Table of Contents


 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 10-Q

 


 

x Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2011

or

o Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from____________to______________

 

Commission file number: 0-15536

 



 

 

 

 

CODORUS VALLEY BANCORP, INC.

 

 

(Exact name of registrant as specified in its charter)

 


 

 

 

 

 

 

 

 

Pennsylvania

 

 

 

23-2428543

 

(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer
Identification No.)


 

 

 

 

 

 

 

 

105 Leader Heights Road, P.O. Box 2887, York, Pennsylvania 17405

 

 

(Address of principal executive offices) (Zip code)

 


 

 

 

 

717-747-1519

 

(Registrant’s telephone number, including area code)


 

 

 

 

Not Applicable

 

(Former name, former address and former fiscal year,
if changed since the last report.)



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

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

 

 

 

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

 

Large accelerated filer o

Accelerated filer o

 

Non-accelerated filer o

Smaller reporting company x

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

 

APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. On August 1, 2011, 4,161,759 shares of common stock, par value $2.50, were outstanding.


- 1 -


Codorus Valley Bancorp, Inc.
Form 10-Q Index

 

 

 

 

 

 

 

Page #

PART I – FINANCIAL INFORMATION

 

 

 

 

 

 

Item 1.

Financial statements (unaudited):

 

 

 

Consolidated balance sheets

 

3

 

Consolidated statements of income

 

4

 

Consolidated statements of cash flows

 

5

 

Consolidated statements of changes in shareholders’ equity

 

6

 

Notes to consolidated financial statements

 

7

 

 

 

 

Item 2.

Management’s discussion and analysis of financial condition and results of operations

 

30

 

 

 

 

Item 3.

Quantitative and qualitative disclosures about market risk

 

51

 

 

 

 

Item 4.

Controls and procedures

 

51

 

 

 

 

PART II – OTHER INFORMATION

 

 

 

 

 

Item 1.

Legal proceedings

 

51

 

 

 

 

Item 1A.

Risk factors

 

51

 

 

 

 

Item 2.

Unregistered sales of equity securities and use of proceeds

 

51

 

 

 

 

Item 3.

Defaults upon senior securities

 

51

 

 

 

 

Item 4.

Removed and Reserved

 

51

 

 

 

 

Item 5.

Other information

 

51

 

 

 

 

Item 6.

Exhibits

 

52

 

 

 

 

SIGNATURES

 

53

- 2 -


Table of Contents


PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

Codorus Valley Bancorp, Inc.
Consolidated Balance Sheets
Unaudited

 

 

 

 

 

 

 

 

(dollars in thousands, except share and per share data)

 

June 30,
2011

 

December 31,
2010

 

Assets

 

 

 

 

 

 

 

Interest bearing deposits with banks

 

$

93

 

$

32,219

 

Cash and due from banks

 

 

11,435

 

 

8,050

 

Federal funds sold

 

 

0

 

 

3,000

 

Total cash and cash equivalents

 

 

11,528

 

 

43,269

 

Securities, available-for-sale

 

 

235,968

 

 

222,536

 

Restricted investment in bank stocks, at cost

 

 

3,677

 

 

4,067

 

Loans held for sale

 

 

966

 

 

4,990

 

Loans (net of deferred fees of $723 - 2011 and $713 - 2010)

 

 

680,069

 

 

640,849

 

Less-allowance for loan losses

 

 

(8,351

)

 

(7,626

)

Net loans

 

 

671,718

 

 

633,223

 

Premises and equipment, net

 

 

10,633

 

 

10,766

 

Other assets

 

 

42,755

 

 

38,481

 

Total assets

 

$

977,245

 

$

957,332

 

Liabilities

 

 

 

 

 

 

 

Deposits

 

 

 

 

 

 

 

Noninterest bearing

 

$

71,388

 

$

65,642

 

Interest bearing

 

 

760,815

 

 

740,468

 

Total deposits

 

 

832,203

 

 

806,110

 

Short-term borrowings

 

 

10,796

 

 

6,763

 

Long-term debt

 

 

33,830

 

 

51,732

 

Junior subordinated debt

 

 

10,310

 

 

10,310

 

Other liabilities

 

 

8,570

 

 

5,878

 

Total liabilities

 

 

895,709

 

 

880,793

 

 

 

 

 

 

 

 

 

Shareholders’ equity

 

 

 

 

 

 

 

Preferred stock, par value $2.50 per share; $1,000 liquidation preference, 1,000,000 shares authorized; 16,500 shares issued and outstanding - 2011 and 2010

 

 

16,061

 

 

15,983

 

Common stock, par value $2.50 per share; 10,000,000 shares authorized; 4,162,627 shares issued and outstanding - 2011 and 4,131,802 - 2010

 

 

10,407

 

 

10,330

 

Additional paid-in capital

 

 

37,662

 

 

37,290

 

Retained earnings

 

 

12,986

 

 

10,798

 

Accumulated other comprehensive income

 

 

4,420

 

 

2,138

 

Total shareholders’ equity

 

 

81,536

 

 

76,539

 

Total liabilities and shareholders’ equity

 

$

977,245

 

$

957,332

 

 

 

 

 

 

 

 

 

See accompanying notes.

 

 

 

 

 

 

 

- 3 -


Table of Contents


Codorus Valley Bancorp, Inc.
Consolidated Statements of Income
Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

(dollars in thousands, except per share data)

 

2011

 

2010

 

2011

 

2010

 

Interest income

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans, including fees

 

$

9,600

 

$

9,517

 

$

18,912

 

$

18,647

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

1,045

 

 

799

 

 

1,987

 

 

1,628

 

Tax-exempt

 

 

606

 

 

583

 

 

1,242

 

 

1,168

 

Dividends

 

 

2

 

 

1

 

 

4

 

 

4

 

Other

 

 

10

 

 

20

 

 

25

 

 

28

 

Total interest income

 

 

11,263

 

 

10,920

 

 

22,170

 

 

21,475

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

2,839

 

 

2,781

 

 

5,674

 

 

5,610

 

Federal funds purchased and other short-term borrowings

 

 

25

 

 

22

 

 

53

 

 

42

 

Long-term and junior subordinated debt

 

 

263

 

 

429

 

 

543

 

 

897

 

Total interest expense

 

 

3,127

 

 

3,232

 

 

6,270

 

 

6,549

 

Net interest income

 

 

8,136

 

 

7,688

 

 

15,900

 

 

14,926

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for loan losses

 

 

550

 

 

630

 

 

1,225

 

 

1,350

 

Net interest income after provision for loan losses

 

 

7,586

 

 

7,058

 

 

14,675

 

 

13,576

 

Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

Trust and investment services fees

 

 

383

 

 

373

 

 

740

 

 

719

 

Income from mutual fund, annuity and insurance sales

 

 

241

 

 

443

 

 

583

 

 

762

 

Service charges on deposit accounts

 

 

676

 

 

649

 

 

1,277

 

 

1,211

 

Income from bank owned life insurance

 

 

160

 

 

161

 

 

325

 

 

319

 

Other income

 

 

159

 

 

132

 

 

300

 

 

286

 

Gains on sales of loans held for sale

 

 

120

 

 

217

 

 

296

 

 

361

 

Gain (loss) on sales of securities

 

 

0

 

 

108

 

 

(25

)

 

108

 

Total noninterest income

 

 

1,739

 

 

2,083

 

 

3,496

 

 

3,766

 

Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

 

3,433

 

 

3,213

 

 

6,964

 

 

6,419

 

Occupancy of premises, net

 

 

487

 

 

493

 

 

984

 

 

994

 

Furniture and equipment

 

 

422

 

 

419

 

 

871

 

 

859

 

Postage, stationery and supplies

 

 

129

 

 

162

 

 

269

 

 

277

 

Professional and legal

 

 

173

 

 

138

 

 

275

 

 

244

 

Marketing and advertising

 

 

233

 

 

223

 

 

383

 

 

350

 

FDIC insurance

 

 

218

 

 

316

 

 

562

 

 

624

 

Debit card processing

 

 

165

 

 

145

 

 

319

 

 

280

 

Charitable donations

 

 

8

 

 

27

 

 

235

 

 

356

 

Foreclosed real estate including (gains) losses on sales

 

 

606

 

 

911

 

 

1,091

 

 

984

 

Impaired loan carrying costs

 

 

160

 

 

387

 

 

426

 

 

583

 

Other

 

 

898

 

 

808

 

 

1,591

 

 

1,356

 

Total noninterest expense

 

 

6,932

 

 

7,242

 

 

13,970

 

 

13,326

 

Income before income taxes

 

 

2,393

 

 

1,899

 

 

4,201

 

 

4,016

 

Provision for income taxes

 

 

521

 

 

274

 

 

818

 

 

680

 

Net income

 

 

1,872

 

 

1,625

 

 

3,383

 

 

3,336

 

Preferred stock dividends and discount accretion

 

 

246

 

 

245

 

 

491

 

 

490

 

Net income available to common shareholders

 

$

1,626

 

$

1,380

 

$

2,892

 

$

2,846

 

Net income per common share, basic

 

$

0.39

 

$

0.34

 

$

0.70

 

$

0.70

 

Net income per common share, diluted

 

$

0.39

 

$

0.34

 

$

0.69

 

$

0.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes.

 

 

 

 

 

 

 

 

 

 

 

 

 

- 4 -


Table of Contents


Codorus Valley Bancorp, Inc.
Consolidated Statements of Cash Flows
Unaudited

 

 

 

 

 

 

 

 

 

 

Six months ended
June 30,

 

(dollars in thousands)

 

2011

 

2010

 

Cash flows from operating activities

 

 

 

 

 

 

 

Net income

 

$

3,383

 

$

3,336

 

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

 

 

 

 

 

 

 

Depreciation/amortization

 

 

652

 

 

689

 

Net amortization of securities

 

 

724

 

 

464

 

Amortization of deferred loan origination fees and costs

 

 

(132

)

 

(166

)

Amortization of intangible assets

 

 

19

 

 

20

 

Provision for loan losses

 

 

1,225

 

 

1,350

 

Provision for losses on foreclosed real estate

 

 

235

 

 

722

 

Deferred income tax expense (benefit)

 

 

(21

)

 

34

 

Amortization of investment in real estate partnership

 

 

291

 

 

281

 

Increase in cash surrender value of life insurance investment

 

 

(325

)

 

(319

)

Originations of loans held for sale

 

 

(16,266

)

 

(21,036

)

Proceeds from sales of loans held for sale

 

 

20,585

 

 

20,994

 

Net gain on sales of loans held for sale

 

 

(296

)

 

(361

)

Loss on disposal of premises and equipment

 

 

1

 

 

8

 

Net loss (gain) on sales of securities available-for-sale

 

 

25

 

 

(108

)

Gain on sales of held for sale assets

 

 

0

 

 

(35

)

Net gain on sales of foreclosed real estate

 

 

(45

)

 

(110

)

Stock-based compensation expense

 

 

157

 

 

67

 

Decrease in accrued interest receivable

 

 

54

 

 

165

 

(Increase) decrease in other assets

 

 

(242

)

 

399

 

Decrease in accrued interest payable

 

 

(25

)

 

(50

)

Increase in other liabilities

 

 

2,722

 

 

4,387

 

Net cash provided by operating activities

 

 

12,721

 

 

10,731

 

Cash flows from investing activities

 

 

 

 

 

 

 

Securities, available-for-sale

 

 

 

 

 

 

 

Purchases

 

 

(34,296

)

 

(33,567

)

Maturities, repayments and calls

 

 

17,495

 

 

18,246

 

Sales

 

 

6,077

 

 

4,845

 

Redemption of restricted investment in bank stock

 

 

390

 

 

0

 

Net increase in loans made to customers

 

 

(41,281

)

 

(9,626

)

Purchases of premises and equipment

 

 

(520

)

 

(420

)

Investment in foreclosed real estate

 

 

(4,190

)

 

(50

)

Proceeds from sales of foreclosed real estate

 

 

464

 

 

7,395

 

Net cash used in investing activities

 

 

(55,861

)

 

(13,177

)

Cash flows from financing activities

 

 

 

 

 

 

 

Net increase in demand and savings deposits

 

 

29,412

 

 

29,985

 

Net (decrease) increase in time deposits

 

 

(3,319

)

 

4,955

 

Net increase in short-term borrowings

 

 

4,033

 

 

1,924

 

Repayment of long-term debt

 

 

(17,902

)

 

(21,626

)

Cash dividends paid to preferred shareholders

 

 

(413

)

 

(413

)

Cash dividends paid to common shareholders

 

 

(704

)

 

(367

)

Issuance of common stock

 

 

292

 

 

111

 

Net cash provided by financing activities

 

 

11,399

 

 

14,569

 

Net (decrease) increase in cash and cash equivalents

 

 

(31,741

)

 

12,123

 

Cash and cash equivalents at beginning of year

 

 

43,269

 

 

26,179

 

Cash and cash equivalents at end of period

 

$

11,528

 

$

38,302

 

 

 

 

 

 

 

 

 

See accompanying notes.

 

 

 

 

 

 

 

- 5 -


Table of Contents


Codorus Valley Bancorp, Inc.
Consolidated Statements of Changes in Shareholders’ Equity
Unaudited

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands, except per share data)

 

Preferred
Stock

 

Common
Stock

 

Additional
Paid-in
Capital

 

Retained
Earnings

 

Accumulated
Other
Comprehensive
Income

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2011

 

$

15,983

 

$

10,330

 

$

37,290

 

$

10,798

 

$

2,138

 

$

76,539

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

3,383

 

 

 

 

 

3,383

 

Other comprehensive gain, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains on securities, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,282

 

 

2,282

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,665

 

Preferred stock discount accretion

 

 

78

 

 

 

 

 

 

 

 

(78

)

 

 

 

 

0

 

Common stock cash dividends ($0.17 per share)

 

 

 

 

 

 

 

 

 

 

 

(704

)

 

 

 

 

(704

)

Preferred stock dividends

 

 

 

 

 

 

 

 

 

 

 

(413

)

 

 

 

 

(413

)

Stock-based compensation

 

 

 

 

 

 

 

 

157

 

 

 

 

 

 

 

 

157

 

Issuance of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,853 shares under dividend reinvestment and stock purchase plan

 

 

 

 

 

32

 

 

105

 

 

 

 

 

 

 

 

137

 

12,642 shares under stock option plan

 

 

 

 

 

32

 

 

81

 

 

 

 

 

 

 

 

113

 

5,330 shares under employee stock purchase plan

 

 

 

 

 

13

 

 

29

 

 

 

 

 

 

 

 

42

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2011

 

$

16,061

 

$

10,407

 

$

37,662

 

$

12,986

 

$

4,420

 

$

81,536

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2010

 

$

15,828

 

$

10,187

 

$

37,004

 

$

6,592

 

$

2,401

 

$

72,012

 

Comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

3,336

 

 

 

 

 

3,336

 

Other comprehensive gain, net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains on securities, net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,728

 

 

1,728

 

Total comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,064

 

Preferred stock discount accretion

 

 

77

 

 

 

 

 

 

 

 

(77

)

 

 

 

 

0

 

Common stock cash dividends ($0.09 per share)

 

 

 

 

 

 

 

 

 

 

 

(367

)

 

 

 

 

(367

)

Preferred stock dividends

 

 

 

 

 

 

 

 

 

 

 

(413

)

 

 

 

 

(413

)

Stock-based compensation

 

 

 

 

 

 

 

 

67

 

 

 

 

 

 

 

 

67

 

Issuance of common stock:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,627 shares under dividend reinvestment and stock purchase plan

 

 

 

 

 

26

 

 

48

 

 

 

 

 

 

 

 

74

 

7,930 shares under employee stock purchase plan

 

 

 

 

 

20

 

 

17

 

 

 

 

 

 

 

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2010

 

$

15,905

 

$

10,233

 

$

37,136

 

$

9,071

 

$

4,129

 

$

76,474

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- 6 -


Table of Contents


Notes to Consolidated Financial Statements (Unaudited)

Note 1—Basis of Presentation

The accompanying consolidated balance sheet at December 31, 2010 has been derived from audited financial statements, and the unaudited interim consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information, the instructions to Form 10-Q, and FASB Accounting Standards Codification (ASC) 270. Accordingly, the interim financial statements do not include all of the financial information and notes required by generally accepted accounting principles for complete financial statements. In the opinion of management, the interim consolidated financial statements include all adjustments necessary to present fairly the financial condition and results of operations for the reported periods, and are of a normal and recurring nature.

These consolidated statements should be read in conjunction with the notes to the audited consolidated financial statements contained in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2010.

The consolidated financial statements include the accounts of Codorus Valley Bancorp, Inc. and its wholly owned bank subsidiary, PeoplesBank, A Codorus Valley Company (PeoplesBank), and its wholly owned nonbank subsidiary, SYC Realty Company, Inc. (collectively referred to as Codorus Valley or the Corporation). PeoplesBank has four wholly-owned subsidiaries, Codorus Valley Financial Advisors, Inc. and SYC Settlement Services, Inc. and two subsidiaries whose purpose is to temporarily hold foreclosed properties pending eventual liquidation. All significant intercompany account balances and transactions have been eliminated in consolidation. The combined results of operations of the nonbank subsidiaries are not material to the consolidated financial statements.

The results of operations for the six-month period ended June 30, 2011 are not necessarily indicative of the results to be expected for the full year.

In accordance with FASB ASC 855, the Corporation evaluated the events and transactions that occurred after the balance sheet date of June 30, 2011, and through the date these financial statements were issued for potential recognition or disclosure.

Note 2—Significant Accounting Policies

Loans

Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoff, are stated at their outstanding unpaid principal balances less amounts charged off, net of an allowance for loan losses and any deferred fees or costs. Interest income is accrued on the unpaid principal balance. Generally, loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the yield (interest income) over the contractual life of the loan. The loan portfolio is segmented into commercial and consumer loans. Commercial loans consist of the following industry classes: builder & developer, commercial real estate investor, residential real estate investor, hotel/motel, wholesale & retail, agriculture, manufacturing and all other. Consumer loans consist of the following classes: residential mortgage, home equity and all other.

