|
x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
|
¨
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Pennsylvania
|
25-1606091
|
(State or other jurisdiction of incorporation or
organization)
|
(IRS Employer Identification
No.)
|
612
Main Street, Emlenton, Pennsylvania
|
16373
|
(Address of principal executive
offices)
|
(Zip
Code)
|
PART I – FINANCIAL
INFORMATION
|
|||||
Item
1.
|
Interim
Financial Statements (Unaudited)
|
||||
Consolidated
Balance Sheets as of
|
|||||
September
30, 2009 and December 31, 2008
|
1 | ||||
Consolidated
Statements of Operations for the three and nine
|
|||||
months
ended September 30, 2009 and 2008
|
2 | ||||
Consolidated
Statements of Cash Flows for the nine
|
|||||
months
ended September 30, 2009 and 2008
|
3 | ||||
Consolidated
Statements of Changes in Stockholders’
|
|||||
Equity
for the three and nine months ended September 30, 2009 and
2008
|
4 | ||||
Notes
to Consolidated Financial Statements
|
5 | ||||
Item
2.
|
Management’s
Discussion and Analysis
|
||||
of
Financial Condition and Results of Operations
|
15 | ||||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
29 | |||
Item
4T.
|
Controls
and Procedures
|
29 | |||
PART II – OTHER
INFORMATION
|
|||||
Item
1.
|
Legal
Proceedings
|
30 | |||
Item
1A.
|
Risk
Factors
|
30 | |||
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
35 | |||
Item
3.
|
Defaults
Upon Senior Securities
|
35 | |||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
35 | |||
Item
5.
|
Other
Information
|
35 | |||
Item
6.
|
Exhibits
|
35 | |||
Signatures
|
36
|
September
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 2,635 | $ | 4,292 | ||||
Interest
earning deposits with banks
|
44,943 | 12,279 | ||||||
Cash
and cash equivalents
|
47,578 | 16,571 | ||||||
Securities
available for sale, at fair value
|
83,684 | 71,443 | ||||||
Loans
receivable, net of allowance for loan losses of $3,158 and
$2,651
|
298,608 | 264,838 | ||||||
Federal
bank stocks, at cost
|
4,125 | 3,797 | ||||||
Bank-owned
life insurance
|
5,336 | 5,186 | ||||||
Accrued
interest receivable
|
1,732 | 1,519 | ||||||
Premises
and equipment, net
|
9,299 | 8,609 | ||||||
Goodwill
|
3,635 | 1,422 | ||||||
Core
deposit intangible
|
2,736 | - | ||||||
Prepaid
expenses and other assets
|
2,550 | 2,279 | ||||||
Total
Assets
|
$ | 459,283 | $ | 375,664 | ||||
Liabilities and Stockholders'
Equity
|
||||||||
Liabilities:
|
||||||||
Deposits:
|
||||||||
Non-interest
bearing
|
$ | 67,743 | $ | 56,351 | ||||
Interest
bearing
|
310,343 | 230,296 | ||||||
Total
deposits
|
378,086 | 286,647 | ||||||
Short-term
borrowed funds
|
5,000 | 13,188 | ||||||
Long-term
borrowed funds
|
35,000 | 35,000 | ||||||
Accrued
interest payable
|
749 | 761 | ||||||
Accrued
expenses and other liabilities
|
2,953 | 3,945 | ||||||
Total
Liabilities
|
421,788 | 339,541 | ||||||
Commitments
and Contingencies
|
- | - | ||||||
Stockholders'
Equity:
|
||||||||
Preferred
stock, $1.00 par value, 3,000,000 shares authorized;7,500 issued and
outstanding
|
7,426 | 7,412 | ||||||
Warrants
|
88 | 88 | ||||||
Common
stock, $1.25 par value, 12,000,000 shares authorized;1,559,421 shares
issued; 1,431,404 shares outstanding
|
1,949 | 1,949 | ||||||
Additional
paid-in capital
|
14,651 | 14,564 | ||||||
Treasury
stock, at cost; 128,017 shares
|
(2,653 | ) | (2,653 | ) | ||||
Retained
earnings
|
15,793 | 15,840 | ||||||
Accumulated
other comprehensive income (loss)
|
241 | (1,077 | ) | |||||
Total
Stockholders' Equity
|
37,495 | 36,123 | ||||||
Total
Liabilities and Stockholders' Equity
|
$ | 459,283 | $ | 375,664 |
For
the three months ended
|
For
the nine months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Interest
and dividend income:
|
||||||||||||||||
Loans
receivable, including fees
|
$ | 4,279 | $ | 4,059 | $ | 12,641 | $ | 11,916 | ||||||||
Securities:
|
||||||||||||||||
Taxable
|
468 | 550 | 1,379 | 1,339 | ||||||||||||
Exempt
from federal income tax
|
254 | 159 | 596 | 482 | ||||||||||||
Federal
bank stocks
|
10 | 26 | 19 | 82 | ||||||||||||
Interest
earning deposits with banks
|
101 | 53 | 277 | 112 | ||||||||||||
Total
interest and dividend income
|
5,112 | 4,847 | 14,912 | 13,931 | ||||||||||||
Interest
expense:
|
||||||||||||||||
Deposits
|
1,427 | 1,650 | 4,388 | 4,776 | ||||||||||||
Borrowed
funds
|
433 | 467 | 1,232 | 1,318 | ||||||||||||
Total
interest expense
|
1,860 | 2,117 | 5,620 | 6,094 | ||||||||||||
Net
interest income
|
3,252 | 2,730 | 9,292 | 7,837 | ||||||||||||
Provision
for loan losses
|
240 | 140 | 1,077 | 285 | ||||||||||||
Net
interest income after provision for loan losses
|
3,012 | 2,590 | 8,215 | 7,552 | ||||||||||||
Noninterest
income:
|
||||||||||||||||
Fees
and service charges
|
382 | 446 | 1,104 | 1,211 | ||||||||||||
Commissions
on financial services
|
75 | 108 | 327 | 354 | ||||||||||||
Net
loss on available for sale securities
|
(691 | ) | (116 | ) | (451 | ) | (391 | ) | ||||||||
Net
gain on sales of loans
|
- | - | 4 | 8 | ||||||||||||
Earnings
on bank-owned life insurance
|
57 | 58 | 171 | 171 | ||||||||||||
Other
|
189 | 124 | 497 | 424 | ||||||||||||
Total
noninterest income
|
12 | 620 | 1,652 | 1,777 | ||||||||||||
Noninterest
expense:
|
||||||||||||||||
Compensation
and employee benefits
|
1,549 | 1,261 | 4,424 | 3,961 | ||||||||||||
