(X)
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
(
)
|
TRANSITION
REPORT PURSUANT TO 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
New
Jersey
|
22-3351447
|
|
(State
or other jurisdiction of
|
(I.R.S.
Employer Identification No.)
|
|
incorporation
or organization)
|
||
630
Godwin Avenue, Midland Park, NJ
|
07432
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
accelerated filer ( )
|
Accelerated
filer ( )
|
Non-accelerated
filer (X)
|
PAGE
|
||
NUMBER
|
||
Consolidated
Statements of Financial Condition at September 30, 2006 (Unaudited)
and
December 31, 2005
|
1
|
|
Consolidated
Statements of Income for the Nine Months ended September 30, 2006
and 2005
(Unaudited)
|
2
|
|
Consolidated
Statements of Income for the Three Months ended September 30, 2006
and
2005 (Unaudited)
|
3
|
|
Consolidated
Statements of Cash Flows for the Nine Months ended September 30,
2006 and
2005 (Unaudited)
|
4
|
|
Consolidated
Statement of Changes in Stockholders’ Equity for the Nine Months ended
September 30, 2006 and 2005 (Unaudited)
|
5
|
|
Notes
to Consolidated Financial Statements (Unaudited)
|
6
-
17
|
|
18
- 30
|
||
30
|
||
30
|
||
31
|
||
31
|
||
32
|
||
33-36
|
Consolidated
Statements of Financial Condition
|
|||||||
(Unaudited)
|
|||||||
September
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
Assets
|
|||||||
Cash
and due from banks
|
$
|
15,791,000
|
$
|
13,158,000
|
|||
Other
interest-earning assets
|
549,000
|
870,000
|
|||||
Cash
and cash equivalents
|
16,340,000
|
14,028,000
|
|||||
Securities
available for sale
|
66,780,000
|
64,166,000
|
|||||
Securities
held to maturity; fair value
|
|||||||
of
$38,312,000 (2006) and $37,459,000 (2005)
|
38,574,000
|
37,801,000
|
|||||
FHLB-NY
stock, at cost
|
1,809,000
|
1,939,000
|
|||||
Loans,
net of allowance for loan losses of
|
|||||||
of
$ 4,086,000 (2006) and $3,847,000 (2005)
|
358,511,000
|
341,976,000
|
|||||
Loans
held for sale
|
5,952,000
|
2,041,000
|
|||||
Premises
and equipment, net
|
6,579,000
|
6,464,000
|
|||||
Accrued
interest receivable
|
2,593,000
|
2,432,000
|
|||||
Intangible
assets, net of accumulated amortization of
|
|||||||
$639,000
(2006) and $610,000 (2005)
|
111,000
|
140,000
|
|||||
Bank
owned life insurance
|
8,443,000
|
8,210,000
|
|||||
Other
assets
|
3,438,000
|
3,530,000
|
|||||
Total
assets
|
$
|
509,130,000
|
$
|
482,727,000
|
|||
Liabilities
and stockholders' equity
|
|||||||
Liabilities
|
|||||||
Deposits:
|
|||||||
Noninterest-bearing
|
$
|
103,220,000
|
$
|
94,331,000
|
|||
Interest-bearing
|
323,529,000
|
309,135,000
|
|||||
Total
deposits
|
426,749,000
|
403,466,000
|
|||||
Other
borrowings
|
25,896,000
|
30,486,000
|
|||||
Subordinated
debentures
|
7,217,000
|
7,217,000
|
|||||
Securities
sold under agreements to repurchase
|
8,879,000
|
4,731,000
|
|||||
Accrued
interest payable
|
1,705,000
|
1,086,000
|
|||||
Accrued
expenses and other liabilities
|
2,084,000
|
2,357,000
|
|||||
Total
liabilities
|
472,530,000
|
449,343,000
|
|||||
Stockholders'
equity
|
|||||||
Common
stock, no par value; 10,000,000 shares authorized;
|
|||||||
5,064,806
and 4,787,889 shares issued and outstanding
|
|||||||
at
September 30, 2006 and December 31, 2005, respectively.
|
31,781,000
|
28,211,000
|
|||||
Treasury
stock, 22,380 and 39,581 shares outstanding at
|
|||||||
September
30, 2006 and December 31, 2005, respectively
|
(324,000
|
)
|
(556,000
|
)
|
|||
Retained
earnings
|
5,882,000
|
6,647,000
|
|||||
Accumulated
other comprehensive loss
|
(739,000
|
)
|
(918,000
|
)
|
|||
Total
stockholders' equity
|
36,600,000
|
33,384,000
|
|||||
Total
liabilities and stockholders' equity
|
$
|
509,130,000
|
$
|
482,727,000
|
|||
See
notes to unaudited consolidated financial statements.