For all classes of loans, the accrual of interest is discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectability of principal or interest, even though the loan is currently performing. A loan may remain on accrual status if it is in the process of collection and is either adequately guaranteed or well secured. When a loan is placed on nonaccrual status, unpaid interest credited to income in the current year is reversed and unpaid interest accrued in prior years is charged against the allowance for loan losses. Interest received on nonaccrual loans, including impaired loans, generally is either applied against principal or reported as interest income, according to the Corporation’s judgment as to the collectability of principal. Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time, generally six months, and the ultimate collectability of the total contractual principal and interest is no longer in doubt. The past due status of all classes of loans is determined based on contractual due dates for loan payments.

- 7 -


Table of Contents


Allowance for Loan Losses

The allowance for loan losses represents our estimate of losses inherent in the loan portfolio as of the balance sheet date and is recorded as a reduction to loans. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance. All, or part, of the principal balance of loans are charged off to the allowance as soon as it is determined that the repayment of all, or part, of the principal balance is unlikely. Because all identified losses are immediately charged off, no portion of the allowance for loan losses is restricted to any individual loan or groups of loans, and the entire allowance is available to absorb any and all loan losses.

The allowance for loan losses is maintained at a level considered adequate to provide for losses that can be reasonably anticipated. The Corporation performs a quarterly evaluation of the adequacy of the allowance. The allowance is based on the Corporation’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available.

The allowance consists of specific and general allocations and an unallocated component. The specific allocation relates to loans that are classified as impaired, generally substandard and nonaccrual loans. For loans that are classified as impaired, an allowance is established when the collateral value (or discounted cash flows or observable market price) of the impaired loan is lower than the carrying value of that loan. The general allocation component covers pools of loans by loan class including commercial loans not considered impaired, as well as smaller balance homogeneous loans, such as residential real estate, home equity and other consumer loans. These pools of loans are evaluated for loss exposure based upon historical loss rates for each of these classes of loans, adjusted for qualitative (environmental) risk factors. Historical loss rates are based on a two year rolling average of net charge-offs. Qualitative risk factors that supplement historical losses in the evaluation of loan pools include:

 

 

 

 

Changes in national and local economies and business conditions

 

Changes in the value of collateral for collateral dependent loans

 

Changes in the level of concentrations of credit

 

Changes in the volume and severity of classified and past due loans

 

Changes in the nature and volume of the portfolio

 

Changes in collection, charge-off, and recovery procedures

 

Changes in underwriting standards and loan terms

 

Changes in the quality of the loan review system

 

Changes in the experience/ability of lending management and key lending staff

 

Regulatory and legal regulations that could affect the level of credit losses

 

Other pertinent environmental factors

Each factor is assigned a value to reflect improving, stable or declining conditions based on the Corporation’s best judgment using relevant information available at the time of the evaluation. An unallocated component is maintained to cover uncertainties that could affect the Corporation’s estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the loan portfolio.

- 8 -


Table of Contents


As disclosed in Note 5-Loans, the Corporation engages in commercial and consumer lending. Loans are made within the Corporation’s primary market area and surrounding areas, and include the purchase of whole loans or participation interests in loans from other financial institutions. Commercial related loans, which pose the greatest risk of loss to the Corporation, whether originated or purchased, are generally secured by real estate. Within the broad commercial loan segment, the builder & developer and commercial real estate investor loan classes generally present a higher level of risk than other commercial loan classifications. This increased risk is due to several factors, including the concentration of principal in a limited number of loans and borrowers, the effect of general economic conditions on income producing properties, unstable real estate prices and the dependency upon successful construction and sale or operation of the real estate project.

A loan is considered impaired when, based on current information and events, it is probable that the Corporation 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 in determining impairment include payment status 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. The Corporation 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. Commercial loans that are collateral dependent and deemed impaired are generally evaluated for impairment loss based on the fair value of the collateral. For commercial loans that are not collateral dependent, we rely on the present value of expected future cash flows, discounted at the loan’s effective interest rate, to determine any impairment loss. Large groups of smaller balance homogeneous loans are collectively evaluated for impairment. Accordingly, the Corporation does not separately identify individual residential mortgage loans, home equity loans and other consumer loans for impairment disclosures, unless such loans are the subject of a troubled debt restructuring agreement.

An allowance for loan losses is established for an impaired loan if its carrying value exceeds its estimated fair value less estimated selling costs (i.e., net realizable value). For commercial loans secured by real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value ratio based on the original appraisal and the condition of the property. Appraised values are generally discounted to provide for selling costs and other factors to determine an estimate of the net realizable value of the property.

For commercial loans secured by non-real estate collateral, such as accounts receivable, inventory and equipment, estimated fair values are determined based on the borrower’s financial statements, inventory reports, accounts receivable aging or equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets.

Loans whose terms are modified are classified as troubled debt restructurings if the Corporation grants borrowers experiencing financial difficulties concessions that it would not otherwise consider. Concessions granted under a troubled debt restructuring may involve a reduction of the debt, accrued interest or interest rate, or extension of the maturity date at an interest rate lower than the current market rate for new debt with similar risk. Non-accrual troubled debt restructurings are restored to accrual status if principal and interest payments, under the modified terms, are current for a reasonable period of time, generally six consecutive months after modification. Loans classified as troubled debt restructurings are designated as impaired.

- 9 -


Table of Contents


Federal regulatory agencies, as an integral part of their examination process, periodically review the Corporation’s allowance for loan losses and may require the Corporation to recognize additions to the allowance based on their judgments about information available to them at the time of their examination, which may not be currently available to the Corporation. Based on a comprehensive analysis of the loan portfolio, the Corporation believes that the current level of the allowance for loan losses is adequate.

Foreclosed Real Estate

Foreclosed real estate, included in other assets, is comprised of property acquired through a foreclosure proceeding, property that is acquired through acceptance of a deed-in-lieu of foreclosure and property that has not yet been acquired but which is classified as an insubstance foreclosure. Foreclosed real estate is initially recorded at fair value minus estimated costs to sell at the date of foreclosure, establishing a new cost basis. Appraisals are generally used to determine fair value. After foreclosure, management reviews valuations at least quarterly and adjusts the asset to the lower of cost or fair value minus estimated costs to sell through a valuation allowance. Costs related to the improvement of foreclosed real estate are generally capitalized until the real estate reaches a saleable condition. Revenue and expense from operations and changes in the valuation allowance are included in expense. When a foreclosed real estate asset is ultimately sold, any gain or loss on the sale is included in the income statement as a component of noninterest expense. At June 30, 2011, foreclosed real estate, net of allowance was $15,801,000, compared to $10,572,000 for December 31, 2010.

Per Common Share Computations

The weighted average number of shares of common stock outstanding used for basic and diluted calculations are provided below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

(in thousands, except per share data)

 

2011

 

2010

 

2011

 

2010

 

Net income available to common shareholders

 

$

1,626

 

$

1,380

 

$

2,892

 

$

2,846

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (basic)

 

 

4,150

 

 

4,083

 

 

4,144

 

 

4,080

 

Effect of dilutive stock options

 

 

58

 

 

11

 

 

51

 

 

2

 

Weighted average shares outstanding (diluted)

 

 

4,208

 

 

4,094

 

 

4,195

 

 

4,082

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per common share

 

$

0.39

 

$

0.34

 

$

0.70

 

$

0.70

 

Diluted earnings per common share

 

$

0.39

 

$

0.34

 

$

0.69

 

$

0.70

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Anti-dilutive stock options and common stock warrants excluded from the computation of earnings per share

 

 

83

 

 

421

 

 

83

 

 

421

 

- 10 -


Table of Contents


Comprehensive Income

Accounting principles generally accepted in the United States of America require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the balance sheet, such items, along with net income, are components of comprehensive income. The components of other comprehensive income and related tax effects are presented in the following table:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

(dollars in thousands)

 

2011

 

2010

 

2011

 

2010

 

Unrealized holding gains arising during the period

 

$

3,066

 

$

2,034

 

$

3,432

 

$

2,726

 

Reclassification adjustment for (gains) losses included in income

 

 

0

 

 

(108

)

 

25

 

 

(108

)

Net unrealized gains

 

 

3,066

 

 

1,926

 

 

3,457

 

 

2,618

 

Tax effect

 

 

(1,042

)

 

(655

)

 

(1,175

)

 

(890

)

Net of tax amount

 

$

2,024

 

$

1,271

 

$

2,282

 

$

1,728

 

Cash Flow Information

For purposes of the statements of cash flows, the Corporation considers interest bearing deposits with banks, cash and due from banks, and federal funds sold to be cash and cash equivalents. Noncash items for the six-month period ended June 30, 2011 consisted of the transfer of loans to foreclosed real estate in the amount of $1,693,000. The increase in other liabilities includes pre-funded client ACH disbursements of $1,883,000 and accounts payable for investment in foreclosed real estate of $545,000. Comparatively, for the six-month period ended June 30, 2010, non-cash items consisted of the transfer of loans to foreclosed real estate in the amount of $8,291,000 and the transfer of loans held for sale to investment in the amount of $160,000.

Recent Accounting Pronouncements

The FASB issued ASU No. 2011-05, “Presentation of Comprehensive Income”. The provisions of this Update amend FASB ASC Topic 220, Comprehensive Income, to facilitate the continued alignment of U.S. GAAP with International Accounting Standards. The Update prohibits the presentation of the components of comprehensive income in the statement of shareholders’ equity. Reporting entities are allowed to present either: a statement of comprehensive income, which reports both net income and other comprehensive income; or separate, but consecutive, statements of net income and other comprehensive income. Under previous GAAP, all 3 presentations were acceptable. Regardless of the presentation selected, the reporting entity is required to present all reclassifications between other comprehensive and net income on the face of the new statement or statements. The provisions of this Update are effective for fiscal years and interim periods beginning after December 31, 2011 for public entities. As the two remaining options for presentation existed prior to the issuance of this Update, early adoption is permitted. The Corporation is evaluating the impact of the Update on its consolidated financial statements.

- 11 -


Table of Contents


The FASB issued ASU No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S GAAP and IFRSs.” This Update amends FASB ASC Topic 820, Fair Value Measurements, to bring U.S. GAAP for fair value measurements in line with International Accounting Standards. The Update clarifies existing guidance for items such as: the application of the highest and best use concept to non-financial assets and liabilities; the application of fair value measurement to financial instruments classified in a reporting entity’s stockholder’s equity; and disclosure requirements regarding quantitative information about unobservable inputs used in the fair value measurements of level 3 assets. The Update also creates an exception to Topic 820 for entities which carry financial instruments within a portfolio or group, under which the entity is now permitted to base the price used for fair valuation upon a price that would be received to sell the net asset position or transfer a net liability position in an orderly transaction. The Update also allows for the application of premiums and discounts in a fair value measurement if the financial instrument is categorized in level 2 or 3 of the fair value hierarchy. Lastly, the ASU contains new disclosure requirements regarding fair value amounts categorized as level 3 in the fair value hierarchy such as: disclosure of the valuation process used; effects of and relationships between unobservable inputs; usage of nonfinancial assets for purposes other than their highest and best use when that is the basis of the disclosed fair value; and categorization by level of items disclosed at fair value, but not measured at fair value for financial statement purposes. This Update is effective for interim and annual periods beginning after December 15, 2011. Early adoption is not permitted. The Corporation is evaluating the impact of this Update on its consolidated financial statements.

The FASB issued ASU No. 2011-02, “Receivables” (Topic 310) – “A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring” to clarify the accounting principles applied to loan modifications as defined by FASB ASC Subtopic 310-40, “Receivables – Troubled Debt Restructurings by Creditors.” This guidance was prompted by the increased volume of loan modifications prompted by the prolonged economic downturn. The Update clarifies guidance on a creditor’s evaluation of whether or not a concession has been granted, with an emphasis on evaluating all aspects of the modification rather than a focus on specific criteria, such as the effective interest rate test, to determine a concession. The Update goes on to provide guidance on specific types of modifications such as changes in the interest rate of the borrowing, and insignificant delays in payments, as well as guidance on the creditor’s evaluation of whether or not a debtor is experiencing financial difficulties. For public entities, the amendments in the Update are effective for the first interim or annual periods beginning on or after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption. The entity should also disclose related information required by ASU 2010-20. The requirements of this ASU will expand disclosures related to troubled debt restructurings and is not expected to have a material impact on the Corporation’s consolidated financial statements.

In November 2008, the Securities and Exchange Commission (SEC) released a proposed roadmap regarding the potential use by U.S. issuers of financial statements prepared in accordance with International Financial Reporting Standards (IFRS). IFRS is a comprehensive series of accounting standards published by the International Accounting Standards Board (IASB). Under the proposed roadmap, the Corporation may be required to prepare financial statements in accordance with IFRS as early as 2015. The SEC has indicated it will make a determination in 2011 regarding the mandatory adoption of IFRS. The Corporation is currently assessing the impact that this potential change would have on its consolidated financial statements, and it will continue to monitor the development of the potential implementation of IFRS.

- 12 -


Table of Contents


Note 3-Securities

A summary of securities, available-for-sale at June 30, 2011 and December 31, 2010 is provided below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortized
Cost

 

 

 

Estimated
Fair
Value

 

 

 

 

Gross Unrealized

 

 

(dollars in thousands)

 

 

Gains

 

Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury notes

 

$

10,006

 

$

146

 

$

0

 

$

10,152

 

U.S. agency

 

 

29,631

 

 

513

 

 

0

 

 

30,144

 

U.S. agency mortgage-backed, residential

 

 

107,088

 

 

3,061

 

 

(104

)

 

110,045

 

State and municipal

 

 

82,546

 

 

3,115

 

 

(34

)

 

85,627

 

Total debt securities

 

$

229,271

 

$

6,835

 

$

(138

)

$

235,968

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury notes

 

$

8,014

 

$

126

 

$

0

 

$

8,140

 

U.S. agency

 

 

13,519

 

 

155

 

 

(31

)

 

13,643

 

U.S. agency mortgage-backed, residential

 

 

108,967

 

 

2,213

 

 

(827

)

 

110,353

 

State and municipal

 

 

88,796

 

 

2,079

 

 

(475

)

 

90,400

 

Total debt securities

 

$

219,296

 

$

4,573

 

$

(1,333

)

$

222,536

 

The amortized cost and estimated fair value of debt securities at June 30, 2011 by contractual maturity are shown below. Actual maturities may differ from contractual maturities if call options on select debt issues are exercised in the future. Mortgage-backed securities are included in the maturity categories based on average expected life.

 

 

 

 

 

 

 

 

 

 

Available-for-sale

(dollars in thousands)

 

Amortized
Cost

 

Fair
Value

 

Due in one year or less

 

$

11,575

 

$

11,700

 

Due after one year through five years

 

 

138,283

 

 

143,349

 

Due after five years through ten years

 

 

75,590

 

 

77,065

 

Due after ten years

 

 

3,823

 

 

3,854

 

Total debt securities

 

$

229,271

 

$

235,968

 

Gross realized gains and losses on sales of securities are shown below.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

(dollars in thousands)

 

2011

 

2010

 

2011

 

2010

 

Realized gains

 

$

0

 

$

108

 

$

79

 

$

108

 

Realized losses

 

 

0

 

 

0

 

 

(104

)

 

0

 

Net gains (losses)

 

$

0

 

$

108

 

$

(25

)

$

108

 

- 13 -


Table of Contents


Realized gains and losses from the sale of securities, available-for-sale are computed on the basis of specific identification of the adjusted cost of each security and are shown net as a separate line item in the income statement.

Securities, issued by agencies of the federal government, with a carrying value of $120,581,000 and $125,785,000 on June 30, 2011 and December 31, 2010, respectively, were pledged to secure public and trust deposits, repurchase agreements, other short-term borrowings and Federal Home Loan Bank debt.

The table below shows gross unrealized losses and fair value, aggregated by investment category and length of time, for securities, available-for-sale that have been in a continuous unrealized loss position, at June 30, 2011 and December 31, 2010.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less than 12 months

 

12 months or more

 

Total

 

(dollars in thousands)

 

Fair
Value

 

Unrealized
Losses

 

Fair
Value

 

Unrealized
Losses

 

Fair
Value

 

Unrealized
Losses

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. agency mortgage-backed, residential

 

$

34,449

 

$

104

 

$

0

 

$

0

 

$

34,449

 

$

104

 

State and municipal

 

 

3,243

 

 

20

 

 

381

 

 

14

 

 

3,624

 

 

34

 

Total temporarily impaired debt securities

 

$

37,692

 

$

124

 

$

381

 

$

14

 

$

38,073

 

$

138

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. agencies

 

$

4,969

 

$

31

 

$

0

 

$

0

 

$

4,969

 

$

31

 

U.S. agency mortgage-backed, residential

 

 

50,982

 

 

827

 

 

0

 

 

0

 

 

50,982

 

 

827

 

State and municipal

 

 

20,382

 

 

429

 

 

350

 

 

46

 

 

20,732

 

 

475

 

Total temporarily impaired debt securities

 

$

76,333

 

$

1,287

 

$

350

 

$

46

 

$

76,683

 

$

1,333

 

At June 30, 2011, the unrealized losses within the less than 12 months category of $124,000 were attributable to seven U.S. agency securities rated AAA and seven different municipal issues rated AA by the Standard and Poor rating service. Unrealized losses of $14,000 in the 12 months or more category was attributed to a single municipal security rated Aa2 by the Moody’s rating service.