Premises
and equipment
|
472 | 409 | 1,396 | 1,247 | ||||||||||||
Intangible
amortization expense
|
51 | - | 51 | - | ||||||||||||
Professional
fees
|
299 | 102 | 733 | 280 | ||||||||||||
FDIC
expense
|
104 | 27 | 377 | 41 | ||||||||||||
Other
|
780 | 497 | 1,792 | 1,474 | ||||||||||||
Total
noninterest expense
|
3,255 | 2,296 | 8,773 | 7,003 | ||||||||||||
Income
(loss) before income taxes
|
(231 | ) | 914 | 1,094 | 2,326 | |||||||||||
Provision
for (benefit from) income taxes
|
(221 | ) | 198 | 27 | 510 | |||||||||||
Net
income (loss)
|
(10 | ) | 716 | 1,067 | 1,816 | |||||||||||
Accumulated
preferred stock dividends and discount accretion
|
98 | - | 294 | - | ||||||||||||
Net
income (loss) to common stockholders
|
$ | (108 | ) | $ | 716 | $ | 773 | $ | 1,816 | |||||||
Basic
and diluted earnings per common share
|
$ | (0.08 | ) | $ | 0.56 | $ | 0.54 | $ | 1.43 | |||||||
Average
common shares outstanding
|
1,431,404 | 1,267,835 | 1,431,404 | 1,267,835 | ||||||||||||
Dilutive
shares
|
- | - | - | - |
For
the nine months ended
|
||||||||
September
30,
|
||||||||
2009
|
2008
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
income
|
$ | 1,067 | $ | 1,816 | ||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||
Depreciation
and amortization of premises and equipment
|
633 | 518 | ||||||
Provision
for loan losses
|
1,077 | 285 | ||||||
Accretion
of discounts
|
(77 | ) | (124 | ) | ||||
Amortization
of intangible assets and mortgage servicing rights
|
64 | 13 | ||||||
Amortization
of deferred loan costs
|
204 | 209 | ||||||
Realized
loss on available for sale securities, net
|
451 | 391 | ||||||
Net
gains on sales of loans
|
(4 | ) | (8 | ) | ||||
Originations
of loans sold
|
(159 | ) | (1,263 | ) | ||||
Proceeds
from the sale of loans
|
163 | 1,261 | ||||||
Restricted
stock and stock option compensation
|
87 | 83 | ||||||
Earnings
on bank-owned life insurance, net
|
(150 | ) | (150 | ) | ||||
Gain
on sale of premises and equipment
|
(16 | ) | - | |||||
Increase
in accrued interest receivable
|
(70 | ) | (8 | ) | ||||
Increase
in prepaid expenses and other assets
|
(846 | ) | (387 | ) | ||||
Increase
(decrease) in accrued interest payable
|
(12 | ) | 70 | |||||
Increase
(decrease) in accrued expenses and other liabilities
|
(992 | ) | 2,493 | |||||
Net
cash provided by operating activities
|
1,420 | 5,199 | ||||||
Cash
flows from investing activities
|
||||||||
Loan
originations and principal collections, net
|
(2,825 | ) | (21,716 | ) | ||||
Available
for sale securities:
|
||||||||
Sales
|
12,943 | - | ||||||
Maturities,
repayments and calls
|
32,187 | 61,518 | ||||||
Purchases
|
(55,735 | ) | (67,664 | ) | ||||
Purchase
of federal bank stocks
|
(328 | ) | (228 | ) | ||||
Proceeds
from the sale of bank premises and equipment
|
203 | - | ||||||
Proceeds
from the sale of foreclosed real estate
|
96 | - | ||||||
Net
cash received in branch acquisition
|
54,923 | - | ||||||
Purchases
of premises and equipment
|
(1,432 | ) | (771 | ) | ||||
Net
cash provided by (used in) investing activities
|
40,032 | (28,861 | ) | |||||
Cash
flows from financing activities
|
||||||||
Net
increase (decrease) in deposits
|
(1,156 | ) | 34,089 | |||||
Net
change in short-term borrowed funds
|
(8,188 | ) | 7,860 | |||||
Dividends
paid
|
(1,101 | ) | (1,217 | ) | ||||
Net
cash provided by (used by) financing activities
|
(10,445 | ) | 40,732 | |||||
Net
increase in cash and cash equivalents
|
31,007 | 17,070 | ||||||
Cash
and cash equivalents at beginning of period
|
16,571 | 10,483 | ||||||
Cash
and cash equivalents at end of period
|
$ | 47,578 | $ | 27,553 | ||||
Supplemental
information:
|
||||||||
Interest
paid
|
$ | 5,632 | $ | 6,024 | ||||
Income
taxes paid
|
183 | 270 | ||||||
Supplemental
noncash disclosure:
|
||||||||
Transfers
from loans to foreclosed real estate
|
200 | 130 | ||||||
Summary
of branch acquisition:
|
||||||||
Fair
value of deposits assumed
|
92,596 | - | ||||||
Less: Fair
value of tangible assets acquired
|
32,673 | - | ||||||
Cash
received in acquisition
|
54,923 | - | ||||||
Goodwill
and other intangibles recorded
|
$ | 5,000 | $ | - |
For
the three months ended
|
For
the nine months ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||
Balance
at beginning of period
|
$ | 35,672 | $ | 25,005 | $ | 36,123 | $ | 24,703 | ||||||||
Net
income (loss)
|
(10 | ) | 716 | 1,067 | 1,816 | |||||||||||
Other
comprehensive income (loss):
|
||||||||||||||||
Change
in net unrealized gains (losses) on available for sale securities, net of
taxes
|
1,638 | (43 | ) | 1,021 | (263 | ) | ||||||||||
Less
reclassification adjustment for gains (losses) included in net income, net
of taxes
|
457 | 76 | 298 | 257 | ||||||||||||
Other
comprehensive income (loss)
|
2,095 | 33 | 1,319 | (6 | ) | |||||||||||
Total
comprehensive income
|
2,085 | 749 | 2,386 | 1,810 | ||||||||||||
Stock
compensation expense
|
32 | 31 | 87 | 83 | ||||||||||||
Dividends
declared on preferred stock
|
(94 | ) | - | (242 | ) | - | ||||||||||
Dividends
declared on common stock
|
(200 | ) | (406 | ) | (859 | ) | (1,217 | ) | ||||||||
Balance
at end of period
|
$ | 37,495 | $ | 25,379 | $ | 37,495 | $ | 25,379 | ||||||||
Common
cash dividend per share
|
$ | 0.14 | $ | 0.32 | $ | 0.60 | $ | 0.96 |
1.
