Attached files

file filename
EX-32 - EXHIBIT 32 - FNB BANCORP/CA/ex32.htm
EX-31.2 - EXHIBIT 31.2 - FNB BANCORP/CA/ex31_2.htm
EX-31.1 - EXHIBIT 31.1 - FNB BANCORP/CA/ex31_1.htm
 

United States

SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

 

FORM 10-Q

 

Quarterly Report

Pursuant to Section 13 or 15(d) of

the Securities Exchange Act of 1934

 

For the Quarterly Period Ended June 30, 2017

 

FNB BANCORP

(Exact name of registrant as specified in its charter)

 

California

(State or other jurisdiction of incorporation)

000-49693 91-2115369
(Commission File Number) (IRS Employer Identification No.)
   
975 El Camino Real, South San Francisco, California 94080
(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code:      (650) 588-6800

 

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

 

Indicate by check mark whether the registrant has submitted electronically and posted on its Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes o 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 or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer o Accelerated filer x
Non-accelerated filer o Emerging growth company o
Smaller reporting company o  
   

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: Common Stock as of June 30, 2017: 7,362,497 shares.

 
 

FNB BANCORP AND SUBSIDIARY  
QUARTERLY REPORT ON FORM 10-Q  
   
TABLE OF CONTENTS  
   
    Page No
PART I. FINANCIAL INFORMATION  3
     
Item 1. Consolidated Financial Statements (unaudited): 3
     
  Consolidated Balance Sheets 3
     
  Consolidated Statements of Earnings 4
     
  Consolidated Statements of Comprehensive Earnings 5
     
  Consolidated Statements of  Cash Flows 6
     
  Notes to Consolidated Financial Statements 8
     
Item 2. Management’s Discussion and Analysis of Financial Condition and  Results of Operations 34
     
Item 3. Quantitative and Qualitative Disclosures about Market Risk 50
     
Item 4 Controls and Procedures 50
     
PART II. OTHER INFORMATION 51
     
Item 1. Legal Proceedings 51
     
Item 1 A. Risk Factors 51
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 51
     
Item 3. Defaults Upon Senior Securities 51
     
Item 4. Mine Safety Disclosures 51
     
Item 5. Other Information 51
     
Item 6. Exhibits 51
     
SIGNATURES 52
2
 

PART I—FINANCIAL INFORMATION

 

Item 1. Financial Statements.

FNB BANCORP AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

ASSETS        
   June 30,   December 31, 
(Dollar amounts in thousands)  2017   2016 
         
Cash and due from banks  $21,859   $15,758 
Interest-bearing time deposits with financial institutions   230    205 
Securities available-for-sale, at fair value   362,006    360,105 
Other equity securities   7,567    7,206 
Loans, net of allowance for loan losses of $10,177 and $10,167 on June 30, 2017 and December 31, 2016   808,508    782,485 
Bank premises, equipment, and leasehold improvements, net   9,416    9,837 
Bank owned life insurance, net   16,438    16,247 
Accrued interest receivable   4,945    4,942 
Other real estate owned, net   1,459    1,427 
Goodwill   4,580    4,580 
Prepaid expenses   621    856 
Other assets   16,032    15,746 
Total assets  $1,253,661   $1,219,394 
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
           
Deposits          
   Demand, noninterest bearing  $296,249   $296,273 
   Demand, interest bearing   129,435    121,086 
   Savings and money market   472,050    487,763 
   Time   124,604    114,384 
Total deposits   1,022,338    1,019,506 
           
Federal Home Loan Bank advances   91,000    71,000 
Note payable   4,050    4,350 
Accrued expenses and other liabilities   17,546    14,224 
Total liabilities   1,134,934    1,109,080 
           
Stockholders’ equity          
Common stock, no par value, authorized 10,000,000 shares; issued and outstanding 7,362,497 shares at June 30, 2017 and 7,280,122 shares at December 31, 2016   85,159    84,283 
   Retained earnings   32,306    27,577 
   Accumulated other comprehensive earnings (loss), net of tax   1,262    (1,546)
     Total stockholders’ equity   118,727    110,314 
          Total liabilities and stockholders’ equity  $1,253,661   $1,219,394 
           
See accompanying notes to consolidated financial statements.
3
 

FNB BANCORP AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF EARNINGS

(UNAUDITED)

(Dollar amounts and average shares are in thousands, except earnings per share amounts)

                 
   Three months ended
June 30,
   Six months ended
June 30,
 
   2017   2016   2017   2016 
Interest income:                    
   Interest and fees on loans  $10,370   $9,563   $20,443   $19,434 
   Interest and dividends on taxable securities   1,267    1,001    2,477    1,979 
   Interest and dividends on tax-exempt securities   722    730    1,455    1,437 
   Interest on deposits with other financial institutions   19    22    30    31 
     Total interest income   12,378    11,316    24,405    22,881 
Interest expense:                    
   Interest on deposits   677    709    1,313    1,492 
   Interest on FHLB advances   214    1    360    9 
   Interest on note payable   55    56    108    113 
     Total interest expense   946    766    1,781    1,614 
Net interest income   11,432    10,550    22,624    21,267 
(Recovery of) provision for loan losses   (140)   75    (140)   150 
Net interest income after (recovery of) provision for loan losses   11,572    10,475    22,764    21,117 
Noninterest income:                    
   Service charges   564    618    1,161    1,239 
   Gain on sale of available-for-sale securities   123    57    151    241 
   Earnings on Bank owned life insurance   89    105    191    205 
   Other income   236    256    519    485 
     Total noninterest income   1,012    1,036    2,022    2,170 
Noninterest expense:                    
   Salaries and employee benefits   4,862    4,876    9,636    9,814 
   Occupancy expense   707    617    1,358    1,248 
   Equipment expense   406    438    808    872 
   Professional fees   408    294    881    681 
   FDIC assessment   90    150    220    300 
   Telephone, postage and supplies   325    306    622    601 
   Advertising   107    183    215    300 
   Data processing expense   144    140    283    332 
   Low income housing expense   123    71    228    142 
   Surety insurance   89    87    173    174 
   Directors expense   72    72    144    144 
   Other real estate owned - expense (recovery), net   7                  —    17    (10)
   Other expense   338    415    698    838 
Total noninterest expense   7,678    7,649    15,283    15,436 
Earnings before provision for income tax expense   4,906    3,862    9,503    7,851 
Provision for income tax expense   1,555    1,414    3,063    2,836 
Net earnings  $3,351   $2,448   $6,440   $5,015 
                     
Earnings per share data:                    
  Basic  $0.46   $0.34   $0.88   $0.70 
  Diluted  $0.44   $0.33   $0.85   $0.68 
Weighted average shares outstanding:                    
  Basic   7,342    7,216    7,329    7,194 
  Diluted   7,585    7,393    7,559    7,390 

 

See accompanying notes to consolidated financial statements.

4
 

FNB BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF COMPREHENSIVE EARNINGS
(UNAUDITED)
                 
(Dollar amounts in thousands)  Three months ended   Six months ended 
   June 30,   June 30, 
   2017   2016   2017   2016 
Net earnings  $3,351   $2,448   $6,440   $5,015 
Unrealized holding gain (loss) on available-for-sale securities, net of tax expense of $957 and $1,891 for the three and six months ended June 30, 2017, and net of tax expense of $2,566 and $2,535 for the three and six months ended June 30, 2016, respectively   1,446    3,692    2,896    3,648 
Reclassification adjustment for gains on available-for-sale securities sold, net of tax of $52 and $63 for three and six months ended June 30, 2017, and $23 and $99 for three and six months ended June 30, 2016, respectively   (71)   (34)   (88)   (142)
Other comprehensive earnings (loss)   1,375    3,658    2,808    3,506 
Total comprehensive earnings  $4,726   $6,106   $9,248   $8,521 

 

See accompanying notes to consolidated financial statements.

5
 
FNB BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
         
(Dollar amounts in thousands)  Six months ended 
   June 30, 
   2017   2016 
Cash flow from operating activities:          
Net earnings  $6,440   $5,015 
Adjustments to reconcile net earnings to net cash provided by operating activities:         
Depreciation, amortization and accretion   1,983    1,893 
Gain on sale of securities available-for-sale   (151)   (241)
Stock-based compensation expense   206    158 
Earnings on bank owned life insurance   (191)   (205)
(Recovery of) provision for loan losses   (140)   150 
Tax benefit from stock option exercises   (265)    
(Decrease) increase in net deferred loan fees   (136)   169 
Increase in accrued interest receivable   (3)   (36)
Decrease in prepaid expense   235    214 
(Increase) decrease in other assets   (21)   574 
Increase (decrease) in accrued expenses and other liabilities   1,334    (459)
Net cash provided by operating activities   9,291    7,232 
           
Cash flows from investing activities          
Purchase of securities available-for-sale   (38,818)   (42,500)
Proceeds from matured/called/sold securities available-for-sale   40,373    34,114 
Purchase of  other equity securities   (361)   (458)
Investment in time deposits of other banks   (25)    
Net investment in other real estate owned   (32)   (221)
Net increase in loans   (25,747)   (3,043)
Purchases of bank premises, equipment, leasehold improvements   (71)   (449)
Net cash used in investing activities   (24,681)   (12,557)

 

See accompanying notes to consolidated financial statements.

6
 
FNB BANCORP AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
         
(Dollar amounts in thousands)  Six months ended 
   June 30, 
   2017   2016 
Cash flows from financing activities          
  Net  (decrease) increase in demand and savings deposits   (7,388)   31,030 
  Net increase (decrease) in time deposits   10,220    (6,730)
  Net increase (decrease) in FHLB advances   20,000    (10,000)
  Principal reduction on note payable   (300)   (300)
  Cash dividends paid on common stock   (1,711)   (1,406)
  Proceeds from exercise of stock options   670    981 
        Net cash provided by financing activities   21,491    13,575 
        NET INCREASE IN CASH AND CASH EQUIVALENTS   6,101    8,250 
Cash and cash equivalents at beginning of period   15,758    12,314 
Cash and cash equivalents at end of period  $21,859   $20,564 
           
Additional cash flow information:          
  Interest paid  $1,640   $1,608 
  Income taxes paid  $3,533   $3,599 
           
Non-cash investing and financing activities:          
  Accrued dividends  $882   $686 
  Change in fair value of available-for-sale securities, net of tax effect  $2,808   $3,506 

 

See accompanying notes to consolidated financial statements.

7
 

FNB BANCORP AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

JUNE 30, 2017

(UNAUDITED)

 

NOTE A – BASIS OF PRESENTATION

 

FNB Bancorp (the “Company”) is a bank holding company registered under the Bank Holding Company Act of 1956, as amended. The Company was incorporated under the laws of the State of California on February 28, 2001. The consolidated financial statements include the accounts of FNB Bancorp and its wholly-owned subsidiary, First National Bank of Northern California (the “Bank”). The Bank provides traditional banking services in San Mateo and San Francisco counties.

 

All intercompany transactions and balances have been eliminated in consolidation. The financial statements include all adjustments of a normal and recurring nature, which are, in the opinion of management, necessary for a fair presentation of the financial position and results of operations for the periods presented.

 

The accompanying unaudited consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and, therefore, do not include all information and footnotes normally included in annual financial statements prepared in conformity with accounting principles generally accepted in the United States of America. Accordingly, these consolidated financial statements should be read in conjunction with the consolidated audited financial statements and notes thereto for the year ended December 31, 2016. Results of operations for interim periods are not necessarily indicative of results for the full year. Certain prior year information has been reclassified to conform to current year presentation. The reclassifications had no impact on consolidated net earnings or stockholders’ equity.

 

NOTE B – STOCK OPTION PLANS

 

Stock option expense is recorded based on the fair value of option contracts issued. The fair value is determined by using an option pricing model that considers the expected contract term, the risk free interest rate, the volatility of the Company’s stock price and the level of dividends the Company is expected to pay.

 

Measurement of the cost of the stock options granted is based on the grant-date fair value of each stock option using the Black-Scholes valuation model. The cost is then amortized over each option’s requisite service period. The expected term of options granted is derived from the period of time the options are expected to be outstanding. The risk free rate is based on the yield of an equivalent maturity U.S. Treasury note. Volatility is calculated using historical price changes on a monthly basis over the option’s expected life.

 

The amount of stock option compensation expense for options recorded in the quarters ended June 30, 2017 and 2016 was $103,000 and $70,000, respectively. The amount of compensation expense recorded for the six months ended June 30, 2017 and 2016 was $206,000 and $158,000, respectively.

8
 

The intrinsic value for options exercised during the six months ended June 30, 2017 was $1,460,000. The intrinsic value of options exercisable as of June 30, 2017 was $5,176,000. The intrinsic value for options exercised during the six months ended June 30, 2016 was $908,000. The intrinsic value of options exercisable at June 30, 2016 was $2,999,000. There were no options granted during the first six months ended June 30, 2017 and 2016, respectively.