Securities, available-for-sale are analyzed quarterly for possible other-than-temporary impairment. The analysis considers, among other factors: 1) whether the Corporation has the intent to sell its securities prior to market recovery or maturity; 2) whether it is more likely than not that the Corporation will be required to sell its securities prior to market recovery or maturity; 3) default rates/history by security type; 4) third-party securities ratings; 5) third-party guarantees; 6) subordination; 7) payment delinquencies; 8) nature of the issuer; and 9) current financial news.

The Corporation believes that unrealized losses at June 30, 2011 were primarily the result of changes in market interest rates and that it has the ability to hold these investments for a time necessary to recover the amortized cost. To date, the Corporation has collected all interest and principal on its investment securities as scheduled. The Corporation believes that collection of the contractual principal and interest is probable and therefore, all impairment is considered to be temporary.

Note 4—Restricted Investment in Bank Stocks

Restricted stock represents required investments in the common stock of correspondent banks, consisting primarily of the common stock of Federal Home Loan Bank of Pittsburgh (FHLB) and, to a lesser degree, Atlantic Central Bankers Bank (ACBB) and is carried at cost as of June 30, 2011 and December 31, 2010. Under the FHLB’s Capital Plan, PeoplesBank is required to maintain a minimum member stock investment, both as a condition of becoming and remaining a member and as a condition of borrowing from the FHLB. In December 2008, the FHLB notified member banks that it was suspending dividend payments and the repurchase of capital stock as strategies to preserve its capital. During 2010, the FHLB partially lifted its restriction on capital stock repurchases.

- 14 -


Table of Contents


The Corporation evaluates the restricted stock for impairment in accordance with FASB ASC Topic 942. The determination of whether these investments are impaired is based on an assessment of the ultimate recoverability of their cost rather than by recognizing temporary declines in value. The determination of whether a decline affects the ultimate recoverability of their cost is influenced by criteria such as: (1) the significance of the decline in net assets of the issuer as compared to the capital stock amount for the issuer and the length of time this situation has persisted, (2) commitments by the issuer to make payments required by law or regulation and the level of such payments in relation to the operating performance of the issuer, and (3) the impact of legislative and regulatory changes on institutions and, accordingly, on the customer base of the issuer. We believe that no impairment charge was necessary related to the restricted stock during the periods ended June 30, 2011 and 2010.

Note 5—Loans

The table below provides the composition of the loan portfolio at June 30, 2011 and December 31, 2010. The portfolio is comprised of two segments, commercial and consumer loans. The commercial loan segment is disaggregated by industry class which allows us to monitor risk and performance. Those industries representing the largest dollar investment and most risk are listed separately. The other commercial loans category is comprised of a multitude of industries, including: health services, professional services, public administration, restaurant, service, transportation, finance, natural resources, recreation and religious organizations. The consumer related segment is comprised of residential mortgages, home equity and other consumer loans. The Corporation does not engage in sub-prime residential mortgage originations.

 

 

 

 

 

 

 

 

(dollars in thousands)

 

June 30,
2011

 

December 31,
2010

 

Builder & developer

 

$

104,188

 

$

95,735

 

Commercial real estate investor

 

 

108,121

 

 

95,281

 

Residential real estate investor

 

 

59,792

 

 

55,930

 

Hotel/Motel

 

 

49,931

 

 

48,041

 

Wholesale & retail

 

 

50,589

 

 

44,963

 

Manufacturing

 

 

25,202

 

 

24,989

 

Agriculture

 

 

16,675

 

 

14,247

 

Other

 

 

134,154

 

 

136,198

 

Total commercial related loans

 

 

548,652

 

 

515,384

 

Residential mortgage

 

 

21,697

 

 

20,357

 

Home equity

 

 

57,838

 

 

56,294

 

Other

 

 

51,882

 

 

48,814

 

Total consumer related loans

 

 

131,417

 

 

125,465

 

Total loans

 

$

680,069

 

$

640,849

 

Note 6— Loan Quality

The Corporation’s internal risk rating system follows regulatory guidance as to risk classifications and definitions. Every approved loan is assigned a risk rating. Generally, risk ratings for commercial related loans and residential mortgages held for investment are determined by a formal evaluation of risk factors performed by the Corporation’s underwriting staff. For consumer loans, and commercial loans up to $750,000, the Corporation uses third-party credit scoring software models for risk rating purposes. The loan portfolio is monitored on a continuous basis by loan officers, loan review personnel and senior management. Adjustments of loan risk ratings are generally performed by the Special Asset Committee, which includes senior management. The Committee, which meets monthly, makes changes, as appropriate, to risk ratings when it becomes aware of credit events such as payment delinquency, cessation of a business or project, bankruptcy or death of the borrower, or changes in collateral value.

- 15 -


Table of Contents


The Corporation uses ten risk ratings to grade loans. The first seven ratings, representing the lowest risk, are combined and given a “pass” rating. A pass rating is a satisfactory credit rating, which applies to a loan that is expected to perform in accordance with the loan agreement and has a low probability of loss. A loan rated “special mention” has a potential weakness which may, if not corrected, weaken the loan or inadequately protect the Corporation’s position at some future date. A loan rated “substandard” is inadequately protected by the current net worth or paying capacity of the borrower or of the collateral pledged. A “substandard” loan has a well defined weakness or weaknesses that could jeopardize liquidation of the loan, which exposes the Corporation to loss if the deficiencies are not corrected. When circumstances indicate that collection of the loan is doubtful, the loan is risk rated “nonaccrual” and the accrual of interest income is discontinued, and any unpaid interest previously credited to income is reversed. Accordingly, the table below does not include the regulatory classification of “doubtful,” nor does it include the regulatory classification of “loss” because the Corporation promptly charges off loan losses.

- 16 -


Table of Contents


The table below presents a summary of loan risk ratings by loan class at June 30, 2011 and December 31, 2010.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Pass

 

Special
Mention

 

Substandard

 

Nonaccrual

 

Total

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

94,477

 

$

1,522

 

$

460

 

$

7,729

 

$

104,188

 

Commercial real estate investor

 

 

95,449

 

 

10,484

 

 

365

 

 

1,823

 

 

108,121

 

Residential real estate investor

 

 

57,107

 

 

2,109

 

 

73

 

 

503

 

 

59,792

 

Hotel/Motel

 

 

49,931

 

 

0

 

 

0

 

 

0

 

 

49,931

 

Wholesale & retail

 

 

42,005

 

 

2,323

 

 

1,419

 

 

4,842

 

 

50,589

 

Manufacturing

 

 

24,472

 

 

730

 

 

0

 

 

0

 

 

25,202

 

Agriculture

 

 

16,177

 

 

0

 

 

498

 

 

0

 

 

16,675

 

Other

 

 

118,290

 

 

9,087

 

 

2,805

 

 

3,972

 

 

134,154

 

Total commercial related loans

 

 

497,908

 

 

26,255

 

 

5,620

 

 

18,869

 

 

548,652

 

Residential mortgage

 

 

21,382

 

 

0

 

 

42

 

 

273

 

 

21,697

 

Home equity

 

 

57,549

 

 

81

 

 

188

 

 

20

 

 

57,838

 

Other

 

 

50,747

 

 

417

 

 

313

 

 

405

 

 

51,882

 

Total consumer related loans

 

 

129,678

 

 

498

 

 

543

 

 

698

 

 

131,417

 

Total loans

 

$

627,586

 

$

26,753

 

$

6,163

 

$

19,567

 

$

680,069

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

84,409

 

$

2,647

 

$

453

 

$

8,226

 

$

95,735

 

Commercial real estate investor

 

 

85,420

 

 

9,534

 

 

148

 

 

179

 

 

95,281

 

Residential real estate investor

 

 

55,346

 

 

94

 

 

0

 

 

490

 

 

55,930

 

Hotel/Motel

 

 

48,041

 

 

0

 

 

0

 

 

0

 

 

48,041

 

Wholesale & retail

 

 

37,252

 

 

1,850

 

 

1,019

 

 

4,842

 

 

44,963

 

Manufacturing

 

 

24,989

 

 

0

 

 

0

 

 

0

 

 

24,989

 

Agriculture

 

 

13,747

 

 

0

 

 

500

 

 

0

 

 

14,247

 

Other

 

 

123,965

 

 

6,300

 

 

1,913

 

 

4,020

 

 

136,198

 

Total commercial related loans

 

 

473,169

 

 

20,425

 

 

4,033

 

 

17,757

 

 

515,384

 

Residential mortgage

 

 

20,109

 

 

0

 

 

43

 

 

205

 

 

20,357

 

Home equity

 

 

56,183

 

 

12

 

 

0

 

 

99

 

 

56,294

 

Other

 

 

47,933

 

 

418

 

 

0

 

 

463

 

 

48,814

 

Total consumer related loans

 

 

124,225

 

 

430

 

 

43

 

 

767

 

 

125,465

 

Total loans

 

$

597,394

 

$

20,855

 

$

4,076

 

$

18,524

 

$

640,849

 

- 17 -


Table of Contents


The table below presents a summary of impaired loans at June 30, 2011 and December 31, 2010. Generally, impaired loans are loans risk rated substandard and nonaccrual. An allowance is established for those individual loans where the Corporation has doubt as to full recovery of the outstanding principal balance. The recorded investment represents outstanding unpaid principal loan balances adjusted for charge-offs.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2011

 

December 31, 2010

 

(dollars in thousands)

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Recorded
Investment

 

Unpaid
Principal
Balance

 

Related
Allowance

 

Impaired loans with no related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

5,721

 

$

5,721

 

$

0

 

$

8,260

 

$

8,260

 

$

0

 

Commercial real estate investor

 

 

2,020

 

 

2,020

 

 

0

 

 

0

 

 

0

 

 

0

 

Residential real estate investor

 

 

483

 

 

483

 

 

0

 

 

394

 

 

394

 

 

0

 

Hotel/Motel

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Wholesale & retail

 

 

1,419

 

 

1,419

 

 

0

 

 

1,019

 

 

1,019

 

 

0

 

Manufacturing

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Agriculture

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Other commercial

 

 

6,075

 

 

6,091

 

 

0

 

 

5,219

 

 

5,219

 

 

0

 

Residential mortgage

 

 

315

 

 

385

 

 

0

 

 

248

 

 

294

 

 

0

 

Home equity

 

 

208

 

 

208

 

 

0

 

 

99

 

 

99

 

 

0

 

Other consumer

 

 

718

 

 

718

 

 

0

 

 

463

 

 

463

 

 

0

 

Total impaired loans with no related allowance

 

$

16,959

 

$

17,045

 

$

0

 

$

15,702

 

$

15,748

 

$

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

2,468

 

$

2,468

 

$

672

 

$

419

 

$

419

 

$

25

 

Commercial real estate investor

 

 

168

 

 

268

 

 

25

 

 

327

 

 

427

 

 

185

 

Residential real estate investor

 

 

93

 

 

93

 

 

30

 

 

96

 

 

96

 

 

10

 

Hotel/Motel

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Wholesale & retail

 

 

4,842

 

 

4,842

 

 

675

 

 

4,842

 

 

4,842

 

 

675

 

Manufacturing

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Agriculture

 

 

498

 

 

498

 

 

100

 

 

500

 

 

500

 

 

100

 

Other commercial

 

 

702

 

 

702

 

 

200

 

 

714

 

 

714

 

 

200

 

Residential mortgage

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Home equity

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Other consumer

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Total impaired loans with a related allowance

 

$

8,771

 

$

8,871

 

$

1,702

 

$

6,898

 

$

6,998

 

$

1,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

8,189

 

$

8,189

 

$

672

 

$

8,679

 

$

8,679

 

$

25

 

Commercial real estate investor

 

 

2,188

 

 

2,288

 

 

25

 

 

327

 

 

427

 

 

185

 

Residential real estate investor

 

 

576

 

 

576

 

 

30

 

 

490

 

 

490

 

 

10

 

Hotel/Motel

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Wholesale & retail

 

 

6,261

 

 

6,261

 

 

675

 

 

5,861

 

 

5,861

 

 

675

 

Manufacturing

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Agriculture

 

 

498

 

 

498

 

 

100

 

 

500

 

 

500

 

 

100

 

Other commercial

 

 

6,777

 

 

6,793

 

 

200

 

 

5,933

 

 

5,933

 

 

200

 

Residential mortgage

 

 

315

 

 

385

 

 

0

 

 

248

 

 

294

 

 

0

 

Home equity

 

 

208

 

 

208

 

 

0

 

 

99

 

 

99

 

 

0

 

Other consumer

 

 

718

 

 

718

 

 

0

 

 

463

 

 

463

 

 

0

 

Total impaired loans

 

$

25,730

 

$

25,916

 

$

1,702

 

$

22,600

 

$

22,746

 

$

1,195

 

- 18 -


Table of Contents


The table below presents a summary of average impaired loans and related interest income for three and six months ended June 30, 2011.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30, 2011

 

Six months ended
June 30, 2011

 

(dollars in thousands)

 

Average
Recorded
Investment

 

Interest
Income

 

Cash Basis

 

Average
Recorded
Investment

 

Interest
Income

 

Cash Basis

 

Impaired loans with no related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

6,081

 

$

156

 

$

150

 

$

6,807

 

$

232

 

$

220

 

Commercial real estate investor

 

 

1,010

 

 

15

 

 

12

 

 

673

 

 

14

 

 

12

 

Residential real estate investor

 

 

438

 

 

0

 

 

0

 

 

423

 

 

0

 

 

0

 

Hotel/Motel

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Wholesale & retail

 

 

1,219

 

 

22

 

 

0

 

 

1,152

 

 

40

 

 

0

 

Manufacturing

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Agriculture

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Other commercial

 

 

5,658

 

 

111

 

 

89

 

 

5,512

 

 

237

 

 

199

 

Residential mortgage

 

 

316

 

 

5

 

 

4

 

 

293

 

 

10

 

 

9

 

Home equity

 

 

114

 

 

0

 

 

0

 

 

109

 

 

0

 

 

0

 

Other consumer

 

 

616

 

 

8

 

 

3

 

 

565

 

 

19

 

 

10

 

Total impaired loans with no related allowance

 

$

15,452

 

$

317

 

$

258

 

$

15,534

 

$

552

 

$

450

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans with a related allowance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

1,517

 

$

7

 

$

7

 

$

1,151

 

$

12

 

$

12

 

Commercial real estate investor

 

 

171

 

 

0

 

 

0

 

 

223

 

 

0

 

 

0

 

Residential real estate investor

 

 

94

 

 

0

 

 

0

 

 

95

 

 

0

 

 

0

 

Hotel/Motel

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Wholesale & retail

 

 

4,842

 

 

0

 

 

0

 

 

4,842

 

 

0

 

 

0

 

Manufacturing

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Agriculture

 

 

499

 

 

9

 

 

0

 

 

499

 

 

18

 

 

0

 

Other commercial

 

 

705

 

 

8

 

 

0

 

 

708

 

 

15

 

 

0

 

Residential mortgage

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Home equity

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Other consumer

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Total impaired loans with a related allowance

 

$

7,828

 

$

24

 

$

7

 

$

7,518

 

$

45

 

$

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

7,598

 

$

163

 

$

157

 

$

7,958

 

$

244

 

$

232

 

Commercial real estate investor

 

 

1,181

 

 

15

 

 

12

 

 

896

 

 

14

 

 

12

 

Residential real estate investor

 

 

532

 

 

0

 

 

0

 

 

518

 

 

0

 

 

0

 

Hotel/Motel

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Wholesale & retail

 

 

6,061

 

 

22

 

 

0

 

 

5,994

 

 

40

 

 

0

 

Manufacturing

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

Agriculture

 

 

499

 

 

9

 

 

0

 

 

499

 

 

18

 

 

0

 

Other commercial

 

 

6,363

 

 

119

 

 

89

 

 

6,220

 

 

252

 

 

199

 

Residential mortgage

 

 

316

 

 

5

 

 

4

 

 

293

 

 

10

 

 

9

 

Home equity

 

 

114

 

 

0

 

 

0

 

 

109

 

 

0

 

 

0

 

Other consumer

 

 

616

 

 

8

 

 

3

 

 

565

 

 

19

 

 

10

 

Total impaired loans

 

$

23,280

 

$

341

 

$

265

 

$

23,052

 

$

597

 

$

462

 

- 19 -


Table of Contents


The performance and credit quality of the loan portfolio is also monitored by using an aging schedule which shows the length of time a loan is past due. The table below presents a summary of past due loans, current loans and nonaccrual loans by loan segment and class at June 30, 2011 and December 31, 2010. Both periods include one troubled debt restructuring which is included in nonaccrual loans within the other commercial related loans class.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

30-59
Days Past
Due

 

60-89 Days
Past Due

 

Greater
than 90
Days

 

Total Past
Due

 

Nonaccrual

 

Current

 

Total Loans

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

2,030

 

$

2,289

 

$

0

 

$

4,319

 

$

7,729

 

$

92,140

 

$

104,188

 

Commercial real estate investor

 

 

0

 

 

0

 

 

0

 

 

0

 

 

1,823

 

 

106,298

 

 

108,121

 

Residential real estate investor

 

 

0

 

 

56

 

 

0

 

 

56

 

 

503

 

 

59,233

 

 

59,792

 

Hotel/Motel

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

49,931

 

 

49,931

 

Wholesale & retail

 

 

0

 

 

1,016

 

 

0

 

 

1,016

 

 

4,842

 

 

44,731

 

 

50,589

 

Manufacturing

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

25,202

 

 

25,202

 

Agriculture

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

16,675

 

 

16,675

 

Other

 

 

10

 

 

501

 

 

0

 

 

511

 

 

3,972

 

 

129,671

 

 

134,154

 

Total commercial related loans

 

 

2,040

 

 

3,862

 

 

0

 

 

5,902

 

 

18,869

 

 

523,881

 

 

548,652

 

Residential mortgage

 

 

0

 

 

0

 

 

0

 

 

0

 

 

273

 

 

21,424

 

 

21,697

 

Home equity

 

 

0

 

 

15

 

 

0

 

 

15

 