|
|||||||
Stewardship
Financial Corporation and Subsidiary
|
|||||||
Consolidated
Statements of Income
|
|||||||
(Unaudited)
|
|||||||
Nine
Months Ended
|
|||||||
September
30,
|
|||||||
2006
|
2005
|
||||||
Interest
income:
|
|||||||
Loans
|
$
|
18,963,000
|
$
|
15,268,000
|
|||
Securities
held to maturity
|
|||||||
Taxable
|
663,000
|
627,000
|
|||||
Non-taxable
|
394,000
|
421,000
|
|||||
Securities
available for sale
|
|||||||
Taxable
|
1,962,000
|
1,580,000
|
|||||
Non-taxable
|
23,000
|
26,000
|
|||||
FHLB-NY
stock
|
77,000
|
52,000
|
|||||
Other
interest-earning assets
|
29,000
|
202,000
|
|||||
Total
interest income
|
22,111,000
|
18,176,000
|
|||||
Interest
expense:
|
|||||||
Deposits
|
6,188,000
|
3,802,000
|
|||||
Borrowed
money
|
1,619,000
|
879,000
|
|||||
Total
interest expense
|
7,807,000
|
4,681,000
|
|||||
Net
interest income before provision for loan losses
|
14,304,000
|
13,495,000
|
|||||
Provision
for loan losses
|
250,000
|
450,000
|
|||||
Net
interest income after provision for loan losses
|
14,054,000
|
13,045,000
|
|||||
Noninterest
income:
|
|||||||
Fees
and service charges
|
1,247,000
|
1,092,000
|
|||||
Bank
owned life insurance
|
232,000
|
132,000
|
|||||
Merchant
processing
|
884,000
|
673,000
|
|||||
Gain
on sales of mortgage loans
|
165,000
|
167,000
|
|||||
Miscellaneous
|
357,000
|
335,000
|
|||||
Total
noninterest income
|
2,885,000
|
2,399,000
|
|||||
Noninterest
expenses:
|
|||||||
Salaries
and employee benefits
|
5,045,000
|
4,565,000
|
|||||
Occupancy,
net
|
982,000
|
742,000
|
|||||
Equipment
|
690,000
|
547,000
|
|||||
Data
processing
|
880,000
|
850,000
|
|||||
Advertising
|
283,000
|
341,000
|
|||||
FDIC
insurance premium
|
38,000
|
35,000
|
|||||
Amortization
of intangible assets
|
29,000
|
30,000
|
|||||
Charitable
contributions
|
543,000
|
580,000
|
|||||
Stationery
and supplies
|
240,000
|
196,000
|
|||||
Merchant
processing
|
801,000
|
598,000
|
|||||
Bank-card
related services
|
368,000
|
329,000
|
|||||
Miscellaneous
|
1,610,000
|
1,505,000
|
|||||
Total
noninterest expenses
|
11,509,000
|
10,318,000
|
|||||
Income
before income tax expense
|
5,430,000
|
5,126,000
|
|||||
Income
tax expense
|
1,929,000
|
1,824,000
|
|||||
Net
income
|
$
|
3,501,000
|
$
|
3,302,000
|
|||
Basic
earnings per share
|
$
|
0.70
|
$
|
0.66
|
|||
Diluted
earnings per share
|
$
|
0.69
|
$
|
0.66
|
|||
Weighted
average number of common shares outstanding
|
5,019,703
|
4,983,039
|
|||||
Weighted
average number of diluted common
|
|||||||
shares
outstanding
|
5,068,423
|
5,042,131
|
|||||
Share
data has been restated to reflect a 5% stock dividend paid November
15,
2005 and a 5% stock dividend
payable November 15, 2006.
|
|||||||
|
|||||||
See
notes to unaudited consolidated financial statements.
|
Stewardship
Financial Corporation and Subsidiary
|
|||||||
Consolidated
Statements of Income
|
|||||||
(Unaudited)
|
|||||||
Three
Months Ended
|
|||||||
September
30,
|
|||||||
2006
|
2005
|
||||||
Interest
income:
|
|||||||
Loans
|
$
|
6,685,000
|
$
|
5,399,000
|
|||
Securities
held to maturity
|
|||||||
Taxable
|
223,000
|
211,000
|
|||||
Non-taxable
|
157,000
|
135,000
|
|||||
Securities
available for sale
|
|||||||
Taxable
|
677,000
|
586,000
|
|||||
Non-taxable
|
10,000
|
9,000
|
|||||
FHLB-NY
stock
|
30,000
|
20,000
|
|||||
Other
interest-earning assets
|
11,000
|
101,000
|
|||||
Total
interest income
|
7,793,000
|
6,461,000
|
|||||
Interest
expense:
|
|||||||
Deposits
|
2,396,000
|
1,562,000
|
|||||
Borrowed
money
|
532,000
|
285,000
|
|||||
Total
interest expense
|
2,928,000
|
1,847,000
|
|||||
Net
interest income before provision for loan losses
|
4,865,000
|
4,614,000
|
|||||
Provision
for loan losses
|
90,000
|
150,000
|
|||||
Net
interest income after provision for loan losses
|
4,775,000
|
4,464,000
|
|||||
Noninterest
income:
|
|||||||
Fees
and service charges
|
419,000
|
376,000
|
|||||
Bank
owned life insurance
|
78,000
|
77,000
|
|||||
Merchant
processing
|
322,000
|
240,000
|
|||||
Gain
on sales of mortgage loans
|
70,000
|
66,000
|
|||||
Miscellaneous
|
94,000
|
95,000
|
|||||
Total
noninterest income
|
983,000
|
854,000
|
|||||
Noninterest
expenses:
|
|||||||
Salaries
and employee benefits
|
1,713,000
|
1,587,000
|
|||||
Occupancy,
net
|
375,000
|
254,000
|
|||||
Equipment
|
201,000
|
168,000
|
|||||
Data
processing
|
309,000
|
298,000
|
|||||
Advertising
|
82,000
|
113,000
|
|||||
FDIC
insurance premium
|
12,000
|
11,000
|
|||||
Amortization
of intangible assets
|
10,000
|
11,000
|
|||||
Charitable
contributions
|
181,000
|
210,000
|
|||||
Stationery
and supplies
|
87,000
|
59,000
|
|||||
Merchant
processing
|
287,000
|
214,000
|
|||||
Bank-card
related services
|
124,000
|
116,000
|
|||||
Miscellaneous
|
487,000
|
511,000
|
|||||
Total
noninterest expenses
|
3,868,000
|
3,552,000
|
|||||
Income
before income tax expense
|
1,890,000
|
1,766,000
|
|||||
Income
tax expense
|
665,000
|
607,000
|
|||||
Net
income
|
$
|
1,225,000
|
$
|
1,159,000
|
|||
Basic
earnings per share
|
$
|
0.24
|
$
|
0.23
|
|||
Diluted
earnings per share
|
$
|
0.24
|
$
|
0.23
|
|||
Weighted
average number of common shares outstanding
|
5,042,256
|
5,008,925
|
|||||
Weighted
average number of diluted common
|
|||||||
shares
outstanding
|
5,083,245
|
5,071,444
|
|||||
Share
data has been restated to reflect a 5% stock dividend paid November
15,
2005 and a 5% stock dividend
payable November 15, 2006.
