits at March 31, 2012 are comprised of certificates of deposit of $113.6 million, NOW and Money Market accounts of $7.8 million, savings accounts of $28.7 million and noninterest bearing deposits of $29.1 million.

Loan Portfolio. The loan portfolio is the largest component of earning assets and accounts for the greatest portion of total interest income. At March 31, 2012, net loans were $176.7 million, a 2.5% decrease from the $181.3 million in loans outstanding at December 31, 2011. Generally, loans are internally generated but the Company does periodically purchase loan participations from other local community banks. Lending activity is generally confined to the Company’s immediate market areas. The Company is continuing its efforts to attract quality credits with no dilution of credit underwriting standards. The decline in loans during the first quarter of 2012 reflects normal seasonal loan pay-downs as well the current economic conditions which has reduced the number of loan requests as well as the number of applicants that meet the Company’s underwriting standards.

The composition of loans has not changed during the first quarter of 2012 with real estate loans comprising approximately 72% of the total loans at March 31, 2012, March 31, 2011 and December 31, 2011. The majority of these loans are secured by real property that is occupied by the borrowers’ businesses. The Company has approximately $1.3 million of acquisition and construction loans secured by residential building lots. The Company does not engage in foreign lending activities. Loans secured by residential real estate are loans to investors for commercial purposes. The Bank does not lend funds to consumers. The following table presents the composition of the loan portfolio by type of loan at the dates indicated.

 

16


Table of Contents

Loans receivable, net is comprised of the following:

 

     March 31, 2012     March 31, 2011     December 31, 2011  
           Percentage           Percentage           Percentage  
(In thousands)    Balance     of Loans     Balance     of Loans     Balance     of Loans  

Commercial and Industrial loans

   $ 40,746        22.6   $ 45,956        24.5   $ 43,051        23.3

SBA loans

     8,644        4.8     7,071        3.8     8,049        4.4

Real estate loans:

            

Owner occupied

     77,669        43.1     85,296        45.4     77,288        41.9

Non owner occupied

     53,144        29.5     49,449        26.3     55,999        30.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

     130,813        72.6     134,745        71.7     133,287        72.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     180,203        100.0     187,772        100.0     184,387        100.0
    

 

 

     

 

 

     

 

 

 

Unearned loan fees, net

     (82       (111       (89  

Allowance for loan losses

     (3,457       (3,589       (3,033  
  

 

 

     

 

 

     

 

 

   
   $ 176,664        $ 184,072        $ 181,265     
  

 

 

     

 

 

     

 

 

   

Real estate loans are secured by residential and commercial properties as follows:

 

(In thousands)    March 31, 2012      March 31, 2011      December 31, 2011  

Real estate loans secured by:

        

Residential real estate

   $ 26,131       $ 24,908       $ 26,520   

Commercial real estate

     104,682         109,837         106,767   
  

 

 

    

 

 

    

 

 

 

Total real estate loans

   $ 130,813       $ 134,745       $ 133,287   
  

 

 

    

 

 

    

 

 

 

None of the loans secured by residential real estate are owner occupied properties.

The following table shows the interest rate sensitivity of the loan portfolio at March 31, 2012. Demand loans, loans without a stated maturity and overdrafts are reported as re-pricing in one year or less. Floating rate loans are reported to reflect the period until re-pricing.

 

     Loan Re-pricing as of March 31, 2012  
In thousands    1 year
or less
     1-5 years      After 5
years
     Total  

Loans with:

           

Fixed interest rates

   $ 13,361       $ 33,882       $ 1,020       $ 48,263   

Floating and adjustable interest rates

     71,523         60,417         —           131,940   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total loans receivable

   $ 84,884       $ 94,299       $ 1,020       $ 180,203   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

17


Table of Contents

Allowance for loan losses. The adequacy of the allowance for loan losses is evaluated based upon loan categories except for loans rated substandard, doubtful or loss, which are evaluated separately and assigned loss amounts based upon the evaluation. Loss ratios are applied to each category of loan to determine estimated loss amounts. Categories of loans are identified as commercial, SBA and mortgage loans. Loss ratios are determined based upon historical losses incurred adjusted for the effect of current economic conditions, any industry concentration or identified weakness in an industry, credit management and underwriting policy changes and secured versus unsecured nature of the loan category. At March 31, 2012, the range of the loss ratios used to determine estimated losses by loan category were: commercial loans – 1.4%; SBA loans (unguaranteed portion) – 5.0% and real estate loans- 0.3% to 0.5%. These loss ratios are approximately the same as those ratios applied at December 31, 2011. Additional losses are estimated resulting from additional identified risks factors, such as loans with underwriting exceptions, the level and direction of payment delinquencies and the level of large loans. Not all of these additional loss estimates are allocated to the separate loan categories.

