Attached files

file filename
EX-31.(B) - EXHIBIT 31.(B) - Howard Bancorp Incv471575_ex31b.htm
EX-32 - EXHIBIT 32 - Howard Bancorp Incv471575_ex32.htm
EX-31.(A) - EXHIBIT 31.(A) - Howard Bancorp Incv471575_ex31a.htm

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 10-Q

 

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

 

For the quarterly period ended June 30, 2017

 

OR

 

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

 

 

Commission File Number: 001-35489

 

HOWARD BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

Maryland   20-3735949
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification No.)

 

6011 University Blvd. Suite 370, Ellicott City, MD   21043
(Address of principal executive offices)   (Zip Code)

 

(410) 750-0020

(Registrant’s telephone number, including area code)

 

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 ¨

 

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

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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.  

 

Large accelerated filer ¨   Accelerated filer x
Non-accelerated filer ¨ (Do not check if an accelerated filer) Smaller reporting company ¨
    Emerging Growth Company x

 

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. x

 

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

 

The number of outstanding shares of common stock outstanding as of July 31, 2017.

 

Common Stock, $0.01 par value – 9,807,192 shares

 

 

 

 

HOWARD BANCORP, INC.

TABLE OF CONTENTS

 

    Page
PART I Financial Information 4
Item 1. Financial Statements 4
  Consolidated Balance Sheets (Unaudited) 4
  Consolidated Statements of Operations (Unaudited) 5
  Consolidated Statements of Comprehensive Income (Unaudited) 6
  Consolidated Statements of Changes in Stockholders’ Equity (Unaudited) 6
  Consolidated Statements of Cash Flows (Unaudited) 7
  Notes to Consolidated Financial Statements (Unaudited) 8
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 31
     
Item 3. Quantitative and Qualitative Disclosure about Market Risk 46
     
Item 4. Controls and Procedures 46
     
PART II Other Information 47
Item 1. Legal Proceedings 47
     
Item 1A. Risk Factors 47
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 47
     
Item 3. Defaults Upon Senior Securities 47
     
Item 4. Mine Safety Disclosures 47
     
Item 5. Other Information 47
     
Item 6. Exhibits 47
     
Signatures   48

 

 2 

 

 

As used in this report, “Bancorp” refers to Howard Bancorp, Inc., references to the “Company,” “we,” “us,” and “ours” refer to Howard Bancorp, Inc. and its subsidiaries, collectively, and references to the “Bank” refer to Howard Bank.

 

This report contains forward-looking statements, which can be identified by the use of words such as “estimate,” “project,” “believe,” “intend,” “anticipate,” “plan,” “seek,” “expect,” “will,” “may,” “should” and words of similar meaning. You can also identify them by the fact that they do not relate strictly to historical or current facts.

 

These forward-looking statements include, but are not limited to:

 

·statements of our goals, intentions and expectations, particularly with respect to our business plan and strategies, including continuing to focus on commercial customers as well to originate residential real estate loans and maintaining our residential mortgage loan portfolio and continuing to sell loans into the secondary market;
·statement regarding our anticipation that a restricted land development loan will be fully repaid;
·statements regarding the asset quality of our investment portfolios and anticipated recovery and collection of unrealized losses on securities available for sale;
·statements with respect to our allowance for credit losses, and the adequacy thereof;
·statement with respect to having adequate liquidity levels;
·our belief that we will retain a large portion of maturing certificates of deposit;
·future cash requirements relating to commitments to extend credit; and
·the expected impact of recent accounting pronouncements.

 

These forward-looking statements are based on our current beliefs and expectations and are inherently subject to significant business, economic and competitive uncertainties and contingencies, many of which are beyond our control. In addition, these forward-looking statements are subject to assumptions with respect to future business strategies and decisions that are subject to change. We are under no duty to and do not undertake any obligation to update any forward-looking statements after the date of this report.

 

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:

 

·deterioration in general economic conditions, either nationally or in our market area, or a return to recessionary conditions;
·competition among depository and other financial institutions;
·inflation and changes in the interest rate environment that reduce our margins or reduce the fair value of financial instruments;
·adverse changes in the securities markets;
·changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements;
·our ability to enter new markets successfully and capitalize on growth opportunities, and to otherwise implement our growth strategy;
·our ability to successfully integrate acquired entities, if any;
·changes in consumer spending, borrowing and savings habits;
·changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, the Securities and Exchange Commission (“SEC”) and the Public Company Accounting Oversight Board;
·loss of key personnel; and
·other risks discussed in this report, in our annual report on Form 10-K for the year ended December 31, 2016, as filed with the SEC, and in other reports we may file.

 

Because of these and a wide variety of other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. You should not put undue reliance on any forward-looking statements.

 

 3 

 

 

PART I

Item 1.    Financial Statements

 

Howard Bancorp, Inc. and Subsidiary

 

Consolidated Balance Sheets

 

  

   Unaudited     
   June 30,   December 31, 
(in thousands, except share data)  2017   2016 
ASSETS          
Cash and due from banks  $41,536   $29,675 
Federal funds sold   294    9,691 
Total cash and cash equivalents   41,830    39,366 
Interest bearing deposits with banks   9,633    19,513 
Securities available-for-sale, at fair value   52,151    38,728 
Securities held-to-maturity, at amortized cost   9,250    6,250 
Nonmarketable equity securities   5,196    5,103 
Loans held for sale, at fair value   53,872    51,054 
Loans and leases, net of unearned income   880,137    821,524 
Allowance for credit losses   (5,385)   (6,428)
Net loans and leases   874,752    815,096 
Bank premises and equipment, net   19,599    20,080 
Goodwill   603    603 
Core deposit intangible   1,977    2,248 
Bank owned life insurance   28,216    21,371 
Other real estate owned   2,135    2,350 
Interest receivable and other assets   5,108    5,195 
Total assets  $1,104,322   $1,026,957 
LIABILITIES          
Noninterest-bearing deposits  $215,124   $182,880 
Interest-bearing deposits   639,585    625,854 
Total deposits   854,709    808,734 
Short-term borrowings   109,770    107,056 
Long-term borrowings   6,541    20,517 
Deferred tax liability   520    360 
Accrued expenses and other liabilities   4,394    4,500 
Total liabilities   975,934    941,167 
COMMITMENTS AND CONTINGENCIES          
STOCKHOLDERS' EQUITY          
Common stock - par value of $0.01 authorized 20,000,000 shares; issued and  outstanding 9,796,103 shares at June 30, 2017 and 6,991,072 at December 31, 2016   98    70 
Capital surplus   109,956    71,021 
Retained earnings   18,453    14,849 
Accumulated other comprehensive loss   (119)   (150)
Total stockholders’ equity   128,388    85,790 
Total liabilities and stockholders’ equity  $1,104,322   $1,026,957 

 

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

 

 4 

 

 

Consolidated Statements of Operations

 

 

   Unaudited 
   For the six months ended   For the three months ended 
   June 30,      June 30,   
(in thousands, except share data)  2017   2016   2017   2016 
INTEREST INCOME                    
Interest and fees on loans and leases  $19,742   $18,800   $10,281   $9,346 
Interest and dividends on securities   626    301    340    176 
Other interest income   208    64    87    31 
Total interest income   20,576    19,165    10,708    9,553 
INTEREST EXPENSE                    
Deposits   1,825    1,667    941    892 
Short-term borrowings   336    210    195    145 
Long-term borrowings   167    270    75    141 
Total interest expense   2,328    2,147    1,211    1,178 
NET INTEREST INCOME   18,248    17,018    9,497    8,375 
Provision for credit losses   540    900    340    515 
Net interest income after provision for credit losses   17,708    16,118    9,157    7,860 
NONINTEREST INCOME                    
Service charges on deposit accounts   454    323    246    163 
Realized and unrealized gains on mortgage banking activity   5,968    4,137    3,167    2,587 
(Loss) gain on the sale of portfolio loans   (179)   652    5    652 
Loss on the disposal of furniture, fixtures & equipment   -    (69)   -    (69)
Income from bank owned life insurance   345    305    200    154 
Loan fee income   2,673    1,634    1,412    858 
Other operating income   490    440    262    225 
Total noninterest income   9,751    7,422    5,292    4,570 
NONINTEREST EXPENSE                    
Compensation and benefits   11,620    9,454    6,063    4,870 
Occupancy and equipment   2,096    2,563    1,034    949 
Amortization of core deposit intangible   271    353    136    176 
Marketing and business development   2,126    1,611    1,185    888 
Professional fees   840    1,023    417    665 
Data processing fees   956    749    480    381 
FDIC Assessment   293    405    76    198 
Other real estate owned expense   77    83    77    83 
Loan production expense   1,880    1,578    950    755 
Other operating expense   1,556    1,718    797    896 
Total noninterest expense   21,715    19,537    11,215    9,861 
INCOME BEFORE INCOME TAXES   5,744    4,003    3,234    2,569 
Income tax expense   2,140    1,402    1,196    928 
NET INCOME  $3,604   $2,601   $2,038   $1,641 
Preferred stock dividends   -    166    -    109 
Net income available to common stockholders  $3,604   $2,435   $2,038   $1,532 
NET INCOME PER COMMON SHARE                    
Basic  $0.39   $0.35   $0.21   $0.22 
Diluted  $0.39   $0.35   $0.21   $0.22 

 

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

 

 5 

 

 

Consolidated Statements of Comprehensive Income

 

 

   Unaudited 
   Six months ended   Three months ended 
   June 30,   June 30, 
(in thousands)  2017   2016   2017   2016 
Net Income  $3,604   $2,601   $2,038   $1,641 
Other comprehensive income                    
Investments available-for-sale:                    
Unrealized holding gains   48    89    48    33 
Related income tax expense   (17)   (30)   (17)   (7)
Comprehensive income  $3,635   $2,660   $2,069   $1,667 

 

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

 

Consolidated Statements of Changes in Stockholders’ Equity Unaudited

 

 

                       Accumulated     
                       other     
   Preferred   Number of   Common   Capital   Retained   comprehensive     
(dollars in thousands, except share data)  stock   shares   stock   surplus   earnings   income/(loss)   Total 
                             
Balances at January 1, 2016  $12,562    6,962,139   $70   $70,587   $9,712   $(32)  $92,899 
Net income   -    -    -    -    2,601    -    2,601 
Net unrealized gain on securities   -    -    -    -    -    59    59 
Dividends paid on preferred stock   -    -    -    -    (166)   -    (166)
Redemption of preferred stock   (12,562)   -    -    -    -    -    (12,562)
Issuance of common stock:                                   
Director stock awards   -    4,004    -    50    -    -    50 
Exercise of options   -    1,740    -    19    -    -    19 
Stock-based compensation   -    10,334    -    168    -    -    168 
Balances at June 30, 2016  $-    6,978,217   $70   $70,824   $12,147   $27   $83,068 
                                    
Balances at January 1, 2017  $-    6,991,072   $70   $71,021   $14,849   $(150)  $85,790 
Net income   -    -    -    -    3,604    -    3,604 
Net unrealized gain on securities   -    -    -    -    -    31    31 
Issuance of common stock:                                   
Common stock offering   -    2,760,000    28    38,355    -    -    38,383 
Director stock awards   -    6,604    -    110    -    -    110 
Exercise of options   -    19,759    -    234    -    -    234 
Stock-based compensation   -    18,668    -    236    -    -    236 
Balances at June 30, 2017  $-    9,796,103   $98   $109,956   $18,453   $(119)  $128,388 

 

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

 

 6 

 

 

Consolidated Statements of Cash Flows

 

 

   Unaudited 
   Six months ended 
   June 30 
(in thousands)  2017   2016 
CASH FLOWS FROM OPERATING ACTIVITIES:          
Net income  $3,604   $2,601 
Adjustments to reconcile net income to net cash from operating activities:          
Provision for credit losses   540    900 
Deferred income tax   142    (219)
Provision for other real estate owned   96    83 
Depreciation   665    613 
Stock-based compensation   346    218 
Net accretion (amortization) of investment securities   30    (14)
Net amortization of discount on purchased loans   (354)   (320)
Loss on disposal of furniture, fixtures & equipment   -    69 
Net amortization of intangible asset   271    353 
Loans originated for sale   (326,920)   (251,674)
Proceeds from sale of loans originated for sale   330,070    254,478 
Realized and unrealized gains on mortgage banking activity   (5,968)   (4,137)
Gain on sales of other real estate owned, net   (19)   - 
Loss (gain) on sales of loans, net   179    (652)
Cash surrender value of BOLI   (345)   (305)
Increase in interest receivable   (67)   (340)
Increase in interest payable   51    21 
Decrease in other assets   62    221 
Decrease in other liabilities   (155)   (1,161)
Net cash provided by operating activities   2,228    735 
CASH FLOWS FROM INVESTING ACTIVITIES:          
Proceeds from maturities of interest bearing deposits with banks   9,880    - 
Purchases of investment securities available-for-sale   (27,925)   (54,036)
Purchases of investment securities held-to-maturity   (3,000)   (250)
Proceeds from sale/maturities of investment securities available-for-sale   14,520    46,018 
Net increase in loans and leases outstanding   (63,780)   (38,031)
Purchase of bank owned life insurance   (6,500)   (2,200)
Proceeds from the sale of other real estate owned   138    - 
Proceeds from the sale of portfolio loans   3,759    2,085 
Purchase of premises and equipment   (184)   (399)
Net cash used in investing activities   (73,092)   (46,813)
CASH FLOWS FROM FINANCING ACTIVITIES:          
Net increase in deposits   45,975    50,710 
Net increase (decrease) in short-term borrowings   2,713    (6,974)
Proceeds from issuance of long-term debt   -    21,519 
Repayment of long-term debt   (13,977)   (12,000)
Net proceeds from issuance of common stock, net of cost   38,617    19 
Redemption of preferred stock   -    (12,562)
Cash dividends on preferred stock   -    (166)
Net cash provided by financing activities   73,328    40,546 
           
Net  increase (decrease) in cash and cash equivalents   2,464    (5,532)
Cash and cash equivalents at beginning of period   39,366    38,340 
Cash and cash equivalents at end of period  $41,830   $32,808 
SUPPLEMENTAL INFORMATION          
Cash payments for interest  $2,277   $2,127 
Cash payments for income taxes   1,930    925 

 

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

 

 7 

 

 

Notes to Consolidated Financial Statements (unaudited)

 

Note 1: Summary of Significant Accounting Policies

 

Nature of Operations

 

On December 15, 2005, Howard Bancorp, Inc. (“Bancorp”) acquired all of the stock and became the holding company of Howard Bank (the “Bank”) pursuant to the Plan of Reorganization approved by the stockholders of the Bank and by federal and state regulatory agencies. Each share of the Bank’s common stock was converted into two shares of Bancorp common stock effected by the filing of Articles of Exchange on that date, and the stockholders of the Bank became the stockholders of Bancorp. The Bank has seven subsidiaries, six of which are intended to hold foreclosed real estate (three of which are inactive) and the other owns and manages real estate that is used as a branch location and has office and retail space. The accompanying consolidated financial statements of Bancorp and its wholly-owned subsidiary bank (collectively the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”).

 

Bancorp was incorporated in April of 2005 under the laws of the State of Maryland and is a bank holding company registered under the Bank Holding Company Act of 1956. Bancorp is a single bank holding company with one subsidiary, Howard Bank, which operates as a state trust company with commercial banking powers regulated by the Maryland Office of the Commissioner of Financial Regulation (the “Commissioner”).

 

On May 6, 2016, Bancorp redeemed all of the 12,562 shares of the Series AA Preferred Stock that it had previously issued to the U.S. Department of the Treasury (the “Treasury”) under its Small Business Lending Fund (“SBLF”) program. The aggregate redemption price of the Series AA Preferred Stock was approximately $12.7 million, including dividends accrued but unpaid through the redemption date. The redemption of the Series AA Preferred Stock was funded with variable rate debt with Raymond James Bank, N.A., which was for a one-year period, with interest only payments based upon 30 day LIBOR plus 300 basis points. This debt was repaid on February 1, 2017 from a portion of the proceeds of the stock offering described below.

 

On February 1, 2017, Bancorp closed an underwritten public offering, including the exercise in full by the underwriters of their option to purchase an additional 360,000 shares, at the public offering price of $15.00 per share. The exercise of the option to purchase additional shares brought the total number of shares of common stock sold by Bancorp to 2,760,000 shares and increased the amount of gross proceeds raised in the offering, before underwriting discounts and expenses of the offering, to approximately $41.4 million.

