UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
ý QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2012
OR
o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from ___________________________ to ___________________________
ENB Financial Corp
(Exact name of registrant as specified in its charter)
| Pennsylvania | 000-53297 | 51-0661129 | ||
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No) | ||
| 31 E. Main St., Ephrata, PA | 17522-0457 | |||
| (Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number, including area code (717) 733-4181
Former name, former address, and former fiscal year, if changed since last report Not Applicable
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 ý No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Date 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 ý 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 definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
| Large Accelerated filer £ | Accelerated filer o |
| Non-accelerated filer o (Do not check if a smaller reporting company) | Smaller reporting company ý |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes o No ý
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. As of November 2, 2012, the registrant had 2,855,235 shares of $0.20 (par) Common Stock outstanding.
ENB FINANCIAL CORP
September 30, 2012
| 2 |
ENB Financial Corp
Consolidated Balance Sheets (Unaudited)
| (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA) | September 30, | December 31, | September 30, | |||||||||
| 2012 | 2011 | 2011 | ||||||||||
| $ | $ | $ | ||||||||||
| ASSETS | ||||||||||||
| Cash and due from banks | 10,198 | 12,511 | 10,541 | |||||||||
| Interest-bearing deposits in other banks | 24,754 | 19,375 | 24,479 | |||||||||
| Total cash and cash equivalents | 34,952 | 31,886 | 35,020 | |||||||||
| Securities available for sale (at fair value) | 304,481 | 284,011 | 284,644 | |||||||||
| Loans held for sale | 897 | 1,926 | 210 | |||||||||
| Loans (net of unearned income) | 401,644 | 412,638 | 408,450 | |||||||||
| Less: Allowance for loan losses | 7,644 | 8,480 | 8,253 | |||||||||
| Net loans | 394,000 | 404,158 | 400,197 | |||||||||
| Premises and equipment | 21,112 | 21,366 | 20,912 | |||||||||
| Regulatory stock | 4,033 | 4,148 | 4,102 | |||||||||
| Bank owned life insurance | 19,015 | 16,552 | 16,393 | |||||||||
| Other assets | 6,349 | 7,099 | 7,351 | |||||||||
| Total assets | 784,839 | 771,146 | 768,829 | |||||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||||||
| Liabilities: | ||||||||||||
| Deposits: | ||||||||||||
| Noninterest-bearing | 149,839 | 149,510 | 139,426 | |||||||||
| Interest-bearing | 470,095 | 456,168 | 463,995 | |||||||||
| Total deposits | 619,934 | 605,678 | 603,421 | |||||||||
| Long-term debt | 70,500 | 73,000 | 80,500 | |||||||||
| Accounts payable for security purchases not yet settled | 2,097 | 6,964 | — | |||||||||
| Other liabilities | 3,394 | 3,033 | 3,170 | |||||||||
| Total liabilities | 695,925 | 688,675 | 687,091 | |||||||||
| Stockholders' equity: | ||||||||||||
| Common stock, par value $0.20; | ||||||||||||
| Shares: Authorized 12,000,000 | ||||||||||||
| Issued 2,869,557 and Outstanding 2,857,475 | ||||||||||||
| (Issued 2,869,557 and Outstanding 2,858,831 as of 12-31-11) | ||||||||||||
| (Issued 2,869,557 and Outstanding 2,859,035 as of 9-30-11) | 574 | 574 | 574 | |||||||||
| Capital surplus | 4,315 | 4,304 | 4,317 | |||||||||
| Retained earnings | 77,611 | 73,632 | 72,450 | |||||||||
| Accumulated other comprehensive income, net of tax | 6,711 | 4,221 | 4,655 | |||||||||
| Less: Treasury stock shares at cost 12,082 (10,726 shares | ||||||||||||
| as of 12-31-11 and 10,522 shares as of 9-30-11) | (297 | ) | (260 | ) | (258 | ) | ||||||
| Total stockholders' equity | 88,914 | 82,471 | 81,738 | |||||||||
| Total liabilities and stockholders' equity | 784,839 | 771,146 | 768,829 | |||||||||
See Notes to the Unaudited Consolidated Interim Financial Statements
| 3 |
ENB Financial Corp
Consolidated Statements of Income (Unaudited)
Periods Ended September 30, 2012 and 2011
| Three Months | Nine Months | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| (DOLLARS IN THOUSANDS, EXCEPT SHARE DATA) | $ | $ | $ | $ | ||||||||||||
| Interest and dividend income: | ||||||||||||||||
| Interest and fees on loans | 5,011 | 5,386 | 15,272 | 16,271 | ||||||||||||
| Interest on securities available for sale | ||||||||||||||||
| Taxable | 977 | 1,603 | 3,336 | 4,710 | ||||||||||||
| Tax-exempt | 924 | 867 | 2,711 | 2,565 | ||||||||||||
| Interest on deposits at other banks | 24 | 11 | 60 | 29 | ||||||||||||