 

The amount of total unrecognized compensation expense related to non-vested options at June 30, 2017 was $1,181,000, and the weighted average period over which it will be amortized is 3.5 years.

 

NOTE C – EARNINGS PER SHARE CALCULATION

 

Earnings per common share (EPS) are computed based on the weighted average number of common shares outstanding during the period. Basic EPS excludes dilution and is computed by dividing net earnings available to common stockholders by the weighted average of common shares outstanding. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock. The number of potential common shares included in the quarterly diluted EPS is computed using the average market price during the three months included in the reporting period under the treasury stock method. The number of potential common shares included in year-to-date diluted EPS is a year-to-date weighted average of potential shares included in each quarterly diluted EPS computation. All common stock equivalents are anti-dilutive when a net loss occurs. A 3 for 2 stock split was completed during the second quarter of 2017 and prior per share amounts have been adjusted to reflect this 3 for 2 stock split.

 

Earnings per share have been computed based on the following:

 

   Three months ended   Six months ended 
   June 30,   June 30, 
(All amounts in thousands)  2017   2016   2017   2016 
Net earnings  $3,351   $2,448   $6,440   $5,015 
                     
Average number of shares outstanding   7,342    7,216    7,329    7,194 
Effect of dilutive options   243    177    230    196 
Average number of shares outstanding used to calculate diluted earnings per share   7,585    7,393    7,559    7,390 
                     
Anti-dilutive options not included       108    104    81 
9
 

NOTE D – SECURITIES AVAILABLE FOR SALE

 

The amortized cost and carrying values of securities available-for-sale are as follows:

 

   Amortized   Unrealized   Unrealized   Fair 
(Dollar amounts in thousands)  cost   gains   losses   value 
June 30, 2017                    
U.S. Treasury securities  $981   $9   $   $990 
Obligations of U.S. government agencies   50,943    122    (158)   50,907 
Mortgage-backed securities   113,619    788    (1,365)   113,042 
Asset-backed securities   2,108    2        2,110 
Obligations of states and political subdivisions   143,049    2,905    (254)   145,700 
Corporate debt   49,130    194    (67)   49,257 
   $359,830   $4,020   $(1,844)  $362,006 
December 31, 2016                    
U.S. Treasury securities  $977   $10   $   $987 
Obligations of U.S. government agencies   60,773    112    (340)   60,545 
Mortgage-backed securities   85,709    397    (1,822)   84,284 
Obligations of states and political subdivisions   151,988    1,458    (1,828)   151,618 
Corporate debt   63,277    121    (727)   62,671 
   $362,724   $2,098   $(4,717)  $360,105 
10
 

An analysis of gross unrealized losses of the available-for-sale investment securities portfolio as of June 30, 2017 and December 31, 2016, respectively, is as follows:

  

       Less than       12 Months         
   Total   12 Months   Total   or Longer   Total   Total 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
(Dollar amounts in thousands)  Value   Losses   Value   Losses   Value   Losses 
June 30, 2017:                        
Obligations of U.S. Government agencies  $29,683   $(158)  $   $   $29,683   $(158)
Mortgage-backed securities   55,035    (1,344)   1,425    (21)   56,460    (1,365)
Obligations of states and political subdivisions   17,356    (200)   3,692    (54)   21,048    (254)
Corporate debt   12,678    (67)           12,678    (67)
Total  $114,752   $(1,769)  $5,117   $(75)  $119,869   $(1,844)
                               
       Less than       12 Months         
   Total   12 Months   Total   or Longer   Total   Total 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
(Dollar amounts in thousands)  Value   Losses   Value   Losses   Value   Losses 
December 31, 2016:                        
Obligations of U.S. Government agencies   36,828    (340)           36,828    (340)
Mortgage-backed securities   67,990    (1,822)           67,990    (1,822)
Obligations of states and political subdivisions   84,728    (1,828)           84,728    (1,828)
Corporate debt   41,012    (727)           41,012    (727)
Total  $230,558   $(4,717)  $   $   $230,558   $(4,717)
                               

At June 30, 2017, there were 9 securities in an unrealized loss position for greater than 12 consecutive months. At the same time, there were 94 securities in an unrealized loss position for twelve or less consecutive months. At December 31, 2016, there were no securities in an unrealized loss position for greater than 12 consecutive months, and there were 227 securities in an unrealized loss position for 12 or less consecutive months. Management periodically evaluates each security in an unrealized loss position to determine if the impairment is temporary or other-than-temporary. The unrealized losses are due solely to interest rate changes and the Company does not intend to sell nor expects it will be required to sell investment securities identified with impairments prior to the earliest of forecasted recovery or the maturity of the underlying investment security. Management has determined that no investment security was other-than-temporarily impaired at June 30, 2017.

11
 

The amortized cost and carrying value of available-for-sale debt securities as of June 30, 2017 by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

June 30, 2017:

 

   Amortized   Fair 
(Dollar amounts in thousands)  Cost   Value 
Available-for-sale:          
  Due in one year or less  $14,804   $14,837 
  Due after one through five years   167,146    168,557 
  Due after five years through ten years   113,957    115,482 
  Due after ten years   63,923    63,130 
   $359,830   $362,006 

 

For the three months ended June 30, 2017 and 2016, respectively, gross realized gains amounted to $123,000 and $57,000, on gross securities sold or called of $10,781,000 and $8,699,000, respectively. For the six months ended June 30, 2017 and June 30, 2016, respectively, gross realized gains amounted to $151,000 and $241,000, on gross securities sold or called of $41,382,000 and $34,114,000, respectively. For the three and six months ended June 30, 2017 and 2016, respectively, there were no gross realized losses.

 

At June 30, 2017, securities with an amortized cost of $114,139,000 and fair value of $113,634,000 were pledged as collateral for public deposits and for other purposes required by law.

12
 

NOTE E - LOANS

 

Loans are summarized at
June 30, 2017 and December 31, 2016 as follows:

 

               Total 
   FNB           Balance 
   Bancorp           June 30, 
(Dollar amounts in thousands)  Originated   PNCI   PCI   2017 
Commercial real estate  $369,657   $65,404   $1,225   $436,286 
Real estate construction   46,325            46,325 
Real estate multi-family   90,733    13,640        104,373 
Real estate 1 to 4 family   150,546    16,064        166,610 
Commercial & industrial   54,102    3,115        57,217 
Consumer   8,884            8,884 
   Gross loans   720,247    98,223    1,225    819,695 
Net deferred loan fees   (1,010)           (1,010)
Allowance for loan losses   (10,177)           (10,177)
   Net loans  $709,060   $98,223   $1,225   $808,508 

 

Note: PNCI means Purchased, Not Credit Impaired. PCI means Purchased, Credit Impaired. These designations are assigned to the purchased loans on their date of purchase. Once the loan designation has been made, each loan will retain its designation for the life of the loan.

 

               Total 
   FNB           Balance 
   Bancorp           December 31, 
(Dollar amounts in thousands)  Originated   PNCI   PCI   2016 
Commercial real estate  $351,261   $68,736   $1,225   $421,222 
Real estate construction   43,683            43,683 
Real estate multi-family   90,763    15,200        105,963 
Real estate 1 to 4 family   153,843    16,680        170,523 
Commercial & industrial   40,140    8,734        48,874 
Consumer loans   3,533            3,533 
   Gross loans   683,223    109,350    1,225    793,798 
Net deferred loan fees   (1,146)           (1,146)
Allowance for loan losses   (10,167)           (10,167)
   Net loans  $671,910   $109,350   $1,225   $782,485 

 

Note: PNCI means Purchased, Not Credit Impaired. PCI means Purchased, Credit Impaired. These designations are assigned to the purchased loans on their date of purchase. Once the loan designation has been made, each loan will retain its designation for the life of the loan.

13
 

Loan Classifications:

 

Real Estate – Multi-Family

 

Our multi-family commercial real estate loans are secured by multi-family properties located primarily in San Mateo and San Francisco counties. These loans are made to investors where our primary source of repayment is from cash flows generated by the properties, through rent collections. The borrowers’ promissory notes are secured with recorded liens on the underlying properties. The borrowers would normally also be required to personally guarantee repayment of the loans. The Bank uses conservative underwriting standards in reviewing applications for credit. Generally, our borrowers have multiple sources of income, so if cash flow generated from the property declines, at least in the short term, the borrowers can normally cover these short term cash flow deficiencies from their available cash reserves. Risk of loss to the Bank is increased when there are cash flow decreases sufficiently large and for such a prolonged period of time that loan payments can no longer be made by the borrowers.

 

Commercial Real Estate Loans

 

Commercial real estate loans consist of loans secured by non-farm, non-residential properties, including, but not limited to industrial, hotel, assisted care, retail, office and mixed use buildings. Our commercial real estate loans are made primarily to investors or small businesses where our primary source of repayment is from cash flows generated by the properties, either through rent collection or business profits. The borrower’s promissory notes are secured with recorded liens on the underlying property. The borrowers would normally also be required to personally guarantee repayment of the loan. The Bank uses conservative underwriting standards in reviewing applications for credit. Generally, our borrowers have multiple sources of income, so if cash flow generated from the property declines, at least in the short term, the borrowers can normally cover these short term cash flow deficiencies from their available cash reserves. Risk of loss to the Bank is increased when there are cash flow decreases sufficiently large and for such a prolonged period of time that loan payments can no longer be made by the borrowers.

 

Real Estate Construction Loans

 

Our real estate construction loans are generally made to borrowers who are rehabilitating a building, converting a building use from one type of use to another, or developing land and building residential or commercial structures for sale or lease. The borrower’s promissory notes are secured with recorded liens on the underlying property. The borrowers would normally also be required to personally guarantee repayment of the loan. The Bank uses conservative underwriting standards in reviewing applications for credit. Generally, our borrowers have sufficient resources to make the required construction loan payments during the construction and absorption or lease-up period. After construction is complete, the loans are normally paid off from proceeds from the sale of the building or through a refinance to a commercial real estate loan. Risk of loss to the Bank is increased when there are material construction cost overruns, significant delays in the time to complete the project and/or there has been a material drop in the value of the projects in the marketplace since the inception of the loan.

 

Real Estate-1 to 4 Family Loans

 

Our residential real estate loans are generally made to borrowers who are buying or refinancing their primary personal residence or a rental property of 1-4 single family residential units. The Bank uses conservative underwriting standards in reviewing applications for credit. Risk of loss to the Bank is increased when borrowers lose their primary source of income and/or property values decline significantly.

14
 

Commercial and Industrial Loans

 

Our commercial and industrial loans are generally made to small businesses to provide them with at least some of the working capital necessary to fund their daily business operations. These loans are generally either unsecured or secured by fixed assets, accounts receivable and/or inventory. The borrowers would normally also be required to personally guarantee repayment of the loan. The Bank uses conservative underwriting standards in reviewing applications for credit. Risk of loss to the Bank is increased when our small business customers experience a significant business downturn, incur significant financial losses, or file for relief from creditors through bankruptcy proceedings.

 

Consumer Loans

 

Our consumer and installment loans generally consist of personal loans, credit card loans, automobile loans or other loans secured by personal property. The Bank uses conservative underwriting standards in reviewing applications for credit. Risk of loss to the Bank is increased when borrowers lose their primary source of income, or file for relief from creditors through bankruptcy proceedings.

 

   Recorded Investment in Loans at June 30, 2017 
           Real   Real             
           Estate   Estate             
   Commercial   Real Estate   Multi   1 to   Commercial         
(Dollar amounts in thousands)  Real Estate   Construction   Family   4 Family   & industrial   Consumer   Total 
                             
Loans:                                   
Ending balance  $436,286   $46,325   $104,373   $166,610   $57,217   $8,884   $819,695 
                                    
Ending balance:                                   
Individually evaluated for impairment  $9,136   $1,223   $870   $2,832   $929   $   $14,990 
                                    
Ending balance:                                   
Collectively evaluated for impairment  $427,150   $45,102   $103,503   $163,778   $56,288   $8,884   $804,705 
15
 
   Recorded Investment in Loans at December 31, 2016 
           Real   Real             
           Estate   Estate             
   Commercial   Real Estate   Multi   1 to   Commercial         
(Dollar amounts in thousands)  Real Estate   Construction   family   4 family   & industrial   Consumer   Total 
                             
Loans:                                   
Ending balance  $421,222   $43,683   $105,963   $170,523   $48,874   $3,533   $793,798 
                                    
Ending balance:                                   
Individually evaluated for impairment  $10,023   $843   $   $3,530   $1,065   $   $15,461 
                                    
Ending balance:                                   
Collectively evaluated for impairment  $411,199   $42,840   $105,963   $166,993   $47,809   $3,533   $778,337 
                                    
   Recorded Investment in Loans at June 30, 2016 
(Dollar amounts in thousands)          Real   Real             
           Estate   Estate             
   Commercial   Real Estate   Multi   1 to   Commercial         
   Real Estate   Construction   Family   4 Family   & industrial   Consumer   Total 
                             
Loans:                                   
Ending balance  $398,290   $29,251   $82,637   $174,084   $51,366   $1,311   $736,939 
                                    
Ending balance:                                   
Individually evaluated for impairment  $10,392   $2,097   $   $4,832   $1,571   $   $18,892 
                                    
Ending balance:                                   
Collectively evaluated for impairment  $387,898   $27,154   $82,637   $169,252   $49,795   $1,311   $718,047 
16
 

The following table provides information pertaining to impaired loans originated and PNCI loans for the three months ended June 30, 2017 and 2016, respectively.