 

The Company is a diversified financial services company providing commercial banking, mortgage banking and consumer finance through banking branches, the internet and other distribution channels to businesses, business owners, professionals and other consumers located primarily in the Greater Baltimore Metropolitan Area.

 

The following is a description of the Company’s significant accounting policies.

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of Bancorp, its subsidiary bank and the Bank’s subsidiaries. All significant intercompany accounts and transactions have been eliminated. The parent company only financial statements report investments in the subsidiary bank under the equity method.

 

Use of Estimates

 

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant changes in the near-term relate to the determination of the allowance for credit losses, other-than-temporary impairment of investment securities, and the fair value of loans held for sale.

 

Loans Held For Sale

 

The Company engages in sales of residential mortgage loans originated by the Bank. The Company has elected to measure loans held for sale at fair value. Fair value is based on outstanding investor commitments or, in the absence of such commitments, on current investor yield requirements based on third party models. Gains and losses on sales of these loans are recorded as a component of noninterest income in the Consolidated Statements of Operations. The Company’s current practice is to sell residential mortgage loans on a servicing released basis, and, therefore, it has no intangible asset recorded for the value of such servicing. Interest on loans held for sale is credited to income based on the principal amounts outstanding.

 

 8 

 

 

Upon sale and delivery, loans are legally isolated from the Company and the Company has no ability to restrict or constrain the ability of third party investors to pledge or exchange the mortgage loans. The Company does not have the entitlement or ability to repurchase the mortgage loans or unilaterally cause third party investors to put the mortgage loans back to the Company. Unrealized and realized gains on loan sales are determined using the specific identification method and are recognized through mortgage banking activity in the Consolidated Statements of Operations.

 

The Company enters into commitments to originate residential mortgage loans whereby the interest rate on the loan is determined prior to funding (i.e. rate lock commitment). Such rate lock commitments on mortgage loans to be sold in the secondary market are considered to be derivatives. The period of time between issuance of a loan commitment and closing and sale of the loan generally ranges from 15 to 60 days. The Company protects itself from changes in interest rates through the use of best efforts forward delivery commitments, whereby the Company commits to sell a loan at a premium at the time the borrower commits to an interest rate with the intent that the buyer has assumed interest rate risk on the loan.

 

For purposes of calculating fair value of rate lock commitments, the Bank estimates loan closing and investor delivery rate based on historical experience. The measurement of the estimated fair value of the rate lock commitments is presented as realized and unrealized gains from mortgage banking activities with the corresponding balance sheet amount presented as part of other assets.

 

The Company has elected to measure loans held for sale at fair value to better align reported results with the underlying economic changes in value of the loans on the Company’s balance sheet. Loans held for sale that are not ultimately sold, but instead are placed into the Bank’s portfolio, are reclassified as loans held for investment and continue to be recorded at fair value.

 

New Accounting Pronouncements

 

The Financial Accounting Standards Board (the “FASB”) has issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326). The main objective of this update is to provide financial statement users with more decision-useful information about the expected credit losses on financial instruments and other commitments to extend credit held by a reporting entity at each reporting date. To achieve this objective, the guidance in this update replaces the incurred loss impairment methodology in current GAAP with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. The measurement of expected credit losses is based on relevant information about past events, including historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount. An entity must use judgment in determining the relevant information and estimation methods that are appropriate in its circumstances. The guidance in this update is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently evaluating this guidance to determine the impact on its consolidated financial statements.

 

The FASB has issued ASU 2016-02, Leases (Topic 842). The new guidance requires lessees to recognize lease assets and lease liabilities related to certain operating leases on their balance sheet and disclose key information about leasing arrangements. This guidance is effective for fiscal years beginning after December 15, 2018 and interim periods within those fiscal years. The Company is currently evaluating this guidance to determine the impact on its consolidated financial statements. The Company leases certain properties under operating leases that will result in recognition on the Company’s balance sheet. At June 30, 2017, the Company had contractual operating lease commitments of approximately $10.1 million, before considering any renewal options.

 

The FASB has issued ASU No. 2016-01, Financial Instruments – Recognition and Measurement of Financial Assets and Liabilities. ASU No. 2016-01 requires equity investments to be measured at fair value with changes in fair value recognized in net income, excluding equity investments that are consolidated or accounted for under the equity method of accounting. The guidance allows equity investments without readily determinable fair values to be measured at cost minus impairment, with a qualitative assessment required to identify impairment. The guidance also: requires public companies to use exit prices to measure the fair value of financial instruments for disclosure purposes; requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset on the balance sheet or the accompanying notes to the financial statements; and eliminates the disclosure requirements related to measurement assumptions for the fair value of instruments measured at amortized cost. In addition, the guidance requires that for liabilities measured at fair value under the fair value option, changes in fair value due to changes in instrument-specific credit risk be presented in other comprehensive income. ASU No. 2016-01 is effective for fiscal years beginning after December 15, 2017 and interim periods within those fiscal years. The Company is currently evaluating the impact of adopting the new guidance on its consolidated financial statements.

 

The FASB has issued ASU No. 2014-09, Revenue from Contracts with Customers (Topic 606). The guidance requires an entity to 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 guidance in this update is effective for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. As allowed by this ASU the Company is permitted to adopt using the full retrospective transition method for all periods presented, or modified retrospective method where the guidance would only be applied to existing contracts in effect at the adoption date and new contracts going forward. The Company is evaluating the impact of guidance in this update, including method of implementation, but does not believe it will have a material impact on its consolidated financial statements. The Company’s revenue stream within the scope of ASU No. 2014-09 is primarily from service charges on deposit accounts. The Company is currently planning the use a modified retrospective approach to uncompleted contracts at the date of adoption. Periods prior to the date of adoption are not retrospectively revised, but a cumulative effect of adoption is recognized for the impact of the ASU on uncompleted contracts at the date of adoption.

 

 9 

 

 

Note 2: Investment Securities

 

The Company holds securities classified as available-for-sale and held-to-maturity.

 

The amortized cost and estimated fair values of investment securities are as follows:

 

(in thousands)  June 30, 2017   December 31, 2016 
       Gross   Gross           Gross   Gross     
   Amortized   Unrealized   Unrealized   Estimated   Amortized   Unrealized   Unrealized   Estimated 
   Cost   Gains   Losses   Fair Value   Cost   Gains   Losses   Fair Value 
Available for sale                                        
U.S. Government                                        
Agencies  $47,414   $7   $125   $47,296   $34,584   $5   $126   $34,463 
Treasuries   1,508    -    9    1,499    1,512    -    8    1,504 
Mortgage-backed   1,346    1    36    1,311    1,366    1    69    1,298 
Other investments   2,068    -    23    2,045    1,500    -    37    1,463 
   $52,336   $8   $193   $52,151   $38,962   $6   $240   $38,728 
Held to maturity                                        
Corporate debentures  $9,250   $82   $-   $9,332   $6,250   $334   $-   $6,584 

 

Gross unrealized losses and fair value by investment category and length of time the individual securities have been in a continuous unrealized loss position at June 30, 2017 and December 31, 2016 are presented below:

 

June 30, 2017                        
(in thousands)  Less than 12 months   12 months or more   Total 
       Gross       Gross       Gross 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
   Value   Losses   Value   Losses   Value   Losses 
Available for sale                              
U.S. Government                              
Agencies  $44,302   $119   $995   $6   $45,297   $125 
Treasuries   1,499    9    -    -    1,499    9 
Mortgage-backed   1,291    36    -    -    1,291    36 
Other investments   2,000    23    -    -    2,000    23 
   $49,092   $187   $995   $6   $50,087   $193 

 

 10 

 

 

December 31, 2016                        
(in thousands)  Less than 12 months   12 months or more   Total 
       Gross       Gross       Gross 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
   Value   Losses   Value   Losses   Value   Losses 
Available for sale                              
U.S. Government                              
Agencies  $17,492   $126   $-   $-   $17,492   $126 
Treasuries   1,501    8    -    -    1,501    8 
Mortgage-backed   1,273    69    -    -    1,273    69 
Other investments   1,463    37    -    -    1,463    37 
   $21,729   $240   $-   $-   $21,729   $240 

 

The unrealized losses that existed were a result of market changes in interest rates since the original purchase. Management systematically evaluates investment securities for other-than-temporary declines in fair value on a quarterly basis. This analysis requires management to consider various factors, which include the (1) duration and magnitude of the decline in value, (2) financial condition of the issuer or issuers and (3) structure of the security. The portfolio contained 29 securities with unrealized losses and 12 securities with unrealized losses at June 30, 2017 and December 31, 2016, respectively.

 

An impairment loss is recognized in earnings if any of the following are true: (1) the Company intends to sell the debt security; (2) it is more likely than not that the Company will be required to sell the security before recovery of its amortized cost basis; or (3) the Company does not expect to recover the entire amortized cost basis of the security. In situations where the Company intends to sell or when it is more likely than not that the Company will be required to sell the security, the entire impairment loss must be recognized in earnings. In all other situations, only the portion of the impairment loss representing the credit loss must be recognized in earnings, with the remaining portion being recognized in stockholders’ equity as a component of other comprehensive income, net of deferred tax.

 

The amortized cost and estimated fair values of investment securities by contractual maturity are shown below:

 

(in thousands)  June 30, 2017   December 31, 2016 
   Amortized   Estimated Fair   Amortized   Estimated Fair 
   Cost   Value   Cost   Value 
Amounts maturing:                    
One year or less  $15,577   $15,554   $16,988   $16,993 
After one through five years   33,355    33,251    19,120    18,985 
After five through ten years   9,259    9,341    6,262    6,596 
After ten years   3,395    3,337    2,842    2,738 
   $61,586   $61,483   $45,212   $45,312 

 

At June 30, 2017 and December 31, 2016, $23.2 million and $26.8 million in fair value of securities were pledged as collateral for repurchase agreements, respectively. No single issuer of securities, except for Government agency securities, had outstanding balances that exceeded ten percent of stockholders’ equity at June 30, 2017.

 

 11 

 

 

Note 3: Loans and Leases

 

The Company originates loans and leases to customers primarily in the Greater Baltimore Maryland metropolitan area and surrounding communities. A substantial portion of the Company’s loan portfolio consists of loans to businesses secured by real estate and/or other business assets.

 

The loan portfolio segment balances at June 30, 2017 and December 31, 2016 are presented in the following table:

 

(in thousands)  June 30,
2017
   % of
Total
   December 31,
2016
   % of
Total
 
Real estate                    
Construction and land  $82,966    9.4%  $72,973    8.9%
Residential - first lien   196,392    22.3    195,032    23.7 
Residential - junior lien   38,873    4.4    35,009    4.3 
Total residential real estate   235,265    26.7    230,041    28.0 
Commercial - owner occupied   154,584    17.6    134,213    16.3 
Commercial - non-owner occupied   219,263    24.9    216,781    26.4 
Total commercial real estate   373,847    42.5    350,994    42.7 
Total real estate loans   692,078    78.6    654,008    79.6 
Commercial loans and leases   183,537    20.9    162,715    19.8 
Consumer   4,522    0.5    4,801    0.6 
Total loans  $880,137    100.0%  $821,524    100.0%

 

Acquired Impaired Loans

 

The following table documents changes in the accretable discount on acquired impaired loans during the six months ended June 30, 2017 and 2016, along with the outstanding balances and related carrying amounts for the beginning and end of those respective periods.

 

(in thousands)  June 30, 2017   June 30, 2016 
Balance at beginning of period  $60   $335 
Accretion of fair value discounts   (53)   (186)
Balance at end of period  $7   $149 

 

   Contractually     
   Required     
   Payments   Carrying 
(in thousands)  Receivable   Amount 
At June 30, 2017  $1,343   $862 
At December 31, 2016   1,695    1,023 
At June 30, 2016   2,199    1,294 
At December 31, 2015   3,105    1,708 

 

 12 

 

 

Note 4: Credit Quality Assessment

 

Allowance for Credit Losses

The following table provides information, by the respective loan portfolio segment, about the activity in the allowance for credit losses for the three and six month periods ended June 30, 2017 and 2016:

 

   June 30, 2017 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Allowance for credit losses:                                        
Six months ended:                                        
Beginning balance  $511   $454   $89   $327   $1,120   $3,800   $127   $6,428 
Charge-offs   -    (132)   (31)   -    -    (1,366)   (108)   (1,637)
Recoveries   -    -    1    -    3    28    22    54 
Provision for credit losses   51    221    52    74    53    28    61    540 
Ending balance  $562   $543   $111   $401   $1,176   $2,490   $102   $5,385 
Three months ended:                                        
Beginning balance  $534   $504   $99   $395   $1,098   $2,661   $69   $5,360 
Charge-offs   -    (82)   (8)   -    -    (254)   -    (344)
Recoveries   -    -    1    -    2    16    10    29 
Provision for credit losses   28    121    19    6    76    67    23    340 
Ending balance  $562   $543   $111   $401   $1,176   $2,490   $102   $5,385 

 

   June 30, 2016 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Allowance for credit losses:                                        
Six months ended:                                        
Beginning balance  $265   $300   $47   $309   $728   $3,094   $126   $4,869 
Charge-offs   -    -    -    -    -    (66)   (11)   (77)
Recoveries   -    -    -    -    3    26    23    52 
Provision for credit losses   183    65    23    269    110    229    21    900 
Ending balance  $448   $365   $70   $578   $841   $3,283   $159   $5,744 
Three months ended:                                        
Beginning balance  $362   $349   $56   $543   $838   $3,043   $65   $5,256 
Charge-offs   -    -    -    -    -    (59)   -    (59)
Recoveries   -    -    -    -    1    17    14    32 
Provision for credit losses   86    16    14    35    2    282    80    515 
Ending balance  $448   $365   $70   $578   $841   $3,283   $159   $5,744 

 

The following table provides additional information on the allowance for credit losses at June 30, 2017 and December 31, 2016:

 

 13 

 

 

   June 30, 2017 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Allowance allocated to:                                        
individually evaluated for impairment  $-   $6   $-   $-   $-   $538   $-   $544 
collectively evaluated for impairment   562    537    111    401    1,176    1,952    102    4,841 
Loans:                                        
Ending balance  $82,966   $196,392   $38,873   $154,584   $219,263   $183,537   $4,522   $880,137 
individually evaluated for impairment   125    1,795    196    508    3,660    3,118    -    9,402 
collectively evaluated for impairment   82,841    194,597    38,677    154,076    215,603    180,419    4,522    870,735 

  

   December 31, 2016 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Allowance allocated to:                                        
individually evaluated for impairment  $-   $7   $-   $-   $-   $2,076   $72   $2,155 
collectively evaluated for impairment   511    447    89    327    1,120    1,724    55    4,273 
Loans:                                        
Ending balance  $72,973   $195,032   $35,009   $134,213   $216,781   $162,715   $4,801   $821,524 
individually evaluated for impairment   125    785    37    509    3,148    5,142    167    9,913 
collectively evaluated for impairment   72,848    194,247    34,972    133,704    213,633    157,573    4,634    811,611 

 

When potential losses are identified, a specific provision and/or charge-off may be taken, based on the then current likelihood of repayment, that is at least in the amount of the collateral deficiency, and any potential collection costs, as determined by the independent third party appraisal.  

 

All loans that are considered impaired are subject to the completion of an impairment analysis.  This analysis highlights any potential collateral deficiencies. A specific amount of impairment is established based on the Bank’s calculation of the probable loss inherent in the individual loan. The actual occurrence and severity of losses involving impaired credits can differ substantially from estimates.

 

Credit risk profile by portfolio segment based upon internally assigned risk assignments are presented below:

 

   June 30, 2017 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Credit quality indicators:                                        
Not classified  $82,966   $194,605   $38,677   $154,076   $215,513   $179,517   $4,522   $869,876 
Special mention   -    -    -    -    -    -    -    - 
Substandard   -    1,549    196    508    3,750    2,804    -    8,807 
Doubtful   -    238    -    -    -    1,216    -    1,454 
Total  $82,966   $196,392   $38,873   $154,584   $219,263   $183,537   $4,522   $880,137 

  

   December 31, 2016 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Credit quality indicators:                                        
Not classified  $72,973   $193,748   $34,972   $133,704   $212,765   $157,567   $4,634   $810,363 
Special mention   -    -    -    -    -    524    -    524 
Substandard   -    793    -    -    2,941    -    -    3,734 
Doubtful   -    491    37    509    1,075    4,624    167    6,903 
Total  $72,973   $195,032   $35,009   $134,213   $216,781   $162,715   $4,801   $821,524 

 

 14 

 

 

·Special Mention - A Special Mention asset has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. Special Mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.
·Substandard - Substandard loans are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
·Doubtful - Loans classified Doubtful have all the weaknesses inherent in those classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable and improbable.