 

20

 

 

57,803

 

 

57,838

 

Other

 

 

530

 

 

78

 

 

168

 

 

776

 

 

405

 

 

50,701

 

 

51,882

 

Total consumer related loans

 

 

530

 

 

93

 

 

168

 

 

791

 

 

698

 

 

129,928

 

 

131,417

 

Total loans

 

$

2,570

 

$

3,955

 

$

168

 

$

6,693

 

$

19,567

 

$

653,809

 

$

680,069

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Builder & developer

 

$

33

 

$

370

 

$

0

 

$

403

 

$

8,226

 

$

87,106

 

$

95,735

 

Commercial real estate investor

 

 

0

 

 

0

 

 

0

 

 

0

 

 

179

 

 

95,102

 

 

95,281

 

Residential real estate investor

 

 

212

 

 

0

 

 

0

 

 

212

 

 

490

 

 

55,228

 

 

55,930

 

Hotel/Motel

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

48,041

 

 

48,041

 

Wholesale & retail

 

 

0

 

 

0

 

 

0

 

 

0

 

 

4,842

 

 

40,121

 

 

44,963

 

Manufacturing

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

24,989

 

 

24,989

 

Agriculture

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

14,247

 

 

14,247

 

Other

 

 

0

 

 

392

 

 

0

 

 

392

 

 

4,020

 

 

131,786

 

 

136,198

 

Total commercial related loans

 

 

245

 

 

762

 

 

0

 

 

1,007

 

 

17,757

 

 

496,620

 

 

515,384

 

Residential mortgage

 

 

0

 

 

409

 

 

0

 

 

409

 

 

205

 

 

19,743

 

 

20,357

 

Home equity

 

 

264

 

 

50

 

 

0

 

 

314

 

 

99

 

 

55,881

 

 

56,294

 

Other

 

 

304

 

 

43

 

 

197

 

 

544

 

 

463

 

 

47,807

 

 

48,814

 

Total consumer related loans

 

 

568

 

 

502

 

 

197

 

 

1,267

 

 

767

 

 

123,431

 

 

125,465

 

Total loans

 

$

813

 

$

1,264

 

$

197

 

$

2,274

 

$

18,524

 

$

620,051

 

$

640,849

 

- 20 -


Table of Contents


The table below shows the activity in and the composition of the allowance for loan losses by loan segment and class detail as of and for three and six months ended June 30, 2011 and in summary fashion for the same periods of 2010.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Builder &
developer

 

Commercial
real estate
investor

 

Residential
real estate
investor

 

Hotel/Motel

 

Wholesale
& retail

 

Manufacturing

 

Agriculture

 

Other

 

Total
commercial
related

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 1,

 

$

1,801

 

$

1,705

 

$

700

 

$

345

 

$

1,011

 

$

150

 

$

167

 

$

1,014

 

$

6,893

 

Charge-offs

 

 

(25

)

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

0

 

 

(25

)

Recoveries

 

 

0

 

 

0

 

 

0

 

 

0

 

 

1

 

 

0

 

 

0

 

 

1

 

 

2

 

Provisions

 

 

600

 

 

192

 

 

(112

)

 

52

 

 

(74

)

 

1

 

 

22

 

 

144

 

 

825

 

Balance, June 30,

 

$

2,376

 

$

1,897

 

$

588

 

$

397

 

$

938

 

$

151

 

$

189

 

$

1,159

 

$

7,695

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Residential
mortgage

 

Home equity

 

Other

 

Total
consumer
related

 

Unallocated

 

2011

 

2010

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, April 1,

 

$

130

 

$

244

 

$

262

 

$

636

 

$

327

 

$

7,856

 

$

7,711

 

Charge-offs

 

 

0

 

 

0

 

 

(42

)

 

(42

)

 

0

 

 

(67

)

 

(2,041

)

Recoveries

 

 

0

 

 

7

 

 

3

 

 

10

 

 

0

 

 

12

 

 

66

 

Provisions

 

 

(57

)

 

(96

)

 

(39

)

 

(192

)

 

(83

)

 

550

 

 

630

 

Balance, June 30,

 

$

73

 

$

155

 

$

184

 

$

412

 

$

244

 

$

8,351

 

$

6,366

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Builder &
developer

 

Commercial
real estate
investor

 

Residential
real estate
investor

 

Hotel/Motel

 

Wholesale
& retail

 

Manufacturing

 

Agriculture

 

Other

 

Total
commercial
related

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1,

 

$

1,561

 

$

1,887

 

$

698

 

$

345

 

$

843

 

$

155

 

$

175

 

$

1,123

 

$

6,787

 

Charge-offs

 

 

(33

)

 

0

 

 

0

 

 

0

 

 

(146

)

 

0

 

 

0

 

 

(39

)

 

(218

)

Recoveries

 

 

0

 

 

0

 

 

0

 

 

0

 

 

1

 

 

0

 

 

0

 

 

1

 

 

2

 

Provisions

 

 

848

 

 

10

 

 

(110

)

 

52

 

 

240

 

 

(4

)

 

14

 

 

74

 

 

1,124

 

Balance, June 30,

 

$

2,376

 

$

1,897

 

$

588

 

$

397

 

$

938

 

$

151

 

$

189

 

$

1,159

 

$

7,695

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Residential
mortgage

 

Home equity

 

Other

 

Total
consumer
related

 

Unallocated

 

2011

 

2010

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1,

 

$

30

 

$

83

 

$

201

 

$

314

 

$

525

 

$

7,626

 

$

7,175

 

Charge-offs

 

 

(56

)

 

(164

)

 

(75

)

 

(295

)

 

0

 

 

(513

)

 

(2,249

)

Recoveries

 

 

0

 

 

7

 

 

4

 

 

11

 

 

0

 

 

13

 

 

90

 

Provisions

 

 

99

 

 

229

 

 

54

 

 

382

 

 

(281

)

 

1,225

 

 

1,350

 

Balance, June 30,

 

$

73

 

$

155

 

$

184

 

$

412

 

$

244

 

$

8,351

 

$

6,366

 

- 21 -


Table of Contents


The table below shows the allowance amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment at June 30, 2011 and December 31, 2010.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Builder &
developer

 

Commercial
real estate
investor

 

Residential
real estate
investor

 

Hotel/Motel

 

Wholesale
& retail

 

Manufacturing

 

Agriculture

 

Other

 

Total
commercial
related

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

672

 

$

25

 

$

30

 

$

0

 

$

675

 

$

0

 

$

100

 

$

200

 

$

1,702

 

Collectively evaluated for impairment

 

 

1,704

 

 

1,872

 

 

558

 

 

397

 

 

263

 

 

151

 

 

89

 

 

959

 

 

5,993

 

Balance, June 30, 2011

 

$

2,376

 

$

1,897

 

$

588

 

$

397

 

$

938

 

$

151

 

$

189

 

$

1,159

 

$

7,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

8,189

 

$

2,188

 

$

576

 

$

0

 

$

6,261

 

$

0

 

$

498

 

$

6,777

 

$

24,489

 

Collectively evaluated for impairment

 

 

95,999

 

 

105,933

 

 

59,216

 

 

49,931

 

 

44,328

 

 

25,202

 

 

16,177

 

 

127,377

 

 

524,163

 

Balance, June 30, 2011

 

$

104,188

 

$

108,121

 

$

59,792

 

$

49,931

 

$

50,589

 

$

25,202

 

$

16,675

 

$

134,154

 

$

548,652

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Residential
mortgage

 

Home equity

 

Other

 

Total
consumer
related

 

Unallocated

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

0

 

$

0

 

$

0

 

$

0

 

$

0

 

$

1,702

 

Collectively evaluated for impairment

 

 

73

 

 

155

 

 

184

 

 

412

 

 

244

 

 

6,649

 

Balance, June 30, 2011

 

$

73

 

$

155

 

$

184

 

$

412

 

$

244

 

$

8,351

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

0

 

$

188

 

$

0

 

$

188

 

 

 

 

$

24,677

 

Collectively evaluated for impairment

 

 

21,697

 

 

57,650

 

 

51,882

 

 

131,229

 

 

 

 

 

655,392

 

Balance, June 30, 2011

 

$

21,697

 

$

57,838

 

$

51,882

 

$

131,417

 

 

 

 

$

680,069

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Builder &
developer

 

Commercial
real estate
investor

 

Residential
real estate
investor

 

Hotel/Motel

 

Wholesale
& retail

 

Manufacturing

 

Agriculture

 

Other

 

Total
commercial
related

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

25

 

$

185

 

$

10

 

$

0

 

$

675

 

$

0

 

$

100

 

$

200

 

$

1,195

 

Collectively evaluated for impairment

 

 

1,536

 

 

1,702

 

 

688

 

 

345

 

 

168

 

 

155

 

 

75

 

 

923

 

 

5,592

 

Balance, December 31, 2010

 

$

1,561

 

$

1,887

 

$

698

 

$

345

 

$

843

 

$

155

 

$

175

 

$

1,123

 

$

6,787

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

8,679

 

$

327

 

$

490

 

$

0

 

$

5,861

 

$

0

 

$

500

 

$

5,933

 

$

21,790

 

Collectively evaluated for impairment

 

 

87,056

 

 

94,954

 

 

55,440

 

 

48,041

 

 

39,102

 

 

24,989

 

 

13,747

 

 

130,265

 

 

493,594

 

Balance, December 31, 2010

 

$

95,735

 

$

95,281

 

$

55,930

 

$

48,041

 

$

44,963

 

$

24,989

 

$

14,247

 

$

136,198

 

$

515,384

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Residential
mortgage

 

Home equity

 

Other

 

Total
consumer
related

 

Unallocated

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

0

 

$

0

 

$

0

 

$

0

 

$

0

 

$

1,195

 

Collectively evaluated for impairment

 

 

30

 

 

83

 

 

201

 

 

314

 

 

525

 

 

6,431

 

Balance, December 31, 2010

 

$

30

 

$

83

 

$

201

 

$

314

 

$

525

 

$

7,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

0

 

$

0

 

$

0

 

$

0

 

 

 

 

$

21,790

 

Collectively evaluated for impairment

 

 

20,357

 

 

56,294

 

 

48,814

 

 

125,465

 

 

 

 

 

619,059

 

Balance, December 31, 2010

 

$

20,357

 

$

56,294

 

$

48,814

 

$

125,465

 

 

 

 

$

640,849

 

- 22 -


Table of Contents


Note 7—Deposits

The composition of deposits was as follows:

 

 

 

 

 

 

 

 

(dollars in thousands)

 

June 30,
2011

 

December 31,
2010

 

Noninterest bearing demand

 

$

71,388

 

$

65,642

 

NOW

 

 

67,606

 

 

61,398

 

Money market

 

 

235,339

 

 

220,923

 

Savings

 

 

30,079

 

 

27,037

 

Time deposits less than $100,000

 

 

250,334

 

 

255,674

 

Time deposits $100,000 or more

 

 

177,457

 

 

175,436

 

Total deposits

 

$

832,203

 

$

806,110

 

Note 8—Long-term Debt

PeoplesBank’s long-term debt obligations to FHLB are primarily fixed rate instruments, which are secured by FHLB stock, U.S. agency mortgage backed securities and under a blanket collateral agreement, qualifying loan receivables, principally mortgage loans. A summary of long-term debt at June 30, 2011 and December 31, 2010, is provided below.

 

 

 

 

 

 

 

 

(dollars in thousands)

 

June 30,
2011

 

December 31,
2010

 

PeoplesBank’s obligations to FHLB:

 

 

 

 

 

 

 

Due January 2011, 2.06%

 

$

0

 

$

14,000

 

Due January 2011, 4.30%, amortizing

 

 

0

 

 

3,401

 

Due August 2011, 2.42%

 

 

12,000

 

 

12,000

 

Due January 2012, 2.34%

 

 

10,000

 

 

10,000

 

Due June 2012, 4.25%, amortizing

 

 

371

 

 

567

 

Due December 2012, 1.91%

 

 

5,000

 

 

5,000

 

Due May 2013, 3.46%, amortizing

 

 

1,097

 

 

1,371

 

Due December 2013, 2.39%

 

 

5,000

 

 

5,000

 

 

 

 

33,468

 

 

51,339

 

Capital lease obligation

 

 

362

 

 

393

 

Total long-term debt

 

$

33,830

 

$

51,732

 

Note 9—Regulatory Matters

Codorus Valley and PeoplesBank are subject to various regulatory capital requirements administered by banking regulators. Failure to meet minimum capital requirements can initiate certain mandatory and possible additional discretionary actions by regulators that, if undertaken, could have a material effect on Codorus Valley’s financial statements. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, Codorus Valley and PeoplesBank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The capital amounts and classifications are also subject to qualitative judgments by the regulators.

Quantitative measures established by regulators to ensure capital adequacy require Codorus Valley and PeoplesBank to maintain minimum ratios, as set forth below, to total and Tier 1 capital as a percentage of risk-weighted assets, and of Tier 1 capital to quarter-to-date average assets (leverage ratio). Management believes that Codorus Valley and PeoplesBank were well capitalized on June 30, 2011 based on regulatory capital guidelines.

- 23 -


Table of Contents



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actual

 

Minimum for
Capital Adequacy

 

Well Capitalized
Minimum*

 

(dollars in thousands)

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Codorus Valley Bancorp, Inc. (consolidated)

 

 

 

 

at June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 risk based

 

$

86,850

 

 

12.18

%

$

28,533

 

 

4.00

%

 

n/a

 

 

n/a

 

Total risk based

 

 

95,202

 

 

13.35

 

 

57,066

 

 

8.00

 

 

n/a

 

 

n/a

 

Leverage

 

 

86,850

 

 

9.03

 

 

38,477

 

 

4.00

 

 

n/a

 

 

n/a

 

at December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 risk based

 

$

84,116

 

 

12.51

%

$

26,905

 

 

4.00

%

 

n/a

 

 

n/a

 

Total risk based

 

 

91,742

 

 

13.64

 

 

53,811

 

 

8.00

 

 

n/a

 

 

n/a

 

Leverage

 

 

84,116

 

 

8.81

 

 

38,194

 

 

4.00

 

 

n/a

 

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PeoplesBank, A Codorus Valley Company

 

 

 

 

at June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 risk based

 

$

83,867

 

 

11.80

%

$

28,429

 

 

4.00

%

$

42,643

 

 

6.00

%

Total risk based

 

 

92,219

 

 

12.98

 

 

56,858

 

 

8.00

 

 

71,072

 

 

10.00

 

Leverage

 

 

83,867

 

 

8.74

 

 

38,372

 

 

4.00

 

 

47,966

 

 

5.00

 

at December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital ratios:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier 1 risk based

 

$

81,292

 

 

12.13

%

$

26,805

 

 

4.00

%

$

40,207

 

 

6.00

%

Total risk based

 

 

88,918

 

 

13.27

 

 

53,610

 

 

8.00

 

 

67,012

 

 

10.00

 

Leverage

 

 

81,292

 

 

8.54

 

 

38,079

 

 

4.00

 

 

47,599

 

 

5.00

 

* To be well capitalized under prompt corrective action provisions.

Note 10—Shareholders’ Equity

Preferred Stock Issued to the United States Department of the Treasury

In connection with the Emergency Economic Stabilization Act of 2008 (EESA), the U.S. Treasury Department (Treasury) initiated a Capital Purchase Program (CPP) which allowed for qualifying financial institutions to issue preferred stock to the Treasury, subject to certain limitations and terms. The EESA was developed to attract broad participation by strong financial institutions, to stabilize the financial system and increase lending to benefit the national economy and citizens of the United States.

On January 9, 2009, the Corporation entered into a Securities Purchase Agreement with the Treasury pursuant to which the Corporation sold to the Treasury, for an aggregate purchase price of $16.5 million, 16,500 shares of non-voting cumulative perpetual preferred stock, $1,000 liquidation value, $2.50 par value, and warrants to purchase up to 263,859 shares of common stock, par value $2.50 per share, with an exercise price of $9.38 per share. As a condition under the CPP, without the consent of the Treasury, the Corporation’s share repurchases are limited to purchases in connection with the administration of any employee benefit plan, including purchases to offset share dilution in connection with any such plans. This restriction is effective until January 9, 2012 or until the Treasury no longer owns any of the Corporation’s preferred shares issued under the CPP. The Corporation’s preferred stock is included as a component of Tier 1 capital in accordance with regulatory capital requirements. See Note 9, “Regulatory Matters” for details of the Corporation’s regulatory capital.

- 24 -


Table of Contents


The preferred stock ranks senior to the Corporation’s common shares and pays a compounded cumulative dividend at a rate of 5 percent per year for the first five years, and 9 percent per year thereafter. Dividends are payable quarterly on February 15th, May 15th, August 15th and November 15th. The Corporation is prohibited from paying any dividend with respect to shares of common stock or repurchasing or redeeming any shares of the Corporation’s common shares in any quarter unless all accrued and unpaid dividends are paid on the preferred stock for all past dividend periods (including the latest completed dividend period), subject to certain limited exceptions. In addition, without the prior consent of the Treasury, the Corporation is prohibited from declaring or paying quarterly cash dividends on common shares in excess of $0.12 per share, which was the last quarterly cash dividend per share declared prior to October 14, 2008. The CPP also places restrictions on incentive compensation to senior executives. The preferred stock is non-voting, other than class voting rights on matters that could adversely affect the preferred stock, and is generally redeemable at the liquidation value at any time in whole or in part (i.e., a minimum of 25 percent of the issue price) with regulatory permission.