The Company monitors its loan portfolio for indications of weaknesses through the review of borrowers’ financial condition, cash flows, loan payment delinquencies, economic factors occurring in borrowers’ business sectors and other information which may come to the Company through its contacts in the market place. The determination of the effect of the weaknesses noted on the repayment of the loans is an ongoing process as to each borrower. The Company may set aside specific loss reserves during this process in amounts determined on subjective bases until such time as the collectability of the loan from the borrowers’ primary repayment source(s) is in doubt. During this time, secondary and tertiary repayment sources, including liquidation of collateral, are evaluated which may result in additional specific loss reserves being established. Independent or internal appraisals and evaluations are performed to determine potential recovery amounts, or range of amounts, from the loan collateral and other payment sources. Collateral values are subject to change depending on market factors, collateral condition and method and timing of liquidation efforts. Loans, or portions of loans, for which the Company does not expect to obtain repayment are charged-off. In most cases, the Company has established specific reserves for the amount of the loan’s loss prior to the point of charge-off.

The adequacy of the allowance for loan losses is also reviewed at least quarterly using risk ratings applied to the loans based upon rating criteria consistent with regulatory definitions. The risk rating is adjusted, as necessary, if loans become delinquent, if significant adverse information is discovered regarding the underlying credit and, in the case of commercial loans and commercial real estate loans, the normal periodic review of the underlying credit indicates that a change in risk rating is appropriate. An estimated “low” and “high” loss percentage is applied to loans in each risk rating. These loss percentages increase as the loan risk rating increases. Loans rated as substandard, doubtful or loss are evaluated separately and assigned loss amounts based upon the separate evaluation. Risks factors identified beyond individual loan risks, such as economic conditions, underwriting exceptions and loan concentrations are quantified based upon management’s estimations of loss exposure. Loss percentages used are generally based upon management’s best estimates considering losses incurred. Estimated “low” and “high” allowance for loan loss amounts are derived by accumulating the estimated losses using the “low” and “high” loss percentages for each risk rating and adding losses based upon separate loan evaluations and identified other risks. The actual allowance for loan losses is compared to this range to ascertain that it is reasonably situated within the range. In addition, on at least a quarterly basis, the recorded allowance for loan losses (as a percent of loans) is compared to peer group levels to ascertain the reasonableness of the estimate. At March 31, 2012, the actual allowance for loan losses of 1.92% was between the “high” allowance amount of 1.96% and the low range percent of 1.69%.

The allowance for loan losses represents 1.92% and 1.65% of loans receivable at March 31, 2012 and December 31, 2011, respectively. The increase in the allowance for loan losses as a percent of loans at March 31, 2012 as compared to December 31, 2011 resulted from increased specific reserves on loans. There was no change in the methodology of determining the allowance for loan losses at March 31, 2012 as compared to December 31, 2011 apart from changes to loss factors based on management’s perception of economic environmental factors and trends. Management believes that the allowance for loan losses is adequate for each period presented.

 

18


Table of Contents

The activity in the allowance for loan losses is shown in the following table.

 

     Three
Months
Ended
       
     March 31,     Year Ended December 31,  
(In thousands)    2012     2011     2010     2009     2008     2007  

Allowance for loan losses:

            

Beginning balance

   $ 3,033      $ 3,174      $ 2,380      $ 1,860      $ 1,665      $ 1,614   

Charge-offs—Commercial and Industrial loans

     (185     (1,043     (1,140     (500     (179     (72

Charge-offs—SBA loans

     —          (284     (447     (463     (318     —     

Real estate loans:

            

Charge-offs—Owner occupied

     —          (765     —          (138     —          —     

Charge-offs—Non owner occupied

     —          (720     (386     —          —          —     

Recoveries—Commercial and Industrial loans

     1        101        26        —          45        78   

Recoveries—SBA loans

     32        35        25        5        —          —     

Recoveries—Non owner occupied real estate loans

     1        2        —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net recoveries (charge-offs)

     (151     (2,674     (1,922     (1,096     (452     6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Provision for loan losses

     575        2,533        2,716        1,616        647        45   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 3,457      $ 3,033      $ 3,174      $ 2,380      $ 1,860      $ 1,665   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net recoveries (charge-offs) to average loans

     (0.08 %)      (1.46 %)      (1.04 %)      (0.65 %)      (0.33 %)      0.00 %) 

During 2012, loans to three borrowers and related entities totaling $185 thousand were determined to be uncollectible and were charged-off.

The activity in the allowance for loan losses by category during the three months ended March 31, 2012 is shown in the following table.

 

                  Real Estate Loans                
In thousands    Commercial
and
Industrial
     SBA
Loans
    Owner
Occupied
     Non-
Owner
Occupied
     Unallocated      Total  

Balance at December 31, 2011

   $ 921       $ 458      $ 535       $ 969       $ 150       $ 3,033   

Less loan charge offs

     185         —          —           —           —           185   

Loss recoveries

     1         32        —           1         —           34   

Provision for loan losses

     486         (26     72         43         —           575   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Balance at March 31, 2012

   $ 1,223       $ 464      $ 607       $ 1,013       $ 150       $ 3,457   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loans individually evaluated for impairment

   $ 678       $ 157      $ 201       $ 867       $ —         $ 1,903   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

Amount of loans individually evaluated for impairment

   $ 1,480       $ 360      $ 4,133       $ 4,171       $ —         $ 9,480   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

    

 

 

 

The activity in the allowance for loan losses by category during the three months ended March 31, 2011 is shown in the following table.