|
Nature
of Operations and Basis of
Presentation.
|
2.
|
Earnings
per Common Share.
|
3.
|
Branch
Purchase.
|
3.
|
Branch
Purchase (continued).
|
(Dollar amounts in
thousands)
|
Assets
Acquired
|
Emclaire
|
||||||||||||||||||
Emclaire
|
and
Liabilities
|
Acquisition
|
Financial
Corp
|
|||||||||||||||||
Financial
Corp
|
Assumed (1)
|
Adjustments
|
Pro Forma
|
|||||||||||||||||
Assets:
|
||||||||||||||||||||
Cash and cash
equivalents
|
$ | 20,286 | $ | 58,017 | $ | (3,094 | ) | (2 | ) | $ | 75,209 | |||||||||
Securities available for sale, at
fair value
|
77,241 | - | - | 77,241 | ||||||||||||||||
Loans receivable, net of allowance
for loan losses
|
268,293 | 32,553 | (101 | ) | (3 | ) | 300,745 | |||||||||||||
Premises and equipment,
net
|
9,353 | 78 | - | 9,431 | ||||||||||||||||
Goodwill
|
1,422 | - | 2,213 | (4 | ) | 3,635 | ||||||||||||||
Other intangible
assets
|
- | - | 2,787 | (5 | ) | 2,787 | ||||||||||||||
Prepaid expenses and other
assets
|
14,019 | 143 | - | 14,162 | ||||||||||||||||
$ | 390,614 | $ | 90,791 | $ | 1,805 | $ | 483,210 | |||||||||||||
Liabilities and Stockholders'
Equity:
|
||||||||||||||||||||
Deposits
|
||||||||||||||||||||
Non-interest
bearing
|
$ | 54,128 | $ | 18,974 | $ | - | $ | 73,102 | ||||||||||||
Interest
bearing
|
237,772 | 71,817 | 1,805 | (6 | ) | 311,394 | ||||||||||||||
Borrowed
funds
|
59,600 | - | - | 59,600 | ||||||||||||||||
Accrued expenses and other
liabilities
|
3,442 | - | - | 3,442 | ||||||||||||||||
354,942 | 90,791 | 1,805 | 447,538 | |||||||||||||||||
Total stockholders'
equity
|
35,672 | - | - | 35,672 | ||||||||||||||||
$ | 390,614 | $ | 90,791 | $ | 1,805 | $ | 483,210 |
(1)
|
Represents the assets acquired and
liabilities assumed in the branch office
acquisition. Historical financial statements are not provided
because separate, audited financial
statements of the acquired branch were never prepared. In
addition, the acquired branch was not operated as a stand-alone business entity and
was only one of numerous branches formerly operated by National
City.
|
(2)
|
Represents a deposit premium paid
of approximately 3.4% of the average daily balance of the assumed deposits
for the thirty calendar day period ending on and including the second
business day prior to the closing
date.
|
(3)
|
The purchase accounting adjustment
on loans relates to the fair value adjustment that includes an interest
rate component and a credit adjustment for estimated lifetime
losses.
|
(4)
|
The goodwill adjustment relates to
the recording of acquired assets and assumed liabilities at fair
value.
|
(5)
|
Represents the estimated fair
value of the core deposit intangible asset (approximately 6.5% of core
deposits) associated with deposits assumed. The core deposit intangible is
being amortized using the double declining balance method of amortization
over nine years.
|
(6)
|
The purchase accounting adjustment
on deposits relates to the fair value adjustment of the certificates of
deposit.
|
4.
|
Securities.
|
(Dollar
amounts in thousands)
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||||
cost
|
gains
|
losses
|
value
|
|||||||||||||
Available for sale:
|
||||||||||||||||
September
30, 2009:
|
||||||||||||||||
U.S.
Treasury securities
|
$ | 2,975 | $ | 58 | $ | - | $ | 3,033 | ||||||||
U.S.
Government agencies and related entities
|
22,955 | 183 | (19 | ) | 23,119 | |||||||||||
Mortgage-backed
securities
|
26,002 | 688 | (18 | ) | 26,672 | |||||||||||
Municipal
securities
|
26,520 | 971 | - | 27,491 | ||||||||||||
Equity
securities
|
3,003 | 459 | (93 | ) | 3,369 | |||||||||||
$ | 81,455 | $ | 2,359 | $ | (130 | ) | $ | 83,684 | ||||||||
December
31, 2008:
|
||||||||||||||||
U.S.