 

Loans classified Special Mention, Substandard, Doubtful or Loss are reviewed at least quarterly to determine their appropriate classification. All commercial loan relationships are reviewed annually. Non-classified residential mortgage loans and consumer loans are not evaluated unless a specific event occurs to raise the awareness of possible credit deterioration.

 

An aged analysis of past due loans are as follows:

 

   June 30, 2017 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Analysis of past due loans:                                        
Accruing loans current  $82,966   $194,181   $38,509   $154,076   $215,603   $179,658   $4,521   $869,514 
Accruing loans past due:                                        
31-59 days past due   -    240    168    -    -    223    -    631 
60-89 days past due   -    390    -    -    -    789    1    1,180 
Greater than 90 days past due   -    77    -    -    -    -    -    77 
Total past due   -    707    168    -    -    1,012    1    1,888 
                                         
Non-accrual loans   -    1,504    196    508    3,660    2,867    -    8,735 
                                         
Total loans  $82,966   $196,392   $38,873   $154,584   $219,263   $183,537   $4,522   $880,137 

 

   December 31, 2016 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Analysis of past due loans:                                        
Accruing loans current  $72,775   $191,216   $34,634   $133,638   $212,537   $157,464   $4,631   $806,895 
Accruing loans past due:                                        
31-59 days past due   -    2,653    334    66    466    593    1    4,113 
60-89 days past due   197    374    4    -    -    34    1    610 
Greater than 90 days past due   1    298    -    -    2,703    -    1    3,003 
Total past due   198    3,325    338    66    3,169    627    3    7,726 
                                         
Non-accrual loans   -    491    37    509    1,075    4,624    167    6,903 
                                         
Total loans  $72,973   $195,032   $35,009   $134,213   $216,781   $162,715   $4,801   $821,524 

 

Total loans either in non-accrual status or in excess of 90 days delinquent and still accruing totaled $8.8 million or 1.0% of total loans outstanding and $9.9 million or 1.2% of total loans outstanding at June 30, 2017 and December 31, 2016, respectively.

 

 15 

 

 

The impaired loans at June 30, 2017 and December 31, 2016 are as follows:

 

   June 30, 2017 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  & land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Impaired loans:                                        
Recorded investment  $125   $1,795   $196   $508   $3,660   $3,118   $-   $9,402 
With an allowance recorded   -    210    -    -    -    1,582    -    1,792 
With no related allowance recorded   125    1,585    196    508    3,660    1,536    -    7,610 
Related allowance   -    6    -    -    -    538    -    544 
Unpaid principal   125    1,835    196    509    3,677    4,729    -    11,071 
Six months ended:                                        
Average balance of impaired loans   125    1,870    196    519    3,681    5,335    -    11,726 
Interest income recognized   3    15    3    -    39    55    -    115 
Three months ended:                                        
Average balance of impaired loans   125    1,866    196    519    3,679    5,881    -    12,266 
Interest income recognized   2    8    -    -    1    25    -    36 

 

   December 31, 2016 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  & land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Impaired loans:                                        
Recorded investment  $125   $785   $37   $509   $3,148   $5,142   $167   $9,913 
With an allowance recorded   -    214    -    -    -    3,477    140    3,831 
With no related allowance recorded   125    571    37    509    3,148    1,665    27    6,082 
Related allowance   -    7    -    -    -    2,076    72    2,155 
Unpaid principal   125    1,323    38    509    3,286    5,694    174    11,149 

 

   June 30, 2016 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  & land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Impaired loans:                                        
Six months ended:                                        
Average balance of impaired loans  $-   $696   $-   $637   $3,596   $12,063   $148   $17,140 
Interest income recognized   -    20    -    -    8    177    1    206 
Three months ended:                                        
Average balance of impaired loans  $-   $695   $-   $634   $3,592   $11,927   $147   $16,995 
Interest income recognized   -    16    -    -    8    99    1    124 

 

Included in the total impaired loans above were non-accrual loans of $8.7 million and $6.9 million at June 30, 2017 and December 31, 2016, respectively. Interest income that would have been recorded if non-accrual loans had been current and in accordance with their original terms was $258 thousand and $252 thousand for the first six months of 2017 and 2016, respectively.

 

 16 

 

 

The following table outlines the acquired impaired loans at June 30, 2017 and December 31, 2016:

 

   June 30, 2017 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Acquired Impaired Loans:                                        
Substandard                                        
Contractual payment receivable  $-   $-   $-   $-   $459   $996   $-   $1,455 
Non-Accretable adjustment   -    -    -    -    -    434    -    434 
Cash flow expected   -    -    -    -    459    562    -    1,021 
Accretable yield   -    -    -    -    17    7    -    24 
Loan receivable  $-   $-   $-   $-   $442   $555   $-   $997 
                                         
Doubtful                                        
Contractual payment receivable  $-   $-   $-   $-   $-   $38   $-   $38 
Non-Accretable adjustment   -    -    -    -    -    38    -    38 
Cash flow expected   -    -    -    -    -    -    -    - 
Accretable yield   -    -    -    -    -    -    -    - 
Loan receivable  $-   $-   $-   $-   $-   $-   $-   $- 

 

   December 31, 2016 
               Commercial   Commercial   Commercial         
   Construction   Residential   Residential   owner   non-owner   loans   Consumer     
(in thousands)  and land   first lien   junior lien   occupied   occupied   and leases   loans   Total 
Acquired Impaired Loans:                                        
Substandard                                        
Contractual payment receivable  $-   $-   $-   $-   $466   $-   $-   $466 
Non-Accretable adjustment   -    -    -    -    -    -    -    - 
Cash flow expected   -    -    -    -    466    -    -    466 
Accretable yield   -    -    -    -    18    -    -    18 
Loan receivable  $-   $-   $-   $-   $448   $-   $-   $448 
                                         
Doubtful                                        
Contractual payment receivable  $-   $-   $-   $-   $619   $1,777   $-   $2,396 
Non-Accretable adjustment   -    -    -    -    125    486    -    611 
Cash flow expected   -    -    -    -    494    1,291    -    1,785 
Accretable yield   -    -    -    -    13    65    -    78 
Loan receivable  $-   $-   $-   $-   $481   $1,226   $-   $1,707 

 

Loans may have their terms restructured (e.g., interest rates, loan maturity date, payment and amortization period, etc.) in circumstances that provide payment relief to a borrower experiencing financial difficulty. Such restructured loans are considered trouble debt restructured loans (“TDRs”) that may either be impaired loans that may either be in accruing status or non-accruing status.  Non-accruing restructured loans may return to accruing status provided there is a sufficient period of payment performance in accordance with the restructure terms.  Loans may be removed from the restructured category in the year subsequent to the restructuring if: a) the restructuring agreement specifies an interest rate equal to or greater than the rate that the creditor was willing to accept at the time of restructuring for a new loan with comparable risk; and b) the loan is not impaired based on the terms specified by the restructuring agreement.  

 

 17 

 

 

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

 

   June 30, 2017 
   Number   Non-Accrual   Number   Accrual   Total 
(dollars in thousands)  of Loans   Status   of Loans   Status   TDRs 
Construction and land   -   $-    1   $125   $125 
Residential real estate - first lien   1    210    1    291    501 
Commercial - non-owner occupied   2    2,667    -    -    2,667 
Commercial loans and leases   1    514    1    156    670 
    4   $3,391    3   $572   $3,963 

 

   December 31, 2016 
   Number   Non-Accrual   Number   Accrual   Total 
(dollars in thousands)  of Loans   Status   of Loans   Status   TDRs 
Construction and land   -   $-    1   $125   $125 
Residential real estate - first lien   1    214    1    294    508 
Commercial - non-owner occupied   1    594    1    2,073    2,667 
Commercial loans and leases   1    913    1    183    1,096 
Consumer   1    140    -    -    140 
    4   $1,861    4   $2,675   $4,536 

 

A summary of TDR modifications outstanding and performing under modified terms are as follows:

 

   June 30, 2017 
       Not Performing   Performing     
   Related   to Modified   to Modified   Total 
(in thousands)  Allowance   Terms   Terms   TDRs 
Construction and land                    
Extension or other modification  $-   $-   $125   $125 
Residential real estate - first lien                    
Extension or other modification   6    210    291    501 
Commercial RE - non-owner occupied                    
Rate modification   -    2,667    -    2,667 
Commercial loans                    
Forbearance   -    514    156    670 
Total troubled debt restructure loans  $6   $3,391   $572   $3,963 

 

   December 31, 2016 
       Not Performing   Performing     
   Related   to Modified   to Modified   Total 
(in thousands)  Allowance   Terms   Terms   TDRs 
Construction and land                    
Extension or other modification  $-   $-   $125   $125 
Residential real estate - first lien                    
Extension or other modification   7    214    294    508 
Commercial RE - non-owner occupied                    
Rate modification   -    594    2,073    2,667 
Commercial loans                    
Extension or other modification   913    913    183    1,096 
Consumer                    
Extension or other modification   72    140    -    140 
Total troubled debt restructure loans  $992   $1,861   $2,675   $4,536 

 

 18 

 

 

There were no new loans restructured during the six months ended June 30, 2017, however, there were four loans totaling $1.4 million restructured in 2016 consisting of the following:

 

·One commercial loan in the amount of $183 thousand for which the Bank extended the maturity and allowed for a principal and interest payment over time.
·One land development loan in the amount of $125 thousand that included a paydown from the guarantor, partial debt forgiveness by the Bank and a reduction of the interest rate on the remaining balance of the loan, which the Bank anticipates will be fully repaid.
·One residential first lien mortgage in the amount of $214 thousand that was restructured with an extension of the original term. 
·A $913 thousand commercial loan, which was restructured through a forbearance agreement that deferred payments.

 

As a part of the modification of the land development loan restructured during 2016, the Bank agreed to forgive $215 thousand in debt, and recorded this amount as a loss. The pre-modification principal amount on this loan was $340 thousand, while the post-modification principal amount was reduced to $125 thousand. The other modifications have been only interest rate concessions and payment term extensions, not principal reductions that resulted in the recordation of a loss. Thus, the pre-modification and post-modification recorded investment amounts are the same for these TDRs.

 

Performing TDRs were in compliance with their modified terms and there are no further commitments associated with these loans. During the six months ended June 30, 2017 there were no TDRs that subsequently defaulted within twelve months of their modification dates. There was one consumer loan restructured in 2015 in the amount of $150 thousand that defaulted during the first three months of 2017. Additionally, there was one restructured credit the status of which changed from performing to non-performing during the second quarter 2017.

 

Management routinely evaluates other real estate owned (“OREO”) based upon periodic appraisals. For the six months ended June 30, 2017 and 2016 there were additional allowances recorded of $96 thousand and $83 thousand, respectively, as the current appraised value, less estimated cost to sell, was not sufficient to cover the recorded OREO amount. For the six months ended June 30, 2017 and 2016 there were no new loans transferred from loans to OREO. The Company sold two properties held as OREO during the second quarter of 2017 for a net gain totaling $19 thousand. There were no such properties sold during the same period of 2016. The Company held no residential first lien loans in OREO at either June 30, 2017 or December 31, 2016. At June 30, 2017 there were two residential first lien loans totaling $458 thousand in the process of foreclosure, and no residential first lien loans in the process of foreclosure at December 31, 2016.

 

Note 5: Goodwill and Other Intangible Assets

 

Goodwill has an indefinite useful life and is evaluated for impairment annually or more frequently if events and circumstances indicate that the asset might be impaired. An impairment loss is recognized to the extent that the carrying amount exceeds the asset’s fair value.

 

The Bank has one unit, which is the core banking operation. The table below shows goodwill balances at June 30, 2017 and December 31, 2016.

 

(in thousands)    
Goodwill     
Banking  $603 

 

The gross carrying amount and accumulated amortization of other intangible assets are as follows:

 

   June 30, 2017   Weighted 
   Gross       Net   Average 
   Carrying   Accumulated   Carrying   Remaining Life 
(in thousands)  Amount   Amortization   Amount   (Years) 
Amortizing intangible assets:                    
Core deposit intangible  $3,540   $1,563   $1,977    6.11 

 

   December 31, 2016   Weighted 
   Gross       Net   Average 
   Carrying   Accumulated   Carrying   Remaining Life 
(in thousands)  Amount   Amortization   Amount   (Years) 
Amortizing intangible assets:                    
Core deposit intangible  $3,540   $1,292   $2,248    6.61 

 

 19 

 

 

Estimated future amortization expense for amortizing intangibles for the years ending December 31, are as follows:

 

(in thousands)    
2017  $234 
2018   396 
2019   314 
2020   269 
2021   258 
Thereafter   506 
Total amortizing intangible assets  $1,977 

 

Note 6: Deposits

 

The following table details the composition of deposits and the related percentage mix of total deposits, respectively, at the dates indicated:

 

(dollars in thousands)  June 30, 2017   December 31, 2016 
       % of       % of 
   Amount   Total   Amount   Total 
Noninterest-bearing demand  $215,124    25%  $182,880    23%
Interest-bearing checking   69,031    8    62,538    8 
Money market accounts   272,917    32    247,858    31 
Savings   54,262    6    50,495    6 
Certificates of deposit   243,375    29    264,963    32 
Total deposits  $854,709    100%  $808,734    100%

 

Note 7: Stock Options and Stock Awards

 

The Company’s equity incentive plan provides for awards of nonqualified and incentive stock options as well as vested and non-vested common stock awards. Employee stock options can be granted with exercise prices at the fair market value (as defined within the plan) of the stock at the date of grant and with terms of up to ten years. Except as otherwise permitted in the plan, upon termination of employment for reasons other than retirement, permanent disability or death, the option exercise period is reduced or the options are canceled.

 

Stock awards may also be granted to non-employee members of the Board of Directors as compensation for attendance and participation at meetings of the Board of Directors and meetings of the various committees of the Board. For the six months ended June 30, 2017 and 2016, Bancorp issued 6,604 and 4,004 shares of common stock, respectively, to directors as compensation for their service.

   

The fair value of the Company’s stock options granted as compensation is estimated on the measurement date, which, for the Company, is the date of grant. The fair value of stock options is calculated using the Black-Scholes option-pricing model under which the Company estimates expected market price volatility and expected term of the options based on historical data and other factors. There were no stock options granted during the first six months of 2017 or the year ended December 31, 2016. The valuation of the Company’s restricted stock and restricted stock units is the closing price per share of Bancorp’s common stock on the date of grant.

 

 20 

 

 

The following table summarizes the Company’s stock option activity and related information for the periods ended:

 

   June 30, 2017   December 31, 2016 
       Weighted       Weighted 
       Average       Average 
       Exercise       Exercise 
   Shares   Price   Shares   Price 
Balance at January 1,   123,593   $12.36    137,463   $12.30 
Granted   -    -    -    - 
Exercised   (19,759)   11.86    (3,020)   11.64 
Forfeited   (65,039)   13.95    (10,850)   11.77 
Balance at period end   38,795   $10.03    123,593   $12.36 
Exercisable at period end   38,795   $10.03    123,593   $12.36 
Weighted average fair value of options                    
granted during the year       $-        $- 

 

The cash received from the exercise of stock options during the six months ended June 30, 2017 was $234 thousand, compared to $19 thousand for the first half of 2016. The intrinsic value of a stock option is the amount that the market value of the underlying stock exceeds the exercise price of the option. Based upon a fair market value of $19.25 at June 30, 2017, the options outstanding had an aggregate intrinsic value of $381 thousand. At December 31, 2016, based upon fair market value of $15.10, the outstanding options outstanding had an aggregate intrinsic value of $338 thousand.

 

Restricted Stock

In the second quarter of 2013, 50,000 shares of restricted stock were granted, with 30,000 of the shares subject to a three year vesting schedule with one-third of the shares vesting each year on the grant date anniversary. The remaining 20,000 awarded shares also are subject to a three year vesting schedule, however, they only vest if certain annual performance measures are satisfactorily achieved.

 

The following table presents a summary of the activity in the Company’s restricted stock for the periods ended:

 

   December 31, 2016 
       Weighted 
       Average 
       Grant Date 
   Shares   Fair Value 
Balance at January 1,   8,330   $6.92 
Granted   -    - 
Vested   (8,330)   6.92 
Forfeited   -    - 
Balance at period end   -   $- 

 

At June 30, 2017, there were no restricted stock awards granted or outstanding, and all of the pre-tax compensation expense related to restricted stock awards has been recognized. 