|
|||||||
|
|||||||
See
notes to unaudited consolidated financial statements.
|
Stewardship
Financial Corporation and Subsidiary
|
|||||||
Consolidated
Statements of Cash Flows
|
|||||||
Unaudited
|
|||||||
Nine
Months Ended
September
30,
|
|||||||
2006
|
2005
|
||||||
Cash
flows from operating activities:
|
|||||||
Net
income
|
3,501,000
|
$
|
3,302,000
|
||||
Adjustments
to reconcile net income to
|
|||||||
net
cash provided by operating activities:
|
|||||||
Depreciation
and amortization of premises and equipment
|
544,000
|
438,000
|
|||||
Amortization
of premiums and accretion of discounts, net
|
199,000
|
333,000
|
|||||
Accretion
of deferred loan fees
|
(94,000
|
)
|
(107,000
|
)
|
|||
Provision
for loan losses
|
250,000
|
450,000
|
|||||
Originations
of mortgage loans held for sale
|
(17,318,000
|
)
|
(20,105,000
|
)
|
|||
Proceeds
from sale of mortgage loans
|
17,073,000
|
17,074,000
|
|||||
Gain
on sale of loans
|
(165,000
|
)
|
(167,000
|
)
|
|||
Deferred
income tax benefit
|
(103,000
|
)
|
(179,000
|
)
|
|||
Amortization
of intangible assets
|
29,000
|
30,000
|
|||||
Nonqualified
stock option expense
|
38,000
|
-
|
|||||
Increase
in accrued interest receivable
|
(161,000
|
)
|
(277,000
|
)
|
|||
Increase
in accrued interest payable
|
619,000
|
580,000
|
|||||
Increase
in bank owned life insurance
|
(233,000
|
)
|
(132,000
|
)
|
|||
Decrease
in other assets
|
82,000
|
60,000
|
|||||
Decrease
in other liabilities
|
(99,000
|
)
|
(13,000
|
)
|
|||
Net
cash provided by operating activities
|
4,162,000
|
1,287,000
|
|||||
Cash
flows from investing activities:
|
|||||||
Purchase
of securities available for sale
|
(11,260,000
|
)
|
(14,910,000
|
)
|
|||
Proceeds
from maturities and principal repayments
|
|||||||
on
securities available for sale
|
8,867,000
|
5,320,000
|
|||||
Proceeds
from sales and calls on securities available for sale
|
-
|
500,000
|
|||||
Purchase
of securities held to maturity
|
(11,430,000
|
)
|
(5,324,000
|
)
|
|||
Proceeds
from maturities and principal repayments on
|
|||||||
securities
held to maturity
|
9,579,000
|
5,634,000
|
|||||
Proceeds
from calls of securities held to maturity
|
950,000
|
-
|
|||||
Redemption
(purchase) of FHLB-NY stock
|
130,000
|
(3,000
|
)
|
||||
Net
increase in loans
|
(20,192,000
|
)
|
(29,277,000
|
)
|
|||
Purchase
of bank owned life insurance
|
-
|
(8,000,000
|
)
|
||||
Additions
to premises and equipment
|
(659,000
|
)
|
(2,860,000
|
)
|
|||
Net
cash used in investing activities
|
(24,015,000
|
)
|
(48,920,000
|
)
|
|||
Cash
flows from financing activities:
|
|||||||
Net
increase in noninterest-bearing deposits
|
8,889,000
|
2,170,000
|
|||||
Net
increase in interest-bearing deposits
|
14,394,000
|
50,510,000
|
|||||
Net
increase in securities sold under
|
|||||||
agreement
to repurchase
|
4,148,000
|
1,910,000
|
|||||
Net
decrease in short term borrowings
|
(3,400,000
|
)
|
(7,500,000
|
)
|
|||
Payments
on long term borrowings
|
(1,190,000
|
)
|
(1,152,000
|
)
|
|||
Cash
dividends paid on common stock
|
(733,000
|
)
|
(397,000
|
)
|
|||
Payment
of discount on dividend reinvestment plan
|
(10,000
|
)
|
-
|
||||
Purchase
of treasury stock
|
(235,000
|
)
|
-
|
||||
Exercise
of stock options
|
233,000
|
143,000
|
|||||
Issuance
of common stock
|
69,000
|
51,000
|
|||||
Net
cash provided by financing activities
|
22,165,000
|
45,735,000
|
|||||
Net
increase (decrease) in cash and cash equivalents
|
2,312,000
|
(1,898,000
|
)
|
||||
Cash
and cash equivalents - beginning
|
14,028,000
|
24,792,000
|
|||||
Cash
and cash equivalents - ending
|
$
|
16,340,000
|
$
|
22,894,000
|
|||
Supplemental
disclosures of cash flow information:
|
|||||||
Cash
paid during the year for interest
|
7,198,000
|
4,124,000
|
|||||
Cash
paid during the year for income taxes
|
2,080,000
|
1,855,000
|
|||||
Noncash
financing activities - issuance of common stock
|
|||||||
under
dividend reinvestment plan
|
412,000
|
529,000
|
|||||
Noncash
transfer of credit card loans to loans held for sale
|
3,501,000
|
-
|
|||||
See
notes to unaudited consolidated financial statements.