Government agencies and related entities
|
$ | 19,985 | $ | 139 | $ | (47 | ) | $ | 20,077 | |||||||
Mortgage-backed
securities
|
29,806 | 586 | (12 | ) | 30,380 | |||||||||||
Municipal
securities
|
13,543 | 270 | (5 | ) | 13,808 | |||||||||||
Corporate
securities
|
3,984 | - | - | 3,984 | ||||||||||||
Equity
securities
|
3,893 | - | (699 | ) | 3,194 | |||||||||||
$ | 71,211 | $ | 995 | $ | (763 | ) | $ | 71,443 |
4.
|
Securities
(continued).
|
(Dollar
amounts in thousands)
|
Available
for sale
|
|||||||
Amortized
|
Fair
|
|||||||
cost
|
value
|
|||||||
Due
in one year or less
|
$ | 134 | $ | 135 | ||||
Due
after one year through five years
|
19,870 | 20,102 | ||||||
Due
after five through ten years
|
22,106 | 22,590 | ||||||
Due
after ten years
|
36,343 | 37,488 | ||||||
No
scheduled maturity
|
3,003 | 3,369 | ||||||
$ | 81,455 | $ | 83,684 |
(Dollar
amounts in thousands)
|
Less
than 12 Months
|
12
Months or More
|
Total
|
|||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Description
of Securities
|
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
||||||||||||||||||
September
30, 2009:
|
||||||||||||||||||||||||
U.S.
Government agencies and related entities
|
$ | 1,979 | $ | (19 | ) | $ | - | $ | - | $ | 1,979 | $ | (19 | ) | ||||||||||
Mortgage-backed
securities
|
2,238 | (9 | ) | 3,461 | (9 | ) | 5,699 | (18 | ) | |||||||||||||||
Municipal
securities
|
- | - | - | - | - | - | ||||||||||||||||||
Corporate
securities
|
- | - | - | - | - | - | ||||||||||||||||||
Equity
securities
|
- | - | 668 | (93 | ) | 668 | (93 | ) | ||||||||||||||||
$ | 4,217 | $ | (28 | ) | $ | 4,129 | $ | (102 | ) | $ | 8,346 | $ | (130 | ) | ||||||||||
December
31, 2008:
|
||||||||||||||||||||||||
U.S.
Government agencies and related entities
|
$ | 6,452 | $ | (47 | ) | $ | - | $ | - | $ | 6,452 | $ | (47 | ) | ||||||||||
Mortgage-backed
securities
|
9,185 | (12 | ) | - | - | 9,185 | (12 | ) | ||||||||||||||||
Municipal
securities
|
2,352 | (5 | ) | - | - | 2,352 | (5 | ) | ||||||||||||||||
Corporate
securities
|
- | - | - | - | - | - | ||||||||||||||||||
Equity
securities
|
- | - | 3,128 | (699 | ) | 3,128 | (699 | ) | ||||||||||||||||
$ | 17,989 | $ | (64 | ) | $ | 3,128 | $ | (699 | ) | $ | 21,117 | $ | (763 | ) |
4.
|
Securities
(continued).
|
(Dollar
amounts in thousands)
|
Gross Realized
|
Gross Realized
|
Other-than-temporary
|
Net Gains
|
||||||||||||
Gains
|
Losses
|
Impairment Losses
|
(Losses)
|
|||||||||||||
Three
months ended September 30, 2009:
|
||||||||||||||||
Equity
securities
|
$ | - | $ | - | $ | (898 | ) | $ | (898 | ) | ||||||
Debt
securities
|
207 | - | - | 207 | ||||||||||||
$ | 207 | $ | - | $ | (898 | ) | $ | (691 | ) | |||||||
Three
months ended September 30, 2008:
|
||||||||||||||||
Equity
securities
|
$ | - | $ | - | $ | (116 | ) | $ | (116 | ) | ||||||
Debt
securities
|
- | - | - | - | ||||||||||||
$ | - | $ | - | $ | (116 | ) | $ | (116 | ) | |||||||
Nine
months ended September 30, 2009:
|
||||||||||||||||
Equity
securities
|
$ | - | $ | - | $ | (898 | ) | $ | (898 | ) | ||||||
Debt
curitie
|
447 | - | - | 447 | ||||||||||||
$ | 447 | $ | - | $ | (898 | ) | $ | (451 | ) | |||||||
Nine
months ended September 30, 2008:
|
||||||||||||||||
Equity
securities
|
$ | - | $ | - | $ | (391 | ) | $ | (391 | ) | ||||||
Debt
securities
|
- | - | - | - | ||||||||||||
$ | - | $ | - | $ | (391 | ) | $ | (391 | ) |
5.
|
Loans
Receivable.
|
(Dollar
amounts in thousands)
|
September
30,
|
December
31,
|
||||||
|
2009
|
2008
|
||||||
Mortgage
loans on real estate:
|
||||||||
Residential
first mortgages
|
$ | 72,125 | $ | 74,130 | ||||
Home
equity loans and lines of credit
|
77,342 | 57,454 | ||||||
Commercial
real estate
|
90,249 | 85,689 | ||||||
239,716 | 217,273 | |||||||
Other
loans:
|
||||||||
Commercial
business
|
48,545 | 40,787 | ||||||
Consumer
|
13,505 | 9,429 | ||||||
62,050 | 50,216 | |||||||
Total
loans, gross
|
301,766 | 267,489 | ||||||
Less
allowance for loan losses
|
3,158 | 2,651 | ||||||
Total
loans, net
|
$ | 298,608 | $ | 264,838 | ||||
Nonaccrual
loans
|
$ | 2,488 | $ | 870 | ||||
Loans
90 days or more past due and still accruing
|
40 | 141 | ||||||
Total
nonperforming loans
|
$ | 2,528 | $ | 1,011 |
6.