 

   Impaired Loans 
   Three months ended   Three months ended 
   June 30, 2017   June 30, 2016 
(All amounts in thousands)  Average
Recorded
Investment
   Income
Recognized
   Average
Recorded
Investment
   Income
Recognized
 
                 
With no related allowance recorded:                    
                     
Commercial real estate  $6,467   $25   $8,806   $171 
Real estate construction   829    13    2,126    26 
Real estate multi-family   1,748    12         
Residential- 1 to 4 family           1,065    16 
Commercial   119    2    521    7 
     Total   9,163    52    12,518    220 
                     
With an allowance recorded:                    
                     
Commercial real estate  $1,480   $21   $1,679   $25 
Real estate construction   800    24         
Residential - 1 to 4 family   2,822        3,772    31 
Commercial and industrial   835        1,187     
     Total   5,937    45    6,638    56 
                     
Total:                    
                     
Commercial real estate  $7,947   $46   $10,485   $196 
Real estate construction   1,629    37    2,126    26 
Real estate multi-family   1,748    12         
Residential - 1 to 4 family   2,823        4,837    47 
Commercial and industrial   954    2    1,708    7 
     Grand total   15,101    97    19,156    276 
17
 

The following tables provide information pertaining to impaired loans originated and PNCI loans as of and for the six months ended June 30, 2017, the year ended December 31, 2016, and the six months ended June 30, 2017.

 

Impaired Loans
As of and for the six months ended June 30, 2017
                     
       Unpaid       Average     
   Recorded   Principal   Related   Recorded   Income 
(Dollar amounts in thousands)  Investment   Balance   Allowance   Investment   Recognized 
                     
With no related allowance recorded                         
                          
Commercial real estate  $7,666   $8,789   $   $7,695   $57 
Real estate construction   823    1,017        833    22 
Real estate multi-family   870    870        874    12 
Residential - 1 to 4 family               776    21 
Commercial and industrial   118    118        119    4 
Total   9,477    10,794        10,297    116 
                          
With an allowance recorded                         
                          
Commercial real estate  $1,470   $1,470   $27   $1,489   $41 
Real estate construction   400    400    39    400    24 
Residential - 1 to 4 family   2,832    2,832    418    2,835    28 
Commercial and industrial   811    811    79    857     
Total   5,513    5,513    563    5,581    93 
                          
Total                         
                          
Commercial real estate  $9,136   $10,259   $27   $9,184   $98 
Real estate construction   1,223    1,417    39    1,233    46 
Real estate multi-family   870    870        874    12 
Residential - 1 to 4 family   2,832    2,832    418    3,611    49 
Commercial and industrial   929    929    79    976    4 
Grand total  $14,990   $16,307   $563   $15,878   $209 
18
 
Impaired Loans
As of and for the year ended December 31, 2016
                     
       Unpaid       Average     
   Recorded   Principal   Related   Recorded   Income 
(Dollar amounts in thousands)  Investment   Balance   Allowance   Investment   Recognized 
                     
With no related allowance recorded                         
Commercial real estate  $8,516   $9,026   $   $9,730   $716 
Real estate construction   843    843        857    53 
Residential- 1 to 4 family   678    678        685     
Commercial and industrial   120    120        322    25 
Total   10,157    10,667        11,594    794 
                          
With an allowance recorded                         
Commercial real estate  $1,507   $1,507   $50   $1,528   $89 
Residential- 1 to 4 family   2,852    2,852    442    3,202    157 
Commercial and industrial   945    945    96    1,240    1 
Total   5,304    5,304    588    5,970    247 
                          
Total                         
Commercial real estate  $10,023   $10,533   $50   $11,258   $805 
Real estate construction   843    843        857    53 
Residential- 1 to 4 family   3,530    3,530    442    3,887    157 
Commercial and industrial   1,065    1,065    96    1,562    26 
Grand total  $15,461   $15,971   $588   $17,564   $1,041 
19
 
Impaired Loans
As of and for the six months ended June 30, 2016
                     
      Unpaid       Average     
   Recorded   Principal   Related   Recorded   Income 
(Dollar amounts in thousands)  Investment   Balance   Allowance   Investment   Recognized 
                     
With no related allowance recorded                         
Commercial real estate  $8,725   $9,770   $   $8,722   $398 
Real estate construction   2,097    2,280        2,126    71 
Residential- 1 to 4 family   1,063    1,063        1,067    31 
Commercial and industrial   517    517        521    14 
Total   12,402    13,630        12,436    514 
                          
With an allowance recorded                         
Commercial real estate  $1,667   $1,667   $74   $1,679   $46 
Residential- 1 to 4 family   3,769    3,793    471    3,772    69 
Commercial and industrial   1,054    1,265    107    1,123    2 
Total   6,490    6,725    652    6,574    117 
                          
Total                         
Commercial real estate  $10,392   $11,437   $74   $10,401   $444 
Real estate construction   2,097    2,280        2,126    71 
Residential- 1 to 4 family   4,832    4,856    471    4,839    100 
Commercial and industrial   1,571    1,782    107    1,644    16 
Grand total  $18,892   $20,355   $652   $19,010   $631 
                          

            Nonaccrual loans totaled $7,363,000 and $6,647,000 as of June 30, 2017 and December 31, 2016. Impaired loans not on nonaccrual are loans that have been restructured and are performing under modified loan agreements, and where principal and interest is determined to be collectible. Nonaccrual loans are loans where principal and interest have not been determined to be fully collectible.

 

   Loans on Nonaccrual Status as of 
   June 30,   December 31, 
(Dollar amounts in thousands)  2017   2016 
         
Commercial real estate  $5,620   $5,553 
Real estate construction   400     
Real estate 1 to 4 family   532    149 
Commercial and industrial   811    945 
Total  $7,363   $6,647 
           

Interest income on impaired loans of $98,000, $209,000 and $1,041,000 was recognized for cash payments received during the three and six months ended June 30, 2017 and the year ended December 31, 2016, respectively. Interest income on impaired loans recognized for cash payments received for the three and six months ended June 30, 2016 was $274,000 and $631,000.

20
 

The amount of interest on impaired loans not collected for the three and six months ended June 30, 2017 was $203,000 and $408,000 and for the three and six months ended June 30, 2016 was $143,000 and $275,000, respectively. The cumulative amount of unpaid interest on impaired loans was $991,000 and $3,973,000 at June 30, 2017 and December 31, 2016. The cumulative amount of unpaid interest on impaired loans as of June 30, 2016 was $3,680,000.

 

Troubled Debt Restructurings

 

   Total troubled debt restructured loans outstanding at 
(dollars in thousands)  June 30, 2017   December 31, 2016 
       Non-           Non-     
   Accrual   accrual   Total   Accrual   accrual   Total 
   status   status   modifications   status   status   modifications 
                         
Commercial real estate  $4,506   $4,982   $9,488   $4,466   $4,494   $8,960 
Real estate 1 to 4 family   2,301    462    2,763    3,381        3,381 
Commercial & industrial       811    811    120    902    1,022 
   Total  $6,807   $6,255   $13,062   $7,967   $5,396   $13,363 
                               

Modification Categories

 

The Company offers a variety of modifications to borrowers. The modification categories offered can generally be described in the following categories.

 

Rate Modification – A modification in which the interest rate is changed.

 

Term modification – A modification in which the maturity date, timing of payments, or frequency of payments is changed.

 

Interest Only Modification – A modification in which the loan is converted to interest only payments for a period of time.

 

Payment Modification – A modification in which the dollar amount of the payment is changed, other than an interest only modification described above.

 

There were no commitments for additional funding of troubled debt restructured loans as of June 30, 2017. There were no payment defaults during the three and six month periods ended June 30, 2017 and 2016 that were related to receivables modified as TDRs in the last twelve months. There were no TDRs entered into during the three and six months ended June 30, 2017 and 2016.

21
 
   Allowance for Credit Losses 
   For the Three Months Ended June 30, 2017 
                             
           Real   Real             
           Estate   Estate             
   Commercial   Real Estate   Multi   1 to   Commercial         
(Dollar amounts in thousands)  Real Estate   Construction   Family   4 Family   & industrial   Consumer   Total 
Allowance for credit losses                                   
Beginning balance  $6,643   $627   $246   $1,824   $654   $150   $10,144 
Charge-offs                            
Recoveries   2            149    22        173 
Provision   258    (89)   116    (437)   (47)   59    (140)
Ending balance  $6,903    538    362    1,536   $629   $209   $10,177 
                                    
Ending balance                                   
individually evaluated for impairment  $27   $39   $   $418   $79   $   $563 
Ending balance:                                   
collectively evaluated for impairment  $6,876   $499   $362   $1,118   $550   $209   $9,614 
                                    
   Allowance for Credit Losses 
   For the Six Months Ended June 30, 2017 
                             
           Real   Real             
           Estate   Estate             
   Commercial   Real Estate   Multi   1 to   Commercial         
(Dollar amounts in thousands)  Real Estate   Construction   Family   4 Family   & industrial   Consumer   Total 
Allowance for credit losses                                   
Beginning balance  $6,392   $617   $389   $2,082   $650   $37   $10,167 
Charge-offs                   (39)   (1)   (40)
Recoveries   4            157    29        190 
Provision   507    (79)   (27)   (703)   (11)   173    (140)
Ending balance  $6,903   $538   $362   $1,536   $629   $209   $10,177 
                                    
Ending balance:                                   
individually evaluated for impairment  $27   $39   $   $418   $79   $   $563 
Ending balance:                                   
collectively evaluated for impairment  $6,876   $499   $362   $1,118   $550   $209   $9,614 
22
 
   Allowance for Credit Losses 
   For the Twelve Months Ended December 31, 2016 
                             
           Real   Real             
           Estate   Estate             
   Commercial   Real Estate   Multi   1 to   Commercial         
(Dollar amounts in thousands)  Real Estate   Construction   Family   4 Family   & industrial   Consumer   Total 
Allowance for credit losses                                   
Beginning balance  $6,059   $589   $243   $2,176   $853   $50   $9,970 
Charge-offs               (36)   (164)   (18)   (218)
Recoveries   8            53    204        265 
Provision   325    28    146    (111)   (243)   5    150 
Ending balance  $6,392    617   $389   $2,082   $650   $37   $10,167 
                                    
Ending balance:                                   
individually evaluated for impairment  $50   $   $   $442   $96   $   $588 
Ending balance:                                   
collectively evaluated for impairment  $6,342   $617   $389   $1,640   $554   $37   $9,579 
                                    
   Allowance for Credit Losses 
   For the Three Months Ended June 30, 2016 
                             
           Real   Real             
           Estate   Estate             
   Commercial   Real Estate   Multi   1 to   Commercial         
(Dollar amounts in thousands)  Real Estate   Construction   Family   4 Family   & industrial   Consumer   Total 
Allowance for credit losses                                   
Beginning balance  $6,113   $587   $211   $2,149   $841   $42   $9,943 
Charge-offs               (12)       (5)   (17)
Recoveries   2            7    28        37 
Provision   91    (183)   124    117    (70)   (4)   75 
Ending balance  $6,206   $404   $335   $2,261   $799   $33   $10,038 
                                    
Ending balance:                                   
individually evaluated for impairment  $74   $   $   $471   $107   $   $652 
Ending balance:                                   
collectively evaluated for impairment  $6,132   $404   $335   $1,790   $692   $33   $9,386 
23
 
Allowance for Credit Losses 
For the Six Months Ended June 30, 2016 
                             
           Real   Real             
           Estate   Estate             
   Commercial   Real Estate   Multi   1 to   Commercial         
(Dollar amounts in thousands)  Real Estate   Construction   Family   4 Family   & industrial   Consumer   Total 
Allowance for credit losses                                   
Beginning balance  $6,059   $589   $243   $2,176   $853   $50   $9,970 
Charge-offs               (12)   (164)   (11)   (187)
Recoveries   4            19    82        105 
Provision   143    (185)   92    78    28    (6)   150 
Ending balance  $6,206   $404   $335   $2,261   $799   $33   $10,038 
                                    