 

Restricted Stock Units

Restricted stock units (“RSUs”) are similar to restricted stock, except the recipient does not receive the stock immediately, but instead receives it according to a vesting plan and distribution schedule after achieving required performance milestones or upon remaining with the employer for a particular length of time. Each RSU that vests entitles the recipient to receive one share of Bancorp common stock on a specified issuance date. The recipient does not have any stockholder rights, including voting, dividend or liquidation rights, with respect to the shares underlying awarded RSUs until the recipient becomes the record holder of those shares.

 

For the first half of 2017, 5,000 RSUs were granted subject to a three year vesting schedule. The Company granted 27,000 RSUs during 2016, all of which are subject to a three-year vesting schedule.

 

 21 

 

 

The following table presents a summary of the activity in the Company’s RSUs for the periods ended:

 

   June 30, 2017   December 31, 2016 
       Weighted       Weighted 
       Average       Average 
       Grant Date       Grant Date 
   Shares   Fair Value   Shares   Fair Value 
Balance at January 1,   65,491   $13.23    74,828   $13.21 
Granted   5,000    10.81    27,000    12.91 
Vested   (18,668)   12.43    (17,838)   12.95 
Forfeited   -    -    (18,499)   12.96 
Balance at period end   51,823   $13.28    65,491   $13.23 

 

At June 30, 2017, based on RSU awards outstanding at that time, the total unrecognized pre-tax compensation expense related to unvested RSU awards was $468 thousand. This expense is expected to be recognized through 2019. 

 

Stock-Based Compensation Expense:   Stock-based compensation is recognized as compensation cost in the statement of operations based on their fair values on the measurement date, which, for the Company, is the date of the grant. The amount that the Company recognized in stock-based compensation expense related to the issuance of restricted stock and RSUs and for director compensation paid in stock is presented in the following table:

 

   Six months ended   Three months ended 
   June 30,   June 30, 
(in thousands)  2017   2016   2017   2016 
Stock-based compensation expense                    
Related to the issuance of restricted stock and RSUs  $236   $168   $149   $90 
Director compensation paid in stock  $110   $50   $66   $17 

 

Note 8: Benefit Plans

 

Profit Sharing Plan

The Company sponsors a defined contribution retirement plan through a Section 401(k) profit sharing plan. Employees may contribute up to 15% of their pretax compensation. Participants are eligible for matching Company contributions up to 4% of eligible compensation dependent on the level of voluntary contributions. Company matching contributions totaled $381 thousand and $312 thousand, respectively, for the six months ended June 30, 2017 and 2016. The Company’s matching contributions vest immediately.

 

Supplemental Executive Retirement Plan (SERP)

In 2014, the Bank created a SERP for the Chief Executive Officer. This plan was amended in 2015. Under the defined benefit SERP, Ms. Scully will receive $150,000 each year for 15 years after attainment of the Normal Retirement Age (as defined in the SERP). Ms. Scully will earn vesting on a graduated schedule in which she will become fully vested on August 25, 2019, which has been established for purposes of the SERP as her retirement date. Expense related to this plan totaled $141 thousand and $121 thousand, respectively, for the six month periods and $67 thousand and $61 thousand, respectively, for the three month periods ending June 30, 2017 and 2016.

 

 22 

 

 

Note 9: Income per Common Share

 

The table below shows the presentation of basic and diluted income per common share for the periods indicated:

 

   Six months ended   Three months ended 
   June 30,   June 30, 
(dollars in thousands, except per share data)  2017   2016   2017   2016 
Net income  $3,604   $2,601   $2,038   $1,641 
Preferred stock dividends   -    (166)   -    (109)
Net income available to common stockholders (numerator)  $3,604   $2,435   $2,038   $1,532 
BASIC                    
Basic average common shares outstanding (denominator)   9,295,777    6,963,199    9,779,772    6,970,876 
Basic income per common share  $0.39   $0.35   $0.21   $0.22 
DILUTED                    
Average common shares outstanding   9,295,777    6,963,199    9,779,772    6,970,876 
Dilutive effect of common stock equivalents   39,373    93,083    42,393    90,991 
Diluted average common shares outstanding (denominator)   9,335,150    7,056,282    9,822,165    7,061,867 
Diluted income per common share  $0.39   $0.35   $0.21   $0.22 
                     
Common stock equivalents outstanding that are anti-dilutive and thus excluded from calculation of diluted number of shares presented above   -    75,711    -    79,911 

 

Note 10: Risk-Based Capital

 

Bancorp and the Bank are subject to various regulatory capital requirements administered by the federal bank regulatory agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on Bancorp and the Bank’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, Bancorp and the Bank must meet specific capital guidelines that involve quantitative measures of their assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. Bancorp’s and the Bank’s capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

 

In July 2013, Federal Deposit Insurance Corporation (the “FDIC”) and the other federal bank regulatory agencies issued a final rule that revised their leverage and risk-based capital requirements and the method for calculating risk-weighted assets to make them consistent with agreements that were reached by the Basel Committee on Banking Supervision (“Basel III”) and certain provisions of the Dodd-Frank Act. The final rule, which became effective on January 1, 2015, applies to all depository institutions, top-tier bank holding companies with total consolidated assets of $1 billion or more and top-tier savings and loan holding companies. The final rule created a new common equity Tier 1 (“CET1”) minimum capital requirement (4.5% of risk-weighted assets), increased the minimum Tier 1 capital ratio (from 4% to 6% of risk-weighted assets), imposed a minimum leverage ratio of 4.0%, and changed the risk-weight of certain assets to better reflect credit risk and other risk exposures. These include, among other things, a 150% risk weight for certain high volatility commercial real estate acquisition, development and construction loans and for non-residential mortgage loans that are 90 days past due or otherwise in non-accrual status, and a 20% credit conversion factor for the unused portion of a commitment with an original maturity of one year or less that is not unconditionally cancellable. The final rule also requires unrealized gains and losses on certain “available-for-sale” securities holdings to be included for purposes of calculating regulatory capital unless the Company elects to opt-out from this treatment. The Company has elected to permanently opt out of this treatment in the Company’s capital calculations, as permitted by the final rule.

 

Additionally, subject to a transition schedule, the rule limits Bancorp’s and the Bank’s ability to make capital distributions, engage in share repurchases and pay certain discretionary bonus payments if the they do not hold a “capital conservation buffer” consisting of 2.5% of common equity Tier 1 capital to risk-weighted assets in addition to the amount necessary to meet its minimum risk-based capital requirements.

 

In addition, under revised prompt corrective action requirements, in order to be considered “well-capitalized,” Bancorp and the Bank must have a total risk-based capital ratio of 10.0% or greater, a Tier 1 risk-based capital ratio of 8.0% or greater, a common equity Tier 1 ratio of 6.5% or greater, a leverage capital ratio of 5.0% or greater, and not be subject to any written agreement, order, capital directive, or prompt corrective action directive to meet and maintain a specific capital level for any capital measure.

 

 23 

 

 

There are two main categories of capital under the regulatory capital guidelines. Tier 1 capital includes common stockholders’ equity, qualifying preferred stock and trust preferred securities, less goodwill and certain other deductions (including the unrealized net gains and losses, after applicable income taxes, on securities available for sale carried at fair value). Tier 2 capital includes preferred stock not qualifying as Tier 1 capital, subordinated debt, the allowance for credit losses and net unrealized gains on marketable equity securities, subject to limitations set by the guidelines. Tier 2 capital is limited to the amount of Tier 1 capital (i.e., at least half of total capital must be in the form of Tier 1 capital). Under the guidelines, capital is compared to the relative risk related to the balance sheet. To derive the risk included in the balance sheet, one of several risk weights is applied to the different balance sheet and off-balance sheet assets, primarily based on the relative credit risk of the counterparty. For example, claims guaranteed by the U.S. government or one of its agencies are risk-weighted at 0%. Off-balance sheet items, such as loan commitments, are also applied a risk weight after calculating balance sheet equivalent amounts. One of four credit conversion factors (0%, 20%, 50% and 100%) is assigned to loan commitments based on the likelihood of the off-balance sheet item becoming an asset. For example, certain loan commitments are converted at 50% and then risk-weighted at 100%. The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

 

Management believes that, as of June 30, 2017 and December 31, 2016, Bancorp and the Bank met all capital adequacy requirements to which they are subject.

 

                   To be well 
                   capitalized under 
                   the FDICIA 
           For capital   prompt corrective 
   Actual   adequacy purposes   action provisions 
(dollars in thousands)  Amount   Ratio   Amount   Ratio   Amount   Ratio 
As of June 30, 2017:                              
Total capital                              
(to risk-weighted assets)                              
Howard Bank  $120,413    12.89%  $74,726    8.00%  $93,408    10.00%
Howard Bancorp  $134,600    14.34%  $75,112    8.00%   N/A      
Common equity tier 1 capital                              
(to risk-weighted assets)                              
Howard Bank  $115,064    12.32%  $42,034    4.50%  $60,715    6.50%
Howard Bancorp  $125,721    13.39%  $42,251    4.50%   N/A      
Tier 1 capital (to risk-weighted assets)                              
Howard Bank  $115,064    12.32%  $56,045    6.00%  $74,726    8.00%
Howard Bancorp  $125,721    13.39%  $56,334    6.00%   N/A      
Tier 1 capital (to average assets)                              
(Leverage ratio)                              
Howard Bank  $115,064    10.79%  $42,669    4.00%  $53,336    5.00%
Howard Bancorp  $125,721    11.78%  $42,686    4.00%   N/A      
As of December 31, 2016:                              
Total capital                              
(to risk-weighted assets)                              
Howard Bank  $94,696    11.02%  $68,722    8.00%  $85,902    10.00%
Howard Bancorp  $93,278    10.83%  $68,903    8.00%   N/A      
Common equity tier 1 capital                              
(to risk-weighted assets)                              
Howard Bank  $88,267    10.28%  $38,656    4.50%  $55,836    6.50%
Howard Bancorp  $83,643    9.71%  $38,758    4.50%   N/A      
Tier 1 capital (to risk-weighted assets)                              
Howard Bank  $88,267    10.28%  $51,541    6.00%  $68,722    8.00%
Howard Bancorp  $83,643    9.71%  $51,677    6.00%   N/A      
Tier 1 capital (to average assets)                              
(Leverage ratio)                              
Howard Bank  $88,267    8.82%  $40,022    4.00%  $50,027    5.00%
Howard Bancorp  $83,643    8.36%  $40,030    4.00%   N/A      

 

 24 

 

 

Note 11: Preferred Stock

 

On September 22, 2011, Bancorp entered into a Securities Purchase Agreement with the Secretary of the Treasury, pursuant to which Bancorp issued and sold to the Treasury 12,562 shares of its Senior Non-Cumulative Perpetual Preferred Stock, Series AA, having a liquidation preference of $1,000 per share, for aggregate proceeds of $12,562,000. The issuance was pursuant to the SBLF program, a $30 billion fund established under the Small Business Jobs Act of 2010, which encourages lending to small businesses by providing capital to qualified community banks with assets of less than $10 billion. The Series AA Preferred Stock holders were entitled to receive non-cumulative dividends payable quarterly on each January 1, April 1, July 1 and October 1, beginning October 1, 2011. The dividend rate was initially set at 5% per annum and thereafter was set based upon the percentage change in qualified lending between each dividend period and the baseline “Qualified Small Business Lending” level established at the time the agreement was entered into. Such dividend rate could vary from 1% per annum to 5% per annum for the second through tenth dividend periods and from 1% per annum to 7% per annum for the eleventh through the eighteenth dividend periods and through March 22, 2016 with respect to the nineteenth dividend period. If the Series AA Preferred Stock remained outstanding for more than four-and-one-half years, the dividend rate was fixed at 9%. As of March 22, 2016, the dividend rate was fixed at 9%. Such dividends were not cumulative, but Bancorp could only declare and pay dividends on its common stock (or any other equity securities junior to the Series AA Preferred Stock) if it had declared and paid dividends for the current dividend period on the Series AA Preferred Stock, and was subject to other restrictions on its ability to repurchase or redeem other securities. In addition, if Bancorp had not timely declared and paid dividends on the Series AA Preferred Stock for six dividend periods or more, whether or not consecutive, the Treasury (or any successor holder of Series AA Preferred Stock) could have designated a representative to attend all meetings of Bancorp’s Board of Directors in a nonvoting observer capacity and Bancorp would have been required to give such representative copies of all notices, minutes, consents and other materials that Bancorp provided to its directors in connection with such meetings.

 

On May 6, 2016, after receiving all required regulatory approvals, Bancorp redeemed the 12,562 shares of Series AA Preferred Stock for $12,562,000 in accordance with its terms. Bancorp used the proceeds of a $12,562,000 term loan with Raymond James Bank, N.A. to fund the redemption of the Series AA Preferred Stock. This debt was repaid on February 1, 2017.

 

Note 12: Fair Value

 

FASB ASC Topic 820 “Fair Value Measurements” defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. FASB ASC Topic 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value.

 

The Company utilizes fair value measurements to record fair value adjustments to certain assets and to determine fair value disclosures. Securities available for sale are recorded at fair value on a recurring basis. Additionally, from time to time, the Company may be required to record at fair value other assets on a nonrecurring basis, such as loans held for investment and certain other assets. These nonrecurring fair value adjustments typically involve application of lower of cost or market accounting or write-downs of individual assets.

 

Under FASB ASC Topic 820, the Company groups assets and liabilities at fair value in three levels, based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine the fair value. These hierarchy levels are:

 

          Level 1: Valuations for assets and liabilities traded in active exchange markets. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.

 

          Level 2: Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for identical or comparable assets or liabilities which use observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in active markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

 

          Level 3: Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

 

A financial instrument's level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

 

Recurring Fair Value Measurements

 

Except for one privately held equity investment, all other classes of investment securities available for sale are recorded at fair value using an industry-wide valuation service and therefore fall into a Level 2 of the fair value hierarchy. The service uses evaluated pricing models that vary based on asset class and include available trade, bid and other market information. Various methodologies include broker quotes, proprietary models, descriptive terms and conditions databases, and quality control programs. The privately held equity investment utilizes peer market information to estimate the unobservable inputs and then these inputs are applied to the asset.

 

 25 

 

 

Fair value of loans held for sale is based upon outstanding investor commitments or, in the absence of such commitments, based on current investor yield requirements or third party pricing models and are considered Level 2. Gains and losses on loan sales are determined using specific identification method. Changes in fair value are recognized in the Consolidated Statement of Operations as part of realized and unrealized gain on mortgage banking activities.

 

Interest rate lock commitments are recorded at fair value determined as the amount that would be required to settle each of these derivatives at the balance sheet date. In the normal course of business, the Company enters into contractual interest rate lock commitments to extend credit to borrowers with fixed expiration dates. The commitment becomes effective when the borrowers lock in a specified interest rate within the time frames established by the mortgage division. All borrowers are evaluated for credit worthiness prior to the extension of the commitment. Market risk arises if interest rates move adversely between the time interest rate is locked by the borrower and the sale date of the loan to an investor. To mitigate this interest rate risk inherent in providing rate lock commitments to borrowers, the Company enters into best effort forward sales contracts to sell loans to investors. The forward sales contracts lock in an interest rate price for the sale of loans similar to the specific rate lock commitment. Rate lock commitments to the borrowers through to the date the loan closes are undesignated derivatives and accordingly, are marked to fair value in earnings. These valuations fall into a Level 3 of the fair value hierarchy. The rate lock commitments are deemed as Level 3 inputs because the Company applies an estimated pull-through rate, which is deemed an unobservable measure. The pull-through rate utilized is based upon historic pull-through rates that ranged from 70 percent to 80 percent.

 

For loans held for investment that were originally intended to be sold and previously included as loans held for sale, fair value is determined by discounting estimated cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.

 

The following table sets forth the Company’s financial assets and liabilities that were accounted for or disclosed at fair value on a recurring basis at June 30, 2017 and December 31, 2016.