|
Goodwill
and Intangible Assets.
|
(Dollar
amounts in thousands)
|
September 30, 2009
|
December 31, 2008
|
||||||||||||||
Gross Carrying
Amount
|
Accumulated
Amortization
|
Gross Carrying
Amount
|
Accumulated
Amortization
|
|||||||||||||
Goodwill
|
$ | 3,635 | $ | - | $ | 1,422 | $ | - | ||||||||
Core
deposit intangibles
|
4,027 | 1,291 | 1,240 | 1,240 | ||||||||||||
Other
customer relationship intangibles
|
20 | 20 | 20 | 20 | ||||||||||||
Total
|
$ | 7,682 | $ | 1,311 | $ | 2,682 | $ | 1,260 |
7.
|
Deposits.
|
(Dollar amounts in
thousands)
|
September 30, 2009
|
December 31, 2008
|
||||||||||||||
Type of accounts
|
Amount
|
%
|
Amount
|
%
|
||||||||||||
Non-interest
bearing deposits
|
$ | 67,743 | 17.9 | % | $ | 56,351 | 19.7 | % | ||||||||
Interest
bearing demand deposits
|
143,309 | 37.9 | % | 106,042 | 37.0 | % | ||||||||||
Time
deposits
|
167,034 | 44.2 | % | 124,254 | 43.3 | % | ||||||||||
$ | 378,086 | 100.0 | % | $ | 286,647 | 100.0 | % |
8.
|
Guarantees.
|
9.
|
Employee Benefit
Plans.
|
(Dollar
amounts in thousands)
|
For
the three months ended
|
For
the nine months ended
|
Year
ended
|
|||||||||||||||||
September 30,
|
September 30,
|
December 31,
|
||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
2008
|
||||||||||||||||
Service
cost
|
$ | 76 | $ | 73 | $ | 200 | $ | 199 | $ | 233 | ||||||||||
Interest
cost
|
61 | 71 | 211 | 213 | 285 | |||||||||||||||
Expected
return on plan assets
|
(61 | ) | (79 | ) | (193 | ) | (237 | ) | (305 | ) | ||||||||||
Prior
service costs
|
(7 | ) | (8 | ) | (23 | ) | (24 | ) | (31 | ) | ||||||||||
Recognized
net actuarial loss
|
2 | 4 | 56 | 12 | 19 | |||||||||||||||
Net
periodic pension cost
|
$ | 71 | $ | 61 | $ | 251 | $ | 163 | $ | 201 |
10.
|
Stock
Compensation Plans.
|
Weighted-Average
|
||||||||||||||||
Weighted-Average
|
Aggregate
|
Remaining
Term
|
||||||||||||||
Options
|
Exercise Price
|
Intrinsic Value
|
(in years)
|
|||||||||||||
Outstanding
at the beginning of the year
|
94,000 | $ | 25.66 | $ | - | 8.7 | ||||||||||
Granted
|
- | - | - | - | ||||||||||||
Exercised
|
- | - | - | - | ||||||||||||
Forfeited
|
4,500 | 26.00 | - | - | ||||||||||||
Outstanding
as of September 30, 2009
|
89,500 | $ | 25.64 | $ | - | 8.0 | ||||||||||
Exercisable
as of September 30, 2009
|
- | $ | - | $ | - | - |
Weighted-Average
|
||||||||
Options
|
Grant-date Fair Value
|
|||||||
Nonvested
at the beginning of the year
|
94,000 | $ | 3.13 | |||||
Granted
|
- | - | ||||||
Vested
|
- | - | ||||||
Forfeited
|
4,500 | 3.39 | ||||||
Nonvested
as of September 30, 2009
|
89,500 | $ | 3.12 |
11.
|
Fair
Values of Financial Instruments.
|
11.
|
Fair
Values of Financial Instruments
(continued).
|
(Dollar
amounts in thousands)
|
(Level
1)
|
(Level
2)
|
||||||||||||||
Quoted
Prices in
|
Significant
|
(Level
3)
|
||||||||||||||
Active
Markets
|
Other
|
Significant
|
||||||||||||||
for
Identical
|
Observable
|
Unobservable
|
||||||||||||||
Description
|
Total
|
Assets
|
Inputs
|
Inputs
|
||||||||||||
September
30, 2009:
|
||||||||||||||||
Securities
available for sale
|
$ | 83,684 | $ | 2,644 | $ | 81,040 | $ | - | ||||||||
December
31, 2008:
|
||||||||||||||||
Securities
available for sale
|
$ | 71,443 | $ | 3,194 | $ | 68,249 | $ | - |
(Dollar
amounts in thousands)
|
(Level
1)
|
(Level
2)
|
||||||||||||||
Quoted
Prices in
|
Significant
|
(Level
3)
|
||||||||||||||
Active
Markets
|
Other
|
Significant
|
||||||||||||||
for
Identical
|
Observable
|
Unobservable
|
||||||||||||||
Description
|
Total
|
Assets
|
Inputs
|
Inputs
|
||||||||||||
September
30, 2009:
|
||||||||||||||||
Impaired
loans
|
$ | 418 | $ | - | $ | - | $ | 418 | ||||||||
Repossessions
|
268 | - | 268 | - | ||||||||||||
$ | 686 | $ | - | $ | 268 | $ | 418 | |||||||||
December
31, 2008:
|
||||||||||||||||
Impaired
loans
|
$ | - | $ | - | $ | - | $ | - | ||||||||
Repossessions
|
- | - | - | - | ||||||||||||
$ | - | $ | - | $ | - | $ | - |
11.
|
Fair
Values of Financial Instruments
(continued).