|
|||||||
Stewardship
Financial Corporation and Subsidiary
|
||||||||||||||||||||||
Consolidated
Statement of Changes in Stockholders' Equity
|
||||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||||
For
the Nine Months Ended September 30, 2006
|
||||||||||||||||||||||
Accumulated
|
||||||||||||||||||||||
Other
|
||||||||||||||||||||||
Comprehensive
|
||||||||||||||||||||||
Common
Stock
|
Treasury
Stock
|
Retained
|
Loss,
|
|||||||||||||||||||
Shares
|
Amount
|
Shares
|
Amount
|
Earnings
|
Net
|
Total
|
||||||||||||||||
Balance
-- December 31, 2005
|
4,787,889
|
$
|
28,211,000
|
(39,581
|
)
|
$
|
(556,000
|
)
|
$
|
6,647,000
|
$
|
(918,000
|
)
|
$
|
33,384,000
|
|||||||
Dividends
paid
|
-
|
-
|
-
|
-
|
(1,145,000
|
)
|
-
|
(1,145,000
|
)
|
|||||||||||||
5%
stock dividend (payable
|
||||||||||||||||||||||
November
15, 2006)
|
241,181
|
3,135,000
|
(1,066
|
)
|
(14,000
|
)
|
(3,121,000
|
)
|
-
|
-
|
||||||||||||
Common
stock issued under stock plans
|
-
|
-
|
34,637
|
481,000
|
-
|
-
|
481,000
|
|||||||||||||||
Payment
of discount on dividend
|
||||||||||||||||||||||
reinvestment
plan
|
-
|
(10,000
|
)
|
-
|
-
|
-
|
-
|
(10,000
|
)
|
|||||||||||||
Repurchase
common stock
|
-
|
-
|
(7,370
|
)
|
(103,000
|
)
|
-
|
-
|
(103,000
|
)
|
||||||||||||
Exercise
of stock options
|
35,736
|
233,000
|
(9,000
|
)
|
(132,000
|
)
|
-
|
-
|
101,000
|
|||||||||||||
Stock
options earned
|
-
|
38,000
|
-
|
-
|
-
|
-
|
38,000
|
|||||||||||||||
Tax
benefit on stock options exercised
|
-
|
174,000
|
-
|
-
|
-
|
-
|
174,000
|
|||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||||
Net
income for the nine months
|
||||||||||||||||||||||
ended
September 30, 2006
|
-
|
-
|
-
|
-
|
3,501,000
|
-
|
3,501,000
|
|||||||||||||||
Unrealized
holding gains on securities
|
||||||||||||||||||||||
available
for sale arising during the period
|
||||||||||||||||||||||
(net
taxes of $113,000)
|
-
|
-
|
-
|
-
|
-
|
179,000
|
179,000
|
|||||||||||||||
Total
comprehensive income, net of tax
|
3,680,000
|
|||||||||||||||||||||
Balance
-- September 30, 2006
|
5,064,806
|
$
|
31,781,000
|
(22,380
|
)
|
$
|
(324,000
|
)
|
$
|
5,882,000
|
$
|
(739,000
|
)
|
$
|
36,600,000
|
For
the Nine Months Ended September 30, 2005
|
||||||||||||||||
Accumulated
|
||||||||||||||||
Other
|
||||||||||||||||
Comprehensive
|
||||||||||||||||
Common
Stock
|
Retained
|
Loss,
|
||||||||||||||
Shares
|
Amount
|
Earnings
|
Net
|
Total
|
||||||||||||
Balance
-- December 31, 2004
|
3,534,282
|
$
|
23,893,000
|
$
|
6,746,000
|
$
|
(179,000
|
)
|
$
|
30,460,000
|
||||||
Dividends
paid
|
-
|
-
|
(926,000
|
)
|
-
|
(926,000
|
)
|
|||||||||
Stock
Split - 4 for 3
|
1,190,344
|
-
|
-
|
-
|
-
|
|||||||||||
5%
stock dividend (payable
|
||||||||||||||||
November
15, 2005)
|
238,743
|
3,336,000
|
(3,336,000
|
)
|
-
|
-
|
||||||||||
Common
stock issued under stock plans
|
33,732
|
580,000
|
-
|
-
|
580,000
|
|||||||||||
Exercise
of stock options
|
16,475
|
143,000
|
-
|
-
|
143,000
|
|||||||||||
Tax
benefit on stock options exercised
|
-
|
70,000
|
-
|
-
|
70,000
|
|||||||||||
Comprehensive
income:
|
||||||||||||||||
Net
income for the nine months
|
||||||||||||||||
ended
September 30, 2005
|
-
|
-
|
3,302,000
|
-
|
3,302,000
|
|||||||||||
Unrealized
holding losses on securities
|
||||||||||||||||
available
for sale arising during the period
|
||||||||||||||||
(net
tax benefit of $199,000)
|
-
|
-
|
-
|
(317,000
|
)
|
(317,000
|
)
|
|||||||||
Total
comprehensive income, net of tax
|
2,985,000
|
|||||||||||||||
Balance
-- September 30, 2005
|
5,013,576
|
$
|
28,022,000
|
$
|
5,786,000
|
$
|
(496,000
|
)
|
$
|
33,312,000
|
||||||
See
notes to unaudited consolidated financial statements.