 

June 30, 2017      Quoted Price in   Significant     
       Active Markets   Other   Significant 
   Carrying   for Identical   Observable   Unobservable 
   Value   Assets   Inputs   Inputs 
(in thousands)  (Fair Value)   (Level 1)   (Level 2)   (Level 3) 
Available for sale securities:                    
U.S. Government agencies  $47,296   $-   $47,296   $- 
U.S. Government treasuries   1,499    -    1,499    - 
Mortgage-backed securities   1,311    -    1,311    - 
Other investments   2,045    -    1,977    68 
Loans held for sale   53,872    -    53,872    - 
Loans held for investment   1,753    -    1,753    - 
Rate lock commitments   586    -    -    586 

 

December 31, 2016      Quoted Price in   Significant     
       Active Markets   Other   Significant 
   Carrying   for Identical   Observable   Unobservable 
   Value   Assets   Inputs   Inputs 
(in thousands)  (Fair Value)   (Level 1)   (Level 2)   (Level 3) 
Available for sale securities:                    
U.S. Government agencies  $34,463   $-   $34,463   $- 
U.S. Government treasuries   1,504    -    1,504    - 
Mortgage-backed securities   1,298    -    1,298    - 
Other investments   1,463    -    1,463    - 
Loans held for sale   51,054    -    51,054    - 
Loans held for investment   6,580    -    6,580    - 
Rate lock commitments   528    -    -    528 

 

 26 

 

 

Assets under fair value option:

 

June 30, 2017  Carrying   Aggregate     
   Fair Value   Unpaid     
(in thousands)  Amount   Principal   Difference 
Loans held for sale  $53,872   $52,260   $1,612 
Loans held for investment   1,753    1,695    58 

 

 

December 31, 2016  Carrying   Aggregate     
   Fair Value   Unpaid     
(in thousands)  Amount   Principal   Difference 
Loans held for sale  $51,054   $49,709   $1,345 
Loans held for investment   6,580    6,794    (214)

 

The Company elected to measure the loans held for sale and the loans held for investment that were originally intended for sale, but instead were added to the Bank’s portfolio at fair value, to better align reported results with the underlying economic changes in value of the loans on the Company’s balance sheet.

 

The following table presents a reconciliation of the assets that are measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the periods presented:

 

   June 30,   December 31 
   2017   2016 
Balance, beginning of period  $528   $508 
Privately held equity investment   68    - 
Net gains included in realized and unrealized gains on mortgage banking activity in noninterest income   58    20 
Balance, end of period  $654   $528 

 

Non-recurring Fair Value Measurements

 

Level 3 is for positions that are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available market evidence. In the absence of such evidence, management's best estimate is used.

 

Impaired loans are evaluated and valued at the time the loan is identified as impaired, at the lower of cost or market value. Market value is measured based on the value of the collateral securing these loans and is classified at a Level 3 in the fair value hierarchy. Collateral may be real estate and/or business assets including equipment, inventory and/or accounts receivable. The value of real estate collateral is determined based on appraisal by qualified licensed appraisers hired by the Company. The value of business equipment, inventory and accounts receivable collateral is based on the net book value on the business' financial statements and, if necessary, discounted based on management's review and analysis. Appraised and reported values may be discounted based on management's historical knowledge, changes in market conditions from the time of valuation, and/or management's expertise and knowledge of the client and client's business. Impaired loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly, based on the same factors identified above.

 

Other real estate owned acquired through, or in lieu of, foreclosure are held for sale and are initially recorded at fair value, less selling costs. Any write-downs to fair value at the time of transfer to OREO are charged to the allowance for credit losses subsequent to foreclosure. Values are derived from appraisals of underlying collateral and discounted cash flow analysis. There were valuation losses of $96 thousand recognized during the three months ended June 30, 2017 and $83 thousand recognized for the year ended December 31, 2016. These charges were for declines in the value of OREO subsequent to foreclosure. OREO is classified within Level 3 of the hierarchy.

 

There was one loan for $212 thousand that was originally classified as held for sale that was downgraded to non-accrual status in 2016. Net gain from the changes included in earnings in fair value of loans held for sale was $267 thousand at June 30, 2017. Net gain from the changes included in earnings in fair value of loans held for investment was $93 thousand at June 30, 2017.

 

 27 

 

 

The following table sets forth the Company’s financial assets and liabilities that were accounted for or disclosed at fair value on a nonrecurring basis at June 30, 2017 and December 31, 2016.

 

June 30, 2017      Quoted Price in   Significant     
       Active Markets   Other   Significant 
   Carrying   for Identical   Observable   Unobservable 
   Value   Assets   Inputs   Inputs 
(in thousands)  (Fair Value)   (Level 1)   (Level 2)   (Level 3) 
Other real estate owned  $2,135   $-   $-   $2,135 
Impaired loans:                    
Construction and land   125    -    -    125 
Residential - first lien   1,789    -    -    1,789 
Residential - junior lien   196    -    -    196 
Commercial - owner occupied   508    -    -    508 
Commercial - non-owner occupied   3,660    -    -    3,660 
Commercial loans and leases   2,580    -    -    2,580 
Consumer   -    -    -    - 

 

December 31, 2016      Quoted Price in   Significant     
       Active Markets   Other   Significant 
   Carrying   for Identical   Observable   Unobservable 
   Value   Assets   Inputs   Inputs 
(in thousands)  (Fair Value)   (Level 1)   (Level 2)   (Level 3) 
Other real estate owned  $2,350   $-   $-   $2,350 
Impaired loans:                    
Construction and land   125    -    -    125 
Residential - first lien   778    -    -    778 
Residential - junior lien   37    -    -    37 
Commercial - owner occupied   509    -    -    509 
Commercial - non-owner occupied   3,148    -    -    3,148 
Commercial loans and leases   3,066    -    -    3,066 
Consumer   95    -    -    95 

 

OREO consisted of the outstanding balance of $4.7 million, less valuation allowance of $2.6 million, at June 30, 2017, and $5.0 million, less valuation allowance of $2.7 million, at December 31, 2016. Related allowance on impaired loans was $544 thousand and $2.2 million at June 30, 2017 and December 31, 2016, respectively.

 

Various techniques are used to valuate OREO and impaired loans.  All loans for which the underlying collateral is real estate, either construction, land, commercial, or residential, an independent appraisal is used to identify the value of the collateral.  The approaches within the appraisal report include sales comparison, income, and replacement cost analysis.  The resulting value will be adjusted by a selling cost of 9.5% and the residual value will be used to determine if there is an impairment. Commercial loans and leases and consumer loans utilize a liquidation approach to the impairment analysis.

 

The fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced or liquidation sale. Fair value estimates are based on quoted market prices where available or calculated using present value techniques. Since quoted market prices are not available on many of our financial instruments, estimates may be based on the present value of estimated future cash flows and estimated discount rates.

 

The following methods and assumptions were used to estimate the fair value of financial instruments where it is practical to estimate fair value:

 

Securities available-for-sale: Based on quoted market prices. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities.

 

Securities held-to-maturity: The fair value of debt securities is based upon quoted prices for similar assets or externally developed models that use significant observable inputs.

 

Nonmarketable equity securities: Because these securities are not marketable, the carrying amount approximates the fair value.

 

 28 

 

 

Loans held for sale: Loans held for sale are carried at fair value based on outstanding investor commitments or, in the absence of such commitments, on current investor yield requirements on third party models.

 

Loans held for investment: Determined by discounting estimated cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities

 

Rate lock commitments: Based on estimated loan closing and investor delivery rate based on historical experience.

 

Loans: For variable rate loans the carrying amount approximates the fair value. For fixed rate loans the fair value is calculated by discounting estimated cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. The estimated cash flows do not anticipate prepayments.

 

Deposits: The carrying amount of non-maturity deposits such as demand deposits, money market and saving deposits approximates the fair value. The fair value of deposits with predetermined maturity dates such as certificate of deposits is estimated by discounting the future cash flows using current rates of similar deposits with similar remaining maturities.

 

Short-term borrowing: The carrying amounts approximate the fair values at the reporting date.

 

Long-term borrowing: At December 31, 2016, based on quoted market prices or, if quoted market price is not available, discounted cash flow analyses based on current incremental borrowing rates for similar types of instruments. At June 30, 2017 the carrying amounts approximate the fair values.

 

Management has made estimates of fair value discount rates that it believes to be reasonable. However, because there is no market for many of these financial instruments, management has no basis to determine whether the fair value presented for loans would be indicative of the value negotiated in an actual sale.

 

Management has made estimates of fair value discount rates that it believes to be reasonable. Because there is no market for many of these financial instruments, however, management has no basis to determine whether the fair value presented for loans would be indicative of the value negotiated in an actual sale.

 

The following table presents the estimated fair value of the Company’s financial instruments at the dates indicated:

 

   June 30, 2017 
           Quoted Price in   Significant     
           Active Markets   Other   Significant 
           for Identical   Observable   Unobservable 
   Carrying   Fair   Assets   Inputs   Inputs 
(in thousands)  Amount   Value   (Level 1)   (Level 2)   (Level 3) 
Financial Assets                         
Available for sale securities  $52,151   $52,151   $-   $52,083   $68 
Held to maturity securities   9,250    9,332    -    -    9,332 
Nonmarketable equity securities   5,196    5,196    -    5,196    - 
Loans held for sale   53,872    53,872    -    53,872    - 
Loans held for investment   1,753    1,753    -    1,753    - 
Rate lock commitments   586    586    -    -    586 
Loans and leases   872,999    870,923    -    -    870,923 
Financial Liabilities                         
Deposits   854,709    855,872    -    855,872    - 
Short-term borrowings   109,770    109,770    -    109,770    - 
Long-term borrowings   6,541    6,541    -    6,541    - 

 

 29 

 

 

   December 31, 2016 
           Quoted Price in   Significant     
           Active Markets   Other   Significant 
           for Identical   Observable   Unobservable 
   Carrying   Fair   Assets   Inputs   Inputs 
(in thousands)  Amount   Value   (Level 1)   (Level 2)   (Level 3) 
Financial Assets                         
Available for sale securities  $38,728   $38,728   $-   $38,728   $- 
Held to maturity securities   6,250    6,584    -    -    6,584 
Nonmarketable equity securities   5,103    5,103    -    5,103    - 
Loans held for sale   51,054    51,054    -    51,054    - 
Loans held for investment   6,580    6,580    -    6,580    - 
Rate lock commitments   528    528    -    -    528 
Loans and leases   808,516    813,981    -    -    813,981 
Financial Liabilities                         
Deposits   808,734    809,703    -    809,703    - 
Short-term borrowings   107,056    107,056    -    107,056    - 
Long-term borrowings   20,517    20,554    -    20,554    - 

 

 30 

 

 

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

 

This section is intended to help our stockholders and potential investors understand our financial performance through a discussion of the factors affecting our consolidated financial condition at June 30, 2017 and December 31, 2016 and our consolidated results of operations for the six and three month periods ended June 30, 2017 and June 30, 2016. This section should be read in conjunction with the consolidated financial statements and notes to the consolidated financial statements.

 

Overview

 

Howard Bancorp, Inc. is the holding company for Howard Bank. Howard Bank was formed in 2004. Howard Bank’s business has consisted primarily of originating both commercial and real estate loans secured by property in our market area. Typically, commercial real estate and business loans involve a higher degree of risk and carry a higher yield than one-to four-family residential loans. We plan to continue to focus both on commercial customers and our origination of one- to four-family residential mortgage loans going forward, maintaining our portfolio of mortgage lending and also selling select loans into the secondary markets.

 

We are headquartered in Ellicott City, Maryland and we consider our primary market area to be The Greater Baltimore Metropolitan Area. We engage in a general commercial banking business, making various types of loans and accepting deposits. We market our financial services to small to medium sized businesses and their owners, professionals and executives, and high-net-worth individuals. Our loans are primarily funded by core deposits of customers in our market.

 

Our core business strategy is to deliver superior customer service that is supported by an extremely high level of banking sophistication. Our specialized community banking focus on both local markets and small business related market segments is combined with a broad array of products, new technology and seasoned banking professionals, which positions the Bank differently than most competitors. Our experienced executives establish a relationship with each client and bring value to all phases of a client’s business and personal banking needs.

 

Our results of operations depend mainly on our net interest income, which is the difference between the interest income we earn on our loan and investment portfolios and the interest expense we pay on deposits and borrowings. Results of operations are also affected by provisions for credit losses, noninterest income and noninterest expense. Our noninterest expense consists primarily of compensation and employee benefits, as well as office occupancy, loan production expense, deposit insurance and general administrative and data processing expenses. Our operations are significantly affected by general economic and competitive conditions, particularly with respect to changes in interest rates, government policies and actions of regulatory authorities. Future changes in applicable laws, regulations or government policies may materially affect our financial condition and results of operations.

 

On February 1, 2017, Howard Bancorp closed an underwritten public offering, including the exercise in full by the underwriters of their option to purchase an additional 360,000 shares, at the public offering price of $15.00 per share. The exercise of the option to purchase additional shares brought the total number of shares of common stock sold by the Company to 2,760,000 shares and increased the amount of gross proceeds raised in the offering, before underwriting discounts and expenses of the offering, to approximately $41.4 million.

 

On May 6, 2016, we redeemed all of the 12,562 shares of the Series AA Preferred Stock that we had previously issued to the Treasury under its SBLF program. The aggregate redemption price of the Series AA Preferred Stock was approximately $12.7 million, including dividends accrued but unpaid through the redemption date. The redemption of the Series AA Preferred Stock was funded with variable rate debt with Raymond James Bank, N.A. This debt was repaid on February 1, 2017.

 

Financial highlights during the six months ended June 30, 2017 are as follows:

 

·Primarily as a result of the capital offering our total stockholders’ equity increased $42.6 million or 49.7%. As anticipated, all of our regulatory capital ratios increased dramatically as a result of the offering. We used $12.7 million of the approximately $38.4 million in net proceeds of the offering to repay the loan to Raymond James Bank, N.A, and retained the remainder to provide funding for future growth.
·Total assets increased $77.4 million or 7.5%, to $1.1 billion at June 30, 2017.
·Loans and leases held in our portfolio grew $58.6 million or 7.1%, to $880.1 million at June 30, 2017.
·Deposits increased $46.0 million or 5.7% to $854.7 million at June 30, 2017, including noninterest-bearing deposit growth of $32.2 million or 17.6%.
·Net income available to common stockholders increased $1.2 million or 48.0% compared to the same period in 2016.
·Tangible book value increased to $12.84 per share at June 30, 2017 compared to $11.45 per share at June 30, 2016.

 

 31 

 

 

Critical Accounting Policies

 

Our accounting and financial reporting policies conform to GAAP and general practice within the banking industry. Accordingly, preparation of the financial statements requires management to exercise significant judgment or discretion or make significant assumptions and estimates based on the information available that have, or could have, a material impact on the carrying value of certain assets or on income. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of income and expenses during the periods presented. In reviewing and understanding financial information for us, you are encouraged to read and understand the significant accounting policies used in preparing our financial statements. The accounting policies we view as critical are those relating to the allowance for credit losses, goodwill and other intangible assets, business combinations, income taxes and share based compensation. Significant accounting policies are discussed in detail in “Notes to Consolidated Financial Statements - Note 1: Summary of Significant Account Policies” in our Annual Report on Form 10-K for the year ended December 31, 2016. There have been no changes to the significant accounting policies as described in the Annual Report. Disclosures regarding the effects of new accounting pronouncements are also included in Note 1.

 

Balance Sheet Analysis and Comparison of Financial Condition

 

A comparison between June 30, 2017 and December 31, 2016 balance sheets is presented below.

 

General

 

Total assets increased $77.4 million, or 7.5%, to $1.104 billion at June 30, 2017 compared to $1.027 billion December 31, 2016. This asset growth consisted primarily of increases in our loan portfolio of $58.6 million, investment securities of $16.4 million and bank owned life insurance of $6.9 million, partially offset by declines in interest bearing deposits in banks of $9.9 million. The asset growth was funded primarily from increases in customer deposits of $46.0 million or 5.7%. This deposit growth consisted of increases in noninterest-bearing deposits of $32.2 million or 17.6% and in interest-bearing deposits of $13.7 million or 2.2%.

 

Securities

 

Available for sale

Available for sale securities are reported at fair value. We currently hold U.S. agency and treasury securities, mortgage backed securities, and mutual fund investments in our securities portfolio, which are categorized as available for sale. The investment in mutual funds is a supplement to our community reinvestment program activities. We use our securities portfolio to provide the required collateral for funding via commercial customer overnight securities sold under agreement to repurchase (“repurchase agreements”) as well as to provide sufficient liquidity to fund our loans and provide funds for withdrawals of deposits.

 

Held to maturity

Held to maturity securities are reported at amortized cost. The only investments that we have classified as held to maturity are corporate debentures. These investments are intended to be held until maturity.

 

The following tables set forth the composition of our investment securities portfolio at the dates indicated.