| Dividend income | 31 | 28 | 86 | 94 | ||||||||||||
| Total interest and dividend income | 6,967 | 7,895 | 21,465 | 23,669 | ||||||||||||
| Interest expense: | ||||||||||||||||
| Interest on deposits | 1,061 | 1,270 | 3,271 | 4,005 | ||||||||||||
| Interest on long-term debt | 499 | 785 | 1,655 | 2,338 | ||||||||||||
| Total interest expense | 1,560 | 2,055 | 4,926 | 6,343 | ||||||||||||
| Net interest income | 5,407 | 5,840 | 16,539 | 17,326 | ||||||||||||
| Provision (credit) for loan losses | (250 | ) | 450 | (850 | ) | 1,350 | ||||||||||
| Net interest income after provision (credit) for loan losses | 5,657 | 5,390 | 17,389 | 15,976 | ||||||||||||
| Other income: | ||||||||||||||||
| Trust and investment services income | 248 | 253 | 816 | 847 | ||||||||||||
| Service fees | 393 | 435 | 1,259 | 1,320 | ||||||||||||
| Commissions | 490 | 469 | 1,454 | 1,376 | ||||||||||||
| Gains on securities transactions, net | 342 | 269 | 1,003 | 1,346 | ||||||||||||
| Impairment losses on securities: | ||||||||||||||||
| Impairment losses on investment securities | — | (92 | ) | (55 | ) | (171 | ) | |||||||||
| Non-credit related (gains) losses on securities not expected | ||||||||||||||||
| to be sold in other comprehensive income before tax | — | 11 | (31 | ) | (129 | ) | ||||||||||
| Net impairment losses on investment securities | — | (81 | ) | (86 | ) | (300 | ) | |||||||||
| Gains on sale of mortgages | 52 | 28 | 183 | 108 | ||||||||||||
| Losses on sale of loans | — | — | — | (263 | ) | |||||||||||
| Earnings on bank owned life insurance | 164 | 148 | 762 | 441 | ||||||||||||
| Other income | 69 | 88 | 265 | 264 | ||||||||||||
| Total other income | 1,758 | 1,609 | 5,656 | 5,139 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Salaries and employee benefits | 3,020 | 2,904 | 9,326 | 8,566 | ||||||||||||
| Occupancy | 420 | 410 | 1,261 | 1,217 | ||||||||||||
| Equipment | 221 | 206 | 657 | 604 | ||||||||||||
| Advertising & marketing | 65 | 74 | 285 | 239 | ||||||||||||
| Computer software & data processing | 418 | 397 | 1,216 | 1,174 | ||||||||||||
| Bank shares tax | 202 | 208 | 618 | 625 | ||||||||||||
| Professional services | 262 | 287 | 850 | 974 | ||||||||||||
| FDIC insurance | 90 | 88 | 270 | 433 | ||||||||||||
| Other expense | 373 | 401 | 1,282 | 1,133 | ||||||||||||
| Total operating expenses | 5,071 | 4,975 | 15,765 | 14,965 | ||||||||||||
| Income before income taxes | 2,344 | 2,024 | 7,280 | 6,150 | ||||||||||||
| Provision for federal income taxes | 384 | 293 | 1,160 | 870 | ||||||||||||
| Net income | 1,960 | 1,731 | 6,120 | 5,280 | ||||||||||||
| Earnings per share of common stock | 0.69 | 0.61 | 2.14 | 1.85 | ||||||||||||
| Cash dividends paid per share | 0.25 | 0.24 | 0.75 | 0.72 | ||||||||||||
| Weighted average shares outstanding | 2,854,723 | 2,858,809 | 2,855,555 | 2,857,626 | ||||||||||||
See Notes to the Unaudited Consolidated Interim Financial Statements
| 4 |
ENB Financial Corp
Consolidated Statements of Comprehensive Income (Unaudited)
Periods Ended September 30, 2012 and 2011
| Three Months | Nine Months | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| (DOLLARS IN THOUSANDS) | $ | $ | $ | $ | ||||||||||||
| Net income | 1,960 | 1,731 | 6,120 | 5,280 | ||||||||||||
| Other comprehensive (income) loss, net of tax: | ||||||||||||||||
| Net change in unrealized (gains) losses: | ||||||||||||||||
| Other-than-temporarily impaired securities available for sale: | ||||||||||||||||
| Gains (losses) arising during the quarter | — | (92 | ) | (55 | ) | (171 | ) | |||||||||
| Income tax effect | — | 31 | 18 | 58 | ||||||||||||
| — | (61 | ) | (37 | ) | (113 | ) | ||||||||||
| Losses recognized in earnings | — | 81 | 86 | 300 | ||||||||||||
| Income tax effect | — | (27 | ) | (29 | ) | (103 | ) | |||||||||
| — | 54 | 57 | 197 | |||||||||||||
| Unrealized holding gains (losses) on other-than-temporarily impaired | ||||||||||||||||
| securities available for sale, net of tax | — | (7 | ) | 20 | 84 | |||||||||||
| Securities available for sale not other-than-temporarily impaired: | ||||||||||||||||
| Gains arising during the period | 2,568 | 3,021 | 4,745 | 7,602 | ||||||||||||
| Income tax effect | (873 | ) | (1,027 | ) | (1,613 | ) | (2,585 | ) | ||||||||
| 1,695 | 1,994 | 3,132 | 5,017 | |||||||||||||
| Gains recognized in earnings | (342 | ) | (269 | ) | (1,003 | ) | (1,346 | ) | ||||||||
| Income tax effect | 116 | 91 | 341 | 458 | ||||||||||||
| (226 | ) | (178 | ) | (662 | ) | (888 | ) | |||||||||
| Unrealized holding (losses) gains on securities available for sale not | ||||||||||||||||