|
||||||||||||||||
2006
|
2005
|
||||||||||||
Weighted
|
Weighted
|
||||||||||||
Average
|
Average
|
||||||||||||
Shares
|
Exercise
Price
|
Shares
|
Exercise
Price
|
||||||||||
Outstanding
at beginning of year
|
75,989
|
$
|
6.03
|
78,422
|
$
|
6.11
|
|||||||
Granted
|
-
|
-
|
-
|
-
|
|||||||||
Exercised
|
-
|
-
|
1,623
|
6.21
|
|||||||||
Forfeited
|
486
|
12.96
|
729
|
12.96
|
|||||||||
Outstanding
at end of period
|
75,503
|
$
|
5.99
|
76,070
|
$
|
6.04
|
|||||||
Options
exercisable
|
75,503
|
69,020
|
|||||||||||
Weighted-average
fair value of
|
|||||||||||||
options
granted during the period
|
-
|
|
-
|
2006
|
2005
|
||||||||||||
Weighted
|
Weighted
|
||||||||||||
Average
|
Average
|
||||||||||||
Shares
|
Exercise
Price
|
Shares
|
Exercise
Price
|
||||||||||
|
|||||||||||||
Outstanding
at beginning of year
|
45,568
|
$
|
7.12
|
69,690
|
$
|
6.98
|
|||||||
Granted
|
52,500
|
12.86
|
-
|
-
|
|||||||||
Exercised
|
37,523
|
6.20
|
21,441
|
6.20
|
|||||||||
Expired
|
2,685
|
6.20
|
8,041
|
12.96
|
|||||||||
Outstanding
at end of period
|
57,860
|
$
|
12.96
|
40,208
|
$
|
6.20
|
|||||||
Options
exercisable
|
5,360
|
18,765
|
|||||||||||
Weighted-average
fair value of
|
|||||||||||||
options
granted during the period
|
$
|
4.55
|
-
|
||||||||||
|
Three
Months Ended
|
Nine
Months Ended
|
|||||
|
September
30, 2005
|
September
30, 2005
|
|||||
Net
Income:
|
|||||||
Net
income as reported
|
$
|
1,159,000
|
$
|
3,302,000
|
|||
Stock-based
compensation expense included in net
|
|||||||
Income,
net of related tax effects
|
3,000
|
9,000
|
|||||
Total
stock-based compensation expense determined
|
|||||||
Under
fair value based method for all awards,
|
|||||||
Net
of related tax effects
|
(
17,000
|
)
|
(
53,000
|
)
|
|||
Pro
forma net income
|
$
|
1,145,000
|
$
|
3,258,000
|
|||
Earnings
per share:
|
|||||||
As
reported basic earnings per share
|
$
|
0.23
|
$
|
0.66
|
|||
As
reported diluted earnings per share
|
0.23
|
0.66
|
|||||
Pro
forma basic earnings per share
|
0.23
|
0.65
|
|||||
Pro
form diluted earnings per share
|
0.23
|
0.64
|
Director
|
Director
|
Director
|
|
Stock
Options
|
Stock
Options
|
Stock
Options
|
|
2001
|
2005
|
2006
|
|
Dividend
yield
|
1.62%
|
1.79%
|
2.25%
|
Expected
volatility
|
39.76%
|
33.19%
|
36.72%
|
Risk-free
interest rate
|
6.65%
|
4.34%
|
5.21%
|
Expected
life
|
7
years
|
5
years
|
6
years
|
Fair
value at grant date
|
$2.80
|
$4.29
|
$4.55
|
Stewardship
Financial Corporation and Subsidiary
Notes
to Consolidated Financial Statements Continued
|
||||||||||||
(Unaudited)
|
||||||||||||
Note
3. Securities Available for Sale
|
||||||||||||
The
following table sets forth the amortized cost and fair value of
the
Corporation's securities available for sale as of September
30, 2006 and December 31, 2005. In accordance with Statement of
Financial
Accounting Standards No. 115, "Accounting for
Certain Investments in Debt and Equity Securities", securities
available
for sale are carried at fair value.
|
||||||||||||
|
September
30, 2006
|
|||||||||||||
Gross
|
Gross
|
||||||||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||
|
Cost
|
Holding
Gains
|
Holding
Losses
|
Value
|
|||||||||
|
|||||||||||||
U.S.
government-sponsored agencies
|
$
|
35,933,000
|
$ |
38,000
|
$ |
507,000
|
$ |
35,464,000
|
|||||
Obligations
of state and political
|
|||||||||||||
subdivisions
|
1,856,000
|
1,000
|
28,000
|
1,829,000
|
|||||||||
Mortgage-backed
securities
|
29,083,000
|
26,000
|
705,000
|
28,404,000
|
|||||||||
Community
Reinvestment Act Fund
|
1,108,000
|
-
|
25,000
|
1,083,000
|
|||||||||
$
|
67,980,000
|
$
|
65,000
|
$
|
1,265,000
|
$
|
66,780,000
|
December
31, 2005
|
|||||||||||||
|
|
|
|
Gross
|
|
Gross
|
|||||||
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
||||||||||
Cost
|
Holding
Gains
|
Holding
Losses
|
Value
|
||||||||||
U.S.
Treasury securities
|
$
|
501,000
|
$
|
-
|
$
|
5,000
|
$
|
496,000
|
|||||
U.S.
government-sponsored agencies
|
33,140,000
|
-
|
662,000
|
32,478,000
|
|||||||||
Obligations
of state and political
|
|||||||||||||
subdivisions
|
2,068,000
|
-
|
37,000
|
2,031,000
|
|||||||||
Mortgage-backed
securities
|
28,879,000
|
8,000
|
777,000
|
28,110,000
|
|||||||||
Community
Reinvestment Act Fund
|
1,071,000
|
-
|
20,000
|
1,051,000
|
|||||||||
$
|
65,659,000
|
$
|
8,000
|
$
|
1,501,000
|
$
|
64,166,000
|
On
a quarterly basis, the Corporation makes an assessment to determine
whether there have been any events or economic circumstances
to indicate that a security is impaired on an other-than-temporary
basis.