|
(Dollar
amounts in thousands)
|
September 30, 2009
|
December 31, 2008
|
||||||||||||||
Carrying amount
|
Fair value
|
Carrying amount
|
Fair value
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 47,578 | $ | 47,578 | $ | 16,571 | $ | 16,571 | ||||||||
Securities
|
83,684 | 83,684 | 71,443 | 71,443 | ||||||||||||
Loans
receivable, net
|
298,608 | 307,068 | 264,838 | 272,662 | ||||||||||||
Federal
bank stocks
|
4,125 | 4,125 | 3,797 | 3,797 | ||||||||||||
Accrued
interest receivable
|
1,732 | 1,732 | 1,519 | 1,519 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
378,086 | 383,004 | 286,647 | 290,533 | ||||||||||||
Borrowed
funds
|
40,000 | 43,433 | 48,188 | 52,510 | ||||||||||||
Accrued
interest payable
|
749 | 749 | 761 | 761 | ||||||||||||
Off-balance
sheet commitments
|
- | - | - | - |
12.
|
Effect
of Recently Issued Accounting
Standards.
|
|
·
|
Net
interest income increased primarily due to an increase in interest earned
on loans resulting from the Bank’s loan growth during the latter part of
2008 and to date in 2009. The Bank’s loan growth is
attributable to:
|
|
o
|
The
fourth quarter 2008 acquisition of Elk County Savings and Loan Association
(ECSLA) which added $7.3 million to the Corporation’s loan
portfolio. The acquired portfolio consisted primarily of
residential first mortgage loans;
|
|
o
|
The
Corporation extending three, one-year tax anticipation notes to local
municipalities totaling $11.5 million during the first quarter of 2009;
and
|
|
o
|
The
third quarter 2009 Titusville branch purchase in which the Corporation
acquired, on a fair value basis, $32.5 million in loans, consisting
primarily of home equity loans and lines of credit and, to a much lesser
extent, commercial business loans and lines of
credit.
|
|
·
|
The
provision for loan losses increased as a result of continued loan growth
and pressure on borrowers related to the prevailing poor national economic
conditions. The Corporation continues to maintain sound overall
asset quality. Delinquencies and foreclosures are higher than
in prior periods, but remain well below the level of national averages and
peer banks.
|
|
·
|
Noninterest
income decreased primarily due to other-than-temporary impairment charges
recorded at September 30, 2009 on three financial institution equity
securities. These securities were written down to their fair
market values and the resulting impairment losses of $898,000 were
recognized in earnings during the third quarter of
2009.
|
|
·
|
Noninterest
expense increased primarily due to costs associated with the Titusville
branch purchase. These costs included legal, project
management, data conversion and valuation services, printing and mailing
costs of required disclosure materials, customer check replacement and
other conversion costs. In addition, regular quarterly FDIC
insurance premiums have increased substantially and in the second quarter
of 2009, the Bank recorded a $178,000 charge due to a special assessment
which was assessed on all FDIC insured depository institutions and
collected on September 30, 2009.
|
|
·
|
The
provision for income taxes decreased as a result of decreased pre-tax
income.
|
(Dollar
amounts in thousands)
|
Three
months ended September 30,
|
|||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
Average
|
Yield
/
|
Average
|
Yield
/
|
|||||||||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
|||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Loans,
taxable
|
$ | 267,848 | $ | 4,169 | 6.18 | % | $ | 241,985 | $ | 3,995 | 6.57 | % | ||||||||||||
Loans,
tax exempt
|
14,870 | 155 | 4.14 | % | 5,919 | 92 | 6.15 | % | ||||||||||||||||
Total
loans receivable
|
282,718 | 4,324 | 6.07 | % | 247,904 | 4,087 | 6.56 | % | ||||||||||||||||
Securities,
taxable
|
53,813 | 468 | 3.45 | % | 50,196 | 550 | 4.36 | % | ||||||||||||||||
Securities,
tax exempt
|
24,623 | 366 | 5.90 | % | 13,914 | 230 | 6.58 | % | ||||||||||||||||
Total
securities
|
78,436 | 834 | 4.22 | % | 64,110 | 780 | 4.84 | % | ||||||||||||||||
Interest-earning
deposits with banks
|
43,277 | 101 | 0.93 | % | 8,644 | 53 | 2.44 | % | ||||||||||||||||
Federal
bank stocks
|
4,125 | 10 | 0.99 | % | 2,892 | 26 | 3.58 | % | ||||||||||||||||
Total
interest-earning cash equivalents
|
47,402 | 111 | 0.93 | % | 11,536 | 79 | 2.72 | % | ||||||||||||||||
Total
interest-earning assets
|
408,556 | 5,269 | 5.12 | % | 323,550 | 4,946 | 6.08 | % | ||||||||||||||||
Cash
and due from banks
|
2,189 | 5,935 | ||||||||||||||||||||||
Other
noninterest-earning assets
|
19,093 | 15,082 | ||||||||||||||||||||||
Total
Assets
|
$ | 429,838 | $ | 344,567 | ||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 127,857 | $ | 245 | 0.76 | % | $ | 95,121 | $ | 355 | 1.48 | % | ||||||||||||