Ending balance:                                   
individually evaluated for impairment  $74   $    $    $471   $107   $    $652 
Ending balance:                                   
collectively evaluated for impairment  $6,132   $404   $335   $1,790   $692   $33   $9,386 

 

Age Analysis of Past Due Loans 
As of June 30, 2017 
                         
   30-59   60-89                 
   Days   Days   Over   Total         
(Dollar amounts in thousands)  Past   Past   90   Past   Total     
Originated  Due   Due   Days   Due   Current   Loans 
Commercial real estate  $   $   $   $   $369,657   $369,657 
Real estate construction           400    400    45,925    46,325 
Real estate multi family       870        870    89,863    90,733 
Real estate-1 to 4 family   168        532    700    149,846    150,546 
Commercial and industrial           811    811    53,291    54,102 
Consumer                   8,884    8,884 
Total  $168   $870   $1,743   $2,781   $717,466   $720,247 
                               
Purchased                              
Not credit impaired                              
Commercial real estate  $   $497   $4,395   $4,892   $60,512   $65,404 
Real estate multi-family                   13,640    13,640 
Real estate-1 to 4 family                   16,064    16,064 
Commercial and industrial                   3,115    3,115 
Total  $0   $497   $4,395   $4,892   $93,331   $98,223 
                               
Purchased                              
Credit impaired                              
Commercial real estate  $   $   $1,225   $1,225   $   $1,225 
24
 
Age Analysis of Past Due Loans 
As of December 31, 2016 
                         
   30-59   60-89                 
   Days   Days   Over   Total         
(Dollar amounts in thousands)  Past   Past   90   Past       Total 
Originated  Due   Due   Days   Due   Current   Loans 
Commercial real estate  $835   $2   $   $837   $350,424   $351,261 
Real estate construction   645            645    43,038    43,683 
Real estate multi family                   90,763    90,763 
Real estate 1 to 4 family   1,365    61    74    1,500    152,343    153,843 
Commercial & industrial   241        945    1,186    38,954    40,140 
Consumer                   3,533    3,533 
Total  $3,086   $63   $1,019   $4,168   $679,055   $683,223 
                               
Purchased                              
Not credit impaired                              
Commercial real estate  $1,869   $1,909   $550    4,328   $64,408   $68,736 
Real estate multi-family                   15,200    15,200 
Real estate 1 to 4 family           75    75    16,605    16,680 
Commercial & industrial   285            285    8,449    8,734 
Total  $2,154   $1,909   $625   $4,688   $104,662   $109,350 
                               
Purchased                              
Credit impaired                              
Commercial real estate  $   $    $    $    $1,225   $1,225 
                               

At June 30, 2017 and December 31, 2016, there were no loans that were 90 days of more past due where interest was still accruing.

 

The over 90 days column includes nonaccrual loans that were over 90 days, but does not include loans that were in nonaccrual status for reasons other than being past due.

 

Risk rating system

 

Loans to borrowers graded as pass or pooled loans represent loans to borrowers of acceptable or better credit quality. They demonstrate sound financial positions, repayment capacity and credit history. They have an identifiable and stable source of repayment.

 

Special mention loans have potential weaknesses that deserve management’s attention. If left uncorrected these potential weaknesses may result in a deterioration of the repayment prospects for the asset or in the Bank’s credit position at some future date. These assets are “not adversely classified” and do not expose the Bank to sufficient risk to warrant adverse classification.

 

Substandard loans are inadequately protected by current sound net worth, paying capacity of the borrower, or pledged collateral. Loans are normally classified as Substandard when there are unsatisfactory characteristics causing more than acceptable levels of risk. A substandard loan normally has one or more well-defined weaknesses that could jeopardize the repayment of the debt. For example, a) cash flow deficiency, which may jeopardize future payments; b) sale of non-collateral assets has become primary source of repayment; c) the borrower is bankrupt; or d) for any other reason, future repayment is dependent on court action.

25
 

Doubtful loans represent credits with weakness inherent in the Substandard classification and where collection or liquidation in full is highly questionable. To be classified Doubtful, there must be specific pending factors which prevent the Loan Review Officer from determining the amount of loss contained in the credit. When the amount of loss can be reasonably estimated, that amount is classified as Loss and the remainder is classified as Substandard.

 

   Credit Quality Indicators 
   As of June 30, 2017 
                     
(Dollar amounts in thousands)      Special   Sub-       Total 
Originated  Pass   mention   standard   Doubtful   loans 
Commercial real estate  $367,254   $   $2,403   $   $369,657 
Real estate construction   45,102        1,223        46,325 
Real estate multi-family   90,733                90,733 
Real estate-1 to 4 family   150,014        532        150,546 
Commercial and industrial   53,781        321        54,102 
Consumer loans   8,884                8,884 
Totals  $715,768   $   $4,479   $   $720,247 
                          
Purchased                         
Not credit impaired                         
Commercial real estate  $57,106   $882   $7,416   $   $65,404 
Real estate construction                    
Real estate multi-family   13,640                13,640 
Real estate-1 to 4 family   16,064                16,064 
Commercial and industrial   3,115                3,115 
Total  $89,925   $882   $7,416   $   $98,223 
                          
Credit impaired                         
Commercial real estate                      $1,225 
Total                      $1,225 
26
 
   Credit Quality Indicators 
   As of December 31, 2016 
                     
(Dollar amounts in thousands)     Special   Sub-       Total 
Originated  Pass   mention   standard   Doubtful   loans 
Commercial real estate  $348,785   $902   $1,574   $   $351,261 
Real estate construction   42,840        843        43,683 
Real estate multi-family   90,763                90,763 
Real estate 1 to 4 family   153,769        74        153,843 
Commercial & industrial   39,752        384    4    40,140 
Consumer loans   3,533                3,533 
Totals  $679,442   $902   $2,875   $4   $683,223 
                          
Purchased                         
Not credit impaired                         
Commercial real estate  $61,705   $   $7,031   $   $68,736 
Real estate multi-family   15,200                15,200 
Real estate 1 to 4 family   16,605        75        16,680 
Commercial & industrial   8,644        90        8,734 
Total  $102,154   $   $7,196   $   $109,350 
                          
Purchased                         
Credit impaired                         
Commercial real estate                      $1,225 
Total                      $1,225 
                          

NOTE F - BORROWINGS

 

Federal Funds Purchased

 

The Bank had unsecured lines of credit for overnight borrowings totaling $30.0 million with other financial institutions as of June 30, 2017 and December 31, 2016. Federal funds purchased are generally structured to mature the following business day. The Bank is required to have a depository relationship with the financial institutions that have provided the Bank lines of credit as of June 30, 2017 and December 31, 2016. There were no advances outstanding against these lines of credit as of June 30, 2017 or December 31, 2016.

 

Federal Reserve Bank

 

The Bank had lines of credit totaling $42,467,000 and $54,000,000 as of June 30, 2017 and December 31, 2016, respectively. Federal Reserve Bank loans generally are generally structured to mature the following business day. There were no advances outstanding against this line of credit as of June 30, 2017 or December 31, 2016.

27
 


Federal Home Loan Bank Borrowings

 

The bank had lines of credit totaling $493,820,000 and $452,318,000 as of June 30, 2017 and December 31, 2016. Amounts outstanding consist of individual drawdown transactions that have fixed rates of interest and stated maturity dates. There are prepayment penalties that would apply if the borrowings were repaid prior to their maturity date. Federal Home Loan Bank Borrowings outstanding for the periods presented are as follows:

 

   As of June 30, 2017   As of December 31, 2016 
   Maturity   Interest   Amount   Maturity   Interest   Amount 
(Dollar amounts in thousands)  Date   Rate   Outstanding   Date   Rate   Outstanding 
FHLB Overnight Advance           $    01/03/17    0.61%  $10,000 
FHLB Term Advance   07/14/17    1.15%   20,000    01/05/17    0.55%   7,000 
FHLB Term Advance   07/17/17    1.15%   18,000    01/09/17    0.49%   7,000 
FHLB Term Advance   07/18/17    0.98%   10,000    01/27/17    0.63%   11,000 
FHLB Term Advance   07/28/17    1.15%   15,000    01/30/17    0.63%   6,000 
FHLB Term Advance   08/28/17    1.18%   8,000    01/30/17    0.61%   10,000 
FHLB Term Advance   08/30/17    1.17%   20,000    02/28/17    0.67%   20,000 
Totals            $91,000             $71,000 
                               

Corporate loan

 

On March 27, 2014, FNB Bancorp received funding under a $6,000,000 term loan credit facility. This loan carries a variable rate of interest that fluctuates on a monthly basis. The interest rate is based on the 3 month LIBOR rate plus 4%. Payments of $50,000 in principal plus accrued interest are payable monthly. The maturity date on this credit facility is March 26, 2019. On the maturity date, all outstanding principal plus accrued interest shall become due and payable. FNB Bancorp has pledged its stock ownership in First National Bank of Northern California as collateral for the loan subject to the terms and conditions contained in the Loan Agreement and the Pledge and Security Agreement. FNB Bancorp retains the right to prepay this debt at any time upon not less than 7 days’ prior written notice to Lender. The proceeds from this loan were contributed to the Bank as an additional capital contribution. This capital contribution qualified as Tier 1 capital for the Bank under regulatory capital guidelines. The balance outstanding under this loan agreement was $4,050,000 as of June 30, 2017. At the maturity date of March 26, 2019, the expected remaining principal amount outstanding of $3,000,000 will become due and payable.

 

NOTE G – FAIR VALUE MEASUREMENT

 

The following table presents information about the Company’s assets and liabilities measured at fair value as of June 30, 2017 and December 31, 2016, and indicates the fair value techniques used by the Company to determine such fair value. In general, fair values determined by Level 1 inputs utilize quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access. Level 2 inputs include quoted prices for similar assets and liabilities in active markets, and inputs other than quoted prices that are observable for the asset or liability, such as interest rates and yield curves that are observable at commonly quoted intervals. Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the fair value measurement in its entirety falls has been determined based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. Transfers between levels of the fair value hierarchy and recognized on the actual date of the event or circumstances that caused the transfer, which generally corresponds with the Company’s quarterly valuation process. During the first six months of 2017 and 2016 there were no transfers of assets or liabilities between hierarchy levels.

28
 

The following tables present the recorded amounts of assets measured at fair value on a recurring basis:

 

       Fair Value Measurements 
       at June 30, 2017, Using 
       Quoted Prices         
       in Active         
       Markets   Other   Significant 
       for Identical   Observable   Unobservable 
(Dollar amounts in thousands)  Fair Value   Assets   Inputs   Inputs 
Description  6/30/2017   (Level 1)   (Level 2)   (Level 3) 
U. S. Treasury securities  $990   $990   $   $ 
Obligations of U.S. Government agencies   50,907        50,907     
Mortgage-backed securities   113,042        113,042     
Asset-backed securities   2,110        2,110     
Obligations of states and political subdivisions   145,700        145,700     
Corporate debt   49,257        49,257     
Total assets measured at fair value  $362,006   $990   $361,016   $ 
                     
       Fair Value Measurements 
       at December 31, 2016, Using 
       Quoted Prices         
       in Active         
       Markets   Other   Significant 
       for Identical   Observable   Unobservable 
(Dollar amounts in thousands)  Fair Value   Assets   Inputs   Inputs 
Description  12/31/2016   (Level 1)   (Level 2)   (Level 3) 
U. S. Treasury securities  $987   $987   $   $ 
Obligations of U.S. Government agencies   60,545        60,545     
Mortgage-backed securities   84,284        84,284     
Obligations of states and political subdivisions   151,618        151,618     
Corporate debt   62,671        62,671     
Total assets measured at fair value  $360,105   $987   $359,118   $ 
29
 

The following tables present the recorded amounts of assets measured at fair value on a non-recurring basis:

 

       Fair Value Measurements 
       at June 30, 2017, Using 
       Quoted Prices         
       in Active         
       Markets   Other   Significant 
       for Identical   Observable   Unobservable 
(Dollar amounts in thousands)  Fair Value   Assets   Inputs   Inputs 
Description  6/30/2017   (Level 1)   (Level 2)   (Level 3) 
Impaired assets:                    
Commercial and industrial loans  $811   $   $   $811 
Real estate 1 to 4 family loans   462            462 
Other real estate owned   1,459            1,459 
Total impaired assets measured at fair value  $2,732   $   $   $2,732 
                     
       Fair Value Measurements 
       at December 31, 2016, Using 
       Quoted Prices          
       in Active
Markets
   Other   Significant 
       for Identical   Observable   Unobservable 
(Dollar amounts in thousands)  Fair Value   Assets   Inputs   Inputs 
Description  12/31/2016   (Level 1)   (Level 2)   (Level 3) 
Impaired assets:                    
Commercial and industrial loans  $815   $   $   $815 
Residential-1 to 4 family loans   67            67 
Other real estate owned   1,427            1,427 
Total impaired assets measured at fair value  $2,309   $   $   $2,309 
30
 

The following table provides summary information on the estimated fair value of financial instruments at June 30, 2017:

 

   Carrying   Fair   Fair value measurements 
(Dollar amounts in thousands)  amount   value   Level 1   Level 2   Level 3 
Financial assets:                         
Cash and cash equivalents  $21,859   $21,859   $21,859           
Interest-bearing time deposits with financial institutions   230    230        $230      
Securities available for sale   362,006    362,006    990    361,016      
Loans   808,508    811,420             $811,420 
Other equity securities   7,567    7,567              7,567 
Accrued interest receivable   4,945    4,945    4,945           
                          
Financial liabilities:                         
                          
Deposits   1,022,338    1,022,350    897,734    124,616      
Federal Home Loan Bank advances   91,000    91,000         91,000      
Note payable   4,050    4,050         4,050      
Accrued interest payable   261    261    261           
                          
Off-balance-sheet liabilities:                         
Undisbursed loan commitments, lines of credit, standby letters of credit and Mastercard lines of credit       1,836              1,836 

The carrying amount of loans includes $7,363,000 of nonaccrual loans (loans that are not accruing interest) as of June 30, 2017. The fair value of nonaccrual loans is based on the collateral values that secure the loans or the cash flows expected to be received.