 

19


Table of Contents
                   Real Estate Loans                
In thousands    Commercial
and
Industrial
     SBA
Loans
     Owner
Occupied
     Non-Owner
Occupied
     Unallocated      Total  

Balance at December 31, 2010

   $ 1,023       $ 627       $ 682       $ 715       $ 127       $ 3,174   

Less loan charge offs

     85         143         47         —           —           275   

Loss recoveries

     6         3         —           —           —           9   

Provision for loan losses

     367         11         229         63         11         681   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance at March 31, 2011

   $ 1,311       $ 498       $ 864       $ 778       $ 138       $ 3,589   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Allowance for loans individually evaluated for impairment

   $ 822       $ 119       $ 646       $ 426       $ —         $ 2,013   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Amount of loans individually evaluated for impairment

   $ 1,445       $ 319       $ 8,673       $ 3,234       $ —         $ 13,671   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Additionally, the Company has established a reserve for unfunded commitments that is recorded by a provision charged to other expenses. At March 31, 2012 the balance of this reserve was $60 thousand. The reserve, based on evaluations of the collectability of loans, is an amount that management believes will be adequate over time to absorb possible losses on unfunded commitments (off-balance sheet financial instruments) that may become uncollectible in the future.

Asset Quality. In its lending activities, the Company seeks to develop sound loans with customers who will grow with the Company. There has not been an effort to rapidly build the portfolio and earnings at the sacrifice of asset quality. At the same time, the extension of credit inevitably carries some risk of non-payment.

Below is a summary of the Company’s impaired loans at March 31, 2012 and December 31, 2011:

 

     Recorded Investment      Related Allowance for Losses  
     March 31,      December 31,      March 31,      December 31,  
In thousands    2012      2011      2012      2011  

LOANS WITH SPECIFIC RESERVES:

           

Non-accrual loans:

           

Commercial and Industrial loans

   $ 1,284       $ 895       $ 600       $ 247   

SBA loans

     319         103         157         103   

Real Estate—Owner Occupied

     396         404         201         206   

Real Estate—Non Owner Occupied

     1,216         1,266         589         588   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-accrual loans

     3,215         2,668         1,547         1,144   
  

 

 

    

 

 

    

 

 

    

 

 

 

TDR** loans:

           

Real Estate—Non Owner Occupied

     1,722         1,733         278         191   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total TDR loans

     1,722         1,733         278         191   
  

 

 

    

 

 

    

 

 

    

 

 

 

Number of loans

     7         7         

Other Impaired loans:

           

Commercial and Industrial loans

     103         80         78         80   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Other Impaired loans

     103         80         78         80   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

20


Table of Contents
     Recorded Investment      Related Allowance for Losses  
     March 31,      December 31,      March 31,      December 31,  
In thousands    2012      2011      2012      2011  

LOANS WITHOUT SPECIFIC RESERVES:

           

TDR** loans:

           

Commercial and Industrial loans

     —           45         —           —     

Real Estate—Owner Occupied

     1,494         1,494         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total TDR loans

     1,494         1,539         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Number of loans

     1         2         

Total Impaired Loans:

           

Commercial and Industrial loans

     1,387         1,020       $ 678       $ 327   

SBA loans

     319         103         157         103   

Real Estate—Owner Occupied

     1,890         1,898         201         206   

Real Estate—Non Owner Occupied

     2,938         2,999         867         779   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Impaired loans

   $ 6,534       $ 6,020       $ 1,903       $ 1,415   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

** Troubled Debt Restructured

Below is a summary of the average recorded investment amount and recognized interest income related to the Company’s impaired loans during the three month periods ended at March 31:

 

     Average Recorded Amount
For Periods Ended
March 31:
     Income Recorded
For Periods Ended
March 31:
 
     2012      2011      2012      2011  

LOANS WITH SPECIFIC RESERVES:

           

Non-accrual loans:

           

Commercial and Industrial loans

   $ 1,158       $ 985       $ —         $ —     

SBA loans

     221         325         —           —     

Real Estate—Owner Occupied

     400         3,179         —           —     

Real Estate—Non Owner Occupied

     1,235         1,966         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-accrual loans

     3,014         6,455         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

TDR** loans:

           

Real Estate—Owner Occupied

     —           2,051         —           60   

Real Estate—Non Owner Occupied

     1,722         1,777         13         19   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total TDR loans

     1,722         3,828         13         79   
  

 

 

    

 

 

    

 

 

    

 

 

 

Other Impaired loans:

           

Commercial and Industrial loans

     85         125         1         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Other Impaired loans

     85         125         1         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

LOANS WITHOUT SPECIFIC RESERVES:

           

Non-accrual loans:

           

SBA loans

     —           29         —           —     

Real Estate—Owner Occupied

     —           613         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Non-accrual loans

     —           642         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

TDR** loans:

           

Commercial and Industrial loans

     45         150         —           1   

Real Estate—Owner Occupied

     1,494         —           26         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total TDR loans

     1,539         327         26         1   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

21


Table of Contents

Total Impaired Loans:

 

     Average Recorded Amount      Income Recorded  
     For Periods Ended      For Periods Ended  
     March 31:      March 31:  
     2012      2011      2012      2011  