The Corporation considers many factors
including the length of time the security has had a market value
less than
the cost basis; the intent and ability of the Corporation
to hold the security for a period of time sufficient for a recovery
in
value; and recent events specific to the issuer
or industry. Management considers the decline in market value of
these
securities to be temporary.
|
|
Mortgage-backed
securities are comprised primarily of government agencies such
as the
Government National Mortgage Association
("GNMA") and government-sponsored agencies such as the Federal
National
Mortgage Association ("FNMA") and
the Federal Home Loan Mortgage Corporation
("FHLMC").
|
Note
4. Securities Held to Maturity
|
The
following table sets forth the amortized cost and fair value of
the
Corporation's securities held to maturity as
of September 30, 2006 and December 31, 2005. Securities held to
maturity
are stated at cost, adjusted for amortization of premiums
and accretion of
discounts.
|
September
30, 2006
|
|||||||||||||
Gross
|
Gross
|
||||||||||||
Carrying
|
Unrecognized
|
Unrecognized
|
Fair
|
||||||||||
Value
|
Holding
Gains
|
Holding
Losses
|
Value
|
||||||||||
U.S.
Treasury securities
|
$
|
502,000
|
$
|
-
|
$
|
1,000
|
$
|
501,000
|
|||||
U.S.
government-sponsored agencies
|
11,775,000
|
13,000
|
105,000
|
11,683,000
|
|||||||||
Obligations
of state and political
|
|||||||||||||
subdivisions
|
18,993,000
|
33,000
|
114,000
|
18,912,000
|
|||||||||
Mortgage-backed
securities
|
7,304,000
|
31,000
|
119,000
|
7,216,000
|
|||||||||
$
|
38,574,000
|
$
|
77,000
|
$
|
339,000
|
$
|
38,312,000
|
December
31, 2005
|
|||||||||||||
Gross
|
Gross
|
||||||||||||
|
|
Carrying
|
Unrecognized
|
Unrecognized
|
Fair
|
||||||||
Value
|
Holding
Gains
|
Holding
Losses
|
Value
|
||||||||||
U.S.
Treasury securities
|
$
|
1,004,000
|
$
|
2,000
|
$
|
1,000
|
$
|
1,005,000
|
|||||
U.S.
government-sponsored agencies
|
12,113,000
|
1,000
|
180,000
|
11,934,000
|
|||||||||
Obligations
of state and political
|
|||||||||||||
subdivisions
|
15,747,000
|
27,000
|
128,000
|
15,646,000
|
|||||||||
Mortgage-backed
securities
|
8,937,000
|
60,000
|
123,000
|
8,874,000
|
|||||||||
$
|
37,801,000
|
$
|
90,000
|
$
|
432,000
|
$
|
37,459,000
|
Stewardship
Financial Corporation and Subsidiary
Notes
to Consolidated Financial Statements Continued
(Unaudited)
|
|||||||
Note
5. Loans
|
|||||||
The
Corporation's primary market area for lending is the small and
medium
sized business and professional community, as well as the individuals
residing, working and shopping in
Bergen, Passaic and Morris counties, New Jersey. The following
table sets
forth the composition of loans as of the periods
indicated.
|
September
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
Mortgage
|
|||||||
Residential
|
$
|
46,098,000
|
$
|
45,604,000
|
|||
Commercial
|
169,586,000
|
163,309,000
|
|||||
Commercial
|
74,698,000
|
65,011,000
|
|||||
Equity
|
19,819,000
|
20,271,000
|
|||||
Installment
|
52,459,000
|
51,540,000
|
|||||
Other
|
374,000
|
506,000
|
|||||
Total
loans
|
363,034,000
|
346,241,000
|
|||||
Less:
Deferred loan fees
|
437,000
|
418,000
|
|||||
Allowance
for loan losses
|
4,086,000
|
3,847,000
|
|||||
4,523,000
|
4,265,000
|
||||||
Loans,
net
|
$
|
358,511,000
|
$
|
341,976,000
|
Note
6. Allowance for loan losses
|
|||||||
Nine
Months Ended September 30,
|
|||||||
2006
|
2005
|
||||||
Balance,
beginning of period
|
$
|
3,847,000
|
$
|
3,299,000
|
|||
Provision
charged to operations
|
250,000
|
450,000
|
|||||
Recoveries
of loans charged off
|
26,000
|
4,000
|
|||||
Loans
charged off
|
(37,000
|
)
|
(39,000
|
)
|
|||
Balance,
end of period
|
$
|
4,086,000
|
$
|
3,714,000
|
|||
Stewardship
Financial Corporation and Subsidiary
|
||||||
Notes
to Consolidated Financial Statements Continued
|
||||||
(Unaudited)
|
||||||
Note
7. Loan Impairment
|
||||||
The
Corporation has defined the population of impaired loans to include
all
nonaccrual loans. The following
table sets forth information regarding the impaired loans as of
the
periods indicated.