 

The following table provides summary information on the estimated fair value of financial instruments at December 31, 2016:

 

   Carrying   Fair   Fair value measurements 
(Dollar amounts in thousands)  amount   value   Level 1   Level 2   Level 3 
Financial assets:                         
Cash and cash equivalents  $15,758   $15,758   $15,758           
Interest-bearing time deposits with financial institutions   205    205        $205      
Securities available for sale   360,105    360,105    987    359,118      
Loans   782,485    769,661             $769,661 
Other equity securities   7,206    7,206              7,206 
Accrued interest receivable   4,942    4,942    4,942           
                          
Financial liabilities:                         
Deposits   1,019,506    1,020,088    905,122    114,966      
Federal Home Loan Bank advances   71,000    71,000         71,000      
Note payable   4,350    4,350         4,350      
Accrued interest payable   246    246    246           
                          
Off-balance-sheet liabilities:                         
Undisbursed loan commitments, lines of credit, standby letters of credit and Mastercard lines of credit       1,733              1,733 

 

The carrying amounts of loans include $6,647,000 of nonaccrual loans (loans that are not accruing interest) as of December 31, 2016. The fair value of nonaccrual loans is based on the collateral values that secure the loans or the cash flows expected to be received.

31
 

The Bank does not record loans at fair value. However, from time to time, if a loan is considered impaired, a specific allocation within the allowance for loan losses may be required. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. The fair value of impaired loans is estimated using one of several methods, including collateral value, market value of similar debt, enterprise value, liquidation value and cash flows. Those impaired loans not requiring an allowance represent loans for which the value of the expected repayments or collateral exceed the recorded investments in such loans.

 

Impaired loans where an allowance is established based on the fair value of collateral or when the impaired loan has been written down to fair value require classification in the fair value hierarchy. If the fair value of the collateral is based on a non-observable market price or a current appraised value, the Bank records the impaired loans as nonrecurring Level 3. When an appraised value is not available, or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Bank also records the impaired loans as nonrecurring Level 3.

 

Other real estate owned is carried at the lower of historical cost or fair value less costs to sell. An appraisal (a Level 3 valuation) is obtained at the time the Bank acquires property through the foreclosure process. Any loan balance outstanding that exceeds the appraised value of the property is charged off against the allowance for loan loss at the time the property is acquired. Subsequent to acquisition, the Bank updates the property’s appraised value on at least an annual basis. If the value of the property has declined during the year, a loss due to valuation impairment charge is recorded along with a corresponding reduction in the book carrying value of the property. Historical costs of other real estate owned were below fair value estimates at June 30, 2017 and December 31, 2016.

 

The Bank obtains third party appraisals on its impaired loans held-for-investment and foreclosed assets to determine fair value. When the appraisals are received, Management reviews the assumptions and methodology utilized in the appraisal, as well as the overall resulting value in conjunction with independent data sources such as recent market data and industry-wide statistics. We generally use a 6% discount for selling costs which is applied to all properties, regardless of size. Generally, the third party appraisals apply the “market approach,” which is a valuation technique that uses prices and other relevant information generated by market transactions involving identical or comparable (that is, similar) assets, liabilities, or a group of assets and liabilities, such as a business. Adjustments are then made based on the type of property, age of appraisal, current status of property and other related factors to estimate the current value of collateral. The value of OREO is determined based on independent appraisals, similar to the process used for impaired loans, discussed above, and is generally classified as Level 3.

 

Fair Values of Financial Instruments.

The following methods and assumptions were used by the Company in estimating the fair value disclosures for financial instruments.

 

Cash and Cash Equivalents, including interest-bearing time deposits with financial institutions.

The carrying amounts reported in the balance sheet for cash and short-term instruments are a reasonable estimate of fair value, which will approximate their historical cost.

32
 

Securities Available-for-Sale.

Fair values for investment securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable instruments.

 

Loans Receivable.

For variable-rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values and credit risk factors. For fixed rate loans, fair values are based on discounted cash flows, credit risk factors, and liquidity factors.

 

Other equity securities.

These are mostly Federal Reserve Bank stock and Federal Home Loan Bank stock, carried in Other Assets. They are not traded, and not available for sale, but rather have a stated value that does not change.

 

Deposit liabilities.

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, savings, and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). The fair values for fixed-rate certificates of deposit are based on discounted cash flows.

 

Federal Home Loan Bank Advances.

The fair values of Federal Home Loan Bank Advances are based on discounted cash flows. The discount rate is equal to the market rate currently offered on similar products.

 

Notes payable.

Fair value is equal to the current balance. They represent a corporate loan with a monthly variable rate, based on the 3-month LIBOR rate plus 4%.

 

Accrued Interest Receivable and Payable.

The interest receivable and payable balances approximate their fair value due to the short-term nature of their settlement dates.

 

Undisbursed loan commitments, lines of credit, Mastercard line and standby letters of credit.

The fair value of these off-balance sheet items are based on the discounted cash flows of expected future loan disbursements.

 

The Bank has excluded non-financial assets and non-financial liabilities defined by the Codification (ASC 820-10-15-A), such as Bank premises and equipment, deferred taxes and other liabilities. In addition, the Bank has not disclosed the fair value of financial instruments specifically excluded from disclosure requirements of the Financial Instruments Topic of the Codification (ASC 825-10-50-8), such as Bank-owned life insurance policies.

 

NOTE H – INVESTMENT IN LOW INCOME HOUSING

 

The Bank has a cost method net investment in low income housing projects of $1,597,000 and $1,825,000 as of June 30, 2017 and December 31, 2016, respectively. These investments generated federal income tax credits of $64,000 and $128,000 for the three and six months ended June 30, 2017 and $65,000 and $130,000 for the three and six months ended June 30, 2016. These low income housing projects provide tax benefits for approximately 15 years. These investments are not expected to have any residual value at the end of the tax benefit period and the book value of these investments is reduced by each project’s net operating expense. The net operating expense was $38,000 and $76,000 for the three and six months ended June 30, 2017 and $38,000 and $76,000 for the three and six months ended June 30, 2016.

33
 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

Forward-Looking Information and Uncertainties Regarding Future Financial Performance.

 

This discussion of financial results includes forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended , (the “1933 Act”) and Section 21E of the Securities Exchange Act of 1934, as amended, (the “1934 Act”). Those sections of the 1933 Act and 1934 Act provide a “safe harbor” for forward-looking statements to encourage companies to provide prospective information about their financial performance so long as they provide meaningful, cautionary statements identifying important factors that could cause actual results to differ significantly from projected results.

 

Our forward looking statements include descriptions of plans or objectives of Management for future operations, products or services, and forecasts of revenues, earnings or other measures of economic performance. Forward-looking statements can be identified by the fact that they do not relate strictly to historical or current facts. They often include the words “believe,” “expect,” “intend,” “estimate,” or words of similar meaning, or future or conditional verbs preceded by “will,” “would,” “should,” “could,” or “may.”

 

Forward-looking statements are based on Management’s current expectations regarding economic, legislative, and regulatory issues that may affect our earnings in future periods. A number of factors, many of which are beyond Management’s control, could cause future results to vary materially from current Management expectations. Such factors include, but are not limited to, general economic and political considerations, and the economic uncertainty in the United States and abroad, including changes in interest rates, deposit flows, real estate values, and expected future cash flows on loans and securities; integration of acquisitions; competition; changes in accounting principles, policies or guidelines; changes in legislation or regulation; adverse weather conditions, including droughts in California; and other economic, competitive, governmental, regulatory and technological factors affecting our operations, pricing, products and services.

 

Important factors that could cause results or performance to materially differ from those expressed in our prior forward-looking statements are detailed in Item 1A. Risk factors section of our 2016 Form 10-K as filed with the SEC, copies of which are available from us at no charge. Forward-looking statements speak only as of the date they are made. We do not undertake to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements are made or to reflect the occurrence of unanticipated events.

34
 

Management’s discussion and analysis of its financial condition and results of operations are based upon the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these consolidated financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, the Company evaluates its estimates, including those related to its loans and allowance for loan losses. The Company bases its estimates on current market conditions, historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

 

Critical Accounting Policies And Estimates

 

Management’s discussion and analysis of its financial condition and results of operations are based upon the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America. The preparation of these consolidated financial statements requires the Company to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. On an on-going basis, the Company evaluates its estimates, including those related to its loans and allowance for loan losses. The Company bases its estimates on current market conditions, historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.

 

All adjustments that, in the opinion of management, are necessary for a fair presentation for the periods presented have been reflected as required by Regulation S-X, Rule 10-01. The Company believes the following critical accounting policy requires significant judgments and estimates used in the preparation of the consolidated financial statements.

 

Allowance for Loan Losses

 

The allowance for loan losses is periodically evaluated for adequacy by management. Factors considered include the Company’s loan loss experience, known and inherent risks in the portfolio, current economic conditions, known adverse situations that may affect the borrower’s ability to repay, regulatory policies, and the estimated value of underlying collateral. The evaluation of the adequacy of the allowance is based on the above factors along with prevailing and anticipated economic conditions that may impact our borrowers’ ability to repay their loans. Determination of the allowance is based upon objective and subjective judgments by management from the information currently available. Adverse changes in information could result in higher than expected charge-offs and loan loss provisions.

 

Goodwill

 

Goodwill arises when the Company’s purchase price exceeds the fair value of the net assets of an acquired business. Goodwill represents the value attributable to intangible elements acquired. The value of goodwill is supported ultimately by profit from the acquired business. A decline in earnings could lead to impairment, which would be recorded as a write-down in the Company’s consolidated statements of earnings. Events that may indicate goodwill impairment include significant or adverse changes in results of operations of the acquired business or asset, economic or political climate; an adverse action or assessment by a regulator; unanticipated competition; and a more-likely-than-not expectation that a reporting unit will be sold or disposed of at a loss.

35
 

Other Than Temporary Impairment

 

Other than temporary impairment (“OTTI”) is triggered if the Company has the intent to sell the security, it is likely that it will be required to sell the security before recovery, or if the Company does not expect to recover the entire amortized cost basis of the security. If the Company intends to sell the security or it is likely it will be required to sell the security before recovering its cost basis, the entire impairment loss would be recognized in earnings as an OTTI. If the Company does not intend to sell the security and it is not likely that the Company will be required to sell the security but the Company does not expect to recover the entire amortized cost basis of the security, only the portion of the impairment loss representing credit losses would be recognized in earnings as an OTTI. The credit loss is measured as the difference between the amortized cost basis and the present value of the cash flows expected to be collected of a security. Projected cash flows are discounted by the original or current effective interest rate depending on the nature of the security being measured for potential OTTI. The remaining impairment loss related to all other factors, the difference between the present value of the cash flows expected to be collected and fair value, would be recognized as a charge to other comprehensive income (“OCI”). Impairment losses related to all other factors are to be presented as a separate category within OCI.

 

For investment securities held to maturity, this amount is accreted over the remaining life of the debt security prospectively based on the amount and timing of future estimated cash flows. The accretion of the OTTI amount recorded in OCI will increase the carrying value of the investment, and would not affect earnings. If there is an indication of additional credit losses the security is re-evaluated accordingly based on the procedures described above.