Common Stock Warrants

The 263,859 shares of common stock warrants issued to the Treasury have a term of 10 years (expiring January 9, 2019) and are exercisable at any time, in whole or in part, at an exercise price of $9.38 per share (subject to certain anti-dilution adjustments). The $16.5 million of proceeds was allocated to the preferred stock and the warrants based on their relative fair values at issuance ($15.7 million was allocated to the preferred stock and $783,000 to the warrants). The fair value of the preferred stock was based on a 10 percent assumed market discount rate. The fair value of the stock warrants was calculated by a third-party software model based on many financial assumptions, including market price of the stock, stock price volatility and risk free interest rate. The difference between the initial value allocated to the preferred stock of approximately $15.7 million and the liquidation value of $16.5 million, i.e., the preferred stock discount, will be charged to retained earnings over the first five years of the life of the preferred stock as an adjustment to the dividend yield using the effective yield method.

Note 11—Contingent Liabilities

The Corporation is not aware of any material contingent liabilities as of June 30, 2011.

Note 12—Guarantees

Codorus Valley does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of credit. Standby letters of credit are written conditional commitments issued by PeoplesBank to guarantee the performance of a customer to a third party. Generally, all letters of credit, when issued, have expiration dates within one year. The credit risk involved in issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Corporation generally holds collateral and/or personal guarantees supporting these commitments. The Corporation had $10,738,000 of standby letters of credit outstanding on June 30, 2011, compared to $8,793,000 on December 31, 2010. Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount of future payments required under the corresponding letters of credit. The amount of the liability as of June 30, 2011 and December 31, 2010, for guarantees under standby letters of credit issued, was not material. Many of the commitments are expected to expire without being drawn upon and therefore, generally do not present significant liquidity risk to the Corporation or PeoplesBank.

- 25 -


Table of Contents


Note 13—Fair Value Measurements and Fair Values of Financial Instruments

The Corporation uses its best judgment in estimating the fair value of the Corporation’s assets and liabilities; however, there are inherent weaknesses in any estimation technique. Therefore, the fair value estimates herein are not necessarily indicative of the amounts that could be realized in sales transactions on the dates indicated. The estimated fair value amounts have been measured as of their respective period-ends and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the estimated fair values subsequent to the respective reporting dates may be different than the amounts reported at each period end.

Fair value measurement guidance defines fair value as the price that would be received to sell the asset or transfer the liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. Additional guidance is provided on determining when the volume and level of activity for the asset or liability has significantly decreased and on identifying circumstances when a transaction may not be considered orderly.

Fair value measurement and disclosure guidance provides a list of factors that a reporting entity should evaluate to determine whether there has been a significant decrease in the volume and level of activity for the asset or liability in relation to normal market activity for the asset or liability. When the reporting entity concludes there has been a significant decrease in the volume and level of activity for the asset or liability, further analysis of the information from that market is needed, and significant adjustments to the related prices may be necessary to estimate fair value in accordance with fair value measurement and disclosure guidance.

This guidance further clarifies that, when there has been a significant decrease in the volume and level of activity for the asset or liability, some transactions may not be orderly. In those situations, the entity must evaluate the weight of the evidence to determine whether the transaction is orderly. The guidance provides a list of circumstances that may indicate that a transaction is not orderly. A transaction price that is not associated with an orderly transaction is given little, if any, weight when estimating fair value.

Fair value and disclosure guidance establishes a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy are as follows:

 

 

 

Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.

 

 

 

Level 2: Quoted prices in markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability.

 

 

 

Level 3: Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e. supported with little or no market activity).

An asset’s or liability’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.

- 26 -


Table of Contents


For financial assets measured at fair value, the fair value measurements by level within the fair value hierarchy are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

Total

 

(Level 1)
Quoted Prices in
Active Markets for
Identical Assets

 

(Level 2)
Significant Other
Observable
Inputs

 

(Level 3)
Significant Other
Unobservable
Inputs

 

June 30, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury notes

 

$

10,152

 

$

10,152

 

$

0

 

$

0

 

U.S. agency

 

 

30,144

 

 

0

 

 

30,144

 

 

0

 

U.S. agency mortgage-backed, residential

 

 

110,045

 

 

0

 

 

110,045

 

 

0

 

State and municipal

 

 

85,627

 

 

0

 

 

85,627

 

 

0

 

Measured at fair value on a nonrecurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

 

7,069

 

 

0

 

 

0

 

 

7,069

 

Foreclosed real estate

 

 

12,895

 

 

0

 

 

0

 

 

12,895

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury notes

 

$

8,140

 

$

8,140

 

$

0

 

$

0

 

U.S. agency

 

 

13,643

 

 

0

 

 

13,643

 

 

0

 

U.S. agency mortgage-backed, residential

 

 

110,353

 

 

0

 

 

110,353

 

 

0

 

State and municipal

 

 

90,400

 

 

0

 

 

90,400

 

 

0

 

Measured at fair value on a nonrecurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

 

5,703

 

 

0

 

 

0

 

 

5,703

 

Foreclosed real estate

 

 

4,447

 

 

0

 

 

0

 

 

4,447

 

The following information should not be interpreted as an estimate of the fair value of the entire Corporation since a fair value calculation is only provided for a limited portion of the Corporation’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Corporation’s disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair values of certain assets and liabilities at June 30, 2011 and December 31, 2010:

 

Cash and cash equivalents (carried at cost)

The carrying amounts reported in the balance sheet for cash and short-term instruments approximate those assets’ fair values.

 

Securities, available-for-sale (carried at fair value)

The fair values of securities available-for-sale are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices.

- 27 -


Table of Contents



 

Restricted investment in bank stocks (carried at cost)

The carrying amount of restricted investment in bank stocks approximates fair value, and considers the limited marketability of such securities.

 

Loans held for sale (carried at lower of cost or fair value)

The fair value of loans held for sale is determined, when possible, using quoted secondary-market prices. If no such quoted prices exist, the fair value of a loan is determined using quoted prices for a similar loan or loans, adjusted for the specific attributes of that loan. At June 30, 2011 and December 31, 2010, the fair value of loans held for sale exceeded their cost basis.

 

Loans (carried at cost)

Generally, for variable and adjustable rate loans that reprice frequently and with no significant change in credit risk, fair value is based on carrying value. Fair values for other loans in the portfolio are estimated using discounted cash flow analyses, using market rates at the balance sheet date that reflect the credit and interest rate-risk inherent in the loans. Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal.

 

Impaired loans (generally carried at fair value)

Impaired loans are those that are accounted for under FASB ASC Topic 310, in which the Corporation has measured impairment generally based on the fair value of the loan’s collateral. Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the expected proceeds. A portion of the allowance for loan losses is allocated to impaired loans if the value of the collateral supporting such loans is deemed to be less than the unpaid balance. If these allocations cause the allowance for loan losses to require an increase, such increase is reported as a component of the provision for loan losses. Loan losses are charged against the allowance when it is believed that the uncollectability of a loan is confirmed. These loans are included as Level 3 fair values, based on the lowest level of input that is significant to the fair value measurements. At June 30, 2011, the fair value of loan balances with a specific reserve allowance was $8,771,000, net of a valuation allowance of $1,702,000, compared to $6,898,000, net of a valuation allowance of $1,195,000 at December 31, 2010.

 

Foreclosed Real Estate (carried at lower of cost or fair value)

Real estate acquired through foreclosure is initially recorded at fair value of the property at the transfer date less estimated selling cost, which becomes the cost basis. Subsequently, foreclosed real estate is carried at the lower of its carrying value or the fair value less estimated selling cost. Fair value is usually determined based upon an independent third-party appraisal of the property or occasionally upon a recent sales offer. At June 30, 2011, the carrying value of foreclosed real estate with a valuation allowance was $12,895,000 ($14,696,000 less a $1,801,000 allowance). At December 31, 2010, the carrying value of foreclosed real estate with a valuation allowance was $4,447,000 ($6,013,000 less a $1,566,000 allowance).

 

Interest receivable and payable (carried at cost)

The carrying amount of interest receivable and interest payable approximates its fair value.

 

Deposit liabilities (carried at cost)

The fair values disclosed for demand deposits (e.g., noninterest and interest bearing checking, money market and savings accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for variable rate time deposits that reprice frequently are based on carrying value. Fair values for fixed rate time deposits are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities of time deposits.

- 28 -


Table of Contents


Short-term borrowings (carried at cost)
The carrying amount of short-term borrowings approximates their fair value.

Long-term debt (carried at cost)
Fair values of FHLB advances are estimated using discounted cash flow analysis, based on quoted prices for new FHLB advances with similar credit risk characteristics, terms and remaining maturity. These prices are obtained from this active market and represent a market value that is deemed to represent the transfer price if the liability were assumed by a third party.

Junior subordinated debt (carried at cost)
The fair value of junior subordinated debt is estimated using discounted cash flow analysis, based on market rates and spread characteristics currently offered on such debt with similar credit risk characteristics, terms and remaining maturity.

Off-balance sheet financial instruments (disclosed at cost)
Fair values for the Corporation’s off-balance sheet financial instruments (lending commitments and letters of credit) are based on fees currently charged in the market to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. These amounts were not considered to be material at June 30, 2011 and December 31, 2010.

The estimated fair values of the Corporation’s financial instruments were as follows at June 30, 2011 and December 31, 2010.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2011

 

December 31, 2010

 

(dollars in thousands)

 

Carrying
Amount

 

Estimated
Fair
Value

 

Carrying
Amount

 

Estimated
Fair
Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

11,528

 

$

11,528

 

$

43,269

 

$

43,269

 

Securities, available-for-sale

 

 

235,968

 

 

235,968

 

 

222,536

 

 

222,536

 

Restricted investment in bank stocks

 

 

3,677

 

 

3,677

 

 

4,067

 

 

4,067

 

Loans held for sale

 

 

966

 

 

989

 

 

4,990

 

 

5,054

 

Loans, net

 

 

671,718

 

 

679,859

 

 

633,223

 

 

637,896

 

Interest receivable

 

 

3,536

 

 

3,536

 

 

3,590

 

 

3,590

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing demand, NOW, money market and savings deposits

 

$

404,412

 

$

404,412

 

$

375,000

 

$

375,000

 

Time deposits

 

 

427,791

 

 

435,762

 

 

431,110

 

 

438,907

 

Short-term borrowings

 

 

10,796

 

 

10,796

 

 

6,763

 

 

6,763

 

Long-term debt

 

 

33,830

 

 

34,213

 

 

51,732

 

 

52,294

 

Junior subordinated debt

 

 

10,310

 

 

4,040

 

 

10,310

 

 

4,330

 

Interest payable

 

 

662

 

 

662

 

 

687

 

 

687

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Off-balance sheet instruments

 

 

0

 

 

0

 

 

0

 

 

0

 

- 29 -


Table of Contents


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

Management’s discussion and analysis of the significant changes in the results of operations, capital resources and liquidity presented in the accompanying consolidated financial statements for Codorus Valley Bancorp, Inc. (Codorus Valley or the Corporation), a bank holding company, and its wholly owned subsidiary, PeoplesBank, A Codorus Valley Company (PeoplesBank), are provided below. Codorus Valley’s consolidated financial condition and results of operations consist almost entirely of PeoplesBank’s financial condition and results of operations. Current performance does not guarantee, and may not be indicative of, similar performance in the future.

Forward-looking statements

Management of the Corporation has made forward-looking statements in this Form 10-Q. These forward-looking statements are subject to risks and uncertainties. Forward-looking statements include information concerning possible or assumed future results of operations of the Corporation and its subsidiaries. When words such as “believes,” “expects,” “anticipates” or similar expressions occur in the Form 10-Q, management is making forward-looking statements.

Note that many factors, some of which are discussed elsewhere in this report and in the documents that are incorporated by reference, could affect the future financial results of the Corporation and its subsidiaries, both individually and collectively, and could cause those results to differ materially from those expressed in the forward-looking statements contained or incorporated by reference in this Form 10-Q. These factors include, but are not limited to, the following:

 

 

operating, legal and regulatory risks;

enacted financial reform legislation, e.g., Dodd-Frank Wall Street Reform and Consumer Protection Act, which may have a significant impact on the Corporation’s business and results of operations;

a prolonged economic downturn;

an increase in nonperforming assets requiring loss provisions and the incurrence of carrying costs related to nonperforming assets;

declines in the market value of investment securities considered to be other than temporary;

the effects of and changes in the rate of FDIC premiums, including special assessments;

interest rate fluctuations which could increase our cost of funds or decrease our yield on earning assets and therefore reduce our net interest income;

future legislative or administrative changes to U.S. governmental capital programs;

unavailability of capital when needed or availability at less than favorable terms;

political and competitive forces affecting banking, securities, asset management and credit services businesses; and

the risk that management’s analysis of these risks and forces could be incorrect and/or that the strategies developed to address them could be unsuccessful.

The Corporation undertakes no obligation to publicly revise or update these forward-looking statements to reflect events or circumstances that arise after the date of this report.

Critical accounting policies

We have identified critical accounting policies for the Corporation to include allowance for loan losses, valuation of foreclosed real estate and evaluation of other than temporary impairment losses of securities. There were no material changes made to the critical accounting policies disclosed in the 2010 Annual Report on Form 10-K in regards to application or related judgments and estimates used. A detailed disclosure pertaining to critical accounting policies is provided in Item 7 of the Corporation’s 2010 Annual Report on Form 10-K.

- 30 -


Table of Contents


Three months ended June 30, 2011,
compared to three months ended June 30, 2010

FINANCIAL HIGHLIGHTS

The Corporation earned net income available to common shareholders of $1,626,000 or $0.39 per share, basic and diluted, for the three-month period ended June 30, 2011, compared to $1,380,000 or $0.34 per share, basic and diluted, for the same period of 2010. The $246,000 or 18 percent increase in net income available to common shareholders was primarily the result of an increase in net interest income and decreases in the provision for loan losses and noninterest expense, which more than offset a decrease in noninterest income and an increase in the provision for income taxes.

The $448,000 or 6 percent increase in net interest income for the second quarter of 2011, compared to the same quarter of 2010, was primarily the result of an increase in the average volume of interest earning assets, a decrease in the average rates paid on deposit products and a decrease in the volume of long-term debt. Net interest income (tax equivalent basis) as a percentage of interest earning assets (i.e., net interest margin) was 3.76 percent for the second quarter of 2011 and 2010.

The provision for loan losses for the second quarter of 2011 totaled $550,000, representing an $80,000 or 13 percent decrease, compared to 2010. The provision for both periods remained elevated in comparison to the Corporation’s historic levels and was reflective of the risks and uncertainties associated with prolonged weakness in economic and business conditions, a relatively high level of unemployment and erosion of real estate values.

The $344,000 or 17 percent decrease in noninterest income for the second quarter of 2011, compared to the second quarter of 2010 was primarily the result of decreases in income from mutual fund, annuity and insurance sales and gains on the sales of loans held for sale. Additionally, the second quarter of 2010 included a gain from the sale of investment securities totaling $108,000. There was no comparable transaction involving the sale of securities during the current quarter.

The $310,000 or 4 percent decrease in noninterest expense for the second quarter of 2011, compared to the second quarter of 2010 was due primarily to decreases in carrying costs for foreclosed real estate and impaired loans. A decrease in FDIC insurance premiums, which resulted from the FDIC’s new assessment methodology, which became effective April 1, 2011, also contributed to the decrease in noninterest expense. Personnel expense increased as a result of normal business growth and increased health care insurance premiums.

The $247,000 or 90 percent increase in the provision for income taxes for the second quarter of 2011, compared to 2010 was primarily the result of the increase in income before income taxes.

A more detailed analysis of the factors and trends affecting corporate earnings follows.

INCOME STATEMENT ANALYSIS

Net interest income

Net interest income for the three-month period ended June 30, 2011, was $8,136,000, an increase of $448,000 or 6 percent above the second quarter of 2010. The increase was primarily the result of an increase in the average volume of interest earning assets, a decrease in the average rates paid on deposit products and a decrease in the average volume of long-term debt. Net interest income (tax equivalent basis) as a percentage of interest earning assets (i.e., net interest margin) was 3.76 percent for the second quarter of 2011 and 2010.

- 31 -


Table of Contents


Interest earning assets averaged $907 million and yielded 5.14 percent (tax equivalent basis) for the current quarter, compared to $856 million and 5.28 percent, respectively, for the second quarter of 2010. The $51 million or 6 percent increase in average interest earning assets was due primarily to an increase in investment securities. An increase in yield on floating rate commercial loans, due to the impact of minimum (floor) interest rates, contributed to the increase in interest income. While the average balance of the loan portfolio was generally flat for the second quarter of 2011 and 2010 due to the economic slowdown, commercial loan demand began to increase in the latter part of the current quarter, which is expected to increase interest income in future periods.

Total interest bearing liabilities averaged $809 million at an average rate of 1.55 percent for the current quarter, compared to $766 million and 1.69 percent, respectively, for the second quarter of 2010. The $43 million or 6 percent increase in average interest bearing liabilities reflected growth in all deposit categories. The increase of interest expense on deposits due to the increase in volume was largely offset by lower rates, which reflected historically low market interest rates. The decrease in the average volume of long-term debt for the current quarter, which resulted from maturing Federal Home Loan Bank loans that were not refinanced, was the primary driver of the decrease in total interest expense compared to the second quarter of 2010.