| other-than-temporarily impaired, net of tax | 1,469 | 1,816 | 2,470 | 4,129 | ||||||||||||
| Other comprehensive income | 1,469 | 1,809 | 2,490 | 4,213 | ||||||||||||
| Comprehensive Income | 3,429 | 3,540 | 8,610 | 9,493 | ||||||||||||
See Notes to the Unaudited Consolidated Interim Financial Statements
| 5 |
ENB Financial Corp
Consolidated Statements of Cash Flows (Unaudited)
| (DOLLARS IN THOUSANDS) | Nine Months Ended September 30, | |||||||
| 2012 | 2011 | |||||||
| $ | $ | |||||||
| Cash flows from operating activities: | ||||||||
| Net income | 6,120 | 5,280 | ||||||
| Adjustments to reconcile net income to net cash | ||||||||
| provided by operating activities: | ||||||||
| Net amortization of securities premiums and discounts and loan fees | 2,649 | 1,353 | ||||||
| Increase in interest receivable | (205 | ) | (35 | ) | ||||
| Decrease in interest payable | (175 | ) | (158 | ) | ||||
| Provision (credit) for loan losses | (850 | ) | 1,350 | |||||
| Gains on securities transactions, net | (1,003 | ) | (1,346 | ) | ||||
| Impairment losses on securities | 86 | 300 | ||||||
| Losses on the sale of student loans | — | 263 | ||||||
| Gains on sale of mortgages | (183 | ) | (108 | ) | ||||
| Loans originated for sale | (10,212 | ) | (7,277 | ) | ||||
| Proceeds from sales of loans | 11,424 | 7,946 | ||||||
| Earnings on bank-owned life insurance | (762 | ) | (441 | ) | ||||
| Gains on sale of other real estate owned | (15 | ) | — | |||||
| Depreciation of premises and equipment and amortization of software | 1,001 | 999 | ||||||
| Deferred income tax | 598 | (212 | ) | |||||
| Decrease in prepaid federal deposit insurance | 236 | 395 | ||||||
| Decrease in accounts payable for securities purchased not yet settled | (4,867 | ) | — | |||||
| Other assets and other liabilities, net | (485 | ) | (400 | ) | ||||
| Net cash provided by operating activities | 3,357 | 7,909 | ||||||
| Cash flows from investing activities: | ||||||||
| Securities available for sale: | ||||||||
| Proceeds from maturities, calls, and repayments | 70,460 | 41,795 | ||||||
| Proceeds from sales | 29,624 | 58,530 | ||||||
| Purchases | (118,512 | ) | (119,762 | ) | ||||
| Purchase of other real estate owned | (112 | ) | — | |||||
| Proceeds from sale of other real estate owned | 132 | |||||||
| Purchase of regulatory bank stock | (230 | ) | — | |||||
| Redemptions of regulatory bank stock | 345 | 578 | ||||||
| Purchase of bank-owned life insurance | (2,527 | ) | (61 | ) | ||||
| Proceeds from bank-owned life insurance | 826 | — | ||||||
| Proceeds from sale of student loans | — | 7,981 | ||||||
| Net decrease (increase) in loans | 10,729 | (1,682 | ) | |||||
| Purchases of premises and equipment | (582 | ) | (1,226 | ) | ||||
| Purchase of computer software | (33 | ) | (107 | ) | ||||
| Net cash used for investing activities | (9,880 | ) | (13,954 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Net increase in demand, NOW, and savings accounts | 13,104 | 15,606 | ||||||
| Net increase (decrease) in time deposits | 1,152 | (7,779 | ) | |||||
| Proceeds from long-term debt | 15,000 | 10,500 | ||||||
| Repayments of long-term debt | (17,500 | ) | (4,500 | ) | ||||
| Dividends paid | (2,141 | ) | (2,056 | ) | ||||
| Treasury stock sold | 317 | 334 | ||||||
| Treasury stock purchased | (343 | ) | (266 | ) | ||||
| Net cash provided by financing activities | 9,589 | 11,839 | ||||||
| Increase in cash and cash equivalents | 3,066 | 5,794 | ||||||
| Cash and cash equivalents at beginning of period | 31,886 | 29,226 | ||||||
| Cash and cash equivalents at end of period | 34,952 | 35,020 | ||||||
| Supplemental disclosures of cash flow information: | ||||||||
| Interest paid | 5,100 | 6,501 | ||||||
| Income taxes paid | 745 | 1,065 | ||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||
| Securities purchased not yet settled | 2,097 | — | ||||||
| Net transfer of other real estate owned held for sale from loans | 278 | — | ||||||
| Fair value adjustments for securities available for sale | 3,773 | 6,383 | ||||||
See Notes to the Unaudited Consolidated Interim Financial Statements
| 6 |
| Index ENB FINANCIAL CORP |
The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and to general practices within the banking industry. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all significant adjustments considered necessary for fair presentation have been included. Certain items previously reported have been reclassified to conform to the current period’s reporting format. Such reclassifications did not affect net income or stockholders’ equity.