Time
deposits
|
135,129 | 1,182 | 3.47 | % | 125,711 | 1,295 | 4.10 | % | ||||||||||||||||
Total
interest-bearing deposits
|
262,986 | 1,427 | 2.15 | % | 220,832 | 1,650 | 2.97 | % | ||||||||||||||||
Borrowed
funds, short-term
|
30,297 | 12 | 0.16 | % | 10,894 | 72 | 2.63 | % | ||||||||||||||||
Borrowed
funds, long-term
|
35,000 | 397 | 4.50 | % | 35,000 | 395 | 4.49 | % | ||||||||||||||||
Total
borrowed funds
|
65,297 | 409 | 2.49 | % | 45,894 | 467 | 4.05 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
328,283 | 1,836 | 2.22 | % | 266,726 | 2,117 | 3.16 | % | ||||||||||||||||
Noninterest-bearing
demand deposits
|
61,490 | - | - | 50,064 | - | - | ||||||||||||||||||
Funding
and cost of funds
|
389,773 | 1,836 | 1.87 | % | 316,790 | 2,117 | 2.66 | % | ||||||||||||||||
Other
noninterest-bearing liabilities
|
3,905 | 2,723 | ||||||||||||||||||||||
Total
Liabilities
|
393,678 | 319,513 | ||||||||||||||||||||||
Stockholders'
Equity
|
36,160 | 25,054 | ||||||||||||||||||||||
Total
Liabilities and Stockholders' Equity
|
$ | 429,838 | $ | 344,567 | ||||||||||||||||||||
Net
interest income
|
$ | 3,433 | $ | 2,829 | ||||||||||||||||||||
Interest
rate spread (difference between
|
2.90 | % | 2.92 | % | ||||||||||||||||||||
weighted
average rate on interest-earning
|
||||||||||||||||||||||||
assets
and interest-bearing liabilities)
|
||||||||||||||||||||||||
Net
interest margin (net interest
|
3.33 | % | 3.48 | % | ||||||||||||||||||||
income
as a percentage of average
|
||||||||||||||||||||||||
interest-earning
assets)
|
(Dollar
amounts in thousands)
|
Three
months ended September 30,
|
|||||||||||
2009
versus 2008
|
||||||||||||
Increase
(Decrease) due to
|
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Interest
income:
|
||||||||||||
Loans
|
$ | 547 | $ | (310 | ) | $ | 237 | |||||
Securities
|
160 | (106 | ) | 54 | ||||||||
Interest-earning
deposits with banks
|
99 | (51 | ) | 48 | ||||||||
Federal
bank stocks
|
8 | (24 | ) | (16 | ) | |||||||
Total
interest-earning assets
|
814 | (491 | ) | 323 | ||||||||
Interest
expense:
|
||||||||||||
Interest-bearing
deposits
|
280 | (503 | ) | (223 | ) | |||||||
Borrowed
funds
|
158 | (216 | ) | (58 | ) | |||||||
Total
interest-bearing liabilities
|
438 | (719 | ) | (281 | ) | |||||||
Net
interest income
|
$ | 376 | $ | 228 | $ | 604 |
(Dollar
amounts in thousands)
|
At
or for the three months ended
|
|||||||
September
30,
|
||||||||
2009
|
2008
|
|||||||
Balance
at the beginning of the period
|
$ | 2,935 | $ | 2,301 | ||||
Provision
for loan losses
|
240 | 140 | ||||||
Charge-offs
|
(18 | ) | (86 | ) | ||||
Recoveries
|
1 | 8 | ||||||
Balance
at the end of the period
|
$ | 3,158 | $ | 2,363 | ||||
Non-performing
loans
|
$ | 2,528 | $ | 783 | ||||
Non-performing
assets
|
2,956 | 797 | ||||||
Non-performing
loans to total loans
|
0.84 | % | 0.31 | % | ||||
Non-performing
assets to total assets
|
0.64 | % | 0.22 | % | ||||
Allowance
for loan losses to total loans
|
1.05 | % | 0.93 | % | ||||
Allowance
for loan losses to non-performing loans
|
124.91 | % | 301.79 | % |
(Dollar
amounts in thousands)
|
Nine
months ended September 30,
|
|||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
Average
|
Yield
/
|
Average
|
Yield
/
|
|||||||||||||||||||||
Balance
|
Interest
|
Rate
|
Balance
|
Interest
|
Rate
|
|||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Loans,
taxable
|
$ | 262,630 | $ | 12,298 | 6.26 | % | $ | 234,642 | $ | 11,722 | 6.67 | % | ||||||||||||
Loans,
tax exempt
|
15,950 | 483 | 4.05 | % | 6,024 | 281 | 6.24 | % | ||||||||||||||||
Total
loans receivable
|
278,580 | 12,781 | 6.13 | % | 240,666 | 12,003 | 6.66 | % | ||||||||||||||||
Securities,
taxable
|
46,777 | 1,379 | 3.94 | % | 40,970 | 1,339 | 4.37 | % | ||||||||||||||||
Securities,
tax exempt
|
18,404 | 861 | 6.26 | % | 14,201 | 698 | 6.57 | % | ||||||||||||||||
Total
securities
|
65,181 | 2,240 | 4.60 | % | 55,171 | 2,037 | 4.93 | % | ||||||||||||||||
Interest-earning
deposits with banks
|
29,373 | 277 | 1.26 | % | 6,374 | 112 | 2.35 | % | ||||||||||||||||
Federal
bank stocks
|
4,017 | 19 | 0.63 | % | 2,721 | 82 | 4.00 | % | ||||||||||||||||
Total
interest-earning cash equivalents
|
33,390 | 296 | 1.19 | % | 9,095 | 194 | 2.84 | % | ||||||||||||||||
Total
interest-earning assets
|
377,151 | 15,317 | 5.43 | % | 304,932 | 14,234 | 6.24 | % | ||||||||||||||||
Cash
and due from banks
|
2,178 | 5,578 | ||||||||||||||||||||||
Other
noninterest-earning assets
|
17,392 | 14,762 | ||||||||||||||||||||||
Total
assets
|
$ | 396,721 | $ | 325,272 | ||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Interest-bearing
demand deposits
|