 

Provision for and Deferred Income Taxes

 

The Company is subject to income tax laws of the United States, its states, and the municipalities in which it operates. The Company considers its income tax provision methodology to be critical, as the determination of current and deferred taxes based on complex analyses of many factors including interpretation of federal and state laws, the difference between tax and financial reporting bases of assets and liabilities (temporary differences), estimates of amounts due or owed, the timing of reversals of temporary differences and current financial standards. Actual results could differ significantly from the estimates due to tax law interpretations used in determining the current and deferred income tax liabilities. Additionally, there can be no assurances that estimates and interpretations used in determining income tax liabilities may not be challenged by federal and state tax authorities.

 

Recent Accounting Pronouncements

 

In January 2016 FASB issued ASU 2016-01, Financial Instruments-overall (subtopic 825-10) Recognition and Measurement of Financial Assets and Financial Liabilities. Before the global financial crisis that began in 2008, both the Financial Accounting Standards Board (FASB) and the International Accounting Standards Board (IASB) began a joint project to improve and to achieve convergence of their respective standards on the accounting for financial instruments. The global economic crisis further highlighted the need for improvement in the accounting models for financial instruments in today’s complex economic environment. As a result, the main objective in developing this Update is enhancing the reporting model for financial instruments to provide users of financial statements with more decision-useful information. For public business entities, the amendments in this Update address certain aspects of recognition measurement. In addition, the amendment requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes and requires separate presentation of financial assets and financial liabilities by measuring category and form of financial asset on the balance sheet or the accompanying notes to the financial statements. The amendments in this Update are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The Company has begun the process to implement this new standard. The Company is currently evaluating the impact of this ASU on the Company’s consolidated financial statements.

36
 

In February 2016 FASB issued ASU 2016-02, Leases (Topic 842). The FASB is issuing this Update to increase transparency and comparability among organizations by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The core principle of Topic 842 is that a lessee should recognize the assets and liabilities that arise from leases. All leases create an asset and a liability for the lessee in accordance with FASB Concepts Statement No. 6, Elements of Financial Statements, and, therefore, recognition of those lease assets and lease liabilities represents an improvement over previous GAAP, which did not require lease assets and lease liabilities to be recognized for most leases. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Although an estimate of the impact on the new leasing standard has not yet been determined, the Company expects a significant new lease asset and related liability to be recorded on the balance sheet due to the number of branch facilities that are subject to a formal Lease agreement.

 

In March 2016, the FASB issued ASU 2016-08, Revenue from Contracts with Customers (Topic 606); Principal versus agent considerations (reporting revenue gross versus net). The core principle of the guidance in Topic 606 is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The amendments in this Update do not change the core principle of the guidance. The amendments clarify the implementation guidance on principal versus agent considerations. When another party is involved in providing goods or services to a customer, an entity is required to determine whether the nature of its promise to provide the specified good or service itself (that is, the entity is a principal) or to arrange for that good or service to be provided by the other party (that is, the entity is an agent). When (or as) an entity that is a principal satisfies a performance obligation, the entity recognizes revenue in the gross amount of consideration to which it expects to be entitled in exchange for the specified good or service transferred to the customer. When (or as) an entity that is an agent satisfies a performance obligation, the entity recognizes revenue in the amount of any fee or commission to which it expects to be entitled in exchange for arranging for the specified good or service to be provided by the other party. ASU 2016-08 is effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. The Company is currently evaluating the impact of this ASU on the Company’s consolidated financial statements. As part of that evaluation, the Company is reviewing all our customer relationships in order to determine whether an agency exists, and if it does, whether the Company needs to change the way we recognize income related to that relationship.

 

In June 2016 FASB issued ASU 2016-13, Financial Instruments-Credit Losses (Topic 326). Measurement of Credit Losses. The amendments in this Update require a financial asset (or a group of financial assets) measured at amortized cost to be presented at the net amount expected to be collected. The allowance for credit losses is a valuation account that is deducted from the amortized cost basis of the financial asset(s) to present the net carrying value at the amount expected to be collected on the financial asset. The income statement reflects the measurement of credit losses for newly recognized financial assets, as well as the expected increases or decreases of expected credit losses that have taken place during the period. ASU 2016-13 is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently evaluating the impact of this ASU on the Company’s consolidated financial statements. As part of that evaluation, the Company has begun to review historical loss experience and credit risk indicators to determine the potential impact this ASU may have on the Company’s consolidated financial statements.

37
 

In August 2016, FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230: Classification of Certain Cash Receipts and Cash Payments. This ASU update addresses eight cash flow classification issues related to: debt prepayment or debt extinguishment costs; settlement of zero coupon debt instruments; contingent consideration payments made after a business combination; proceeds from the payment of insurance claims; proceeds from the settlement of corporate owned life insurance policies, including bank owned life insurance policies; distributions received from equity method investees; beneficial interests in securitization transactions; and separately identifiable cash flows and application of the predominance principal. ASU 2016-15 is effective for fiscal years beginning after December 15, 2017. The adoption of this Update is not expected to have a material impact on the Company’s consolidated financial statements.

 

In January 2017, FASB issued ASU 2017-01, Business Combinations, (Topic 805) Clarifying the Definition of a Business. The amendments are intended to provide guidance to companies in evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. The definition of a business affects many areas of accounting including acquisitions, disposals, goodwill and consolidation. The amendments are effective for annual and interim reporting periods after December 31, 2017. The Company has begun the process to implement this guidance. The guidance, is not, however, expected to have a material impact on the Company’s financial statements.

 

In January 2017, FASB issued ASU 2017-03, Accounting Changes and Error Corrections (Topic 250) and Investments – Equity Method and Joint Ventures (Topic 323). This ASU amends the Codification for SEC Staff Announcements made at recent Emerging Issues Task Force (EITF) meetings. The SEC staff expressed their expectations about the extent of disclosures registrant should make about the effects of the new FASB guidance as well as any amendments issued prior to adoption, or revenue (ASU 2014-09), leases (ASU 2016-02) and credit losses on financial instruments (ASU 2106-013). In accordance with SAB Topic M, Registrants are required to disclose the effect that recently issued accounting standards will have on their financial statements when adopted in a future period. In cases where a registrant cannot reasonably estimate the impact of the adoption, then additional qualitative disclosures should be considered. The amendments are effective for annual and interim periods after December 31, 2017. The adoption of this ASU in not expected to have a material impact on the Company’s consolidated financial statements.

 

In January 2017, FASB issued ASU 2017-04, Intangibles-Goodwill and Other (Topc350). Simplifying the Test for Goodwill Impairment. To simplify the subsequent measurement of goodwill, the Board eliminated Step 2 from the goodwill impairment test. In computing the implied fair value of goodwill under Step 2, an entity had to perform procedures to determine the fair value, at the impairment testing date, of its assets and liabilities (including unrecognized assets and liabilities) following the procedure that would be required in determining the fair value of assets acquired and liabilities assumed in a business combination. Instead, under the amendments in this Update, an entity should perform its annual, or interim, goodwill impairment testing by comparing the fair value of a reporting unit with its carrying amount. An entity should recognize an impairment charge for the amount by which the carrying amount exceeds the reporting unit’s fair value; however, the loss recognized should not exceed the total amount of goodwill allocated to that reporting unit. Additionally, an entity should consider income tax effects from any tax deductible goodwill on the carrying amount of the reporting unit when measuring the goodwill impairment loss, if applicable. The Board also eliminated the requirements for any reporting unit with a zero or negative carrying amount of net assets. An entity still has the option to perform the qualitative assessment for a reporting unit to determine if the quantitative impairment test is necessary. This Update also includes amendments to the Overview and Background Sections of the Codification (as discussed in Part II of the amendments) as part of the Board’s initiative to unify and improve the Overview and Background Sections across Topics and Subtopics. This ASU is effective for fiscal years beginning after December 15, 2019. The adoption of this Update is not expected to have a material impact on the Company’s consolidated financial statements.

38
 

In March 2017, FASB issued ASU 2017-08, Receivables – Nonrefundable Fees and Other Costs (Subtopic 310-20). Premium Amortization on Purchased Callable Debt Securities. This Update was issued in order to shorten the amortization period for certain purchased callable debt securities held at a premium to the earliest call date. This amendment does not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. Before this update was issued, previous generally accepted accounting principles (GAAP) allowed purchased premiums to be amortized as an adjustment of yield over the contractual life of the instrument. Stakeholders raised concerns that current GAAP excludes certain callable debt securities from consideration of early repayment of principal even if the holder is certain that the call will be exercised. As a result, upon the exercise of a call on a callable debt security held at a premium, the unamortized premium is recorded as a loss in earnings. Additionally, stakeholders told the Board that there is diversity in practice (1) in the amortization period for premiums of callable debt securities and (2) in how the potential for exercise of a call is factored into current impairment assessments. Stakeholders noted that generally, in the United States, callable debt securities are quoted, priced, and traded assuming a model that incorporates consideration of calls (also referred to as “yield-to-worst” pricing). For public business entities, the amendments in this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018. The adoption of this Update is not expected to have a material impact on the Company’s consolidated financial statements.

 

In May, 2017, FASB issued ASU 2017-09, Compensation – Stock Compensation (Topic 718). Scope of Modification Accounting. This update was issued in order to provide clarity regarding accounting for changes to terms and conditions of share-based payment awards. This amendment requires a company to account for the effects of a share based payment award modification unless (i) the fair value of the modified award is the same as the original award; (ii) the vesting of the modified award is the same as the original award; and (iii) the classification of the modified award as an equity instrument or a liability instrument is the same as the original award. The amendments in this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. The adoption of this Update is not expected to have a material impact on the Company’s consolidated financial statements.

 

Earnings Analysis

 

Net interest income for the three and six months ended June 30, 2017 was $11,432,000 and $22,624,000, respectively. This compares to $10,550,000 and $21,267,000 for the three and six months ended June 30, 2016. Yields on interest earning assets declined 1 and 7 basis points during the three and six months ended June 30, 2017 when compared to the same time periods in 2016. Net interest income is the primary determinant in our ability to generate sustainable earnings.

39
 

The following table presents an analysis of net interest income and average earning assets and liabilities for the three-month period ended June 30, 2017 compared to the three-month period ended June 30, 2016.

 

TABLE 1      NET INTEREST INCOME AND AVERAGE BALANCES     
       FNB BANCORP AND SUBSIDIARY     
   Three months ended June 30, 
   2017   2016 
           Annualized           Annualized 
   Average       Average   Average       Average 
(Dollar amounts in thousands)  Balance   Interest   Yield   Balance   Interest   Yield 
INTEREST EARNING ASSETS                              
Loans, gross (1) (2)  $830,318   $10,370    5.01%  $740,097   $9,563    5.20%
Taxable securities   220,788    1,267    2.30%   204,236    1,001    1.97%
Nontaxable securities (3)   132,811    967    2.92%   134,932    979    2.92%
Interest on deposits in other financial institutions   7,903    19    0.96%   11,897    22    0.74%
Total interest earning assets   1,191,820    12,623    4.25%   1,091,162    11,565    4.26%
                               
Cash and due from banks   14,884              15,188           
Premises   9,505              10,225           
Other assets   40,399              39,497           
Total noninterest earning assets   64,788              64,910           
TOTAL ASSETS  $1,256,608             $1,156,072           
                               
Demand, int bearing  $130,195    30    0.09%  $117,844    30    0.10%
Money market   394,364    392    0.40%   435,208    463    0.43%
Savings   88,669    23    0.10%   82,235    21    0.10%
Time deposits   118,431    232    0.79%   122,816    195    0.64%
FHLB advances   97,208    214    0.88%   1,143    1    0.35%
Note payable   4,125    55    5.35%   4,737    56    4.75%
Total interest bearing liabilities   832,992    946    0.46%   763,983    766    0.40%
                               
NONINTEREST BEARING LIABILITIES:                              
Demand deposits   291,179              266,633           
Other liabilities   16,717              16,392           
Total noninterest bearing liabilities   307,896              283,025           
TOTAL LIABILITIES   1,140,888              1,047,008           
Stockholders’ equity   115,720              109,064           
                               
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY  $1,256,608             $1,156,072           
                               
NET INTEREST INCOME AND MARGIN ON TOTAL EARNING ASSETS (4)       $11,677    3.93%       $10,799    3.98%

 

1)   Interest on non-accrual loans is recognized into income on a cash received basis if the loan has demonstrated performance and full collection is considered probable.

2)   Amounts of interest earned included loan fees of $520,000 and $434,000 for the three months ended June 30, 2017 and 2016, respectively.