Commercial and Industrial loans

   $ 1,288       $ 1,260       $ 1       $ 1   

SBA loans

     221         354         —           —     

Real Estate—Owner Occupied

     1,894         5,843         26         60   

Real Estate—Non Owner Occupied

     2,957         3,743         13         19   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total Impaired loans

   $ 6,360       $ 11,200       $ 40       $ 80   
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-accrual loan activity is summarized as follows:

 

    

Three
Months
Ended

March 31,

     Year Ended December 31,  
In thousands    2012      2011      2010      2009      2008      2007  

Balance at the beginning of the period

   $ 2,668       $ 7,283       $ 2,734       $ 5,819       $ 1,125       $ 628   

New loans placed on non-accrual

     835         2,693         7,846         2,427         5,046         569   

Less:

                 

Loan restored to interest earning status

     —           —           —           1,266         —           —     

Paid-off: sold in foreclosure

     —           —           —           576         —           —     

Other real estate owned additions

     —           2,529         945         2,462         —           —     

Charge offs

     185         2,812         1,973         1,101         236         72   

Other including payments received

     103         1,967         379         107         116         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance at the end of the period

   $ 3,215       $ 2,668       $ 7,283       $ 2,734       $ 5,819       $ 1,125   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-accrual loan activity by category during the three month period ended March 31, 2012 is summarized as follows:

 

            Commercial             Real Estate      Real Estate  
In thousands    Total      and
Industrial
     SBA      Owner
Occupied
     Non Owner
Occupied
 

Balance at the beginning of the period

   $ 2,668       $ 895       $ 103       $ 404       $ 1,266   

New loans placed on non-accrual

     835         616         219         —           —     

Less:

              

Charge offs

     185         185         —           —           —     

Other including payments received

     103         42         3         8         50   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance at the end of the period

   $ 3,215       $ 1,284       $ 319       $ 396       $ 1,216   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-accrual loan activity by category during the three month period ended March 31, 2011 is summarized as follows:

 

            Commercial             Real Estate      Real Estate  
In thousands    Total      and
Industrial
     SBA      Owner
Occupied
     Non Owner
Occupied
 

Balance at the beginning of the period

   $ 7,283       $ 963       $ 388       $ 3,956       $ 1,976   

New loans placed on non-accrual

     753         404         70         279         —     

Less:

              

Charge offs

     275         85         143         47         —     

Other including payments received

     618         96         40         441         41   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Balance at the end of the period

   $ 7,143       $ 1,186       $ 275       $ 3,747       $ 1,935   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-accrual loans with specific reserves at March 31, 2012 are comprised of:

 

22


Table of Contents

Commercial loans—eight loans to six borrowers totaling $1.3 million with $0.6 million of specific reserves established.

SBA loans—seven loans to five borrowers totaling $319 thousand with $157 thousand of specific reserves established.

Owner-occupied Real Estate loans—two loans secured by commercial property in the amount of $396 thousand with specific reserves established for these loans in the amount of $201 thousand.

Non-owner Occupied Real Estate loans—three loans, secured by the residential and commercial property, in the amount of $1.2 million with specific reserves of $589 thousand established for the loans. The borrowers of two of the above loans are controlled by the same individual.

All of these loans are in various stages of collection.

At March 31, 2012, the Company has eight loans totaling $3.2 million which have been modified in a manner qualifying the loans as Troubled Debt Restructuring (TDR). These loans are included in the schedule above of accruing impaired loans. These borrowers are in compliance with the modified terms and are accruing interest. Changes made to the loans included the reduction of loan payments from principal and interest payments to interest only payments for specific time periods, the decrease in interest rates charged on a loan and the extension of the maturity of a loan. Specific reserves were established on the loans as appropriate. The majority of these loans were modified in the third quarter of 2010 as the adverse economic conditions hampered borrowers’ current cash flows.

Accruing TDR loan activity for the three months ended March 31, 2012 is shown in the following table.

 

                  Real Estate Loans        
In thousands    Commercial
and Industrial
    SBA Loans      Owner
Occupied
     Non Owner
Occupied
    Total  

Balance at December 31, 2011

   $ 45      $ —         $ 1,494       $ 1,733      $ 3,272   

New TDR loans

     —          —           —           —          —     

Principal payments received

     —          —           —           (11     (11

Loans moved to non-accrual*

     (45     —           —           —          (45
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Balance at March 31, 2012

   $ —        $ —         $ 1,494       $ 1,722      $ 3,216   
  

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

* Accrued income reversed upon move to non-accrual

TDRs included in non-accruing loans are summarized below. Generally the borrowers have not shown sustained compliance with the modified loan terms.