- 32 -


Table of Contents


Table 1-Average Balances and Interest Rates (tax equivalent basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended June 30,

 

 

 

2011

 

2010

 

(dollars in thousands)

 

Average
Balance

 

Interest

 

Yield/
Rate

 

Average
Balance

 

Interest

 

Yield/
Rate

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits with banks

 

$

16,528

 

$

10

 

 

0.24

%

$

26,743

 

$

17

 

 

0.25

%

Federal funds sold

 

 

0

 

 

0

 

 

0.00

 

 

3,000

 

 

3

 

 

0.40

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

156,758

 

 

1,047

 

 

2.68

 

 

104,644

 

 

802

 

 

3.07

 

Tax-exempt

 

 

79,700

 

 

893

 

 

4.49

 

 

70,044

 

 

857

 

 

4.91

 

Total investment securities

 

 

236,458

 

 

1,940

 

 

3.29

 

 

174,688

 

 

1,659

 

 

3.81

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (1)

 

 

638,530

 

 

9,447

 

 

5.93

 

 

637,573

 

 

9,373

 

 

5.90

 

Tax-exempt

 

 

15,262

 

 

227

 

 

5.96

 

 

13,856

 

 

212

 

 

6.13

 

Total loans

 

 

653,792

 

 

9,674

 

 

5.93

 

 

651,429

 

 

9,585

 

 

5.90

 

Total earning assets

 

 

906,778

 

 

11,623

 

 

5.14

 

 

855,860

 

 

11,264

 

 

5.28

 

Other assets (2)

 

 

59,004

 

 

 

 

 

 

 

 

49,644

 

 

 

 

 

 

 

Total assets

 

$

965,782

 

 

 

 

 

 

 

$

905,504

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

$

296,161

 

 

495

 

 

0.67

%

$

257,172

 

 

504

 

 

0.79

%

Savings

 

 

30,428

 

 

30

 

 

0.40

 

 

27,610

 

 

27

 

 

0.40

 

Time

 

 

428,181

 

 

2,314

 

 

2.17

 

 

405,231

 

 

2,250

 

 

2.23

 

Total interest bearing deposits

 

 

754,770

 

 

2,839

 

 

1.51

 

 

690,013

 

 

2,781

 

 

1.62

 

Short-term borrowings

 

 

10,252

 

 

25

 

 

0.98

 

 

8,864

 

 

22

 

 

1.00

 

Long-term debt and junior subordinated debt

 

 

44,271

 

 

264

 

 

2.39

 

 

66,849

 

 

429

 

 

2.57

 

Total interest bearing liabilities

 

 

809,293

 

 

3,128

 

 

1.55

 

 

765,726

 

 

3,232

 

 

1.69

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing deposits

 

 

71,075

 

 

 

 

 

 

 

 

59,895

 

 

 

 

 

 

 

Other liabilities

 

 

5,065

 

 

 

 

 

 

 

 

4,729

 

 

 

 

 

 

 

Shareholders’ equity

 

 

80,349

 

 

 

 

 

 

 

 

75,154

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

965,782

 

 

 

 

 

 

 

$

905,504

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

8,496

 

 

 

 

 

 

 

$

8,032

 

 

 

 

Net interest margin (3)

 

 

 

 

 

 

 

 

3.76

%

 

 

 

 

 

 

 

3.76

%


 

 

(1)

Average balance includes average nonperforming loans of $17,882,000 for 2011 and $20,824,000 for 2010. Interest includes net loan fees of $232,000 for 2011 and $281,000 for 2010.

(2)

Average balance includes average bank owned life insurance, foreclosed real estate and unrealized holding gains (losses) on investment securities.

(3)

Net interest income as a percentage of average earning assets.

- 33 -


Table of Contents


Table 2-Rate/Volume Analysis of Changes in Net Interest Income (tax equivalent basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,
2011 vs. 2010

 

 

 

Increase (decrease) due to change in

 

(dollars in thousands)

 

Volume

 

Rate

 

Net

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits with banks

 

$

(7

)

$

 

$

(7

)

Federal funds sold

 

 

(3

)

 

 

 

(3

)

Investment securities:

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

399

 

 

(154

)

 

245

 

Tax-exempt

 

 

118

 

 

(82

)

 

36

 

Loans:

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

14

 

 

60

 

 

74

 

Tax-exempt

 

 

21

 

 

(6

)

 

15

 

Total interest income

 

 

542

 

 

(182

)

 

360

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

 

76

 

 

(85

)

 

(9

)

Savings

 

 

3

 

 

 

 

3

 

Time

 

 

127

 

 

(63

)

 

64

 

Short-term borrowings

 

 

3

 

 

 

 

3

 

Long-term debt

 

 

(145

)

 

(20

)

 

(165

)

Total interest expense

 

 

64

 

 

(168

)

 

(104

)

Net interest income

 

$

478

 

$

(14

)

$

464

 

Changes which are due to both volume and rate are allocated in proportion to their relationship to the amount of change attributed directly to volume or rate.

Provision for loan losses

For the three-month period ended June 30, 2011 the provision for loan losses was $550,000, compared to $630,000 for the same period of 2010. The provision for both periods remained elevated in comparison to the Corporation’s historic levels and was reflective of the risks and uncertainties associated with prolonged weakness in economic and business conditions, a relatively high level of unemployment and erosion of real estate values. These factors can adversely affect our borrowers’ ability to service their loans. Information about loan quality is provided in the Nonperforming Assets section of this report on page 46.

Noninterest income

The following table presents the components of total noninterest income for the second quarter of 2011, compared to the second quarter of 2010. Total noninterest income for the current quarter was $1,739,000, a decrease of $344,000 or 17 percent below the second quarter of 2010. After removing the impact of gains from the sale of investment securities, total noninterest income for the current quarter decreased $236,000 or 12 percent below the same quarter of 2010. The decrease in core noninterest income was primarily the result of decreases in income from mutual fund, annuity and insurance sales and gains on the sales of loans held for sale, which is explained below.

- 34 -


Table of Contents


Table 3 - Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Change
Increase (Decrease)

 

(dollars in thousands)

 

2011

 

2010

 

$

 

%

 

 

Trust and investment services fees

 

$

383

 

$

373

 

$

10

 

 

3

%

Income from mutual fund, annuity and insurance sales

 

 

241

 

 

443

 

 

(202

)

 

(46

)

Service charges on deposit accounts

 

 

676

 

 

649

 

 

27

 

 

4

 

Income from bank owned life insurance

 

 

160

 

 

161

 

 

(1

)

 

(1

)

Other income

 

 

159

 

 

132

 

 

27

 

 

20

 

Gain on sales of loans held for sale

 

 

120

 

 

217

 

 

(97

)

 

(45

)

Gain on sales of securities

 

 

0

 

 

108

 

 

(108

)

 

(100

)

Total noninterest income

 

$

1,739

 

$

2,083

 

$

(344

)

 

(17

)%

The discussion that follows addresses changes in selected categories of noninterest income.

Income from mutual fund, annuity and insurance sales—The decrease in income from the sale of mutual funds, annuities and insurance products by Codorus Valley Financial Advisors (CVFA), a subsidiary of PeoplesBank, was a result of the resignation of four registered representatives who left CVFA in February 2011. The decrease in revenue is expected to be largely offset by a decrease in operating expense, principally personnel costs. Accordingly, the net impact on CVFA’s earnings is expected to be immaterial.

Service charges on deposit accounts—The increase was due primarily to an increase in debit card revenue, which reflected an increase in the volume of transactions.

Price restrictions imposed by the federal government under the Durbin Interchange Amendment may significantly reduce debit card revenue (i.e., interchange fees) for PeoplesBank in future periods. While the legislation targeted larger banks with total assets of $10 billion on more, market forces in the future may not make a distinction between large and small banks. Further, the Federal Deposit Insurance Corporation (FDIC) issued final guidance in November 2010 for automated overdraft payment programs. This guidance, effective July 1, 2011, recommends that financial institutions establish policies that, among other things, limit the number of daily overdraft fees per customer, set a de minimis limit whereby small dollar transactions that overdraw an account are not charged an overdraft fee, and to take meaningful steps to counsel customers that have more than six overdrafts in a rolling twelve month period about less costly alternatives to overdraft protection. Implementation of the FDIC guidance is expected to reduce service charge revenue as a result of decreased overdraft fees.

Gains on sales of loans held for sale—The decrease in gains from the sale of loans was due primarily to a decrease in the volume of mortgage loan sales. A decrease in pricing from secondary market sources also contributed to the decrease in gains. In spite of low market interest rates, current period mortgage loan activity is adversely affected by a decrease in refinancing activity (market saturation), the inability of some borrowers to qualify for loans or sell their existing homes and the high level of unemployment.

Gain on sales of securities—Gains from the sale of securities are recognized periodically to supplement earnings by taking advantage of low market interest. There was no comparable gain transaction for the second quarter of 2011.

- 35 -


Table of Contents


Noninterest expense

The following table presents the components of total noninterest expense for the second quarter of 2011, compared to the second quarter of 2010. Total noninterest expense for the current quarter was $6,932,000, a decrease of $310,000 or 4 percent below 2010 due primarily to decreases in carrying costs for foreclosed real estate and impaired loans.

Table 4 - Noninterest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended
June 30,

 

Change
Increase (Decrease)

 

(dollars in thousands)

 

2011

 

2010

 

$

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

$

3,433

 

$

3,213

 

$

220

 

 

7

%

Occupancy of premises, net

 

 

487

 

 

493

 

 

(6

)

 

(1

)

Furniture and equipment

 

 

422

 

 

419

 

 

3

 

 

1

 

Postage, stationery and supplies

 

 

129

 

 

162

 

 

(33

)

 

(20

)

Professional and legal

 

 

173

 

 

138

 

 

35

 

 

25

 

Marketing and advertising

 

 

233

 

 

223

 

 

10

 

 

4

 

FDIC insurance

 

 

218

 

 

316

 

 

(98

)

 

(31

)

Debit card processing

 

 

165

 

 

145

 

 

20

 

 

14

 

Charitable donations

 

 

8

 

 

27

 

 

(19

)

 

(70

)

Foreclosed real estate including (gains) losses on sales

 

 

606

 

 

911

 

 

(305

)

 

(33

)

Impaired loan carrying costs

 

 

160

 

 

387

 

 

(227

)

 

-59

 

Other

 

 

898

 

 

808

 

 

90

 

 

11

 

Total noninterest expense

 

$

6,932

 

$

7,242

 

$

(310

)

 

(4

)%

The discussion that follows addresses changes in selected categories of noninterest expense.

Personnel—The increase in personnel expense reflected an increase in employee health care insurance costs and normal business growth as described more fully in the year-to-date section of this report.

Postage, stationery and supplies—The decrease in postage, stationery and supplies expense was due to the timing of usage.

FDIC insurance—The decrease in FDIC insurance premiums was the result of a change by the FDIC in its assessment methodology, effective April 1, 2011. The FDIC lowered assessment rates and applied them against average assets minus average tangible capital, instead of domestic deposits.

Foreclosed real estate including (gains) losses on sales—Foreclosed real estate costs remained elevated for both periods due to the level of carrying costs and impairment losses from deterioration of property values associated with specific properties as well as the size of the portfolio, which was reflective of prolonged weakness in economic and business conditions and the erosion of real estate values. Typical carrying costs include insurance, maintenance and repairs, real estate taxes, appraisals and legal fees. Costs for the current quarter included the recognition of a loss provision totaling $235,000 that pertained to two properties while the second quarter of 2010 included the recognition of a $722,000 loss provision for a specific property.

- 36 -


Table of Contents


Impaired loan carrying costs— The prolonged weakness in economic and business conditions may cause fluctuations in impaired loan carrying costs. Factors such as the number and size of the loans in the impaired loan portfolio, financial capacity of the borrower or guarantor and the value and liquidity of underlying collateral, can contribute to the variability of this expense from period to period.

Other—The increase in other expense, which is comprised of many underlying expenses, was primarily the result of a $65,000 expense associated with a client’s property held in the Wealth Management Division of PeoplesBank.

Income taxes

The provision for income taxes for the second quarter of 2011 was $521,000, compared to $274,000 for the same period in 2010. The increase in income taxes was primarily the result of the increase in income before income taxes. For both periods, the Corporation’s statutory federal income tax rate was 34 percent. The Corporation’s effective income tax rate was approximately 22 percent for the second quarter of 2011, compared to approximately 14 percent for the second quarter of 2010. The increase in the effective rate reflected an increase in taxable income. The effective tax rate differs from the statutory tax rate due to the impact of low-income housing credits and tax-exempt income, including income from bank owned life insurance.

Six months ended June 30, 2011,
compared to six months ended June 30, 2010

FINANCIAL HIGHLIGHTS

The Corporation earned net income available to common shareholders of $2,892,000 or $0.70 per share ($0.69 diluted) for the six month period ended June 30, 2011, compared to $2,846,000 or $0.70 per share ($0.70 diluted), for the same period of 2010. The $46,000 or 2 percent increase in net income available to common shareholders was primarily the result of an increase in net interest income and a decrease in the provision for loan losses, which more than offset increases in total noninterest expense and provision for income taxes and a decrease in total noninterest income.

The $974,000 or 7 percent increase in net interest income for the first six months of 2011, compared to the same period of 2010, was primarily the result of an increase in the average volume of investment securities and improved yield on floating rate commercial loans. Net interest income was also favorably impacted by lower rates paid on deposit products, which reflected record lows for short-term market interest rates, and deposit mix. Net interest income (tax equivalent basis) as a percentage of interest earning assets (i.e., net interest margin) was 3.71 percent for the first six months of 2011, compared to 3.73 percent for the same period of 2010.

The provision for loan losses for the first six months of 2011 totaled $1,225,000, representing a $125,000 or 9 percent decrease, compared to the $1,350,000 recorded for the same period of 2010. The provision for both periods remained elevated in comparison to the Corporation’s historic levels and was reflective of the risks and uncertainties associated with prolonged weakness in economic and business conditions, a relatively high level of unemployment and erosion of real estate values.

The $270,000 or 7 percent decrease in noninterest income for the first six months of 2011 compared to the same period of 2010 was primarily the result of decreases in income from mutual fund, annuity and insurance sales and gains on sales of securities and loans held for sale. After removing the impact of gains (losses) from the sale of securities, core noninterest income for the first six months of 2011 decreased $137,000 or 4 percent below 2010 levels.

- 37 -


Table of Contents


The $644,000 or 5 percent increase in total noninterest expense for the first six months of 2011 compared to the same period in 2010 was primarily attributable to increases in personnel and other operating expenses. The $138,000 or 21 percent increase in provision for income tax expense for the first six months of 2011 compared to 2010 was primarily the result of the increase in income before income taxes.

Total assets were approximately $977 million on June 30, 2011, an increase of $60 million or 7 percent above June 30, 2010. Compared to one year ago, asset growth occurred primarily in the investment securities and commercial loan portfolios, which were funded by an increase in core deposits.

Net income (annualized) as a percentage of average shareholders’ equity (ROE) was 8.56 percent for the first six months of 2011, compared to 8.99 percent for the same period of 2010. Net income (annualized) as a percentage of average total assets (ROA) was 0.70 percent for the first six months of 2011, compared to 0.74 percent for the same period of 2010. The efficiency ratio (noninterest expense as a percentage of net interest income plus noninterest income on a tax equivalent basis) was 68.5 percent for the first six months of 2011, compared to 68.3 percent for the same period of 2010.

On June 30, 2011, the nonperforming assets ratio (nonperforming assets as a percentage of total loans and net foreclosed real estate) was 5.11 percent, compared to 4.50 percent for December 31, 2010 and 3.55 percent for June 30, 2010. The increase in this ratio reflects prolonged weakness in economic and business conditions, a relatively high level of unemployment and erosion of real estate values. Net loan charge-offs for the current six month period totaled $500,000, compared to $2,159,000 for the same period of 2010. The Corporation’s annualized net loan charge-offs ratio was 0.15 percent at June 30, 2011, compared to 0.67 percent at June 30, 2010. Information regarding nonperforming assets is provided in the Risk Management section of this report, including Table 9—Nonperforming Assets. Based on a comprehensive analysis of the loan portfolio, we believe that the current level of the allowance for loan losses is adequate at June 30, 2011. An analysis of the allowance is provided in Table 10—Analysis of Allowance for Loan Losses.

Throughout the current period, Codorus Valley maintained a capital level well above minimum regulatory quantitative requirements. Currently, there are three federal regulatory definitions of capital that take the form of minimum ratios. As set forth in Note 9—Regulatory Matters, the Corporation and PeoplesBank were well capitalized on June 30, 2011.

A more detailed analysis of the factors and trends affecting corporate earnings follows.

INCOME STATEMENT ANALYSIS

Net interest income

Net interest income for the six-month period ended June 30, 2011, was $15,900,000, an increase of $974,000 or 7 percent above the same period of 2010. The increase was primarily the result of an increase in the average volume of interest earning assets, a decrease in the average rates paid on deposit products and a decrease in the average volume of long-term debt. Net interest income (tax equivalent basis) as a percentage of interest earning assets (i.e., net interest margin) was 3.71 percent for the first six months of 2011, compared to 3.73 percent for the same period of 2010.

Interest earning assets averaged $904 million and yielded 5.11 percent (tax equivalent basis) for the first six months of 2011, compared to $844 million and 5.29 percent, respectively, for the first half of 2010. The $60 million or 7 percent increase in average interest earning assets was due primarily to an increase in investment securities. An increase in yield on floating rate commercial loans, which reflected the imposition of minimum (floor) interest rates, contributed to the increase in interest income.

- 38 -


Table of Contents


Total interest bearing liabilities averaged $808 million at an average rate of 1.56 percent for the first six months of 2011, compared to $761 million and 1.74 percent, respectively, for the same period of 2010. The $47 million or 6 percent increase in average interest bearing liabilities reflected growth in all deposit categories. In contrast, the average volume of long-term debt for the first six months of 2011 decreased, which resulted from maturing Federal Home Loan Bank loans that were not refinanced. The decrease in long-term debt was the primary driver of the decrease in total interest expense compared to the same period of 2010. The increase of interest expense on deposits during the first six months of 2011 was insignificant due to the favorable impact of low product rates and deposit mix, which largely offset the effect of an increase in average volume.