 

(in thousands)  June 30, 2017   December 31, 2016 
   Amortized   Estimated   Amortized   Estimated 
   Cost   Fair Value   Cost   Fair Value 
Available for sale                    
U.S. Government                    
Agencies  $47,414   $47,296   $34,584   $34,463 
Treasuries   1,508    1,499    1,512    1,504 
Mortgage-backed   1,346    1,311    1,366    1,298 
Other investments   2,068    2,045    1,500    1,463 
   $52,336   $52,151   $38,962   $38,728 
Held to maturity                    
Corporate debentures  $9,250   $9,332   $6,250   $6,584 

 

We had securities available for sale of $52.2 million and $38.7 million at June 30, 2017 and December 31, 2016, respectively, which were recorded at fair value. This represents an increase of $13.4 million, or 34.7%, from year-end 2016. Nearly $15.6 million of our securities portfolio matures in one year or less, giving us the capacity to fund future loan growth while maintaining an appropriate amount of securities to provide the required collateral under our repurchase agreements. We did not record any gains or losses on sales or calls of securities for the six months ended June 30, 2017.

 

 32 

 

 

We had securities held to maturity of $9.3 million and $6.3 million at June 30, 2017 and December 31, 2016, respectively, which were recorded at amortized cost. This represents an increase of $3.0 million during the first half of 2017, consisting of additional investments in corporate debentures.

 

With respect to our portfolio of securities available for sale, the portfolio contained 29 securities with unrealized losses of $193 thousand and 12 securities with unrealized losses of $240 thousand at June 30, 2017 and December 31, 2016, respectively. Changes in the fair value of these securities resulted primarily from fluctuations in market interest rates. We do not intend to sell these securities nor is it more likely than not that we would be required to sell these securities before their anticipated recovery, and we believe the collection of the investment and related interest is probable. Based on this analysis, we do not consider any of the unrealized losses to be other than temporary impairment losses. Held to maturity securities were all in a gain position at June 30, 2017 and December 31, 2016.

 

At June 30, 2017 and December 31, 2016 we held an investment in stock of the Federal Home Loan Bank (“FHLB”) of $5.2 million and $5.1 million, respectively. This investment is required for continued FHLB membership and is based partially upon the amount of borrowings outstanding from the FHLB. This FHLB stock is carried at cost.

 

Loan and Lease Portfolio

 

Total loans and leases (which excludes loans held for sale) increased $58.6 million, or 7.1%, to $880.1 million at June 30, 2017 from $821.5 million at December 31, 2016. At June 30, 2017, total loans and leases represented 79.7% of total assets, down slightly compared to 80.0% of total assets at December 31, 2016. Of all our loan categories, real estate loans reflected the largest growth during the first half of 2017, increasing $38.1 million or 5.8% from December 31, 2016 levels. This growth consists of increases of $22.9 million in commercial mortgages, $10.0 million in construction and land loans and $5.2 million in residential real estate loans. Commercial loans and leases increased $20.8 million during the first six months of 2017 as we continue to focus on the needs of small to mid-size businesses in our market area.

 

The following table sets forth the composition of our loan portfolio at the dates indicated.

 

(dollars in thousands)  June 30, 2017   December 31, 2016 
   Amount   Percent   Amount   Percent 
Real Estate                    
Construction and land  $82,966    9.4%  $72,973    8.9%
Residential - first lien   196,392    22.3    195,032    23.7 
Residential - junior lien   38,873    4.4    35,009    4.3 
Total residential real estate   235,265    26.7    230,041    28.0 
Commercial - owner occupied   154,584    17.6    134,213    16.3 
Commercial - non-owner occupied   219,263    24.9    216,781    26.4 
Total commercial real estate   373,847    42.5    350,994    42.7 
Total real estate loans   692,078    78.6    654,008    79.6 
Commercial loans and leases   183,537    20.9    162,715    19.8 
Consumer loans   4,522    0.5    4,801    0.6 
Total loans and leases  $880,137    100.0%  $821,524    100.0%

 

Loan Held for Sale

 

We sell the majority of residential mortgage loans originated by the Bank. Loans held for sale increased $2.8 million to $53.9 million at June 30, 2017 from $51.1 million at December 31, 2016. Mortgage loan origination volumes continue to be strong, with $326.9 million in loans originated in the first half of 2017 compared to $251.7 million for the same period of 2016.

 

 33 

 

 

Deposits

 

Deposits increased from $808.7 million at December 31, 2016 to $854.7 million at June 30, 2017, an increase of $46.0 million or 5.7%. Deposit increases during the first half of 2017 were as follows: noninterest-bearing demand deposits $32.2 million; interest-bearing demand deposits $6.5 million; money market accounts $25.1 million; and savings accounts $3.8 million. These increases were partially offset by a $21.6 million decrease in certificates of deposit.

 

The following tables set forth the distribution of total deposits, by account type, at the dates indicated:

 

(dollars in thousands)  June 30, 2017   December 31, 2016 
       % of       % of 
   Amount   Total   Amount   Total 
Noninterest-bearing demand  $215,124    25%  $182,880    23%
Interest-bearing checking   69,031    8    62,538    8 
Money market accounts   272,917    32    247,858    31 
Savings   54,262    6    50,495    6 
Certificates of deposit   243,375    29    264,963    32 
Total deposits  $854,709    100%  $808,734    100%

 

As a result of the significant demand deposit growth, coupled with more modest growth in other deposit categories and the proceeds of the capital raise, we intentionally allowed certificates of deposit levels to decline during the first half of 2017.

 

Borrowings

 

Customer deposits remain the primary source we utilize to meet funding needs, but we supplement this with short-term and long-term borrowings. Borrowings consist of overnight unsecured master notes, repurchase agreements, FHLB advances and a junior subordinated debenture assumed as part of our acquisition of Patapsco Bancorp, Inc. in 2015. Repurchase agreements consist of overnight electronic sweep products that move customer excess funds from noninterest-bearing deposit accounts to an interest-bearing repurchase agreement, which is classified as a borrowing. Master notes similarly sweep funds from the Bank’s customer accounts to the Company but do not require pledged collateral. Repurchase agreements sweep funds within the Bank and are secured primarily by pledges of U.S. Government Agency securities, based upon their fair value, as collateral for 100% of the principal and accrued interest of its repurchase agreements.

 

Patapsco Statutory Trust I, a Connecticut statutory business trust and an unconsolidated wholly-owned subsidiary of Howard Bancorp, issued $5 million of capital trust pass-through securities to investors. The interest rate currently adjusts on a quarterly basis at the rate of the three month LIBOR plus 1.48%. Patapsco Statutory Trust I purchased $5,155,000 of junior subordinated deferrable interest debentures from Patapsco Bancorp. The debentures are the sole asset of the Trust. Patapsco Bancorp also fully and unconditionally guaranteed the obligations of the Trust under the capital securities, which guarantee became an obligation of the Company upon our acquisition of Patapsco Bancorp. The capital securities are redeemable by the Company at par. The capital securities must be redeemed upon final maturity of the subordinated debentures on December 31, 2035.

 

Our borrowings totaled $116.3 million at June 30, 2017 versus $127.6 million at December 31, 2016, reflecting a decrease of $11.3 million or 8.8%. Short-term borrowings at June 30, 2017 consisted of repurchase agreements of $11.3 million, master notes totaling $1.0 million, and 13 short-term FHLB advances totaling $97.5 million. Long-term borrowing totaled $6.5 million at June 30, 2017, consisting of one long-term FHLB advance totaling $3.0 million and junior subordinated debt totaling $3.5 million.

 

Stockholders’ Equity

 

Total stockholders’ equity increased $42.6 million, or approximately 49.7%, from $85.8 million at December 31, 2016 to $128.4 million at June 30, 2017. As previously disclosed, the increase in stockholders’ equity is primarily the result of the proceeds from our common stock offering that closed in the first quarter of 2017.

 

As a result of this offering, our capital position increased dramatically. Total stockholders’ equity at June 30, 2017 represents a capital to asset ratio of 11.6%, compared to 8.4% at December 31, 2016. Book value per share was $13.11 at June 30, 2017 and $12.27 at December 31, 2016. Leverage ratio, Tier1 risk-based capital ratio and total risk-based capital ratio were 11.78%, 13.39% and 14.34%, respectively at June 30, 2017.

 

Average Balance and Yields

 

The following tables set forth average balance sheets, average yields and costs, and certain other information for the periods indicated. No tax-equivalent yield adjustments were made, as the effect thereof was not material. All average balances are daily average balances. Non-accrual loans were included in the computation of average balances, and have been reflected in the table as loans carrying a zero yield. The yields set forth below include the effect of deferred fees, discounts and premiums that are amortized or accreted to interest income or expense.

 

 34 

 

 

   Six months ended June 30, 
   2017   2016 
   Average   Income   Yield   Average   Income   Yield 
(dollars in thousands)  Balance   / Expense   / Rate   Balance   / Expense   / Rate 
Earning assets                              
Loans and leases: 1                              
Commercial loans and leases  $169,406   $3,662    4.36%  $161,345   $4,078    5.08%
Commercial real estate   361,313    8,511    4.75    312,839    7,512    4.83 
Construction and land   78,888    1,863    4.76    71,532    1,681    4.73 
Residential real estate   230,711    5,023    4.39    218,238    4,662    4.30 
Consumer   4,528    125    5.57    4,020    110    5.53 
Total loans and leases   844,846    19,184    4.58    767,974    18,043    4.72 
Loans held for sale   29,640    558    3.79    43,791    757    3.48 
Other earning assets 2   51,204    208    0.82    32,210    64    0.40 
Securities: 3                              
U.S. Treasury   1,502    6    0.83    183    1    0.84 
U.S Gov agencies   44,157    243    1.11    50,617    93    0.37 
Mortgage-backed   1,302    17    2.66    45    1    4.43 
Corporate debentures   8,242    254    6.23    3,023    108    7.18 
Other investments   5,666    106    3.77    5,100    98    3.85 
Total securities   60,869    626    2.08    58,968    301    1.03 
Total earning assets   986,559    20,576    4.21    902,943    19,165    4.27 
Cash and due from banks   8,974              7,133           
Bank premises and equipment, net   19,889              20,793           
Other assets   33,926              30,645           
Less: allowance for credit losses   (5,852)             (5,192)          
Total assets  $1,043,496             $956,322           
Interest-bearing liabilities                              
Deposits:                              
Interest-bearing demand accounts  $65,884    77    0.24%  $56,848   $65    0.23%
Money market   258,308    550    0.43    245,623    570    0.47 
Savings   52,526    37    0.14    53,579    37    0.14 
Time deposits   244,441    1,161    0.96    238,390    995    0.84 
Total interest-bearing deposits   621,159    1,825    0.59    594,440    1,667    0.56 
Short-term borrowings   76,516    336    0.88    53,955    210    0.78 
Long-term borrowings   12,483    167    2.70    36,894    270    1.47 
Total interest-bearing funds   710,158    2,328    0.66    685,289    2,147    0.63 
Noninterest-bearing deposits   210,496              175,668           
Other liabilities and accrued expenses   4,209              6,300           
Total liabilities   924,863              867,257           
Shareholders' equity   118,633              89,065           
Total liabilities & shareholders' equity  $1,043,496             $956,322           
Net interest rate spread 4       $18,248    3.55%       $17,018    3.64%
Effect of noninterest-bearing funds             0.18              0.15 
Net interest margin on earning assets 5             3.73%             3.79%

 

(1)Loan fee income is included in the interest income calculation, and non-accrual loans are included in the average loan base upon which the interest rate earned on loans is calculated.
(2)Includes Federal funds sold and interest-bearing deposits with banks.
(3)Available for sale securities are presented at fair value, held to maturity securities are presented at amortized cost.
(4)Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5)Net interest margin represents net interest income divided by average total interest-earning assets.

 

 35 

 

 

   Three months ended June 30, 
   2017   2016
   Average   Income   Yield   Average   Income   Yield 
(dollars in thousands)  Balance   / Expense   / Rate   Balance   / Expense   / Rate 
Earning assets                              
Loans and leases: 1                              
Commercial loans and leases  $174,343   $2,033    4.68%  $161,196   $1,934    4.83%
Commercial real estate   368,247    4,340    4.73    314,663    3,759    4.80 
Construction and land   82,332    983    4.79    73,157    854    4.69 
Residential real estate   232,626    2,513    4.33    224,054    2,393    4.30 
Consumer   4,417    56    5.11    3,889    41    4.28 
Total loans and leases   861,965    9,925    4.62    776,959    8,981    4.65 
Loans held for sale   36,632    356    3.89    42,271    365    3.47 
Other earning assets 2   42,067    87    0.83    33,958    31    0.36 
Securities: 3                              
U.S. Treasury   1,501    3    0.83    366    1    1.10 
U.S Gov agencies   50,390    142    1.13    58,843    66    0.45 
Mortgage-backed   1,304    9    2.62    39    -    - 
Corporate debentures   8,843    137    6.21    3,047    55    7.26 
Other investments   6,421    49    3.06    5,351    54    4.05 
Total securities   68,459    340    1.99    67,646    176    1.05 
Total earning assets   1,009,123    10,708    4.26    920,834    9,553    4.17 
Cash and due from banks   9,373              7,427           
Bank premises and equipment, net   19,769              20,708           
Other assets   36,895              30,762           
Less: allowance for credit losses   (5,330)             (5,376)          
Total assets  $1,069,830             $974,355           
Interest-bearing liabilities                              
Deposits:                              
Interest-bearing demand accounts  $68,346    41    0.24%  $59,083   $34    0.23%
Money market   267,921    294    0.44    256,043    318    0.50 
Savings   54,093    19    0.14    53,739    19    0.14 
Time deposits   237,188    587    0.99    242,156    521    0.87 
Total interest-bearing deposits   627,548    941    0.60    611,021    892    0.59 
Short-term borrowings   90,406    195    0.86    51,957    145    1.12 
Long-term borrowings   9,533    75    3.15    39,507    141    1.44 
Total interest-bearing funds   727,487    1,211    0.67    702,485    1,178    0.67 
Noninterest-bearing deposits   212,213              180,123           
Other liabilities and accrued expenses   3,443              5,825           
Total liabilities   943,143              888,433           
Shareholders' equity   126,687              85,922           
Total liabilities & shareholders' equity  $1,069,830             $974,355           
Net interest rate spread 4       $9,497    3.59%       $8,375    3.50%
Effect of noninterest-bearing funds             0.18              0.16 
Net interest margin on earning assets 5             3.77%             3.66%

 

(1)Loan fee income is included in the interest income calculation, and non-accrual loans are included in the average loan base upon which the interest rate earned on loans is calculated.
(2)Includes Federal funds sold and interest-bearing deposits with banks.
(3)Available for sale securities are presented at fair value, held to maturity securities are presented at amortized cost.
(4)Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities.
(5)Net interest margin represents net interest income divided by average total interest-earning assets.

 

 36 

 

 

Rate/Volume Analysis

 

The following table presents the effects of changing rates and volumes on our net interest income for the periods indicated. The rate column shows the effects attributable to changes in rate (changes in rate multiplied by prior volume). The volume column shows the effects attributable to changes in volume (changes in volume multiplied by prior rate). The total of the changes set forth in the rate and volume columns are presented in the total column.

 

   Six months ended June 30,   Three months ended June 30, 
   2017 vs. 2016   2017 vs. 2016 
   Due to variances in   Due to variances in 
(in thousands)  Total   Rates   Volumes 1   Total   Rates   Volumes 1 
Interest earned on:                              
Loans and leases:                              
Commercial loans and leases  $(416)  $(579)  $163   $99   $(60)  $159 
Commercial real estate   999    (122)   1,121    581    (61)   642 
Construction and land   182    13    169    129    18    111 
Residential real estate   361    102    259    120    21    99 
Consumer   15    1    14    15    8    7 
Loans held for sale   (199)   69    (268)   (9)   45    (54)
Taxable securities   325    307    18    164    159    5 
Other earning assets   144    67    77    56    40    16 
Total interest income   1,411    (142)   1,553    1,155    170    985 
                               
Interest paid on:                              
Savings deposits   (0)   0    (0)   0    0    0 
Interest bearing checking   12    2    10    7    1    6 
Money market accounts   (20)   (45)   25    (24)   (38)   14 
Time deposits   166    140    26    66    77    (11)
Short-term borrowings   126    28    98    50    (33)   83 
Long-term borrowings   (103)   224    (327)   (66)   169    (235)
Total interest expense   181    349    (168)   33    177    (143)
Net interest earned  $1,230   $(491)  $1,721   $1,122   $(6)  $1,128 

 

(1)Change attributed to mix (rate and volume) are included in volume variance

 

Comparison of Results of Operations

 

A comparison between the six months ended June 30, 2017 and June 30, 2016 is presented below.