ENB Financial Corp (“the Corporation”) is the bank holding company for its wholly-owned subsidiary Ephrata National Bank (the “Bank”). This Form 10-Q, for the third quarter of 2012, is reporting on the results of operations and financial condition of ENB Financial Corp.
Operating results for the three and nine months ended September 30, 2012, are not necessarily indicative of the results that may be expected for the year ended December 31, 2012. For further information, refer to the consolidated financial statements and footnotes thereto included in ENB Financial Corp’s Annual Report on Form 10-K for the year ended December 31, 2011.
2. Securities Available for Sale
The amortized cost and fair value of securities held at September 30, 2012, and December 31, 2011, are as follows:
| Gross | Gross | |||||||||||||||
| (DOLLARS IN THOUSANDS) | Amortized | Unrealized | Unrealized | Fair | ||||||||||||
| Cost | Gains | Losses | Value | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| September 30, 2012 | ||||||||||||||||
| U.S. government agencies | 36,741 | 1,935 | (60 | ) | 38,616 | |||||||||||
| U.S. agency mortgage-backed securities | 54,425 | 1,234 | (11 | ) | 55,648 | |||||||||||
| U.S. agency collateralized mortgage obligations | 47,503 | 285 | (368 | ) | 47,420 | |||||||||||
| Private collateralized mortgage obligations | 6,352 | 62 | (479 | ) | 5,935 | |||||||||||
| Corporate bonds | 47,606 | 1,382 | (36 | ) | 48,952 | |||||||||||
| Obligations of states and political subdivisions | 96,686 | 6,428 | (160 | ) | 102,954 | |||||||||||
| Total debt securities | 289,313 | 11,326 | (1,114 | ) | 299,525 | |||||||||||
| Marketable equity securities | 5,000 | — | (44 | ) | 4,956 | |||||||||||
| Total securities available for sale | 294,313 | 11,326 | (1,158 | ) | 304,481 | |||||||||||
| December 31, 2011 | ||||||||||||||||
| U.S. government agencies | 44,669 | 1,959 | (14 | ) | 46,614 | |||||||||||
| U.S. agency mortgage-backed securities | 54,264 | 874 | (9 | ) | 55,129 | |||||||||||
| U.S. agency collateralized mortgage obligations | 55,908 | 462 | (321 | ) | 56,049 | |||||||||||
| Private collateralized mortgage obligations | 8,251 | 25 | (1,051 | ) | 7,225 | |||||||||||
| Corporate bonds | 25,579 | 230 | (511 | ) | 25,298 | |||||||||||
| Obligations of states and political subdivisions | 84,945 | 4,852 | (52 | ) | 89,745 | |||||||||||
| Total debt securities | 273,616 | 8,402 | (1,958 | ) | 280,060 | |||||||||||
| Marketable equity securities | 4,000 | — | (49 | ) | 3,951 | |||||||||||
| Total securities available for sale | 277,616 | 8,402 | (2,007 | ) | 284,011 | |||||||||||
| 7 |
| Index ENB FINANCIAL CORP |
The amortized cost and fair value of debt securities available for sale at September 30, 2012, by contractual maturity, are shown below. Actual maturities may differ from contractual maturities due to certain call or prepayment provisions.
| CONTRACTUAL MATURITY OF DEBT SECURITIES | ||||||||
| (DOLLARS IN THOUSANDS) | ||||||||
| Amortized | ||||||||
| Cost | Fair Value | |||||||
| $ | $ | |||||||
| Due in one year or less | 36,641 | 36,979 | ||||||
| Due after one year through five years | 104,948 | 107,512 | ||||||
| Due after five years through ten years | 74,391 | 76,672 | ||||||
| Due after ten years | 73,333 | 78,362 | ||||||
| Total debt securities | 289,313 | 299,525 | ||||||
Securities available for sale with a par value of $83,331,000 and $73,049,000 at September 30, 2012, and December 31, 2011, respectively, were pledged or restricted for public funds, borrowings, or other purposes as required by law. The fair value of these pledged securities was $89,138,000 at September 30, 2012, and $77,874,000 at December 31, 2011.
Proceeds from active sales of securities available for sale, along with the associated gross realized gains and gross realized losses, are shown below. Realized gains and losses are computed on the basis of specific identification.
| PROCEEDS FROM SALES OF SECURITIES AVAILABLE FOR SALE | ||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Proceeds from sales | 6,720 | 12,542 | 29,624 | 58,530 | ||||||||||||
| Gross realized gains | 351 | 315 | 1,080 | 1,567 | ||||||||||||
| Gross realized losses | 9 | 46 | 77 | 221 | ||||||||||||
| SUMMARY OF GAINS AND LOSSES ON SECURITIES AVAILABLE FOR SALE | ||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Gross realized gains | 351 | 315 | 1,080 | 1,567 | ||||||||||||
| Gross realized losses | 9 | 46 | 77 | 221 | ||||||||||||
| Impairment on securities | — | 81 | 86 | 300 | ||||||||||||
| Total gross realized losses | 9 | 127 | 163 | 521 | ||||||||||||
| Net gains on securities | 342 | 188 | 917 | 1,046 | ||||||||||||
The bottom portion of the above table shows the net gains on security transactions, including any impairment taken on securities held by the Corporation. Unlike the sale of a security, impairment is a write-down of the book value of the security which produces a loss and does not provide any proceeds. The net gain or loss from security transactions is also reflected on the Corporation’s Consolidated Statements of Income and Consolidated Statements of Cash Flows.