$ | 117,940 | $ | 817 | 0.93 | % | $ | 87,077 | $ | 949 | 1.46 | % | ||||||||||||
Time
deposits
|
129,667 | 3,571 | 3.68 | % | 119,933 | 3,827 | 4.26 | % | ||||||||||||||||
Total
interest-bearing deposits
|
247,607 | 4,388 | 2.37 | % | 207,010 | 4,776 | 3.08 | % | ||||||||||||||||
Borrowed
funds, long-term
|
35,000 | 1,169 | 4.46 | % | 35,000 | 1,177 | 4.49 | % | ||||||||||||||||
Borrowed
funds, short-term
|
19,186 | 40 | 0.28 | % | 7,728 | 141 | 2.44 | % | ||||||||||||||||
Total
borrowed funds
|
54,186 | 1,209 | 2.98 | % | 42,728 | 1,318 | 4.12 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
301,793 | 5,597 | 2.48 | % | 249,738 | 6,094 | 3.26 | % | ||||||||||||||||
Noninterest-bearing
demand deposits
|
54,855 | - | - | 48,041 | - | - | ||||||||||||||||||
Funding and cost of funds
|
356,648 | 5,597 | 2.10 | % | 297,779 | 6,094 | 2.73 | % | ||||||||||||||||
Other
noninterest-bearing liabilities
|
3,998 | 2,525 | ||||||||||||||||||||||
Total
liabilities
|
360,646 | 300,304 | ||||||||||||||||||||||
Stockholders'
equity
|
36,075 | 24,968 | ||||||||||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 396,721 | $ | 325,272 | ||||||||||||||||||||
Net
interest income
|
$ | 9,720 | $ | 8,140 | ||||||||||||||||||||
Interest
rate spread (difference between
|
2.95 | % | 2.98 | % | ||||||||||||||||||||
weighted
average rate on interest-earning
|
||||||||||||||||||||||||
assets
and interest-bearing liabilities)
|
||||||||||||||||||||||||
Net
interest margin (net interest
|
3.45 | % | 3.57 | % | ||||||||||||||||||||
income
as a percentage of average
|
||||||||||||||||||||||||
interest-earning
assets)
|
(Dollar
amounts in thousands)
|
Nine
months ended September 30,
|
|||||||||||
2009
versus 2008
|
||||||||||||
Increase
(Decrease) due to
|
||||||||||||
Volume
|
Rate
|
Total
|
||||||||||
Interest
income:
|
||||||||||||
Loans
|
$ | 1,790 | $ | (1,012 | ) | $ | 778 | |||||
Securities
|
351 | (148 | ) | 203 | ||||||||
Interest-earning
deposits with banks
|
238 | (73 | ) | 165 | ||||||||
Federal
bank stocks
|
27 | (90 | ) | (63 | ) | |||||||
Total
interest-earning assets
|
2,406 | (1,323 | ) | 1,083 | ||||||||
Interest
expense:
|
||||||||||||
Deposits
|
837 | (1,225 | ) | (388 | ) | |||||||
Borrowed
funds
|
305 | (414 | ) | (109 | ) | |||||||
Total
interest-bearing liabilities
|
1,142 | (1,639 | ) | (497 | ) | |||||||
Net
interest income
|
$ | 1,264 | $ | 316 | $ | 1,580 |
At or for the nine months ended
|
At
or for the
year
ended
|
|||||||||||
September
30,
|
December
31,
|
|||||||||||
2009
|
2008
|
2008
|
||||||||||
Balance
at the beginning of the period
|
$ | 2,651 | $ | 2,157 | $ | 2,157 | ||||||
Allowance
for loan losses of ECSLA
|
- | - | 206 | |||||||||
Provision
for loan losses
|
1,077 | 285 | 500 | |||||||||
Charge-offs
|
(590 | ) | (113 | ) | (252 | ) | ||||||
Recoveries
|
20 | 34 | 40 | |||||||||
Balance
at the end of the period
|
$ | 3,158 | $ | 2,363 | $ | 2,651 | ||||||
Non-performing
loans
|
$ | 2,528 | $ | 783 | 1,011 | |||||||
Non-performing
assets
|
2,956 | 797 | 1,061 | |||||||||
Non-performing
loans to total loans
|
0.84 | % | 0.31 | % | 0.38 | % | ||||||
Non-performing
assets to total assets
|
0.64 | % | 0.22 | % | 0.28 | % | ||||||
Allowance
for loan losses to total loans
|
1.05 | % | 0.93 | % | 0.99 | % | ||||||
Allowance
for loan losses to non-performing loans
|
124.91 | % | 301.79 | % | 262.22 | % |
·
|
the
demand for new loans;
|
·
|
the
value of our interest-earning
assets;
|
·
|
prepayment
speeds experienced on various asset classes, particularly residential
mortgage loans;
|
·
|
credit
profiles of existing borrowers;
|
·
|
rates
received on loans and securities;
|
·
|
our
ability to obtain and retain deposits in connection with other available
investment alternatives; and
|
·
|
rates
paid on deposits and borrowings.
|
(a)
|
On
October 29, 2009, the Corporation received approval to list its common
stock on the NASDAQ Capital Market under the symbol “EMCF.” The Company’s
common stock is scheduled to be listed on the NASDAQ Capital Market
beginning on November 6, 2009.
|
(b)
|
Not
applicable.
|
Exhibit 3.2
|
Amended
and Restated By-Laws of
Emclaire Financial Corp.
|
Exhibit
31.1
|
Rule
13a-14(a) Certification of Principal Executive
Officer
|
Exhibit
31.2
|
Rule
13a-14(a) Certification of Principal Accounting
Officer
|
Exhibit
32.1
|
CEO
Certification Pursuant to 18 U.S.C. Section
1350
|
Exhibit
32.2
|
CFO
Certification Pursuant to 18 U.S.C. Section
1350
|
Date: November
3, 2009
|
By:
|
/s/ William C. Marsh
|
|
William
C. Marsh
|
|||
Chairman
of the Board,
|
|||
President
and Chief Executive Officer
|
|||
Date: November
3, 2009
|
By:
|
/s/ Amanda L. Engles
|
|
Amanda
L. Engles
|
|||
Treasurer
and Principal Accounting
Officer
|