 

General

Net income available to common stockholders increased $1.2 million, or 48.0%, to $3.6 million for the six months ended June 30, 2017 compared to $2.4 million for the same period in 2016. The increase in net income available to common stockholders resulted from a $3.6 million increase in revenues (net interest income plus non-interest income) partially offset by a $2.2 million increase in noninterest expense. Net interest income increased primarily as a result of our continued asset growth as well as growth in lower-cost sources of funding, and the increase in noninterest income was largely driven by our mortgage banking operations. The increase in noninterest expenses is primarily attributable to increased compensation-related expenses resulting from our expanding business development initiatives, as well as increases in administrative and support functions.

 

Earnings per common share for the first six months of 2017 were $0.39 compared to $0.35 for the same period of 2016, representing a per share increase of 11%. The percentage increase in earnings per share was less than the percentage growth in net income because our average shares outstanding increased by over 2.3 million when comparing the first half of 2017 to the same period in 2016 primarily as a result of our common stock offering during the first quarter of this year.

 

 37 

 

 

Interest Income

Interest income increased $1.4 million, or 7.4%, to $20.6 million for the six months ended June 30, 2017 compared to $19.2 million for the same period in 2016. This increase consisted of increases of $942 thousand in interest and fees on loans (including loans held for sale) and leases, $325 thousand in securities income and $144 thousand in other interest income. Growth in the average balances was the primary contributing factor as the average balance of loans (excluding loans held for sale) and leases increased $76.8 million, partially offset by a decrease of $14.2 million in loans held for sale, the average balance of our securities portfolio grew $1.9 million and the average balance of other earning assets grew $19.0 million. These increases were slightly offset by an overall decrease in the average yield of our interest-earning assets. While the average yield on our loans held for sale increased 31 basis points and the average yield on our other earnings assets increased 42 basis points, the average yield on our portfolio loans and leases (excluding loans held for sale) decreased by 14 basis points as a result of decreases in the average rates on our commercial loans and leases and commercial real estate loans due to the loans we have recently originated being made at lower rates than existing loans as a result of market competition, which offset the gains from the increase in yields in the other categories of our interest-earning assets.

 

Interest Expense

Interest expense increased $181 thousand, or 8.4%, to $2.3 million for the six months ended June 30, 2017, compared to $2.1 million for the same period in 2016. Interest expense on deposits increased by $158 thousand or 9.5% as a result of an increase in the average rate paid on interest-bearing deposits, primarily our time deposits due to market competition, and, to a lesser extent, an increase in the average balance of our interest-bearing deposits for the first half of 2017 compared to the same period in 2016. In addition, our interest expense on borrowings increased $23 thousand for the first half of 2017 compared to the first half of 2016 because of higher average interest rates on our borrowings, reflecting market changes in interest rates, partially offset by a decrease in the average balance of our long-term borrowings.

 

Net Interest Income

Net interest income is our largest source of operating revenue. Net interest income is affected by various factors including changes in interest rates and the composition of interest-earning assets and interest-bearing liabilities and maturities. Net interest income is determined by the interest rate spread (i.e., the difference between the yields earned on interest-earning assets and the rates paid on interest-bearing liabilities) and the relative amounts of interest-earning assets and interest-bearing liabilities. As a result of the changes to interest income and interest expense described above, net interest income increased $1.2 million, or 7.2%, during the six months ended June 30, 2017 compared to the six months ended June 30, 2016.

 

Provision for Credit Losses

We establish a provision for credit losses, which is a charge to earnings, in order to maintain the allowance for credit losses at a level we consider adequate to absorb credit losses incurred in the loan portfolio that are both probable and reasonably estimable at the balance sheet date. In determining the level of the allowance for credit losses, management considers past and current loss experience, evaluations of real estate collateral, current economic conditions, volume and type of lending, adverse situations that may affect a borrower’s ability to repay a loan and the levels of nonperforming loans. The amount of the allowance is based on estimates and actual losses may vary from such estimates as more information becomes available or economic conditions change. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as circumstances change as more information becomes available. The allowance for credit losses is assessed on a quarterly basis and provisions are made for credit losses as required in order to maintain the allowance.

 

Based on management’s evaluation of the above factors, we had a provision for credit losses of $540 thousand for the six months ended June 30, 2017 compared to $900 thousand for the same period in 2016, a decrease of $360 thousand. The provision level for 2016 was impacted by the migration of acquired loans into our allowance for credit losses measurement process, as well as some specific provisions on individual loans. During 2017, the Company charged off two nonperforming loans, each of which had specific reserves held against them at December 31, 2016. After receiving updated valuations in 2017, the amount charged off was less than the specific reserves maintained at December 31, 2016. Thus, even though we continued to experience organic loan growth, the lowering of the specific provisions, reflecting solid credit quality, resulted in a provision for the first half of 2017 that was less than the same period of the prior year.

 

Management analyzes the allowance for credit losses as described in the section entitled “Allowance for Credit Losses.” The provision that is recorded is sufficient, in management’s judgment, to bring the allowance for credit losses to a level that reflects the losses inherent in our loan portfolio relative to loan mix, economic conditions and historical loss experience. Management believes, to the best of its knowledge, that all known losses as of the balance sheet dates have been recorded. However, although management uses the best information available to make determinations with respect to the provisions for credit losses, additional provisions for credit losses may be required to be established in the future should economic or other conditions change substantially. In addition, as an integral part of their examination process, the Commissioner and the FDIC will periodically review the allowance for credit losses. The Commissioner and the FDIC may require us to recognize additions to the allowance based on their analysis of information available to them at the time of their examination.

 

Noninterest Income

Noninterest income was $9.8 million for the six months ended June 30, 2017 compared to $7.4 million for the six months ended June 30, 2016, a $2.3 million or 31.4% increase. Noninterest income levels during 2017 continue to be driven by growth in our mortgage banking activities. Due to higher levels of mortgage loans sold into the secondary market, realized and unrealized gains on the sale of loans produced approximately $6.0 million in noninterest revenues for the first half of 2017 compared to $4.1 million for the same period of 2016. Similarly, loan fee income, the majority of which is mortgage related, increased $1.0 million period over period. Further, included in noninterest income for the first half of 2016 was the sale of an acquired impaired loan, which resulted in a gain of approximately $675 thousand. In addition, service charges on deposit accounts, which consist of account activity fees such as overdraft fees and other traditional banking fees, increased $131 thousand period over period, primarily as a result of increased overdraft fees resulting from the deposit growth we continue to experience.

 

 38 

 

 

Noninterest Expenses

Noninterest expenses increased $2.2 million, or 11.2%, to $21.7 million for the six months ended June 30, 2017 from $19.5 million for the same period of 2016. Compensation and benefit expenses, which account for almost all of this increase, increased $2.2 million or 22.9% when comparing the six months ended June 30, 2017 to the six months ended June 30, 2016, and continue to represent the largest percentage of noninterest expense. The primary driver of the increase in compensation and benefits was the expanded size and talent of our staff, in particular, our second and third quarter 2016 team lift-outs of lending and other business development professionals. As we have continued to expand, many of our noninterest expenses have increased to support expanding infrastructure, growth initiatives and delivery strategies. Cost increases related to this expansion when comparing the six months ended June 30, 2017 to the same period last year include $515 thousand in marketing and business development and $207 thousand in data processing. Loan production expense, which includes costs related to originating and closing loans, including both loans placed in our portfolio and loans held for sale, increased $302 thousand as a result of the greater number of loans originated during the six months ended June 30, 2017 compared to the same period in 2016. Offsetting these increases were various reductions in cost. Occupancy and equipment expense for the 2017 period decreased $467 thousand compared to the six months ended June 30, 2016. Included in the first quarter of 2016 were $430 thousand in occupancy costs relating to our decision to close three of our less active branch locations, for which there was no comparable expense in the 2017 period. FDIC insurance expenses decreased $112 thousand partially due to the additional capital raised and its impact on assessment rates. Other operating expenses, which consists of variety of general expenses such as telephone and data lines, supplies and postage and courier services, decreased $162 thousand as we continue to focus on expense control.

 

A comparison between the three months ended June 30, 2017 and June 30, 2016 is presented below.

 

General

Net income available to common stockholders increased $506 thousand, or 33.0%, to $2.0 million for the three months ended June 30, 2017 compared to $1.5 million for the three months ended June 30, 2016. Basic earnings per common share were $0.21 for the second quarter of 2017 compared to $0.22 in the same period of 2016. This slight decrease in earnings per common share was the result of the 2.8 million increase in the average number of shares outstanding primarily as a result of our issuance of common stock in the offering that closed during the first quarter of 2017.

 

Interest Income

Interest income increased $1.2 million, or 12.1%, to $10.7 million for the three months ended June 30, 2017 compared to $9.6 million for the same period of 2016. The increase was almost entirely due to average balance sheet growth quarter over quarter, although an increase in the average yield on our interest-earning assets also contributed to the increase. The average balance of loans (excluding loans held for sale) and leases increased $85.0 million quarter over quarter, partially offset by a $5.7 million decrease in loans held for sale, while average yield on loans (excluding loans held for sale) and leases decreased three basis points and the average yield on loans held for sale increased 42 basis points. In addition, the average balance of our investment securities increased $813 thousand and the average balance of our other interest earning assets increased $8.1 million, while the average yields on these assets increased 94 basis points and 47 basis points, respectively.

 

Interest Expense

Interest expense increased $33 thousand, or 2.8%, to $1.21 million for the three months ended June 30, 2017, compared to $1.18 million for the same period of 2016, primarily as a result of an increase in the average balances of our total interest bearing funds. While the average rate paid on our deposits remained basically unchanged quarter over quarter, the average cost of our long-term borrowings increased 171 basis points, which was offset by a 75.9% decrease in the average balance of such borrowings. The overall cost of funds was 67 basis points for each of the three month periods ended June 30, 2017 and 2016.

 

Net Interest Income

As a result of the changes in our interest income and interest expense as discussed above, our net interest income increased $1.1 million, or 13.4%, during the three months ended June 30, 2017 compared to the three months ended June 30, 2016.

 

 39 

 

 

Provision for Credit Losses

Based on management’s evaluation of all of the relevant loan loss methodology factors, we had a provision for credit losses of $340 thousand for the three months ended June 30, 2017 compared to $515 thousand for the same period in 2016, a decrease of $175 thousand. Even with the continuing organic growth in loans, our asset quality measures are improving, and a lower level of specific provisions was required for 2017 compared to 2016.

 

Noninterest Income

Noninterest income was $5.3 million for the three months ended June 30, 2017 compared to $4.6 million for the three months ended June 30, 2016, a $722 thousand or 15.8% increase. This increase was primarily due to the $1.1 million increase in income generated from our mortgage banking activities during the 2017 period. In addition, during the 2016 period we recorded a gain on the sale of an acquired loan of $652 thousand, while during the 2017 period, we had a gain of five thousand. Most other categories of noninterest income reflected small increases for the second quarter of 2017 compared to the same period for 2016.

 

Noninterest Expenses

Noninterest expenses increased $1.4 million, or 13.7%, during the three months ended June 30, 2017 compared to the three months ended June 30, 2016. The primary reason for this increase was a $1.2 million increase in compensation and employee benefits, which increased for the same reasons as discussed above with respect to the six month period. In addition, our marketing and business development expense increased $297 thousand and data processing cost increased $99 thousand quarter over quarter, again for the reasons discussed with respect to the six-month period. Partially offsetting these increases were decreases of $248 thousand in professional fees and $122 thousand in our FDIC assessment quarter over quarter, for reasons consistent with those discussed above.

 

Nonperforming and Problem Assets

 

Management performs reviews of all delinquent loans and our loan officers contact customers to attempt to resolve potential credit issues in a timely manner. When in the best interests of the Bank and the customer, we will do a troubled debt restructuring with respect to a particular loan. When not possible, we are aggressively moving loans through the legal and foreclosure process within applicable legal constraints.

 

Loans are generally placed on non-accrual status when payment of principal or interest is 90 days or more past due and the value of the collateral securing the loan, if any, is less than the outstanding balance of the loan. Loans are also placed on non-accrual status if management has serious doubt about further collectability of principal or interest on the loan, even though the loan is currently performing. When loans are placed on non-accrual status, unpaid accrued interest is fully reversed, and further income is recognized only to the extent received. The loan may be returned to accrual status if the loan is brought current, has performed in accordance with the contractual terms for a reasonable period of time and ultimate collectability of the total contractual principal and interest is no longer in doubt.

 

 40 

 

 

The table below sets forth the amounts and categories of our nonperforming assets, which consist of non-accrual loans, troubled debt restructurings and OREO (which includes real estate acquired through, or in lieu of, foreclosure), at the dates indicated.

 

   June 30   December 31, 
(in thousands)  2017   2016 
Non-accrual loans:          
Real estate loans:          
Residential - first lien  $1,504   $491 
Residential - junior lien   196    37 
Commercial   4,168    1,584 
Commercial and leases   2,867    4,624 
Consumer   -    167 
Total non-accrual loans   8,735    6,903 
Accruing troubled debt restructured loans:          
Real estate loans:          
Construction and land   125    125 
Residential - first lien   291    294 
Commercial   -    2,073 
Commercial and leases   156    183 
Total accruing troubled debt restructured loans   572    2,675 
Total non-performing loans   9,307    9,578 
Other real estate owned:          
Land   1,123    1,220 
Commercial   1,012    1,130 
Total other real estate owned   2,135    2,350 
Total non-performing assets  $11,442   $11,928 
Ratios:          
Non-performing loans to total gross loans   1.06%   1.17%
Non-performing assets to total assets   1.04%   1.16%

 

Included in non-accrual loans at June 30, 2017 are four troubled debt restructured loans (“TDRs”) totaling $3.4 million that were not performing in accordance with their modified terms, and the accrual of interest has ceased. Further, there were three TDRs totaling $572 thousand performing subject to their modified terms at June 30, 2017. There were no additional loans restructured during the first half of 2017, although one commercial real estate credit for $2.1 million was downgraded from performing to non-performing in the second quarter of 2017. At June 30, 2017, loans and leases 90 days or more past due and still accruing interest consisted of one residential first lien loan in the amount of $77 thousand.

 

Under GAAP, we are required to account for certain loan modifications or restructurings as “troubled debt restructurings.” In general, the modification or restructuring of a debt constitutes a troubled debt restructuring if the Bank, for economic or legal reasons related to the borrower’s financial difficulties, grants a concession, such as a reduction in the effective interest rate, to the borrower that we would not otherwise consider. A debt restructuring or loan modification for a borrower, however, does not necessarily constitute a troubled debt restructuring.

 

Nonperforming assets amounted to $11.4 million, or 1.04% of total assets, at June 30, 2017 compared to $11.9 million, or 1.16% of total assets, at December 31, 2016. Total nonperforming assets decreased $486 thousand during the first half of 2017.

 

The composition of our nonperforming assets at June 30, 2017 is further described below:

 

Non-Accrual Loans:

·Seven residential first lien loans totaling $1.5 million, one with a specific reserve of $6 thousand.
·Three residential junior lien loans totaling $196 thousand.
·Two commercial owner occupied loans totaling $508 thousand.
·Seven commercial non-owner occupied loans totaling $3.7 million, three of which represent one relationship.
·28 commercial loans totaling $2.9 million, seven with a Small Business Administration (“SBA”) guarantee and eight that include specific aggregate reserves of $538 thousand.

 

 41 

 

 

Accruing Troubled Debt Restructured Loans:

·One construction and land loan in the amount of $125 thousand.
·One residential real estate loan in the amount of $291 thousand.
·One commercial loan in the amount of $156 thousand.

 

Other Real Estate Owned:

·Several parcels of unimproved land in Baltimore County, Maryland.
·One commercial building in Carroll County, Maryland.
·One commercial building in Sussex County, Delaware.
·Several lots of non-residential property in Anne Arundel County, Maryland.

 

We had OREO of $2.1 million at June 30, 2017 and $2.4 million at December 31, 2016. Cost relating to OREO recorded in noninterest expenses was $40 thousand for both six months periods ended June 30, 2017 and 2016, and $16 thousand and $24 thousand for the three months ended June 30, 2017 and 2016, respectively. There was a $96 thousand and $83 thousand valuation allowance recorded in the first half of 2017 and 2016, respectively, as the current appraised value, less estimated cost to sell, was insufficient to cover the recorded OREO amount.