| 8 |
| Index ENB FINANCIAL CORP |
Management evaluates all of the Corporation’s securities for other than temporary impairment (OTTI) on a periodic basis. As of September 30, 2012, no impairment was needed on any of the Corporation’s securities; however, three private collateralized mortgage obligations (PCMOs) were being held that had experienced prior impairment. Analysis of these three securities as of September 30, 2012, based on the projected future cash flows, including prepayment speeds, delinquencies, foreclosures, and the severity of losses, did not indicate a need to take additional impairment. While there was no security impairment recorded in the second or third quarters of 2012, in the first quarter of 2012, $86,000 of impairment was recorded on two PCMO securities considered to be other than temporarily impaired. Impairment was taken on four PCMO securities in the third quarter of 2011 that amounted to $81,000 and year-to-date impairment on these securities as of September 30, 2011, was $300,000. One of the four PCMOs that experienced impairment in 2011 was sold in May 2012, leaving only three PCMOs that had experienced impairment. Information pertaining to securities with gross unrealized losses at September 30, 2012, and December 31, 2011, aggregated by investment category and length of time that individual securities have been in a continuous loss position follows:
| TEMPORARY IMPAIRMENTS OF SECURITIES | ||||||||||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||||||||||
| Less than 12 months | More than 12 months | Total | ||||||||||||||||||||||
| Gross | Gross | Gross | ||||||||||||||||||||||
| Fair | Unrealized | Fair | Unrealized | Fair | Unrealized | |||||||||||||||||||
| Value | Losses | Value | Losses | Value | Losses | |||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||
| As of September 30, 2012 | ||||||||||||||||||||||||
| U.S. government agencies | 3,975 | (60 | ) | — | — | 3,975 | (60 | ) | ||||||||||||||||
| U.S. agency mortgage-backed securities | 5,638 | (11 | ) | — | — | 5,638 | (11 | ) | ||||||||||||||||
| U.S. agency collateralized mortgage obligations | 27,612 | (270 | ) | 5,719 | (98 | ) | 33,331 | (368 | ) | |||||||||||||||
| Private collateralized mortgage obligations | — | — | 4,844 | (479 | ) | 4,844 | (479 | ) | ||||||||||||||||
| Corporate bonds | 1,971 | (28 | ) | 992 | (8 | ) | 2,963 | (36 | ) | |||||||||||||||
| Obligations of states & political subdivisions | 9,817 | (131 | ) | 2,005 | (29 | ) | 11,822 | (160 | ) | |||||||||||||||
| Total debt securities | 49,013 | (500 | ) | 13,560 | (614 | ) | 62,573 | (1,114 | ) | |||||||||||||||
| Marketable equity securities | — | — | 956 | (44 | ) | 956 | (44 | ) | ||||||||||||||||
| Total temporarily impaired securities | 49,013 | (500 | ) | 14,516 | (658 | ) | 63,529 | (1,158 | ) | |||||||||||||||
| As of December 31, 2011 | ||||||||||||||||||||||||
| U.S. government agencies | 5,995 | (14 | ) | — | — | 5,995 | (14 | ) | ||||||||||||||||
| U.S. agency mortgage-backed securities | 4,998 | (9 | ) | — | — | 4,998 | (9 | ) | ||||||||||||||||
| U.S. agency collateralized mortgage obligations | 23,631 | (321 | ) | — | — | 23,631 | (321 | ) | ||||||||||||||||
| Private collateralized mortgage obligations | — | — | 4,919 | (1,051 | ) | 4,919 | (1,051 | ) | ||||||||||||||||
| Corporate bonds | 12,392 | (497 | ) | 491 | (14 | ) | 12,883 | (511 | ) | |||||||||||||||
| Obligations of states & political subdivisions | 2,767 | (17 | ) | 2,977 | (35 | ) | 5,744 | (52 | ) | |||||||||||||||
| Total debt securities | 49,783 | (858 | ) | 8,387 | (1,100 | ) | 58,170 | (1,958 | ) | |||||||||||||||
| Marketable equity securities | — | — | 951 | (49 | ) | 951 | (49 | ) | ||||||||||||||||
| Total temporarily impaired securities | 49,783 | (858 | ) | 9,338 | (1,149 | ) | 59,121 | (2,007 | ) | |||||||||||||||
In the debt security portfolio, there are 47 positions that were considered temporarily impaired at September 30, 2012. Based on analysis conducted as of September 30, 2012, no securities indicated impairment, and therefore, no securities were considered other-than-temporarily impaired.
| 9 |
| Index ENB FINANCIAL CORP |
The Corporation evaluates both equity and fixed maturity positions for other-than-temporary impairment at least on a quarterly basis, and more frequently when economic and market concerns warrant such evaluation. The Corporation adopted a provision of U.S. generally accepted accounting principles which provides for the bifurcation of OTTI into two categories: (a) the amount of the total OTTI related to a decrease in cash flows expected to be collected from the debt security (the credit loss), which is recognized in earnings, and (b) the amount of total OTTI related to all other factors, which is recognized, net of taxes, as a component of accumulated other comprehensive income. The adoption of this provision was only applicable to four of the Corporation’s PCMOs since these were the only instruments management deemed to be other-than-temporarily impaired and have experienced some impairment.