 

     Recorded Investment      Related Allowance for Losses  
     March 31,      December 31,      March 31,      December 31,  
In thousands    2012      2011      2012      2011  

TDRs with specific reserves:

           

Commercial and Industrial loans

   $ —         $ —         $ —         $ —     

SBA loans

     —           —           —           —     

Real Estate—Owner Occupied:

     102         103         102         103   

Real Estate—Non Owner Occupied:

     692         742         266         266   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total non-accruing loans

   $ 794       $ 845       $ 368       $ 369   
  

 

 

    

 

 

    

 

 

    

 

 

 

Number of loans

     3         3         

At March 31, 2012, there were $3.6 million of performing loans considered potential problem loans, defined as loans which are not included in the 90 day past due, not reported as troubled debt restructures or as nonaccrual loans, but for which known information about possible credit problems causes the Company to be uncertain as to the ability of the borrowers to comply with the present loan repayment terms which may in the future result in disclosure in the past due, nonaccrual or restructured loans. The Company closely monitors the financial status of these borrowers.

 

23


Table of Contents

Generally, the accrual of interest is discontinued when a loan is specifically determined to be impaired or when principal or interest is delinquent for ninety days or more. Interest may accrue on TDRs if the borrowers are consistently in compliance with the modified loan terms.

The following table shows the amounts of non-performing assets on the dates indicated:

 

     March 31,           December 31:        
In thousands    2012     2011     2010     2009     2008     2007  

Nonaccrual loans:

            

Commercial and Industrial

   $ 1,284      $ 895      $ 963      $ 2,280      $ 1,676      $ 868   

SBA

     319        103        388        454        542        257   

Real estate—owner occupied

     396        404        3,956        —          3,601        —     

Real estate—non owner occupied

     1,216        1,266        1,976        —          —          —     

Accrual loans—past due 90 days and over

     —          —          —          —          —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing loans

     3,215        2,668        7,283        2,734        5,819        1,125   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other real estate owned

     4,232        4,232        3,324        2,462        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total non-performing assets

   $ 7,447      $ 6,900      $ 10,607      $ 5,196      $ 5,819      $ 1,125   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Accruing Troubled Debt Restructured loans

   $ 3,216      $ 3,272      $ 3,985      $ 1,263        —          —     

Allowance for loan losses to total non-performing loans

     107.5     113.7     43.6     87.1     32.0     148.0

Non-performing loans to total loans

     1.78     1.45     3.94     1.47     3.80     0.89

Non-performing assets to total assets

     3.63     3.33     5.22     2.59     3.49     0.76

The payment status of loans receivable at March 31, 2012 is as follows:

 

            Commercial             Real Estate      Real Estate  
In thousands    Total      and
Industrial
     SBA      Owner
Occupied
     Non Owner
Occupied
 

Current accruing loans

   $ 173,857       $ 38,087       $ 7,799       $ 76,214       $ 51,757   

Past due loans:

              

30 to 89 days past due

     3,131         1,375         526         1,059         171   

90 days plus past due and accruing

     —           —           —           —           —     

Non-accrual loans, non current

     3,215         1,284         319         396         1,216   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total past due loans

     6,346         2,503         845         1,455         1,387   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total loans at the end of the period

   $ 180,203       $ 40,746       $ 8,644       $ 77,669       $ 53,144   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The Company applies risk ratings to the loans based upon rating criteria consistent with regulatory definitions. The risk ratings are adjusted, as necessary, if loans become delinquent, if significant adverse information is discovered regarding the underlying credit and the normal periodic reviews of the underlying credits indicate that a change in risk rating is appropriate. A summary of the risk rating of loans receivable at March 31, 2012 follows:

 

          Commercial           Real Estate     Real Estate  
In thousands   Total     and
Industrial
    SBA     Owner
Occupied
    Non Owner
Occupied
 

Risk rated—pass

  $ 170,723      $ 39,266      $ 8,284      $ 73,536      $ 49,637   

Risk rated—special mention (loan weaknesses noted which could lead to loan loss)

    4,668        93        41        2,243        2,291   

Risk rated—substandard or doubtful (loans with significant weaknesses that could, or has, result in loan losses)

    4,812        1,387        319        1,890        1,216   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans at the end of the period

  $ 180,203      $ 40,746      $ 8,644      $ 77,669      $ 53,144   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

24


Table of Contents

Real estate acquired through or in the process of foreclosure is recorded at fair value less estimated disposal costs. The Company periodically evaluates the recoverability of the carrying value of the real estate acquired through foreclosure using current estimates of fair value when it has reason to believe that real estate values have declined for the particular type and location of the real estate owned. In the event of a subsequent decline, an allowance would be provided to reduce real estate acquired through foreclosure to fair value less estimated disposal cost.

There was no activity regarding Other Real Estate owned (ORE) for the three months ended March 31, 2012.

 

In thousands    Total      Commercial
Property
     Residential
Property
 

Balance March 31, 2012

   $ 4,232       $ 3,020       $ 1,212   
  

 

 

    

 

 

    

 

 

 

Number of properties

     5         3         2   
  

 

 

    

 

 

    

 

 

 

Investment Portfolio. At March 31, 2012, December 31, 2011 and March 31, 2011, the Company had no investments in securities other than investments in Federal Reserve Bank stock as required by regulation and stock in two banker’s banks, which are restricted stocks The Company is maintaining its liquid assets in its account at the Federal Reserve and fully FDIC insured certificates of deposits in other financial institutions for safety and liquidity purposes. The Company will make additional investments when interest rates have increased and the Company has sufficient excess liquidity. The following table provides information regarding the composition of the Company’s investment securities portfolio at the dates indicated.