|
September
30,
|
December
31,
|
||||||
2006
|
2005
|
||||||
Impaired
loans
|
|||||||
With
related allowance for loan losses
|
$
|
80,000
|
$
|
152,000
|
|||
Without
related allowance for loan losses
|
123,000
|
320,000
|
|||||
Total
impaired loans
|
$
|
203,000
|
$
|
472,000
|
|||
Related
allowance for loan losses
|
$
|
35,000
|
$
|
29,000
|
|||
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||
|
September
30,
|
September
30,
|
|||||||||||
|
2006
|
2005
|
2006
|
2005
|
|||||||||
Net
income
|
$
|
1,225
|
$
|
1,159
|
$
|
3,501
|
$
|
3,302
|
|||||
|
|||||||||||||
Weighted
average shares
|
5,042
|
5,009
|
5,020
|
4,983
|
|||||||||
Effect
of dilutive stock options
|
41
|
62
|
48
|
59
|
|||||||||
Total
weighted average dilutive shares
|
5,083
|
5,071
|
5,068
|
5,042
|
|||||||||
Basic
earnings per share
|
$
|
0.24
|
$
|
0.23
|
$
|
0.70
|
$
|
0.66
|
|||||
Diluted
earnings per share
|
$
|
0.24
|
$
|
0.23
|
$
|
0.69
|
$
|
0.66
|
Analysis
of Net Interest Income
(Unaudited)
|
|||||||||||||||||||
For
the Nine Months Ended September
30,
|
|||||||||||||||||||
2006
|
2005
|
||||||||||||||||||
Average
|
Average
|
||||||||||||||||||
Interest
|
Rates
|
Interest
|
Rates
|
||||||||||||||||
Average
|
Income/
|
Earned/
|
Average
|
Income/
|
Earned/
|
||||||||||||||
Balance |
Expense
|
Paid
|
Balance
|
Expense
|
Paid
|
||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||
Assets
|
|||||||||||||||||||
Interest-earning
assets:
|
|||||||||||||||||||
Loans
(1)
|
$
|
356,857
|
$
|
18,963
|
7.10%
|
|
$
|
309,682
|
$
|
15,268
|
6.59%
|
|
|||||||
Taxable
investment securities (1)
|
85,211
|
2,702
|
4.24
|
79,347
|
2,259
|
3.81
|
|||||||||||||
Tax-exempt
investment securities (1) (2)
|
17,877
|
606
|
4.53
|
19,349
|
658
|
4.55
|
|||||||||||||
Other
interest-earning assets
|
498
|
29
|
7.79
|
8,923
|
202
|
3.03
|
|||||||||||||
Total
interest-earning assets
|
460,443
|
22,300
|
6.48
|
417,301
|
18,387
|
5.89
|
|||||||||||||
Non-interest-earning
assets:
|
|||||||||||||||||||
Allowance
for loan losses
|
(3,993
|
)
|
(3,530
|
)
|
|||||||||||||||
Other
assets
|
32,584
|
27,276
|
|||||||||||||||||
Total
assets
|
$
|
489,034
|
$
|
441,047
|
|||||||||||||||
Liabilities
and Stockholders' Equity
|
|||||||||||||||||||
Interest-bearing
liabilities:
|
|||||||||||||||||||
Interest-bearing
demand deposits
|
$
|
115,775
|
$
|
1,433
|
1.65
|
|
$
|
135,216
|
$
|
1,128
|
1.12
|
|
|||||||
Savings
deposits
|
43,026
|
188
|
0.58
|
49,003
|
217
|
0.59
|
|||||||||||||
Time
deposits
|
154,696
|
4,567
|
3.95
|
107,756
|
2,457
|
3.05
|
|||||||||||||
Repurchase
agreements
|
6,755
|
220
|
4.35
|
2,776
|
53
|
2.55
|
|||||||||||||
FHLB
Borrowing
|
31,333
|
1,034
|
4.41
|
17,254
|
461
|
3.57
|
|||||||||||||
Subordinated
debenture
|
7,217
|
365
|
6.76
|
7,217
|
365
|
6.76
|
|||||||||||||
Total
interest-bearing liabilities
|
358,802
|
7,807
|
2.91
|
319,222
|
4,681
|
1.96
|
|||||||||||||
Non-interest-bearing
liabilities:
|
|||||||||||||||||||
Demand
deposits
|
91,335
|
86,414
|
|||||||||||||||||
Other
liabilities
|
3,991
|
3,497
|
|||||||||||||||||
Stockholders'
equity
|
34,906
|
31,914
|
|||||||||||||||||
Total
liabilities and stockholders' equity
|
$
|
489,034
|
$
|
441,047
|
|||||||||||||||
Net
interest income (taxable equivalent basis)
|
$
|
14,493
|
$
|
13,706
|
|||||||||||||||
Tax
equivalent adjustment
|
(189
|
)
|
(211
|
)
|
|||||||||||||||
Net
interest income
|
14,304
|
13,495
|
|||||||||||||||||
Net
interest spread (taxable equivalent basis)
|
3.57%
|
|
3.93%
|
|
|||||||||||||||
Net
yield on interest-earning
|
|||||||||||||||||||
assets
(taxable equivalent basis) (3)
|
4.21%
|
|
4.39%
|
|
(1)
For purpose of these calculations, nonaccruing loans are included
in the
average balance. Fees are included in loan interest. Loans and
total
interest-earning assets
are net of unearned income. Securities are included at amortized
cost.
|
|||||||||||||||||||
(2)
The tax equivalent adjustments are based on a marginal tax rate
of 34%.
|
|||||||||||||||||||
(3)
Net interest income (taxable equivalent basis) divided by average
interest-earning assets.