A cumulative total of $1,143,000 of impairment has been recorded on the three impaired PCMO securities currently held, plus the PCMO that was sold in May 2012. Impairment of $340,000 was first recorded in 2009 on two of these securities. Additional impairment was recorded in 2010 for a total of $393,000 on the same two PCMO securities. During 2011, there was an additional $324,000 of impairment recorded on the three PCMO securities, currently identified as other than temporarily impaired, plus the impaired PCMO that was sold in May 2012. In the first quarter of 2012, an additional $86,000 of impairment was recorded on two of the PCMO securities. There was no impairment recorded in the second or third quarters of 2012.
The impairment on the PCMOs is a result of a deterioration of expected cash flows on these securities due to higher projected credit losses than the amount of credit protection carried by these securities. Specifically, the foreclosure and severity rates have been running at levels where expected principal losses are in excess of the remaining credit protection on these instruments. The projected principal losses are based on prepayment speeds that are equal to or slower than the actual last twelve-month prepayment speeds the particular securities have experienced. Every quarter, management evaluates third-party reporting that shows projected principal losses based on various prepayment speed and severity rate scenarios. Based on the assumption that all loans over 60 days delinquent will default and at a severity rate equal to or above that previously experienced, and based on historical and expected prepayment speeds, management determined that it was appropriate to take additional impairment on two PCMOs in the first quarter of 2012, with no impairment necessary in the second or third quarters.
The following tables reflect the amortized cost, market value, and unrealized loss as of September 30, 2012 and 2011, on the PCMO securities held which had impairment taken in each respective year. The values shown are after the Corporation recorded year-to-date impairment charges of $86,000 through September 30, 2012, and $300,000 through September 30, 2011. The $86,000 and $300,000 are deemed to be credit losses and are the amounts that management expects the principal losses will be by the time these securities mature. The remaining $308,000 and $1,031,000 of unrealized losses are deemed to be market value losses that are considered temporary.
| SECURITY IMPAIRMENT CHARGES | ||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||
| As of September 30, 2012 | ||||||||||||||||
| Amortized | Market | Unrealized | Impairment | |||||||||||||
| Cost | Value | Loss | Charge | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Private collateralized mortgage obligations | 3,605 | 3,297 | (308 | ) | (86 | ) | ||||||||||
| As of September 30, 2011 | ||||||||||||||||
| Amortized | Market | Unrealized | Impairment | |||||||||||||
| Cost | Value | Loss | Charge | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Private collateralized mortgage obligations | 7,427 | 6,396 | (1,031 | ) | (300 | ) | ||||||||||
| 10 |
| Index ENB FINANCIAL CORP |
The following table provides a cumulative roll forward of credit losses recognized in earnings for debt securities held:
| CREDIT LOSSES RECOGNIZED IN EARNINGS ON DEBT SECURITIES | ||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Beginning balance | 977 | 951 | 1,057 | 732 | ||||||||||||
| Credit losses on debt securities for which other-than- | ||||||||||||||||
| temporary impairment has not been previously recognized | — | — | — | 105 | ||||||||||||
| Additional credit losses on debt securities for which other- | ||||||||||||||||
| than-temporary impairment was previously recognized | — | 81 | 86 | 195 | ||||||||||||
| Sale of debt securities with previously recognized impairment | — | (166 | ) | — | ||||||||||||
| Ending balance | 977 | 1,032 | 977 | 1,032 | ||||||||||||
Recent market conditions throughout the financial sector have made the evaluation regarding the possible impairment of PCMOs difficult to fully determine given the volatility of their pricing, based not only on interest rate changes, but on collateral uncertainty as well. The Corporation’s mortgage-backed securities (MBS) and collateralized mortgage obligations (CMO) holdings are backed by the U.S. government, and therefore, experience significantly less volatility and uncertainty than the PCMO securities. The Corporation has not experienced any impairment on U.S. government MBS or CMO securities and does not expect impairment in the future on these instruments. The Corporation’s PCMO holdings make up a minority of the total MBS, CMO, and PCMO securities held. As of September 30, 2012, on an amortized cost basis, PCMOs accounted for 5.9% of the Corporation’s total MBS, CMO, and PCMO holdings, compared to 7.0% as of December 31, 2011. As of September 30, 2012, four PCMOs were held with one of the four rated AAA by either Moody’s or S&P. The remaining three securities were rated below investment grade. Impairment charges, as detailed above, were taken on two of these securities in the first quarter of 2012, with no impairment taken in the second or third quarters of 2012.