 

     Investment in Stocks  
     March 31, 2012     December 31, 2011  
In thousands    Amount      Percent     Amount      Percent  

Investments in stocks, at cost;

          

Federal Reserve Stock

   $ 465         91.36   $ 465         91.36

Corporate equities

     44         8.64     44         8.64
  

 

 

    

 

 

   

 

 

    

 

 

 

Total stocks

   $ 509         100.00   $ 509         100.00
  

 

 

    

 

 

   

 

 

    

 

 

 

As there is no readily determinable fair value for these securities, they are carried at cost less any other-than-temporary-value-impairment (OTTI).

Deposits and Liquidity. The Company currently has no business other than that of the Bank and does not currently have any material funding commitments unrelated to that business. The Bank’s principal sources of funds for loans, investments and general operations are deposits from its primary market area and the national CD market, principal and interest payments on loans, and proceeds from maturing investment securities. Its principal funding commitments are for the origination or purchase of loans, the payment of maturing deposits, and the payment for checks drawn upon it. The Bank’s most liquid assets are cash and cash equivalents, which are comprised of cash on hand and amounts due from other financial institutions including the Federal Reserve. The levels of such assets are dependent on the Bank’s lending, investment and operating activities at any given time. The variations in levels of liquid assets are influenced by deposit flows and loan demand, both current and anticipated.

The Company’s deposits consist of demand deposits, NOW accounts, money market accounts, savings accounts and certificates of deposit. These accounts provide the Company with a relatively stable source of funds. The Company generally targets larger deposit relationships by offering competitive interest rates on certificates of deposit of $75 thousand or more in our local markets. Deposits from the local market areas are supplemented with out-of-area deposits comprised of funds obtained through the use of deposit listing services (national market certificates of deposit), deposits obtained through the use of brokers and through the Certificates of Deposit Account Registry Service (CDARS) program. As a result, a substantial portion of our deposits, 19.5% at March 31, 2012 and at December 31, 2011 and 23.1.2% at March 31, 2011, are comprised of certificate of deposit accounts of $100 thousand or more. Total certificates of deposit represent 63.4% of deposits at March 31, 2012 and 62.7% of deposits at December 31, 2011 and 68.2% of deposits at March 31, 2011.

 

 

25


Table of Contents

The Company’s reliance on certificates of deposit, including the use of larger denomination certificates of deposit and brokered deposits, facilitates funding the growth in the loan portfolio. The Company has relied on certificates of deposit as a primary funding source and has used larger certificates of deposits as a funding source since its inception. While sometimes requiring higher interest rates, such funds carry lower acquisition costs (marketing, overhead costs) and can be obtained when required at the maturity dates desired. Substantially all of the deposit accounts over $100 thousand are fully insured by the FDIC through differing ownership and trustee arrangements and the insured deposit limit of $250 thousand. All of the brokered deposits and national market deposits are fully insured by the FDIC. This insurance and the strong capital position of the Company reduce the likelihood of large deposit withdrawals for reasons other than interest rate competition. Interest rates on these deposits can be, but are not always, higher than other deposits products. There is, however, a risk that some deposits would be lost if rates were to increase and the Company elected not to remain competitive with its own deposit rates. Under those conditions, the Company believes that it is positioned to use other sources of funds, such as borrowing on its unsecured credit facilities with other banks or the sale of loans.

At March 31, 2012, deposits totaled $179.2 million as compared to $182.6 million at December 31, 2011. The $3.4 million decrease in deposits resulted from the $2.4 million decrease in noninterest bearing deposits, the decrease of $0.9 million in the amount of certificates of deposit and the $0.1 million decrease in other deposits. There were $34.9 million and $35.2 million of brokered certificates of deposit at March 31, 2012 and December 31, 2011, respectively. Included in these brokered deposits at March 31, 2012 are $8.1 million of certificates of deposits received in exchange for the placement of the Company’s customers’ deposit funds with other financial institutions under the CDARS program. Included in deposits are deposits of officers and directors (and their affiliated entities) of $11.5 million at March 31, 2012.

As a result of the enactment of the Dodd-Frank Act, banks are no longer prohibited from paying interest on demand deposit accounts, including those from businesses, effective in July 2011. If the Company starts to pay interest on these accounts, its net interest margin would decline. It is not clear what affect the elimination of this prohibition will have on the Bank’s interest expense, allocation of deposits, deposit pricing, loan pricing, net interest margin, ability to compete, ability to establish and maintain customer relationships, or profitability.