3)   Tax equivalent adjustments recorded at the statutory rate of 35% that are included in the nontaxable securities portfolio are $245,000 and $249,000 for the three months ended June 30, 2017 and 2016, respectively, and were derived from nontaxable municipal interest income.

4)   The annualized net interest margin is computed by dividing net interest income by total average interest earning assets and multiplied by an annualization factor.

40
 

TABLE 2  NET INTEREST INCOME AND AVERAGE BALANCES 
   FNB BANCORP AND SUBSIDIARY 
   Six Months Ended June 30, 
   2017 2016 
(Dollar amounts in thousands)          Annualized           Annualized 
   Average       Average   Average       Average 
   Balance   Interest   Yield   Balance   Interest   Yield 
INTEREST EARNING ASSETS                              
Loans, gross (1) (2)  $819,030   $20,443    5.03%  $741,689   $19,434    5.27%
Taxable securities   220,322    2,477    2.27%   202,957    1,979    1.96%
Nontaxable securities (3)   134,259    1,949    2.93%   131,279    1,925    2.95%
Interest on deposits in other financial institutions   6,508    30    0.93%   11,000    31    0.57%
Tot interest earning assets   1,180,119    24,899    4.25%   1,086,925    23,369    4.32%
Cash and due from banks   15,079              15,007           
Premises   9,613              10,218           
Other assets   40,132              39,133           
Tot noninterest earning assets   64,824              64,358           
TOTAL ASSETS  $1,244,943             $1,151,283           
Demand, int bearing  $126,935    58    0.09%  $113,334    68    0.12%
Money market   397,223    781    0.40%   434,698    986    0.46%
Savings   88,909    46    0.10%   81,854    42    0.10%
Time deposits   116,504    428    0.74%   123,877    396    0.64%
FHLB advances   93,276    360    0.78%   3,929    9    0.46%
Note payable   4,200    108    5.19%   4,813    113    4.72%
Tot interest bearing liabilities   827,047    1,781    0.43%   762,505    1,614    0.43%
Demand deposits   288,381              264,739           
Other liabilities   15,964              16,397           
Tot noninterest bearing liabilities   304,345              281,136           
TOTAL LIABILITIES   1,131,392              1,043,641           
Stockholders’ equity   113,551              107,642           
                               
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY  $1,244,943             $1,151,283           
                               
NET INTEREST INCOME AND MARGIN ON TOTAL EARNING ASSETS (4)       $23,118    3.95%       $21,755    4.03%

 

1) Interest on non-accrual loans is recognized into income on a cash received basis if the loan has demonstrated performance and full collection is considered probable.

2) Amounts of interest earned included loan fees of $909,000 and $1,013,000 for the six months ended June 30, 2017 and 2016, respectively.

3) Tax equivalent adjustments recorded at the statutory rate of 35% that are included in the nontaxable securities portfolio are $494,000 and $488,000 for the six months ended June 30, 2017 and 2016, respectively, and were derived from nontaxable municipal interest income.

4) The annualized net interest margin is computed by dividing net interest income by total average interest earning assets and multiplied by an annualization factor.

41
 

The preceding Net Interest Income and Average Balances tables show the various components that contributed to changes in net interest income for the three and six months ended June 30, 2017 and 2016. The principal interest earning asset was our loan portfolio, from a volume as well as from an earnings rate perspective. Yields on loans have increased during the three and six months ended June 30, 2017, due primarily to prepayment penalties realized on loans that were repaid prior to maturity and generally rising market interest rates.

 

For the three and six months ended June 30, 2017, average gross loans outstanding represented 70% and 69% of average earning assets. For the same periods ended in 2016, they represented 68% and 68% of average earning assets.

 

Our growth in deposits during the three and six months ended June 30, 2017, when compared to the same time periods in 2016, was concentrated in non-interest bearing and interest bearing checking accounts.

 

Interest earning assets consist primarily of loans that are originated by or purchased by the Bank and investment securities that are purchased from broker dealers. An investment in loans is the Bank’s most valuable earning asset. Deposit liabilities are obtained through the Bank’s branch offices. Demand deposits are the Bank’s most profitable deposit account.

  

Table 3  FNB BANCORP AND SUBSIDIARY 
   RATE/VOLUME VARIANCE ANALYSIS 
   Three Months Ended June 30, 
   2017 Compared to 2016 
      Variance 
   Interest   Attributable to 
(Dollar amounts in thousands)  Income/Expense   Rate   Volume 
INTEREST EARNING ASSETS               
Loans  $807   $(382)  $1,189 
Taxable securities   266    184   $82 
Nontaxable securities   (12)   1   $(13)
Interest on deposits with other financial institutions   (3)   4    (7)
Total  $1,058   $(193)  $1,251 
                
INTEREST BEARING LIABILITIES               
NOW accounts  $   $(3)  $3 
Money market   (71)   (28)  $(43)
Savings deposits   2       $2 
Time deposits   37    44   $(7)
FHLB advances   213    129   $84 
Note payable   (1)   6   $(7)
Total  $180   $148   $32 
NET INTEREST INCOME  $878   $(341)  $1,219 
42
 
Table 4  FNB BANCORP AND SUBSIDIARY 
   RATE/VOLUME VARIANCE ANALYSIS 
   Six Months Ended June 30, 
   2017 Compared to 2016 
      Variance 
   Interest   Attributable to 
(Dollar amounts in thousands)  Income/Expense   Rate   Volume 
INTEREST EARNING ASSETS               
Loans  $1,009   $(995)  $2,004 
Taxable securities   498    333    165 
Nontaxable securities   24    (18)   42 
Interest on time deposits with other financial institutions   (1)   12    (13)
Total  $1,530   $(668)  $2,198 
                
INTEREST BEARING LIABILITIES               
NOW accounts  $(10)  $(18)  $8 
Money market   (205)   (119)   (86)
Savings deposits   4        4 
Time deposits   32    56    (24)
FHLB advances   351    147    204 
Note payable   (5)   10    (15)
Total  $167   $76   $91 
NET INTEREST INCOME  $1,363   $(744)  $2,107 
43
 

Noninterest income

 

The following table shows the principal components of noninterest income for the periods indicated.

 

Table 5  NONINTEREST INCOME         
   Three months         
   ended June 30,   Variance 
(Dollar amounts in thousands)  2017   2016   Amount   Percent 
Service charges  $564   $618   $(54)   -8.7%
Net gain on sale of available-for-sale securities   123    57    66    115.8%
Bank-owned life insurance policy earnings   89    105    (16)   -15.2%
Other income   236    256    (20)   -7.8%
Total noninterest income  $1,012   $1,036   $(24)   -2.3%

 

   Six months         
   ended June 30,   Variance 
(Dollars in thousands)  2017   2016   Amount   Percent 
Service charges  $1,161   $1,239   $(78)   -6.3%
Net gain on sale of available-for-sale securities   151    241    (90)   -37.3%
Bank-owned life insurance policy earnings   191    205    (14)   -6.8%
Other income   519    485    34    7.0%
Total noninterest income  $2,022   $2,170   $(148)   -6.8%

  

Noninterest income consisted mainly of service charges on deposits and earnings on bank owned life insurance policies. During the three and six months ended June 30, 2017, the Bank sold approximately $13,822,000 and $25,611,000 in investment securities for a pre-tax gain of $123,000 and $151,000, respectively. During the three and six months ended June 30, 2016, the Bank sold approximately $8,699,000 and $20,981,000 in investment securities for a pre-tax gain of $57,000 and $241,000, respectively. All the investment securities held by the Bank are classified as available for sale. Investment portfolio purchases and sales are initiated by management as a part of the ongoing process of managing the Company’s liquidity risk, interest rate risk, market risk, and capital adequacy.

44
 

Noninterest expense

 

The following table shows the principal components of noninterest expense for the periods indicated.

 

Table 6  NONINTEREST EXPENSE         
   Three months         
   ended June 30,   Variance 
(Dollar amounts in thousands)  2017   2016   Amount   Percent 
Salaries and employee benefits  $4,862   $4,876   $(14)   -0.3%
Occupancy expense   707    617    90    14.6%
Equipment expense   406    438    (32)   -7.3%
Professional fees   408    294    114    38.8%
FDIC assessment   90    150    (60)   n/a 
Telephone, postage & supplies   325    306    19    6.2%
Advertising expense   107    183    (76)   -41.5%
Data processing expense   144    140    4    2.9%
Low income housing expenses   123    71    52    n/a 
Surety insurance   89    87    2    2.3%
Directors expense   72    72        n/a 
Other real estate owned expense, net   7        7    n/a 
Other expense   338    415    (77)   -18.6%
Total noninterest expense  $7,678   $7,649   $29    0.4%

  

   NONINTEREST EXPENSE         
   Six months         
   ended June 30,   Variance 
(Dollars in thousands)  2017   2016   Amount   Percent 
Salaries and employee benefits  $9,636   $9,814   $(178)   -1.8%
Occupancy expense   1,358    1,248    110    8.8%
Equipment expense   808    872    (64)   -7.3%
Professional fees   881    681    200    29.4%
FDIC assessment   220    300    (80)   -26.7%
Telephone, postage & supplies   622    601    21    3.5%
Advertising   215    300    (85)   -28.3%
Data processing expense   283    332    (49)   -14.8%
Low income housing expenses   228    142    86    60.6%
Surety insurance   173    174    (1)   -0.6%
Directors expense   144    144    0    0.0%
Other real estate owned expense (recovery), net   17    (10)   27    -270.0%
Other expense   698    838    (140)   -16.7%
Total noninterest expense  $15,283   $15,436   $(153)   -102.1%

  

The decreased in salary and employee benefits expenses for the three and six months ended June 30, 2017 were the result of open and unfilled positions that existed in 2017. Data processing expense reductions were related to post acquisition data processing consolidation measures that occurred during the first three and six months of 2016. The decline in other expense is primarily related to a decrease in Regulation E operating losses related to depository customer card based transactions.

45
 

Provision for Loan Losses

 

There was a $140,000 recovery of loan losses during the three and six months ended June 30, 2017 and there was a provision for loan losses of $75,000 and $150,000 for the same time periods in 2016. The allowance for loan losses was $10,177,000 or 1.24% of total gross loans at June 30, 2017, compared to $10,167,000 or 1.28% of total gross loans at December 31, 2016. The overall quality of the loan portfolio improved during the second quarter of 2017, with lower non-accrual and impaired assets which resulted in a $140,000 recovery of loan losses during the first six months of 2017. The allowance for loan losses is maintained at a level considered adequate for management to provide for probable loan losses inherent in the loan portfolio.

 

Income Taxes

 

The effective tax rate for the three and six months ended June 30, 2017 was 31.7% and 32.2% compared to 36.6% and 36.1% for the three and six months ended June 30, 2016. Tax preference items which otherwise lowered our effective tax rate below full statutory rates during the second six months of 2017 and 2016 included non-taxable interest income derived from municipal loans and investment securities and available Low Income Housing tax credits. During 2017, the Bank recognized an income tax benefit of $191,000 and $265,000 for the three and six months ended June 30, 2017 related to windfall tax benefits derived from employee and director stock option exercises. These 2017 windfall tax benefits were recorded in the income tax provision due to a change in the Financial Accounting Standards Board’s accounting treatment of the excess tax benefits related to stock option exercises contained in Accounting Standards Update (“ASU”) 2016-09, Stock Compensation (Topic 718): Improvements to Employee Share Based payment Accounting. Beginning January 1, 2017, all windfall income tax benefits related to stock option exercises are recorded as a reduction in income tax expense in the period in which the tax benefits occurred. Prior to 2017, these windfall income tax benefits were treated as an increase in additional paid in capital in the equity section of the balance sheet.

 

Asset and Liability Management

 

Ongoing management of the Company’s interest rate sensitivity limits interest rate risk through monitoring the mix and maturity of loans, investments and deposits. Management regularly reviews the Company’s position and evaluates alternative sources and uses of funds as well as changes in external factors. Various methods are used to achieve and maintain the desired interest rate sensitivity position including the sale or purchase of assets and product pricing.

 

In order to ensure that sufficient funds are available for loan growth and deposit withdrawals, as well as to provide for general needs, the Company must maintain an adequate level of liquidity. Asset liquidity comes from the Company’s ability to convert short-term investments into cash and from the maturity and repayment of loans and investment securities. Liability liquidity comes from the Company’s customer base, which provides core deposit growth. The overall liquidity position of the Company is closely monitored and evaluated regularly. Management believes the Company’s liquidity sources at June 30, 2017, are adequate to meet its operating needs in 2017 and our liquidity positions are sufficient to meet our liquidity needs in the near term.

46
 

Financial Condition

 

Assets. Total assets increased to $1,253,661,000 at June 30, 2017 from $1,219,394,000 at December 31, 2016, an increase of $35,000,000. The principal source of this increase was a $6,101,000 increase in cash and due from banks and an increase of $26,023,000 in net loans.