Management conducts impairment analysis on a quarterly basis and currently plans to continue to hold these securities as cash flow analysis performed under severe stress testing does not indicate a need to take further impairment on the bonds that are considered impaired. The unrealized loss position of all of the Corporation’s PCMOs has improved since December 31, 2011. The PCMO net unrealized losses stood at $1.0 million as of December 31, 2011, and improved to a $417,000 net unrealized loss as of September 30, 2012. One of the four PCMOs is carrying an unrealized gain. Management has concluded that, as of September 30, 2012, the unrealized losses outlined in the above table represent temporary declines. Management currently does not intend to sell these securities as a result of unrealized holding losses carried and impairment taken, and does not believe it will be required to sell these securities before recovery of their cost basis, which may be at maturity. While management does not intend to sell these securities related to their impairment, it is standard practice to sell off smaller MBS, CMO, and PCMO instruments once normal principal payments have reduced the size of the security to less than $1 million. This is done to reduce the administrative costs and improve the efficiency of the entire portfolio. One previously impaired PCMO instrument was sold in the second quarter of 2012 with proceeds of $1,051,000 at a minimal loss of $8,000. Management will continue to monitor the remaining PCMO instruments.
| 11 |
| Index ENB FINANCIAL CORP |
3. Loans and Allowance for Loan Losses
The following tables present the Corporation’s loan portfolio by category of loans as of September 30, 2012, and December 31, 2011.
| LOAN PORTFOLIO | ||||||||
| September 30, | December 31, | |||||||
| 2012 | 2011 | |||||||
| $ | $ | |||||||
| Commercial real estate | ||||||||
| Commercial mortgages | 86,941 | 95,347 | ||||||
| Agriculture mortgages | 76,675 | 73,287 | ||||||
| Construction | 17,525 | 18,957 | ||||||
| Total commercial real estate | 181,141 | 187,591 | ||||||
| Consumer real estate (a) | ||||||||
| 1-4 family residential mortgages | 130,762 | 133,959 | ||||||
| Home equity loans | 13,525 | 14,687 | ||||||
| Home equity lines of credit | 15,907 | 15,004 | ||||||
| Total consumer real estate | 160,194 | 163,650 | ||||||
| Commercial and industrial | ||||||||
| Commercial and industrial | 25,612 | 25,913 | ||||||
| Tax-free loans | 17,774 | 19,072 | ||||||
| Agriculture loans | 13,058 | 12,884 | ||||||
| Total commercial and industrial | 56,444 | 57,869 | ||||||
| Consumer | 3,798 | 3,590 | ||||||
| Gross loans prior to deferred fees | 401,577 | 412,700 | ||||||
| Less: | ||||||||
| Deferred loan fees (costs), net | (67 | ) | 62 | |||||
| Allowance for loan losses | 7,644 | 8,480 | ||||||
| Total net loans | 394,000 | 404,158 | ||||||
| (a) | Real estate loans serviced for Fannie Mae, which are not included in the Consolidated Balance Sheets, totaled $7,345,000 and $8,904,000 as of September 30, 2012, and December 31, 2011, respectively. |
The Corporation grades commercial credits differently than consumer credits. The following tables represent all of the Corporation’s commercial credit exposures by internally assigned grades as of September 30, 2012, and December 31, 2011. The grading analysis estimates the capability of the borrower to repay the contractual obligations under the loan agreements as scheduled or at all. The Corporation's internal commercial credit risk grading system is based on experiences with similarly graded loans.
The Corporation's internally assigned grades for commercial credits are as follows:
| · | Pass – loans which are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral. |
| · | Special Mention – loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected. |
| · | Substandard – loans that have a well-defined weakness based on objective evidence and characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected. |
| 12 |
| Index ENB FINANCIAL CORP |
| · | Doubtful – loans classified as doubtful have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances. |
| COMMERCIAL CREDIT EXPOSURE | ||||||||||||||||||||||||||||
| CREDIT RISK PROFILE BY INTERNALLY ASSIGNED GRADE | ||||||||||||||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||||||||||||||
| September 30, 2012 | Commercial Mortgages | Agriculture Mortgages | Construction | Commercial and Industrial | Tax-free Loans | Agriculture Loans | Total | |||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||
| Grade: | ||||||||||||||||||||||||||||
| Pass | 77,946 | 73,400 | 13,054 | 23,198 | 17,534 | 12,161 | 217,293 | |||||||||||||||||||||
| Special Mention | 619 | 419 | — | 338 | — | 88 | 1,464 | |||||||||||||||||||||
| Substandard | 8,376 | 2,856 | 4,471 | 2,076 | 240 | 809 | 18,828 | |||||||||||||||||||||
| Doubtful | — | — | — | — | — | — | — | |||||||||||||||||||||
| Loss | — | — | — | — | — | — | — | |||||||||||||||||||||