Deposits are summarized below as of dates indicated:

 

     March 31,      %     December 31:  
In thousands    2012      Change     2011      2010      2009  

Non-interest bearing deposits

   $ 29,145         (7.7 %)    $ 31,586       $ 23,760       $ 21,024   

Interest bearing deposits:

             

NOW accounts

     389         (5.4 %)      411         1,279       $ 309   

Money Market accounts

     7,413         0.9     7,350         8,824         7,841   

Savings accounts

     28,690         (0.1 %)      28,714         22,962         10,379   

Certificates of deposit accounts:

             

Less than $100,000

     78,654         (0.4 %)      78,965         79,209         71,593   

$100,000 or more

     34,947         (1.8 %)      35,582         44,076         67,499   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total interest bearing deposits

     150,093         (0.6 %)      151,022         156,350         157,621   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

Total deposits

   $ 179,238         (1.9 %)    $ 182,608       $ 180,110       $ 178,645   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 

 

26


Table of Contents

The table below shows the maturities of certificates of deposit:

 

     March 31, 2012      December 31, 2011  
In thousands    CDs of $100,000
or more
     All CDs      CDs of $100,000
or more
     All CDs  

Three months or less

   $ 12,387       $ 27,638       $ 4,543       $ 19,164   

Over three months to six months

     6,198         20,276         10,580         22,960   

Over six months to twelve months

     7,855         28,882         9,372         29,623   

Over twelve months through three years

     8,255         32,169         10,945         38,165   

Over three years

     252         4,636         142         4,635   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 34,947       $ 113,601       $ 35,582       $ 114,547   
  

 

 

    

 

 

    

 

 

    

 

 

 

The table below shows the source of the Company’s certificate of deposits as well as the amount equal to or greater than $100,000 at March 31, 2012:

 

In thousands    CDs with
balances of less
than $100,000
     CDs with balances
of $100,000 or
greater
     Total  

Source

        

Local markets

   $ 5,253       $ 19,501       $ 24,754   

National market

     53,949         —           53,949   

CDARS program:

        

Customers’ funds

     231         7,802         8,033   

Proprietary funding

     1,700         7,644         9,344   

Other brokered funds

     17,521         —           17,521   
  

 

 

    

 

 

    

 

 

 

Total

   $ 78,654       $ 34,947       $ 113,601   
  

 

 

    

 

 

    

 

 

 

CDARS program funding is reflected in the above schedule as “Customers’ funds” and “Proprietary funding”. The Company, acting as agent for its customers, places customer funds in other financial institutions under the program up to the FDIC insurance limit of $250,000. Under the CDARS program, other financial institutions place deposits in the Company for the same amount of the customers’ funds. “Customers’ funds” are comprised of deposits from these customer transactions. The Company can obtain funding under the CDARS program by bidding for deposit funds without customers’ involvement. This “Proprietary funding” results in traditional brokered deposits.

The Company’s short term liquid assets of cash and cash equivalents were $20.2 million, or 9.9% of assets, and $17.8 million, or 8.6%, of assets at March 31, 2012 and December 31, 2011, respectively. Growth in deposits will be required to fund any loan growth. Accordingly, the Company intends to maintain a competitive posture in its deposit interest rate offerings. While adequate liquidity is imperative, excess liquidity has the effect of a lower interest margin, as funds not invested in loans are placed in short-term investments that earn significantly lower yields.

The Company has available unsecured credit facilities for short-term liquidity needs from financial institutions of $8.5 million at March 31, 2012 and December 31, 2011. There were no borrowings outstanding under these credit arrangements at during 2012 or 2011.

The Company believes its levels of liquidity are adequate to conduct the business of the Company and Bank.

 

 

27


Table of Contents

OFF-BALANCE SHEET ARRANGEMENTS

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. The credit risk involved in issuing letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company holds collateral supporting those commitments for which collateral is deemed necessary. The Company has not been required to perform on any financial guarantees and has not recorded or incurred any losses on its commitments. The issuance of letters of credit is not a significant activity of the Company. Outstanding letters of credit at March 31, 2012 and December 31, 2011 totaled $1.1 million.

Commitments to extend credit are agreements to lend funds to customers as long as there are no violations of any condition established in the loan contracts. These commitments include commitments to lend funds as well as un-advanced loan funds. These commitments at March 31, 2012 totaled $36.7 million and $34.6 million at December 31, 2011. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements.

With the exception of these off-balance sheet arrangements, the Company has no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on the Company’s financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources, that is material to investors.

CAPITAL ADEQUACY

The Federal Reserve Board and the FDIC have established guidelines with respect to the maintenance of appropriate levels of capital by bank holding companies and state non-member banks, respectively. The regulations impose two sets of capital adequacy requirements: minimum leverage rules, which require bank holding companies and banks to maintain a specified minimum ratio of capital to total assets, and risk-based capital rules, which require the maintenance of specified minimum ratios of capital to “risk-weighted” assets. At March 31, 2012, the Company and the Bank were in full compliance with these guidelines, as follows:

 

                 Minimum Ratios  
     March 31,
2012
    December 31,
2011
    To be “Adequately
Capitalized”
    To be “Well
Capitalized”
 

Total capital:

        

Company

     14.6     14.0     8.0     N/A   

Bank

     14.0     13.3     8.0     10.0

Tier I:

        

Company

     13.3     12.7     4.0     N/A   

Bank

     12.7     12.1     4.0     6.0

Leverage Total:

        

Company

     12.0     11.5     4.0     N/A   

Bank

     11.4     10.9     4.0     5.0

The assessment of capital adequacy depends on a number of factors such as asset quality, liquidity, earnings performance, and changing competitive conditions and economic forces. The adequacy of the Company’s capital is reviewed by management on an ongoing basis. Management seeks to maintain a capital structure that will assure an adequate level of capital to support anticipated asset growth and to absorb potential losses. The ability of the Company to grow is dependent on the availability of capital with which to meet regulatory capital requirements, discussed below. To the extent the Company is successful it may need to acquire additional capital through the sale of additional common stock, other qualifying equity instruments, such as preferred stock (which the Company is not currently authorized to issue), or subordinated debt. There can be no assurance that additional capital will be available to the Company on a timely basis or on attractive terms.