|
Analysis
of Net Interest Income (Unaudited)
|
||||||||||||||||||||||||||
For
the Three Months Ended September
30,
|
2006
|
2005
|
||||||||||||||||||
Average
|
Average
|
||||||||||||||||||
Interest
|
Rates
|
Interest
|
Rates
|
||||||||||||||||
Average
|
Income/
|
Earned/
|
Average
|
Income/
|
Earned/
|
||||||||||||||
Balance
|
Expense
|
Paid
|
Balance
|
Expense
|
Paid
|
||||||||||||||
(Dollars
in thousands)
|
|||||||||||||||||||
Assets
|
|||||||||||||||||||
Interest-earning
assets:
|
|||||||||||||||||||
Loans
(1)
|
$
|
366,340
|
$
|
6,685
|
7.24%
|
|
$
|
321,177
|
$
|
5,399
|
6.67%
|
|
|||||||
Taxable
investment securities (1)
|
83,904
|
930
|
4.40
|
84,136
|
817
|
3.85
|
|||||||||||||
Tax-exempt
investment securities (1) (2)
|
20,361
|
242
|
4.72
|
18,999
|
210
|
4.39
|
|||||||||||||
Other
interest-earning assets
|
627
|
11
|
6.96
|
12,081
|
101
|
3.32
|
|||||||||||||
Total
interest-earning assets
|
471,232
|
7,868
|
6.62
|
436,393
|
6,527
|
5.93
|
|||||||||||||
Non-interest-earning
assets:
|
|||||||||||||||||||
Allowance
for loan losses
|
(4,061
|
)
|
(3,670
|
)
|
|||||||||||||||
Other
assets
|
32,791
|
28,572
|
|||||||||||||||||
Total
assets
|
$
|
499,962
|
$
|
461,295
|
|||||||||||||||
Liabilities
and Stockholders' Equity
|
|||||||||||||||||||
Interest-bearing
liabilities:
|
|||||||||||||||||||
Interest-bearing
demand deposits
|
$
|
113,829
|
$
|
546
|
1.90%
|
|
$
|
136,318
|
$
|
411
|
1.20%
|
|
|||||||
Savings
deposits
|
41,388
|
61
|
0.58
|
47,697
|
71
|
0.59
|
|||||||||||||
Time
deposits
|
168,333
|
1,789
|
4.22
|
127,242
|
1,079
|
3.36
|
|||||||||||||
Repurchase
agreements
|
8,106
|
95
|
4.65
|
2,474
|
20
|
3.21
|
|||||||||||||
FHLB
Borrowing
|
27,489
|
315
|
4.55
|
15,607
|
143
|
3.64
|
|||||||||||||
Subordinated
debenture
|
7,217
|
122
|
6.71
|
7,217
|
122
|
6.71
|
|||||||||||||
Total
interest-bearing liabilities
|
366,362
|
2,928
|
3.17
|
336,555
|
1,846
|
2.18
|
|||||||||||||
Non-interest-bearing
liabilities:
|
|||||||||||||||||||
Demand
deposits
|
93,296
|
87,860
|
|||||||||||||||||
Other
liabilities
|
4,314
|
4,006
|
|||||||||||||||||
Stockholders'
equity
|
35,990
|
32,874
|
|||||||||||||||||
Total
liabilities and stockholders' equity
|
$
|
499,962
|
$
|
461,295
|
|||||||||||||||
Net
interest income (taxable equivalent basis)
|
$
|
4,940
|
$
|
4,681
|
|||||||||||||||
Tax
equivalent adjustment
|
(75
|
)
|
(67
|
)
|
|||||||||||||||
Net
interest income
|
4,865
|
4,614
|
|||||||||||||||||
Net
interest spread (taxable equivalent basis)
|
3.45%
|
|
3.75%
|
|
|||||||||||||||
Net
yield on interest-earning
|
|||||||||||||||||||
assets
(taxable equivalent basis) (3)
|
4.17%
|
|
4.27%
|
|
(1)
For purpose of these calculations, nonaccruing loans are included
in
the average balance. Fees are included in loan interest. Loans
and total
interest-earning assets
are net of unearned income. Securities are included at amortized
cost.
|
||||||||||||||||||||||
(2)
The tax equivalent adjustments are based on a marginal tax rate
of
34%.
|
||||||||||||||||||||||
(3)
Net interest income (taxable equivalent basis) divided by average
interest-earning assets.
|
|
09/30/06
|
06/30/06
|
03/31/06
|
12/31/05
|
|||||||||
|
(Dollars
in Thousands)
|
||||||||||||
Nonaccrual
loans: (1)
|
$
|
203
|
$
|
258
|
$
|
184
|
$
|
472
|
|||||
Loans
past due 90 days or more: (2)
|
157
|
11
|
5
|
55
|
|||||||||
Total
nonperforming loans
|
$
|
360
|
$
|
269
|
$
|
189
|
$
|
527
|
|||||
Allowance
for loan losses
|
$
|
4,086
|
$
|
4,011
|
$
|
3,920
|
$
|
3,299
|
|||||
|
|||||||||||||
Nonaccrual
loans to total loans
|
0.06
|
%
|
0.07
|
%
|
0.05
|
%
|
0.14
|
%
|
|||||
Nonperforming
loans to total loans
|
0.10
|
%
|
0.08
|
%
|
0.06
|
%
|
0.15
|
%
|
|||||
Nonperforming
loans to total assets
|
0.07
|
%
|
0.05
|
%
|
0.04
|
%
|
0.11
|
%
|
|||||
Allowance
for loan losses to total loans
|
1.11
|
%
|
1.11
|
%
|
1.13
|
%
|
1.11
|
%
|
Required
|
Actual
|
Excess
|
||
Risk-based
Capital
|
||||
Tier
1
|
4.00%
|
11.33%
|
7.33%
|
|
Total
|
8.00%
|
12.38%
|
4.38%
|
|
Leverage
Ratio
|
4.00%
|
8.84%
|
4.84%
|
(a)
|
Exhibits
|
Date:
|
November
14, 2006
|
By:
|
/s/
Paul Van Ostenbridge
|
|
Paul
Van Ostenbridge
|
||||
President
and Chief Executive
|
||||
Officer
|
||||
(authorized
officer on behalf
|
||||
of
registrant)
|
||||
Date:
|
November
14, 2006
|
By:
|
/s/
Julie E. Holland
|
|
Julie
E. Holland
|
||||
|
Senior
Vice President and Treasurer
|
|||
(principal
accounting officer)
|
EXHIBIT
NUMBER
|
DESCRIPTION
|
|
31.1
|
Certification
of Paul Van Ostenbridge required by Rule 13a-14(a) or Rule 15d-14(a)
|
|
31.2
|
Certification
of Julie E. Holland required by Rule 13a-14(a) or Rule
15d-14(a)
|
|
32.1
|
Certification
of Paul Van Ostenbridge and Julie E. Holland required by Rule 13a-14(b)
or
Rule 15d-14(b) and Section 906 of the Sarbanes-Oxley Act of 2002,
18
U.S.C. Section 1350
|