- 39 -


Table of Contents


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 5-Average Balances and Interest Rates (tax equivalent basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended June 30,

 

 

 

2011

 

2010

 

(dollars in thousands)

 

Average
Balance

 

Interest

 

Yield/
Rate

 

Average
Balance

 

Interest

 

Yield/
Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits with banks

 

$

21,207

 

$

23

 

 

0.22

%

$

18,952

 

$

23

 

 

0.24

%

Federal funds sold

 

 

1,359

 

 

2

 

 

0.30

 

 

2,867

 

 

5

 

 

0.35

 

Investment securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

152,332

 

 

1,991

 

 

2.64

 

 

103,621

 

 

1,632

 

 

3.18

 

Tax-exempt

 

 

81,386

 

 

1,828

 

 

4.53

 

 

69,732

 

 

1,718

 

 

4.97

 

Total investment securities

 

 

233,718

 

 

3,819

 

 

3.30

 

 

173,353

 

 

3,350

 

 

3.90

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable (1)

 

 

632,486

 

 

18,606

 

 

5.93

 

 

635,293

 

 

18,357

 

 

5.83

 

Tax-exempt

 

 

15,268

 

 

454

 

 

6.00

 

 

13,732

 

 

428

 

 

6.29

 

Total loans

 

 

647,754

 

 

19,060

 

 

5.93

 

 

649,025

 

 

18,785

 

 

5.84

 

Total interest earning assets

 

 

904,038

 

 

22,904

 

 

5.11

 

 

844,197

 

 

22,163

 

 

5.29

 

Other assets (2)

 

 

56,945

 

 

 

 

 

 

 

 

52,601

 

 

 

 

 

 

 

Total assets

 

$

960,983

 

 

 

 

 

 

 

$

896,798

 

 

 

 

 

 

 

Liabilities and Shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

$

291,411

 

 

974

 

 

0.67

%

$

250,765

 

 

1,006

 

 

0.81

%

Savings

 

 

29,379

 

 

58

 

 

0.40

 

 

26,276

 

 

52

 

 

0.40

 

Time

 

 

430,537

 

 

4,642

 

 

2.17

 

 

404,760

 

 

4,552

 

 

2.27

 

Total interest bearing deposits

 

 

751,327

 

 

5,674

 

 

1.52

 

 

681,801

 

 

5,610

 

 

1.66

 

Short-term borrowings

 

 

10,735

 

 

53

 

 

0.99

 

 

8,514

 

 

42

 

 

0.99

 

Long-term debt and junior subordinated debt

 

 

45,981

 

 

543

 

 

2.38

 

 

70,558

 

 

897

 

 

2.56

 

Total interest bearing liabilities

 

 

808,043

 

 

6,270

 

 

1.56

 

 

760,873

 

 

6,549

 

 

1.74

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest bearing deposits

 

 

68,547

 

 

 

 

 

 

 

 

56,810

 

 

 

 

 

 

 

Other liabilities

 

 

5,361

 

 

 

 

 

 

 

 

4,869

 

 

 

 

 

 

 

Shareholders’ equity

 

 

79,032

 

 

 

 

 

 

 

 

74,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

960,983

 

 

 

 

 

 

 

$

896,798

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

16,634

 

 

 

 

 

 

 

$

15,614

 

 

 

 

Net interest margin (3)

 

 

 

 

 

 

 

 

3.71

%

 

 

 

 

 

 

 

3.73

%


 

 

(1)

Average balance includes average nonperforming loans of $17,888,000 for 2011 and $21,479,000 for 2010. Interest includes net loan fees of $451,000 for 2011 and $516,000 for 2010.

(2)

Average balance includes average bank owned life insurance, foreclosed real estate and unrealized holding gains (losses) on investment securities.

(3)

Net interest income as a percentage of average interest earning assets.

- 40 -


Table of Contents



 

 

 

 

 

 

 

 

 

 

 

Table 6-Rate/Volume Analysis of Changes in Net Interest Income (tax equivalent basis)

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended
June 30,
2011 vs. 2010

 

 

 

Increase (decrease) due to change in

 

(dollars in thousands)

 

Volume

 

Rate

 

Net

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

 

 

Interest bearing deposits with banks

 

$

3

 

$

(3

)

$

0

 

Federal funds sold

 

 

(3

)

 

0

 

 

(3

)

Investment securities:

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

767

 

 

(408

)

 

359

 

Tax-exempt

 

 

287

 

 

(177

)

 

110

 

Loans:

 

 

 

 

 

 

 

 

 

 

Taxable

 

 

(81

)

 

330

 

 

249

 

Tax-exempt

 

 

48

 

 

(22

)

 

26

 

Total interest income

 

 

1,021

 

 

(280

)

 

741

 

Interest Expense

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

Interest bearing demand

 

 

163

 

 

(195

)

 

(32

)

Savings

 

 

6

 

 

0

 

 

6

 

Time

 

 

290

 

 

(200

)

 

90

 

Short-term borrowings

 

 

11

 

 

0

 

 

11

 

Long-term debt

 

 

(312

)

 

(42

)

 

(354

)

Total interest expense

 

 

158

 

 

(437

)

 

(279

)

Net interest income

 

$

863

 

$

157

 

$

1,020

 

Changes which are due to both volume and rate are allocated in proportion to their relationship to the amount of change attributed directly to volume or rate.

Provision for loan losses

For the six-month period ended June 30, 2011, the provision for loan losses was $1,225,000, compared to $1,350,000 for the same period of 2010. The provision for both periods remained elevated in comparison to the Corporation’s historic levels and was reflective of the risks and uncertainties associated with prolonged weakness in economic and business conditions, a relatively high level of unemployment and erosion of real estate values. These factors can adversely affect our borrowers’ ability to service their loans. Information about loan quality is provided in the Nonperforming Assets section of this report on page 46.

Noninterest income

The following table presents the components of total noninterest income for the first six months of 2011, compared to the first six months of 2010. After removing the impact of gains (losses) from the infrequent sale of investment securities, total noninterest income for the current six-month period of 2011 decreased $137,000 or 4 percent below 2010. The decrease in core noninterest income was primarily the result of decreases in income from mutual fund, annuity and insurance sales and gains on the sale of loans, which is explained below.

- 41 -


Table of Contents



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 7 - Noninterest income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended
June 30,

 

Change
Increase (Decrease)

 

(dollars in thousands)

 

2011

 

2010

 

$

 

%

 

 

 

 

 

 

 

 

 

 

 

Trust and investment services fees

 

$

740

 

$

719

 

$

21

 

 

3

%

Income from mutual fund, annuity and insurance sales

 

 

583

 

 

762

 

 

(179

)

 

(23

)

Service charges on deposit accounts

 

 

1,277

 

 

1,211

 

 

66

 

 

5

 

Income from bank owned life insurance

 

 

325

 

 

319

 

 

6

 

 

2

 

Other income

 

 

300

 

 

286

 

 

14

 

 

5

 

Gains on sales of loans held for sale

 

 

296

 

 

361

 

 

(65

)

 

(18

)

Gain (loss) on sales of securities

 

 

(25

)

 

108

 

 

(133

)

 

(123

)

Total noninterest income

 

$

3,496

 

$

3,766

 

$

(270

)

 

(7

)%

The discussion that follows addresses changes in selected categories of noninterest income.

Income from mutual fund, annuity and insurance sales—The decrease in income from the sale of mutual funds, annuities and insurance products by Codorus Valley Financial Advisors (CVFA), a subsidiary of PeoplesBank, was a result of the resignation of four registered representatives who left CVFA in February 2011. The decrease in revenue is expected to be largely offset by a decrease in operating expense, principally personnel costs. Accordingly, the net impact on CVFA’s earnings is expected to be immaterial.

Service charges on deposit accounts—The increase was due primarily to an increase in debit card revenue, which reflected an increase in the volume of transactions. Service charges on deposit accounts could decrease in the future as previously discussed in the current quarter section of this report.

Gains on sales of loans held for sale—The decrease in gains from the sale of mortgage loans was due primarily to a decrease in pricing from secondary market sources. In spite of low market interest rates, mortgage loan activity for the first six months of 2011 is adversely affected by a decrease in refinancing activity (market saturation), the inability of some borrowers to qualify for loans or sell their existing homes and the high level of unemployment.

Gain (loss) on sales of securities—The loss in the first six months of 2011 reflected the sale of approximately $6 million (par value) of municipal securities whose issuers did not have credit ratings on their own (i.e., the credit rating was based on the insurance company that guaranteed the bonds issued by the municipality) and that were located within selected states experiencing well publicized financial challenges. The 2010 period includes gains from the sale of U.S. agency mortgage-backed bonds, which supplemented earnings by taking advantage of low market interest rates.

Noninterest expense

The following table presents the components of total noninterest expense for the first six months of 2011, compared to the first six months of 2010. Total noninterest expense for 2011 was $13,970,000, an increase of $644,000 or 5 percent above 2010 due primarily to increases in personnel and other operating expenses.

- 42 -


Table of Contents



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Table 8 - Noninterest expense

 

 

 

Six months ended
June 30,

 

Change
Increase (Decrease)

 

(dollars in thousands)

 

2011

 

2010

 

$

 

%

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

$

6,964

 

$

6,419

 

$

545

 

 

8

%

Occupancy of premises, net

 

 

984

 

 

994

 

 

(10

)

 

(1

)

Furniture and equipment

 

 

871

 

 

859

 

 

12

 

 

1

 

Postage, stationery and supplies

 

 

269

 

 

277

 

 

(8

)

 

(3

)

Professional and legal

 

 

275

 

 

244

 

 

31

 

 

13

 

Marketing and advertising

 

 

383

 

 

350

 

 

33

 

 

9

 

FDIC insurance

 

 

562

 

 

624

 

 

(62

)

 

(10

)

Debit card processing

 

 

319

 

 

280

 

 

39

 

 

14

 

Charitable donations

 

 

235

 

 

356

 

 

(121

)

 

(34

)

Foreclosed real estate including (gains) losses on sales

 

 

1,091

 

 

984

 

 

107

 

 

11

 

Impaired loan carrying costs

 

 

426

 

 

583

 

 

(157

)

 

(27

)

Other

 

 

1,591

 

 

1,356

 

 

235

 

 

17

 

Total noninterest expense

 

$

13,970

 

$

13,326

 

$

644

 

 

5

%

The discussion that follows addresses changes in selected categories of noninterest expense.

Personnel—The increase in personnel expense reflected an increase in employee health care insurance costs and normal business growth. Effective August 1, 2010, the Bank converted from a fully insured health care program to a self-insured program by joining a consortium of approximately 23 banks. For the first year under the new program the Bank will fund at the maximum liability based on pre-program claims experience, which is expected to result in an increase in health care costs. Thereafter, the benefits of the self-insured program are expected to help contain future health care costs over the long term. Employees have customarily reimbursed the Corporation for approximately 30 percent of the cost of health insurance.

FDIC insurance—The decrease in FDIC insurance premiums was the result of a change by the FDIC in its assessment methodology, effective April 1, 2011. The FDIC lowered assessment rates and applied them against average assets minus average tangible capital, instead of domestic deposits.

Charitable donations—The decrease in charitable donations for the first six months of 2011 resulted from the inability of nonprofits to obtain associated state tax credits as a result of curtailment by the state to help manage its budget deficit. PeoplesBank uses tax credits from donations to reduce its Pennsylvania Shares Tax expense, included below in other expenses.

Foreclosed real estate including (gains) losses on sales—Foreclosed real estate costs remained elevated for both periods due to the level of carrying costs and impairment losses from deterioration of property values associated with specific properties as well as the size of the portfolio, which was reflective of prolonged weakness in economic and business conditions and the erosion of real estate values. Typical carrying costs include insurance, maintenance and repairs, real estate taxes, appraisals and legal fees. Costs for the first six months of 2011 included the recognition of a loss provision totaling $235,000 that pertained to two properties while the first six months of 2010 included the recognition of a $722,000 loss provision for a specific property.

- 43 -


Table of Contents


Impaired loan carrying costs— The prolonged weakness in economic and business conditions may cause fluctuations in impaired loan carrying costs. Factors such as the number and size of the loans in the impaired loan portfolio, financial capacity of the borrower or guarantor and the value and liquidity of underlying collateral, contribute to the variability of this expense from period to period.

Other—The increase in other expense, which is comprised of many underlying expenses, was primarily the result of a $116,000 increase in Pennsylvania Shares Tax expense. Shares Tax in 2010 was relatively low due to the recognition of a greater level of tax credits that originated from an increase of charitable donations. The $65,000 expense in 2011 associated with a client’s property held in the Wealth Management Division of PeoplesBank, previously discussed in the quarter-to-date section of this report, also contributed to the increase in other expense.

Income taxes

The provision for income taxes for the first six months of 2011 was $818,000, compared to $680,000 for the same period in 2010. The increase in income taxes was primarily the result of the increase in income before income taxes. For both periods, the Corporation’s statutory federal income tax rate was 34 percent. The Corporation’s effective income tax rate was approximately 19 percent for the first six months of 2011, compared to approximately 17 percent for the first six months of 2010. The increase in the effective rate reflected an increase in taxable income. The effective tax rate differs from the statutory tax rate due to the impact of low-income housing credits and tax-exempt income, including income from bank owned life insurance.

BALANCE SHEET REVIEW

Overnight investments

There were no overnight investments, which are comprised of interest bearing deposits with banks and federal funds sold, on June 30, 2011, compared to $35 million on December 31, 2010. The decrease in overnight investments was the result of increased investment in commercial loans and securities available-for-sale.

Securities available-for-sale

At June 30, 2011, the fair value of securities available-for-sale totaled $236 million, compared to $223 million at December 31, 2010. Available funds were invested in fixed income securities to provide a return that exceeded the historically low yield on overnight investments.

Loans

On June 30, 2011, total loans, net of deferred fees, totaled $680 million, which was $39 million or 6 percent above year-end 2010 level. Most of the increase was due to a $33 million or 6% increase in commercial related loans followed by a $6 million or 5 percent increase in consumer related loans. The increase in loans occurred in the second quarter of this year following multiple quarters of lackluster loan demand, which was in response to the prolonged weak economic conditions and erosion of real estate values. The composition of the Corporation’s loan portfolio at June 30, 2011, compared to December 31, 2010, is provided in Note 5—Loans.

Deposits

On June 30, 2011, deposits totaled $832 million, which was $26 million or 3 percent above the year-end 2010 level. The increase in total deposits occurred primarily within the demand, savings and money market categories while total time deposits decreased slightly. Deposit growth reflected our competitive rates and our clients’ apparent preference for the liquidity and safety of FDIC insured deposit products. The Corporation does not rely on brokered deposits to fund its operation. The composition of the Corporation’s deposit portfolio at June 30, 2011, is provided in Note 7—Deposits.

- 44 -


Table of Contents


Long-term debt

On June 30, 2011, long-term debt totaled $34 million, which was $18 million or 35 percent below the year-end 2010 level. The decrease reflected Federal Home Loan Bank of Pittsburgh advances that matured and were not refinanced. A listing of outstanding long-term debt obligations is provided in Note 8—Long-term Debt.

Shareholders’ equity and capital adequacy

Shareholders’ equity, or capital, enables Codorus Valley to maintain asset growth and absorb losses. Total shareholders’ equity was approximately $81.5 million on June 30, 2011, an increase of approximately $5 million or 7 percent above the level at December 31, 2010. The increase was caused primarily by increases in retained earnings from profitable operations and in accumulated other comprehensive income from unrealized gains, net of federal income tax, on securities available-for-sale.

The Corporation typically pays cash dividends on a quarterly basis. The Board of Directors determines the dividend rate after considering the Corporation’s capital requirements, current and projected net income, and other factors. On July 12, 2011, the Board of Directors declared a quarterly cash dividend of $0.09 per common share payable on August 9, 2011, to shareholders of record July 26, 2011. This dividend follows a $0.09 per share dividend paid in May and a $0.08 per share dividend paid in February. The Corporation’s participation in the U.S. Department of the Treasury’s Capital Purchase Program (CPP) requires regulatory approval to increase quarterly cash dividends on common stock above the quarterly $0.12 per share level that was in effect at the time of the issuance of the preferred stock. More information about the Corporation’s participation in the CPP is provided in Note 10—Shareholders’ Equity.

During March 2011, the Corporation applied for participation in the U.S. Treasury’s Small Business Lending Fund (SBLF). A summary of the SBLF can be found in the Corporation’s Form 10-K for the period ended December 31, 2010 under the Supervision and Regulation section (reference the Small Business Jobs and Credit Act of 2010). Management requested $25 million of capital, of which $16.5 million would be used to refinance, with applicable regulatory approvals, all of the outstanding preferred stock issued under the Treasury’s CPP. Funds from the SBLF would be used primarily to support increased lending to creditworthy small businesses. The SBLF provides an attractive opportunity to the Corporation to obtain Tier 1 capital, lower the preferred stock dividend rate and to remove restrictions associated with the CPP. On July 27, 2011, the Corporation received preliminary approval from the Treasury to receive $25 million of funding from the SBLF with settlement scheduled for August 18, 2011. Management is evaluating whether or not to repurchase the outstanding common stock warrant issued under the CPP.

Codorus Valley and PeoplesBank are subject to various regulatory capital requirements administered by banking regulators that involve quantitative guidelines and qualitative judgments. Quantitative measures established by regulators pertain to minimum capital ratios, as set forth in Note 9—Regulatory Matters, to the financial statements. We believe that Codorus Valley and PeoplesBank were well capitalized on June 30, 2011, based on regulatory capital guidelines.

- 45 -


Table of Contents


RISK MANAGEMENT

Credit risk management

The Credit Risk Management section included in our 2010 Form 10-K provides a general overview of the Corporation’s credit risk management process and loan concentrations. Credit risk represents the possibility that a loan client, counterparty or issuer may not perform in accordance with contractual terms, posing one of the most significant risks to the Corporation.