 

28


Table of Contents

Under guidance by the federal banking regulators, banks which have concentrations in construction, land development or commercial real estate loans (other than loans for majority owner occupied properties) would be expected to maintain higher levels of risk management and, potentially, higher levels of capital. It is possible that the Company may be required to maintain higher levels of capital than it would otherwise be expected to maintain as a result of its levels of construction, development and commercial real estate loans, which may require us to obtain additional capital.

Significant future growth of the Company may be limited because the current level of capital will not support rapid short term growth while maintaining regulatory capital expectations. Loan portfolio growth will need to be funded by increases in deposits as the Company has limited amounts of on-balance sheet assets deployable into loans. Growth will depend upon Company earnings and/or the raising of additional capital.

ITEM 3—QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable

ITEM 4—CONTROLS AND PROCEDURES

The Company’s management, under the supervision and with the participation of the Chief Executive Officer and Chief Financial Officer, evaluated, as of the last day of the period covered by this report, the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule 13a-15 under the Securities Exchange Act of 1934. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures were effective. There were no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15 under the Securities Act of 1934) during the quarter ended March 31, 2012 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II—OTHER INFORMATION

Item 1—Legal Proceedings

In the normal course of its business, the Company is involved in litigation arising from banking, financial, and other activities it conducts. Management, after consultation with legal counsel, does not anticipate that the ultimate liability, if any, arising out of these matters will have a material effect on the Company’s financial condition, operating results or liquidity.

Item 1A—Risk Factors

Not applicable

Item 2—Unregistered Sale of Equity Securities and Use of Proceeds

 

  (a) Sales of Unregistered Securities. None

 

  (b) Use of Proceeds. Not applicable.

 

  (c) Issuer Purchases of Securities. None

Item 3. —Defaults Upon Senior Securities. None

Item 4—Mine Safety Disclosures

 

29


Table of Contents

Item 5—Other Information

 

  (a) Information Required to be Reported on Form 8-K. None

 

  (b) Changes in Security Holder Nomination Procedures. None

Item 6—Exhibits

 

Exhibit No.

 

Description of Exhibits

2   Agreement and Plan of Merger, dated as of December 20, 2011, by and between the Company and Sandy Spring Bancorp, Inc. (1)
3(a)   Certificate of Incorporation of the Company, as amended (2)
3(b)   Bylaws of the Company (3)
10(a)   Employment Agreement between Richard J. Morgan and the Company (4)
10(b)   Employment Agreement between Michael T. Storm and CommerceFirst Bank (5)
10(c)   Extension of Employment Agreement between Richard J. Morgan and the Company (6)
11   Statement regarding Computation of Per Share Income – See Notes to Financial Statements.
21   Subsidiaries of the Registrant -The sole subsidiary of the Registrant is CommerceFirst Bank, a Maryland chartered commercial bank.
31(a)   Certification of Richard J. Morgan, President and CEO
31(b)   Certification of Michael T. Storm, Executive Vice President and Chief Financial Officer
32(a)   Certification of Richard J. Morgan, President and Chief Executive Officer
32(b)   Certification of Michael T. Storm, Executive Vice President and Chief Financial Officer
101   Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Statements of Financial Position at March 31, 2012 and December 31, 2011, (ii) the Consolidated Statements of Income for the three month periods ended March 31, 2012 and 2011 (iii) the Consolidated Statements of Cash Flows for the three months ended March 31, 2012 and 2011 and (iv) the Notes to the Consolidated Financial Statements

 

 

(1) Incorporated by Reference to exhibit 2.1 to Company’s Current Report on Form 8-K filed on December 21, 2011.
(2) Incorporated by reference to exhibit of the same number filed with the Company’s Registration Statement on Form SB-2, as amended, (File No. 333-91817)
(3) Incorporated by Reference to exhibit 3.2 to Company’s Current Report on Form 8-K filed on December 21, 2011.
(4) Incorporated by reference to exhibits 10(c) to the Company’s to Registration Statement on Form SB-2, as amended) (File No. 333-91817)
(5) Incorporated by reference to Exhibit 10(e) to the Company’s Quarterly Report on Form 10-QSB for the period ended September 30, 2007.
(6) Incorporated by reference to Exhibit 99 to the Company’s Current Report on Form 8-K filed on January 30, 2009.

 

30


Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

    COMMERCEFIRST BANCORP, INC.
Date: May 1, 2012     By:  

/s/ Richard J. Morgan

    Richard J. Morgan, President and Chief Executive Officer
Date: May 1, 2012     By:  

/s/ Michael T. Storm

    Michael T. Storm, Executive Vice President and Chief Financial Officer

 

31