 

Allowance for Credit Losses

 

We provide for credit losses based upon the consistent application of our documented allowance for credit loss methodology. All credit losses are charged to the allowance for credit losses and all recoveries are credited to it. Additions to the allowance for credit losses are provided by charges to income based on various factors which, in our judgment, deserve current recognition in estimating probable losses. We regularly review the loan portfolio and make provisions for credit losses in order to maintain the allowance for credit losses in accordance with GAAP. The allowance for credit losses consists primarily of two components:

 

1)Specific allowances are established for loans classified as impaired. For loans classified as impaired, the allowance is established when the net realizable value (collateral value less costs to sell) of the impaired loan is lower than the carrying amount of the loan. The amount of impairment provided for as a specific allowance is represented by the deficiency, if any, between the underlying collateral value and the carrying value of the loan. Impaired loans for which the estimated fair value of the loan, or the loan’s observable market price or the fair value of the underlying collateral, if the loan is collateral dependent, exceeds the carrying value of the loan are not considered in establishing specific allowances for credit losses; and

 

2)General allowances established for credit losses on a portfolio basis for loans that do not meet the definition of impaired loans. The portfolio is grouped into similar risk characteristics, primarily loan type and regulatory classification. We apply an estimated loss rate to each loan group. The loss rates applied are based upon our loss experience adjusted, as appropriate, for the qualitative factors discussed below. This evaluation is inherently subjective, as it requires material estimates that may be susceptible to significant revisions based upon changes in economic and real estate market conditions.

 

The allowance for credit losses is maintained at a level to provide for losses that are probable and can be reasonably estimated. Management’s periodic evaluation of the adequacy of the allowance is based on Howard Bank’s past credit loss experience, known and inherent losses in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change, including the amounts and timing of future cash flows expected to be received on impaired loans.

 

A loan is considered past due or delinquent when a contractual payment is not paid on the day it is due. A loan is considered impaired when, based on current information and events, it is probable that Howard Bank will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. The impairment of a loan may be measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, or the fair value of the collateral if repayment is expected to be provided by the collateral. Generally, Howard Bank’s impairment on such loans is measured by reference to the fair value of the collateral. Interest income on impaired loans is recognized on the cash basis.

 

 42 

 

 

Our loan policies state that after all collection efforts have been exhausted, and the loan is deemed to be a loss, then the remaining loan balance will be charged to the established allowance for credit losses. All loans are evaluated for loss potential once it has been determined by the Watch Committee that the likelihood of repayment is in doubt. When a loan is past due for at least 90 days or a deterioration in debt service coverage ratio, guarantor liquidity, or loan-to-value ratio has occurred that would cause concern regarding the likelihood of the full repayment of principal and interest, and the loan is deemed not to be well secured, the loan should be moved to non-accrual status and a specific reserve is established if the net realizable value is less than the principal value of the loan balance(s). Once the actual loss value has been determined a charge-off against the allowance for credit losses for the amount of the loss is taken. Each loss is evaluated on its specific facts regarding the appropriate timing to recognize the loss.

 

The adjustments to historical loss experience are based on our evaluation of several qualitative factors, including:

 

·changes in lending policies, procedures, practices or personnel;
·changes in the level and composition of construction portfolio and related risks;
·changes and migration of classified assets;
·changes in exposure to subordinate collateral lien positions;
·levels and composition of existing guarantees on loans by SBA or other agencies;
·changes in national, state and local economic trends and business conditions;
·changes and trends in levels of loan payment delinquencies; and
·any other factors that managements considers relevant to the quality or performance of the loan portfolio.

 

We evaluate the allowance for credit losses based upon the combined total of the specific and general components. Generally when the loan portfolio increases, absent other factors, the allowance for credit loss methodology results in a higher dollar amount of estimated probable losses than would be the case without the increase. Generally when the loan portfolio decreases, absent other factors, the allowance for credit loss methodology results in a lower dollar amount of estimated probable losses than would be the case without the decrease.

 

Commercial and commercial real estate loans generally have greater credit risks compared to the one- to four-family residential mortgage loans we originate, as they typically involve larger loan balances concentrated with single borrowers or groups of related borrowers. In addition, the payment experience on loans secured by income-producing properties typically depends on the successful operation of the related business and thus may be subject to a greater extent to adverse conditions in the real estate market and in the general economy. Actual credit losses may be significantly more than the allowance for credit losses we have established, which could have a material negative effect on our financial results.

 

Generally, we underwrite commercial loans based on cash flow and business history and receive personal guarantees from the borrowers where appropriate. We generally underwrite commercial real estate loans and residential real estate loans at a loan-to-value ratio of 85% or less at origination. Accordingly, in the event that a loan becomes past due and, randomly with respect to performing loans, we will conduct visual inspections of collateral properties and/or review publicly available information, such as online databases, to ascertain property values. We will also obtain formal appraisals on a regular basis even if we are not considering liquidation of the property to repay a loan. It is our practice to obtain updated appraisals if there is a material change in market conditions or if we become aware of new or additional facts that indicate a potential material reduction in the value of any individual property collateral.

 

For impaired loans, we utilize the appraised value in determining the appropriate specific allowance for credit losses attributable to a loan. In addition, changes in the appraised value of multiple properties securing our loans may result in an increase or decrease in our general allowance for credit losses as an adjustment to our historical loss experience due to qualitative and environmental factors, as described above.

 

At June 30, 2017 and December 31, 2016, impaired loans were $9.4 million and $9.9 million, respectively. The amount of impaired loans requiring specific reserves totaled $1.8 million at June 30, 2017 and $3.8 million at December 31, 2016, with the reduction during the first half of 2017 primarily driven by the charge-off of two commercial loans, each of which had specific reserves held against them at December 31, 2016. As noted in the table below, the amount charged off on these commercial loans totaled $1.4 million. The amount of impaired loans without a specific valuation allowance totaled $7.6 million and $6.1 million, respectively, at such dates.

 

Nonperforming loans are evaluated and valued at the time the loan is identified as impaired on a case by case basis, at the lower of cost or market value. Market value is measured based on the value of the collateral securing the loan. The value of real estate collateral is determined based on an appraisal by qualified licensed appraisers hired by us. Appraised values may be discounted based on management’s historical experience, changes in market conditions from the time of valuation, and/or management’s expertise and knowledge of the client and client’s business. The difference between the appraised value and the principal balance of the loan will determine the specific allowance valuation required for the loan, if any. Nonperforming loans are reviewed and evaluated on at least a quarterly basis for additional impairment and adjusted accordingly.

 

 43 

 

 

We evaluate the loan portfolio on at least a quarterly basis, more frequently if conditions warrant, and the allowance is adjusted accordingly. While we use the best information available to make evaluations, future adjustments to the allowance may be necessary if conditions differ substantially from the information used in making the evaluations. In addition, as an integral part of their examination process, the Commissioner and the FDIC will periodically review the allowance for credit losses. The Commissioner and the FDIC may require us to recognize additions to the allowance based on their analysis of information available to them at the time of their examination.

 

The following table sets forth activity in our allowance for credit losses for the periods indicated:

 

   Six months ended   Twelve months ended 
(in thousands)  June 30, 2017   December 31, 2016 
Balance at beginning of year  $6,428   $4,869 
Charge-offs:          
Real estate          
Construction and land loans   -    (216)
Residential first lien loans   (132)   - 
Residential junior lien loans   (31)   - 
Commercial owner occupied loans   -    (191)
Commercial non-owner occupied loans   -    - 
Commercial loans and leases   (1,366)   (234)
Consumer loans   (108)   (20)
    (1,637)   (661)
Recoveries:          
Real estate          
Construction and land loans   -    - 
Residential first lien loans   -    - 
Residential junior lien loans   1    - 
Commercial owner occupied loans   -    40 
Commercial non-owner occupied loans   3    5 
Commercial loans and leases   28    101 
Consumer loans   22    37 
    54    183 
Net charge-offs   (1,583)   (478)
Provision for credit losses   540    2,037 
Balance at end of year  $5,385   $6,428 
Net charge-offs to average loans and leases   0.19%   0.06%

 

Allocation of Allowance for Credit Losses

 

The following tables set forth the allowance for credit losses allocated by loan category and the percent of loans in each category to total loans at the dates indicated. The allowance for credit losses allocated to each category is not necessarily indicative of future losses in any particular category and does not restrict the use of the allowance to absorb losses in other categories.

 

   June 30, 2017   December 31, 2016 
(dollars in thousands)  Amount   Percent 1   Amount   Percent 1 
Real estate                    
Construction and land loans  $562    9.4%  $511    8.9%
Residential first lien loans   543    22.3    454    23.7 
Residential junior lien loans   111    4.4    89    4.3 
Commercial owner occupied loans   401    17.6    327    16.3 
Commercial non-owner occupied loans   1,176    24.9    1,120    26.4 
Commercial loans and leases   2,490    20.9    3,800    19.8 
Consumer loans   102    0.5    127    0.6 
Total  $5,385    100.0%  $6,428    100.0%

 

(1)Represents the percent of loans in each category to total loans, not the composition of the allowance for credit losses.

 

 44 

 

 

Liquidity and Capital Resources

 

Liquidity is the ability to meet current and future financial obligations. Our primary sources of funds consist of deposit inflows, loan repayments, advances from the FHLB, principal repayments and the sale of securities available for sale. While maturities and scheduled amortization of loans and securities are predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition. Our Asset Liability Committee is responsible for establishing and monitoring our liquidity targets and strategies in order to ensure that sufficient liquidity exists for meeting the borrowing needs and deposit withdrawals of our customers as well as unanticipated contingencies. We believe that we have enough sources of liquidity to satisfy our short- and long-term liquidity needs as of June 30, 2017 and December 31, 2016. We regularly monitor and adjust our investments in liquid assets based upon our assessment of:

 

1)Expected loan demand;
2)Expected deposit flows and borrowing maturities;
3)Yields available on interest-earning deposits and securities; and
4)The objectives of our asset/liability management program.

 

Excess liquid assets are invested generally in interest-earning deposits and short-term securities.

 

Our most liquid assets are cash and cash equivalents. The level of these assets is dependent on our operating, financing, lending and investing activities during any given period. At June 30, 2017 and December 31, 2016, cash and cash equivalents totaled $41.8 million and $39.4 million, respectively.

 

Our cash flows are derived from operating activities, investing activities and financing activities as reported in our statements of cash flows included in our financial statements.

 

At June 30, 2017 and December 31, 2016, we had $168.5 million and $127.1 million, respectively, in loan commitments outstanding, including commitments issued to originate loans of $69.7 million and $46.2 million at June 30, 2017 and December 31, 2016, respectively, and $98.8 million and $80.9 million in unused lines of credit to borrowers at June 30, 2017 and December 31, 2016, respectively. In addition to commitments to originate loans and unused lines of credit, we had $8.6 million and $9.7 million in letters of credit at June 30, 2017 and December 31, 2016, respectively. Certificates of deposit due within one year of June 30, 2017 totaled $164.9 million, or 19.3% of total deposits. If we do not retain these deposits, we may be required to seek other sources of funds, including loan and securities sales, and FHLB advances. Depending on market conditions, we may be required to pay higher rates on our deposits or other borrowings than we currently pay on the certificates of deposit. We believe, however, based on historical experience and current market interest rates that we will retain upon maturity a large portion of our certificates of deposit with maturities of one year or less.

 

Our primary investing activity is originating loans. During the first half of 2017 and 2016 cash used to fund net loan growth was $63.8 million and $38.0 million, respectively. During the first half of 2017 we utilized cash to purchase additional securities totaling $30.9 million while receiving $14.5 million as a result of securities maturing. For the same period in 2016 we purchase additional securities totaling $54.3 million and we received $46.0 million from security maturities. Additionally, in 2017 we received $9.9 million in cash from the maturities of interest bearing deposits with banks, while there were no such maturities during the same period of 2016.

 

Financing activities consist primarily of activity in deposit accounts and FHLB advances. We experienced a net increase in deposits of $46.0 million during the six months ended June 30, 2017. Deposit flows are affected by the overall level of interest rates, the interest rates and products offered by us and our local competitors, and by other factors.

 

Liquidity management is both a daily and long-term function of business management. If we require funds beyond our ability to generate them internally, borrowing agreements exist with the FHLB that provide an additional source of funds. FHLB advances were $100.5 million at June 30, 2017 compared to $100.0 million at December 31, 2016. At June 30, 2017, we had the ability to borrow up to a total of $230.1 million based upon our credit availability at the FHLB, subject to collateral requirements.

 

The Company and the Bank are subject to various regulatory capital requirements, including a risk-based capital measure. The risk-based capital guidelines include both a definition of capital and a framework for calculating risk-weighted assets by assigning balance sheet assets and off-balance sheet items to broad risk categories. At June 30, 2017 and December 31, 2016, we exceeded all regulatory capital requirements. We are considered “well capitalized” under regulatory guidelines.

 

 45 

 

 

Commitments, Contingent Liabilities, and Off-Balance Sheet Arrangements

 

We are party to financial instruments with off-balance sheet risk in the normal course of business to meet the financial needs of our customers. These financial instruments are limited to commitments to originate loans and involve, to varying degrees, elements of credit, interest rate, and liquidity risk. These do not represent unusual risks, and management does not anticipate any losses that would have a material effect on us.

 

Outstanding loan commitments and lines of credit at June 30, 2017 and December 31, 2016 are as follows:

 

(in thousands)  June 30, 2017   December 31, 2016 
         
Unfunded loan commitments  $69,744   $46,194 
Unused lines of credit   98,798    80,876 
Letters of credit   8,600    9,660 

 

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. We generally require collateral to support financial instruments with credit risk on the same basis as we do for balance sheet instruments. Management generally bases the collateral required on the credit evaluation of the counterparty. Commitments generally have interest rates at current market rates, expiration dates or other termination clauses and may require payment of a fee. Available credit lines represent the unused portion of lines of credit previously extended and available to the customer so long as there is no violation of any contractual condition. These lines generally have variable interest rates. Since we expect many of the commitments to expire without being drawn upon, and since it is unlikely that all customers will draw upon their lines of credit in full at any one time, the total commitment amount or line of credit amount does not necessarily represent future cash requirements. We evaluate each customer’s credit-worthiness on a case-by-case basis. Because we conservatively underwrite these facilities at inception, we have not had to withdraw any commitments. We are not aware of any loss that we would incur by funding our commitments or lines of credit.

 

The credit risk involved in these financial instruments is essentially the same as that involved in extending loan facilities to customers. No amount has been recognized in consolidated balance sheets at June 30, 2017 or December 31, 2016 as a liability for credit loss related to these commitments.

 

Impact of Inflation and Changing Prices

 

Our financial statements and related notes have been prepared in accordance with GAAP. GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration of changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on performance than the effects of inflation.

 

Item 3.Quantitative and Qualitative Disclosures about Market Risk

 

Not applicable

 

Item 4.Controls and Procedures

 

As required by SEC rules, the Company’s Chief Executive Officer and Chief Financial Officer evaluated the effectiveness of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this quarterly report on Form 10-Q. Based on this evaluation, the Company’s Chief Executive Officer and Chief Financial Officer concluded that the Company’s disclosure controls and procedures are effective as of June 30, 2017. Disclosure controls and procedures are controls and other procedures that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

 

There were no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended June 30, 2017, that have materially affected, or are reasonably likely to materially affect the Company’s internal control over financial reporting.

 

 46 

 

 

PART II - Other Information

 

Item 1.Legal Proceedings

 

From time to time, we may be involved in litigation relating to claims arising out of our normal course of business. As of the date of this report, we are not aware of any material pending litigation matters.

 

Item 1A.Risk Factors

 

There have been no material changes in the risk factors from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2016, as filed with the SEC on March 16, 2017.

 

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

 

None

 

Item 3.Defaults Upon Senior Securities

 

None

 

Item 4.Mine Safety Disclosures

 

Not applicable

 

Item 5.Other Information

 

None

 

Item 6.Exhibits

 

  31(a) Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 - filed herewith
  31(b) Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) of the Exchange Act pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 - filed herewith
  32 Certifications pursuant to 18 U.S.C. Section 1350, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – filed herewith
  101 Extensible Business Reporting Language (“XBRL”) – filed herewith

 

  101.INS XBRL Instance File
  101.SCH XBRL Schema File
  101.CAL XBRL Calculation File
  101.DEF XBRL Definition File
  101.LAB XBRL Label File
  101.PRE XBRL Presentation File

 

 47 

 

 

Signatures

 

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

 

 

    HOWARD BANCORP, INC.
    (Registrant)
     
August 9, 2017   /s/ Mary Ann Scully
     
Date   MARY ANN SCULLY
    PRESIDENT AND CEO
     
August 9, 2017    /s/ George C. Coffman
     
Date   GEORGE C. COFFMAN
    EVP AND CFO

 

 48