Nonperforming assets

The following table presents asset categories posing the greatest risk of loss and related ratios. We generally place a loan on nonaccrual status and cease accruing interest income, i.e., recognize interest income on a cash basis as long as the loan is sufficiently collateralized, when loan payment performance is unsatisfactory and the loan is past due 90 days or more. Loans past due 90 days or more and still accruing interest represent loans that are contractually past due, but are well collateralized and in the process of collection. Foreclosed real estate was acquired to satisfy debts owed to PeoplesBank. The final category, troubled debt restructurings, pertains to loans whose terms have been modified to include a concession that we would not ordinarily consider due to the debtor’s financial difficulties. Concessions typically involve a temporary deferral of scheduled loan payments, an extension of the loan’s stated maturity date or a temporary reduction of interest rates. Troubled debt restructurings are evaluated for impairment if they have been restructured during the most recent calendar year, or if they cease to perform in accordance with the modified terms. The paragraphs below explain significant changes in the aforementioned categories for June 30, 2011, compared to December 31, 2010.

Nonperforming assets are reviewed by management on a monthly basis. We generally rely on appraisals performed by independent licensed appraisers to determine the value of collateral for impaired collateral-dependent loans. Generally, an appraisal is performed when: an account reaches 60 days past due, unless a certified appraisal was completed within the past six months; market values have changed significantly; the condition of the property has changed significantly; or the existing appraisal is stale. In instances where the value of the collateral is less than the net carrying amount of the loan, a specific loss allowance is established for the difference by recording a loss provision to the income statement. When it is probable that some portion or all of the loan balance will not be collected, that amount is charged off as loss against the allowance. A loan is returned to interest accruing status when we determine that circumstances have improved to the extent that all the principal and interest amounts contractually due are brought current and future payments are reasonably assured.

- 46 -


Table of Contents


Table 9-Nonperforming Assets

 

 

 

 

 

 

 

 

(dollars in thousands)

 

June 30,
2011

 

December 31,
2010

 

 

 

 

 

 

 

 

 

Nonaccrual loans

 

$

15,935

 

$

14,844

 

Nonaccrual loans, troubled debt restructurings

 

 

3,632

 

 

3,680

 

Accruing loans 90 days or more past due

 

 

168

 

 

197

 

Total nonperforming loans

 

 

19,735

 

 

18,721

 

Foreclosed real estate, net of allowance

 

 

15,801

 

 

10,572

 

Total nonperforming assets

 

$

35,536

 

$

29,293

 

Accruing troubled debt restructurings

 

$

188

 

$

0

 

 

 

 

 

 

 

 

 

Total period-end loans, net of deferred fees

 

$

680,069

 

$

640,849

 

Allowance for loan losses (ALL)

 

$

8,351

 

$

7,626

 

ALL as a % of total period-end loans

 

 

1.23

%

 

1.19

%

Annualized net charge-offs as a % of average total loans

 

 

0.15

%

 

0.39

%

ALL as a % of nonperforming loans

 

 

42.32

%

 

40.74

%

Nonperforming loans as a % of total period-end loans

 

 

2.90

%

 

2.92

%

Nonperforming assets as a % of total period-end loans and net foreclosed real estate

 

 

5.11

%

 

4.50

%

Nonperforming assets as a % of total period-end assets

 

 

3.64

%

 

3.06

%

Nonperforming assets as a % of total period-end shareholders’ equity

 

 

43.58

%

 

38.27

%

The level of nonperforming assets was relatively high in comparison to the Corporation’s historic levels for both periods primarily as a result of prolonged weakened economic conditions and the corresponding effects it has had on our commercial borrowers.

Nonaccrual loans

On June 30, 2011, the nonaccrual loan portfolio balance totaled $19,567,000 and was comprised primarily of collateralized commercial loans. Comparatively, nonaccrual loans totaled $18,524,000 at year-end 2010. During the first six months of 2011, nonaccrual loan additions, principally loan numbers 4 and 5, described below, more than offset loans reclassified to the foreclosed real estate portfolio and payments by borrowers. On June 30, 2011, the nonaccrual loans portfolio was comprised of twenty-two unrelated loan relationships whose outstanding principle balances ranged in size from $18,000 to $4,842,000. Five unrelated commercial relationships, which represent 83 percent of the total nonaccrual loan portfolio balance, are described below.

We evaluate the adequacy of the allowance for loan losses at least quarterly and have established a loss allowance for selected loan relationships where the net realizable value of the collateral is insufficient to repay the loan. In this regard allowances, if applicable, are noted below within the description of the loan. Collection efforts, including modification of contractual terms for individual accounts based on prevailing market conditions and liquidation of collateral assets, are being employed to maximize recovery. Further provisions for loan losses may be required for nonaccrual loans as additional information becomes available or conditions change or as required by bank regulators.

Loan no. 1—PeoplesBank owns a 62.5 percent participation interest, and its share of the outstanding principal balance of the loan relationship is $4,842,000. The collateral supporting this out of market loan is a 55 acre parcel of improved real estate, which is zoned commercial use. In December 2010, the borrower abruptly ceased operation and declared bankruptcy. As of December 31, 2010 we established a $675,000 loss allowance for this account based on the results of an independent appraisal of the primary property supporting this loan. Plans call for subdividing and selling the property at a public auction scheduled for August 2011. The Bank has additional collateral that can be liquidated to maximize recovery.

- 47 -


Table of Contents


Loan no. 2— PeoplesBank owns a 27 percent participation interest, and its share of the outstanding principal balance of the loan relationship is $4,266,000. The collateral supporting the loan is approximately 110 acres of undeveloped land, which is zoned mixed office. Based on a recent appraisal of the real estate, we believe that the loan is adequately collateralized. We may also rely on the personal guarantors of the loan, if necessary, for payment.

Loan no. 3— The outstanding principal balance of the loan relationship is $3,648,000. This account is collateralized by three acres of improved real estate located in a major commercial district, a small parcel of improved real estate and the assignment of a personal loan from a third-party whose payments are current. Based on recent appraisals of the real estate, we believe that the loan is adequately collateralized. The borrower is presently operating under a troubled debt restructuring and is current under that arrangement.

Loan no. 4—The outstanding principal balance of the loan relationship is $1,787,000, which is collateralized by real estate and receivables. We are presently in the process of evaluating the repayment capacity of the guarantors and our recovery options. As of June 30, 2011, we established a $500,000 loss allowance for this account.

Loan no. 5—The outstanding principal balance of the loan relationship is $1,655,000, which is collateralized by real estate comprised of commercial rental properties. Based on recent appraisals of the real estate, we believe that the loan relationship is adequately collateralized.

Foreclosed real estate

On June 30, 2011, foreclosed real estate, net of allowance, totaled $15,801,000, compared to $10,572,000 at December 31, 2010. The increase was due primarily to the significant capital improvements made to property no. 1, identified below, and the addition of property no. 4, identified below, which was reclassified from the nonaccrual loans category. On June 30, 2011, the portfolio was comprised of seven unrelated accounts ranging in size from $54,000 to $8,025,000, which we are actively attempting to liquidate. If a valuation allowance for probable loss was established for a particular property it is so noted in the property description below. Further valuation allowances may be required on any foreclosed property as additional information becomes available or conditions change. Foreclosed real estate is included in the other assets category on the Corporation’s balance sheet. Five unrelated foreclosed real estate properties, which represent 97 percent of the total foreclosed real estate portfolio balance, are described below.

Property no. 1—The carrying amount of this office building property is $8,025,000, which is net of a $140,000 allowance for probable loss based on an independent appraisal less estimated selling costs. Shell and tenant capital improvements costing approximately $4,191,000 have been incurred since the beginning of the year. Tenant improvements are reimbursable by the tenant as additional rent over the term of the lease. Capital improvements were largely completed by June 30, 2011. Additionally, pre-leasing expenses (net) totaling approximately $922,000 were also incurred since the beginning of the year for project management, repairs, legal, architectural, insurance and real estate taxes. A reputable tenant has signed a lease agreement to lease the majority of the building, and the recognition of rental income is scheduled to begin in August 2011. A marketing plan is being developed to sell the property. The value of the property is largely dependent upon the leasing assumptions, which are subject to adjustment.

Property no. 2— The carrying amount of this property is $2,423,000, which is net of a $292,000 allowance for probable loss based on an independent appraisal less estimated selling costs. This account is collateralized by 137 approved residential building lots. Of this total, 28 lots are improved and under contract with a local builder to takedown over an eighteen month period.

- 48 -


Table of Contents


Property no. 3— The carrying amount of this property is $2,024,000, which is net of a $1,274,000 allowance for probable loss based on an independent appraisal less estimated selling costs. This account is collateralized by 266 acres of unimproved land that is zoned for residential development. An engineer has been retained to create a development plan for the site.

Property no. 4—The carrying amount of this property is $1,617,000, which is collateralized by the borrower’s personal residence (presently listed for sale) and a 9.5 acre parcel of unimproved land (under contract of sale).

Property no. 5— PeoplesBank has a 64 percent interest in 42 improved lots within a 20.6 acre established residential subdivision, which represents the original collateral. The carrying value of PeoplesBank’s interest was $1,235,000 at June 30, 2011. During June 2010, a purchase agreement was executed which permitted the buyer to develop and sell the lots over a two-year period. The buyer has defaulted in its takedown requirements under the purchase agreement. Since inception through July 2011, eight lots have been sold.

Allowance for loan losses

Although the Corporation maintains sound credit policies, certain loans deteriorate and must be charged off as losses. The allowance for loan losses is maintained to absorb losses inherent in the portfolio. The allowance is increased by provisions charged to expense and is reduced by loan charge offs, net of recoveries. The allowance is based upon management’s continuous evaluation of the loan portfolio coupled with a formal review of adequacy on a quarterly basis, which is subject to review and approval by the Board.

The allowance for loan losses consists primarily of three components: specific allowances for individually impaired commercial loans, allowances calculated for pools of loans and an unallocated component, which reflects the margin of imprecision inherent in the assumptions that underlie the evaluation of the adequacy of the allowance. The Corporation uses an internal risk rating system to evaluate individual loans. Loans are segmented into industry groups or pools with similar characteristics and an allowance for loan losses is allocated to each segment based on quantitative factors such as recent loss history (2-year rolling average of net charge-offs) and qualitative factors, such as the results of internal and external credit reviews, changes in the size and composition of the loan portfolio, adequacy of collateral, general economic conditions and the local business outlook. Determining the level of the allowance for probable loan losses at any given period is difficult, particularly during deteriorating or uncertain economic periods. We must make estimates using assumptions and information which are often subjective and fluid. There is also the potential for adjustment to the allowance as a result of regulatory examinations.

The following table presents an analysis of the activity in the allowance for loan losses for the six months ended June 30, 2011 and 2010. The allowance was $8,351,000 or 1.23 percent of total loans on June 30, 2011, compared to $6,366,000 or 0.99 percent, on June 30, 2010. During the current period, net charge-offs totaled $500,000, compared to $2,159,000 for the first six months of 2010. The annualized net charge-off ratio was 0.15 percent for the current period compared to 0.67 percent one year ago. The provision for both periods remained elevated in comparison to the Corporation’s historic levels and was reflective of the risks and uncertainties associated with prolonged weakness in economic and business conditions, a relatively high level of unemployment and erosion of real estate values. These factors can adversely affect our borrowers’ ability to service their loans. Based on a comprehensive analysis of the loan portfolio, we believe that the allowance for loan losses is adequate at June 30, 2011.

- 49 -


Table of Contents


Table 10 -Analysis of Allowance for Loan Losses

 

 

 

 

 

 

 

 

(dollars in thousands)

 

2011

 

2010

 

Balance-January 1,

 

$

7,626

 

$

7,175

 

Provision charged to operating expense

 

 

675

 

 

720

 

Loans charged off:

 

 

 

 

 

 

 

Commercial, industrial and agricultural

 

 

193

 

 

100

 

Real estate - residential and home equity

 

 

179

 

 

 

Consumer

 

 

74

 

 

108

 

Total loans charged off

 

 

446

 

 

208

 

Recoveries:

 

 

 

 

 

 

 

Commercial, industrial and agricultural

 

 

 

 

3

 

Consumer

 

 

1

 

 

21

 

Total recoveries

 

 

1

 

 

24

 

Net charge-offs

 

 

445

 

 

184

 

Balance-June 30,

 

$

7,856

 

$

7,711

 

 

 

 

 

 

 

 

 

Ratios:

 

 

 

 

 

 

 

Allowance for loan losses as a % of total period-end loans

 

 

1.23

%

 

0.99

%

Annualized net charge-offs as a % of average total loans

 

 

0.15

%

 

0.67

%

Allowance for loan losses as a % of nonperforming loans

 

 

42.32

%

 

40.74

%

Liquidity risk management

Maintaining adequate liquidity provides the Corporation with the ability to meet financial obligations to depositors, loan customers, employees, and shareholders on a timely and cost effective basis in the normal course of business. Additionally, it provides funds for growth and business opportunities as they arise. Liquidity is generated from transactions relating to both the Corporation’s assets and liabilities. The primary sources of asset liquidity are scheduled investment security maturities and cash inflows, funds received from customer loan payments, and asset sales. The primary sources of liability liquidity are deposit growth, short-term borrowings and long-term debt. The Consolidated Statements of Cash Flows, included in this report, present the changes in cash from operating, investing and financing activities. At June 30, 2011, we believe that liquidity was adequate based upon the potential liquidation of unpledged available-for-sale securities with a fair value totaling approximately $112 million and available credit from the Federal Home Loan Bank of Pittsburgh totaling approximately $97 million. The Corporation’s loan-to-deposit ratio, which is used as a broad measure of liquidity, was approximately 82 percent at June 30, 2011, compared to 79 percent at December 31, 2010.

Off-balance sheet arrangements

The Corporation’s financial statements do not reflect various commitments that are made in the normal course of business, which may involve some liquidity risk. These commitments consist primarily of commitments to grant new loans, unfunded commitments under existing loan facilities, and letters of credit issued under the same standards as on-balance sheet instruments. Unused commitments on June 30, 2011, totaled $198 million and consisted of $146 million in unfunded commitments under existing loan facilities, $41 million to grant new loans and $11 million in letters of credit. Normally these commitments have fixed expiration dates or termination clauses and are for specific purposes. Accordingly, many of the commitments are expected to expire without being drawn upon and therefore, generally do not present significant liquidity risk to the Corporation or PeoplesBank.

- 50 -


Table of Contents


Item 3. Quantitative and Qualitative Disclosures About Market Risk

Not applicable to smaller reporting companies.

Item 4. Controls and Procedures

The Corporation carried out an evaluation, under the supervision and with the participation of the Corporation’s management, including the Corporation’s Chief Executive Officer and Chief Financial Officer, of the effectiveness of its disclosure controls and procedures, as defined in Exchange Act Rules 13a-15(e) and 15d-15(e). Based upon the evaluation, the Corporation’s Chief Executive Officer and Chief Financial Officer concluded that, as of June 30, 2011, the Corporation’s disclosure controls and procedures are effective. The Corporation’s disclosure controls and procedures are designed to provide reasonable, not absolute, assurance that information required to be disclosed in the Corporation’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms. A control system, no matter how well conceived and operated, must reflect the fact that there are resource constraints, that the benefits of controls must be considered relative to their costs, and inherent limitations that may not prevent fraud, particularly by collusion of two or more people or by management override of a control.

There has been no change in the Corporation’s internal control over financial reporting that occurred during the quarter ended June 30, 2011, that has materially affected or is reasonably likely to materially affect, the Corporation’s internal control over financial reporting.

Part II—OTHER INFORMATION

 

Item 1. Legal proceedings

There are no legal proceedings pending against Codorus Valley Bancorp, Inc. or any of its subsidiaries which are expected to have a material impact upon the financial position and/or operating results of the Corporation. Management is not aware of any proceedings known or contemplated by government authorities.

 

Item 1A. Risk factors

Not applicable to smaller reporting companies.

 

Item 2. Unregistered sales of equity securities and use of proceeds

Nothing to report.

 

Item 3. Defaults upon senior securities

Nothing to report.

 

Item 4. Removed and reserved

 

Item 5. Other information

Nothing to report.

- 51 -


Table of Contents


Item 6. Exhibits

 

 

 

 

Exhibit
Number

 

Description of Exhibit

 

 

 

 

 

3.1

Amended Articles of Incorporation (Incorporated by reference to Exhibit 3(i) to the Registrant’s Quarterly Report on Form 10-Q for September 30, 2010, filed with the Commission on November 15, 2010)

 

 

 

3.2

Amended By-laws (Incorporated by reference to Exhibit 3(ii) to the Registrant’s Current Report on Form 8-K, filed with the Commission on November 15, 2007)

 

 

 

3.3

Certificate of Designations for the Series A Preferred Stock (Incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, filed with the Commission on January 15, 2009)

 

 

 

4

Rights Agreement dated as of November 4, 2005 (Incorporated by reference to Exhibit 4 to the Registrant’s Quarterly Report on Form 10-Q for September 30, 2010, filed with Commission on November 15, 2010), as amended January 9, 2009 (Incorporated by reference to Exhibit 4.1 to the Registrant’s Quarterly Report on Form 10-Q for September 30, 2010, filed with the Commission on November 15, 2010)

 

 

 

4.1

Securities Purchase Agreement dated as of January 9, 2009, between the Registrant and the United States Department of Treasury (Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K, filed with the Commission on January 15, 2009)

 

 

 

4.2

Warrant, dated January 9, 2009, to purchase shares of Common Stock of the Registrant (Incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, filed with the Commission on January 15, 2009)

 

 

 

31.1

Certification of Principal Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

31.2

Certification of Principal Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

32

Certification of Principal Executive Officer and Principal Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

- 52 -


Table of Contents


Signatures

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

 

 

 

 

Codorus Valley Bancorp, Inc.

 

            (Registrant)

 

 

 

 

 

 

August 9, 2011

/s/ Larry J. Miller

 

Date

Larry J. Miller

 

President & CEO

 

(Principal Executive Officer)

 

 

 

August 9, 2011

/s/ Jann A. Weaver

 

Date

Jann A. Weaver

 

Treasurer & Assistant Secretary

 

(Principal Financial and Accounting Officer)

- 53 -