 

Loans. The loan portfolio breakdown as of June 30, 2017 and December 31, 2016 was as follows:

 

TABLE 7  LOAN PORTFOLIO 
   June 30,      December 31,    
(Dollar amounts in thousands)  2017   Percent   2016   Percent 
Commercial real estate  $436,286    53%  $421,222    53%
Real estate construction   46,325    6%   43,683    6%
Real estate multi family   104,373    13%   105,963    13%
Real estate-1 to 4 family   166,610    20%   170,523    22%
Commercial & industrial   57,217    7%   48,874    6%
Consumer loans   8,884        3,533     
Gross loans   819,695    100%   793,798    100%
Net deferred loan fees   (1,010)       (1,146)    
Total  $818,685    100%  $792,652    100%

 

Allowance for loan losses. Management of the Company is responsible for assessing the overall risks within the Bank’s loan portfolio, assessing the specific loss expectancy, and determining the adequacy of the allowance for loan losses. The level of the allowance is determined by internally generating credit quality ratings, reviewing economic conditions in the Company’s market area, and considering the Company’s historical loan loss experience. The Company’s management considers changes in national and local economic conditions, as well as the condition of various market segments. It also reviews any changes in the nature and volume of the portfolio. Management watches for the existence and effect of any concentrations of credit, and changes in the level of such concentrations. It also reviews the effect of external factors, such as competition and legal and regulatory requirements. Finally, the Company is committed to maintaining an adequate allowance, identifying credit weaknesses by consistent review of loans, and maintaining the ratings and changing those ratings in a timely manner as circumstances change.

 

A summary of transactions in the allowance for loan losses for the six months ended June 30, 2017, and June 30, 2016, respectively is as follows:

 

TABLE 8  ALLOWANCE FOR LOAN LOSSES 
   Six months ended June 30, 
(Dollar amounts in thousands)  2017   2016 
Balance, beginning of period  $10,167   $9,970 
(Recovery of) provision for loan losses   (140)   150 
Recoveries   190    105 
Amounts charged off   (40)   (187)
Balance, end of period  $10,177   $10,038 
47
 

During the three and six months ended June 30, 2017, there was a $140,00 recovery of loan losses. During the same periods in 2016, there was a provision was $75,000 and $150,000, respectively. The recovery of loan losses during the three and six months ended June 30, 2017 was the result of improving credit metrics within the loan portfolio as evidenced by declining volumes of impaired loans.

 

In management’s judgment, the allowance is adequate to absorb probable losses currently inherent in the loan portfolio at June 30, 2017. However, changes in prevailing economic conditions in the Company’s markets or in the financial condition of its customers could result in changes in the level of nonperforming assets and charge-offs in the future and, accordingly, changes in the allowance.

 

The allowance is affected by a number of factors, and does not necessarily move in tandem with the level of gross loans outstanding. Management continues to monitor the factors that affect the allowance, and is prepared to make adjustments as they become necessary.

 

Nonperforming assets. Nonperforming assets consist of nonaccrual loans, loans that are 90 days or more past due but are still accruing interest and other real estate owned. At June 30, 2017, there was $8,822,000 in nonperforming assets, compared to $8,074,000 at December 31, 2016. Nonaccrual loans were $7,363,000 at June 30, 2017, compared to $6,647,000 at December 31, 2016. There were no loans past due 90 days and still accruing at either date.

 

There was one property with a net book balance of $1,459,000 in other real estate owned at June 30, 2017, and $1,427,000 at December 31, 2016. Management intends to aggressively market our other real estate owned. While management believes these properties will sell, there can be no assurance that these properties will sell quickly given the current real estate market, nor can the expected sales price be accurately predicted.

 

Deposits. Total deposits at June 30, 2017, were $1,022,338,000 compared to $1,019,506,000 on December 31, 2016. Of these totals, noninterest-bearing demand deposits were $296,249,000 or 29% of total deposits on June 30, 2017, and $296,273,000 or 29% on December 31, 2016. Time deposits were $124,604,000 on June 30, 2017, and $114,384,000 on December 31, 2016. Total deposits increased/(decreased) primarily due to normal activities from our individual and business account holders.

48
 

The following table sets forth the maturity schedule of the time certificates of deposit on June 30, 2017:

  

TABLE 9            
             
(Dollar amounts in thousands)  Under   $250,000     
Maturities  $ 250,000    or more    Total 
Three months or less  $12,233   $10,144   $22,377 
Over three through six months   11,231    20,874    32,105 
Over six through twelve months   18,229    13,281    31,510 
Over twelve months   29,026    9,586    38,612 
Total  $70,719   $53,885   $124,604 

   

Regulatory Capital. The following table shows the risk-based capital ratios and leverage ratios at June 30, 2017 and December 31, 2016 for the Bank:

 

TABLE 10          Transitional       Well-capitalized 
           Minimum   Minimum   by Regulatory 
           Regulatory   Regulatory   Definition 
           Requirement   Requirement   Under FDICIA 
   At June 30, 2017   Effective   Effective   Effective 
Regulatory Capital Ratios  Company   Bank   January 1, 2017   January 1, 2019   January 1, 2017 
Leverage Ratio   9.02%   9.18%>  4.00%   4.00%   5.00%
Common equity Tier 1 Capital Ratio   11.52%   11.73%>  4.50%   7.00%   6.50%
Tier 1 Capital Ratio   11.52%   11.73%>  6.00%   8.50%   8.00%
Total capital ratio   12.58%   12.78%>  8.00%   10.50%   10.00%
                          
           Transitional       Well-capitalized 
           Minimum   Minimum   by Regulatory 
           Regulatory   Regulatory   Definition 
           Requirement   Requirement   Under FDICIA 
   At December 31, 2016   Effective   Effective   Effective 
Regulatory Capital Ratios  Company   Bank   January 1, 2017   January 1, 2019   January 1, 2017 
Leverage Ratio   9.02%   9.27%>  4.00%   4.00%   5.00%
Common equity Tier 1 Capital Ratio   11.32%   11.59%>  4.50%   7.00%   6.50%
Tier 1 Capital Ratio   11.32%   11.59%>  6.00%   8.50%   8.00%
Total capital ratio   12.42%   12.68%>  8.00%   10.50%   10.00%

  

Liquidity. Liquidity is a measure of the Company’s ability to convert assets into cash with minimal loss. As of June 30, 2017, liquid assets were $384,095,000, or 31% of total assets. As of December 31, 2016, liquid assets were $376,068,000, or 31% of total assets. Liquidity consists of cash and due from banks, interest earning deposits with financial institutions and securities available-for-sale. The Company’s primary uses of funds are loans, and the primary sources of funds are deposits. The Company also has unsecured federal funds borrowing facilities totaling $30,000,000, a Federal Home Loan Bank line up to 30% of total eligible assets, and a Federal Reserve Bank borrowing facility.

 

The relationship between total net loans and total deposits is a useful additional measure of liquidity. A higher loan to deposit ratio may lead to a loss of liquid assets in the future. This must be balanced against the fact that loans represent the highest interest earning assets. A lower loan to deposit ratio means lower potential income. On June 30, 2017, and December 31, 2016, respectively, net loans were at 79% and 77% of deposits. See the consolidated statements of Cash Flows under Item 1 for further information on the Company’s cash flows.

 

Off-Balance Sheet Items

 

The Company has certain ongoing commitments under operating leases. These commitments do not significantly impact operating results. As of June 30, 2017 and December 31, 2016, commitments to extend credit and letters of credit were the only financial instruments with off-balance sheet risk. The Company has not entered into any contracts for financial derivative instruments such as futures, swaps, options or similar instruments. Loan commitments and letters of credit were $183,603,000 and $173,256,000 at June 30, 2017 and December 31, 2016, respectively. As a percentage of net loans, these off-balance sheet items represent 23% and 22% respectively. Management does not expect all commitments outstanding to be funded.

49
 

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

 

Market risk is the risk of loss to future earnings, to fair values of assets or to future cash flows that may result from changes in the price or value of a financial instrument. The value of a financial instrument may change as a result of changes in interest rates and other market conditions. Market risk is attributed to all market risk sensitive financial instruments, including loans, investment securities, deposits and borrowings. The Company does not engage in trading activities or participate in foreign currency transactions for its own account. Accordingly, exposure to market risk is primarily a function of asset and liability management activities and of changes in market rates of interest. Changes in rates can cause or require increases in the rates paid on deposits that may take effect more rapidly or may be greater than the increases in the interest rates that the Company is able to charge on loans and the yields that it can realize on its investments. The extent of that market risk depends on a number of variables including the sensitivity to changes in market interest rates and the maturities of the Company’s interest earning assets and deposits.

 

Item 4. Controls and Procedures.

 

(a)Disclosure Controls and Procedures. The Company conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) or 15d-15(e) under the Exchange Act of 1934 (the “Act”) as of the end of the Company’s fiscal quarter ended June 30, 2017. This evaluation was carried out under the supervision and with the participation of the Company’s Chief Executive Officer (principal executive officer) Chief Financial Officer (principal financial and accounting officer) and other members of the Company’s senior management. The Company’s Chief Executive Officer (principal executive officer) and Chief Financial Officer (principal financial and accounting officer) concluded that the Company’s disclosure controls and procedures are effective in ensuring that material information required to be disclosed by the Company in the reports it files and submits under the Exchange Act is recorded, processed, summarized and reported as and when required and that such information is communicated to the Company’s management, including the principal executive officer and the principal financial officer, to allow timely decisions required disclosures. The evaluation did not identify any change in the Company’s internal control over financial reporting that occurred during the quarter ended June 30, 2017 that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.
   
  Management of FNB Bancorp (the “Company”) is responsible for establishing and maintaining adequate internal control over financial reporting, and for reporting an assessment of the effectiveness of the internal control over financial reporting as of June 30, 2017. Internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparations of financial statements for external purposes in accordance with generally accepted accounting principles. The Company’s system of internal control over financial reporting includes those policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transaction and dispositions of the assets of the Company; (ii) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the Company are being made only in accordance with authorizations of Management and Directors of the Company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the Company’s assets that could have a material effect on the financial statements.
50
 

PART II—OTHER INFORMATION

 

Item 1. Legal Proceedings

There are no material legal proceedings adverse to the Company or First National Bank to which any director, officer, affiliate of the Company, or 5% stockholder of the Company, or any associate of any such director, officer, affiliate or 5% stockholder of the Company are a party, and none of the foregoing persons has a material interest adverse to the Company or First National Bank.

 

From time to time, the Company and/or First National Bank are a party to claims and legal proceedings arising in the ordinary course of business. The Company’s management is not aware of any material pending legal proceedings to which either it or First National Bank may be a party or has recently been a party, which will have a material adverse effect on the financial condition or results of operations of the Company and First National Bank, taken as a whole.

 

Item 1A.Risk Factors

 

During the course of normal operations, the Bank and the Company manage a variety of risks including, but not limited to, credit risk, operational risk, interest rate risk and regulatory compliance risk. For a more complete discussion of the risk factors facing the Bank and the Company, please refer to the section entitled “Item 1A – Risk Factors” in the Company’s December 31, 2016 Form 10K.

 

On July 21, 2010, the Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Act”) was signed into law. The purpose of this legislation was to bring about regulatory changes and oversight that would help stop past abuses from recurring in the future. This legislation gives new powers to the FDIC and the Federal Reserve Bank that they may use in the execution of their duties as regulators and overseers of the banking industry. It also created a new federal consumer protection agency named the Consumer Financial Protection Bureau (“CFPB”). All existing consumer laws and regulations will be transferred to the CFPB. This Act is expected to enable regulators to issue numerous new banking regulations and requirements that have not yet been fully developed or promulgated. The ultimate effect the Act has on the Company’s operations will ultimately be determined by the significance of the new banking regulations that are issued as a result of the Act. 

 

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds
  
 c)  ISSUER PURCHASES OF EQUITY SECURITIES
  
 None.
  
Item 3.Defaults Upon Senior Securities
  
 None.
  
Item 4.Mine Safety Disclosures
  
 None.
    
Item 5. Other Information
  
Item 6.Exhibits
  
 Exhibits
  
 31: Rule 13a-14(a)/15d-14(a) Certifications
 32: Section 1350 Certifications
51
 

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 hereunto duly authorized.

 

  FNB BANCORP
  (Registrant)
Dated:    
     
August 4, 2017. By: /s/ Thomas C. McGraw 
    Thomas C. McGraw
    Chief Executive Officer
    (Authorized Officer)
    (Principal Executive Officer)
     
  By: /s/ David A. Curtis 
    David A. Curtis
    Senior Vice President
    Chief Financial Officer
    (Principal Financial and Accounting Officer)
52