| Total | 86,941 | 76,675 | 17,525 | 25,612 | 17,774 | 13,058 | 237,585 | |||||||||||||||||||||
| December 31, 2011 | Commercial Mortgages | Agriculture Mortgages | Construction | Commercial and Industrial | Tax-free Loans | Agriculture Loans | Total | |||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||
| Grade: | ||||||||||||||||||||||||||||
| Pass | 76,532 | 67,235 | 13,869 | 21,561 | 19,072 | 11,943 | 210,212 | |||||||||||||||||||||
| Special Mention | 3,872 | 773 | 132 | 1,173 | — | 65 | 6,015 | |||||||||||||||||||||
| Substandard | 14,943 | 5,279 | 4,956 | 3,179 | — | 876 | 29,233 | |||||||||||||||||||||
| Doubtful | — | — | — | — | — | — | — | |||||||||||||||||||||
| Loss | — | — | — | — | — | — | — | |||||||||||||||||||||
| Total | 95,347 | 73,287 | 18,957 | 25,913 | 19,072 | 12,884 | 245,460 | |||||||||||||||||||||
| 13 |
| Index ENB FINANCIAL CORP |
For consumer loans, the Corporation evaluates credit quality based on whether the loan is considered performing or non-performing. Non-performing loans consist of those loans greater than 90 days delinquent and non-accrual loans. The following tables present the balances of consumer loans by classes of the loan portfolio based on payment performance as of September 30, 2012, and December 31, 2011:
| CONSUMER CREDIT EXPOSURE | ||||||||||||||||||||
| CREDIT RISK PROFILE BY PAYMENT PERFORMANCE | ||||||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||||||
| September 30, 2012 | 1-4 Family Residential Mortgages | Home Equity Loans | Home Equity Lines of Credit | Consumer | Total | |||||||||||||||
| Payment performance: | $ | $ | $ | $ | $ | |||||||||||||||
| Performing | 130,451 | 13,384 | 15,907 | 3,794 | 163,536 | |||||||||||||||
| Non-performing | 311 | 141 | — | 4 | 456 | |||||||||||||||
| Total | 130,762 | 13,525 | 15,907 | 3,798 | 163,992 | |||||||||||||||
| December 31, 2011 | 1-4 Family Residential Mortgages | Home Equity Loans | Home Equity Lines of Credit | Consumer | Total | |||||||||||||||
| Payment performance: | $ | $ | $ | $ | $ | |||||||||||||||
| Performing | 133,643 | 14,541 | 15,004 | 3,590 | 166,778 | |||||||||||||||
| Non-performing | 316 | 146 | — | — | 462 | |||||||||||||||
| Total | 133,959 | 14,687 | 15,004 | 3,590 | 167,240 | |||||||||||||||
| 14 |
| Index ENB FINANCIAL CORP |
The following tables present an age analysis of the Corporation’s past due loans, segregated by loan portfolio class, as of September 30, 2012, and December 31, 2011:
| AGING OF LOANS RECEIVABLE | ||||||||||||||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||
| Greater | Receivable > | |||||||||||||||||||||||||||
| 30-59 Days | 60-89 Days | than 90 | Total Past | Total Loans | 90 Days and | |||||||||||||||||||||||
| September 30, 2012 | Past Due | Past Due | Days | Due | Current | Receivable | Accruing | |||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||||||||||
| Commercial mortgages | 128 | 225 | — | 353 | 86,588 | 86,941 | — | |||||||||||||||||||||
| Agriculture mortgages | — | — | — | — | 76,675 | 76,675 | — | |||||||||||||||||||||
| Construction | — | — | — | — | 17,525 | 17,525 | — | |||||||||||||||||||||
| Consumer real estate | ||||||||||||||||||||||||||||
| 1-4 family residential mortgages | 640 | 21 | 172 | 833 | 129,929 | 130,762 | 172 | |||||||||||||||||||||
| Home equity loans | 132 | — | — | 132 | 13,393 | 13,525 | — | |||||||||||||||||||||
| Home equity lines of credit | 17 | — | — | 17 | 15,890 | 15,907 | — | |||||||||||||||||||||
| Commercial and industrial | ||||||||||||||||||||||||||||
| Commercial and industrial | 32 | — | — | 32 | 25,580 | 25,612 | — | |||||||||||||||||||||
| Tax-free loans | — | — | — | — | 17,774 | 17,774 | — | |||||||||||||||||||||
| Agriculture loans | — | — | — | — | 13,058 | 13,058 | — | |||||||||||||||||||||
| Consumer | 5 | — | 2 | 7 | 3,791 | 3,798 | — | |||||||||||||||||||||
| Total | 954 | 246 | 174 | 1,374 | 400,203 | 401,577 | 172 | |||||||||||||||||||||
| Loans | ||||||||||||||||||||||||||||
| Greater | Receivable > | |||||||||||||||||||||||||||
| 30-59 Days | 60-89 Days | than 90 | Total Past | Total Loans | 90 Days and | |||||||||||||||||||||||
| December 31, 2011 | Past Due | Past Due | Days | Due | Current | Receivable | Accruing | |||||||||||||||||||||
| $ | $ | $ | $ | $ | $ | $ | ||||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||||||||||
| Commercial mortgages | 390 | — | — | 390 | 94,957 | 95,347 | — | |||||||||||||||||||||
| Agriculture mortgages | — | — | — | — | 73,287 | 73,287 | — | |||||||||||||||||||||
| Construction | 132 | — | — | 132 | 18,825 | 18,957 | — | |||||||||||||||||||||
| Consumer real estate | ||||||||||||||||||||||||||||
| 1-4 family residential mortgages | 1,684 | 140 | 107 | 1,931 | 132,028 | 133,959 | 107 | |||||||||||||||||||||
| Home equity loans | 79 | 101 | — | 180 | 14,507 | 14,687 | — | |||||||||||||||||||||
| Home equity lines of credit | — | 15 | — | 15 | 14,989 | 15,004 | — | |||||||||||||||||||||
| Commercial and industrial | ||||||||||||||||||||||||||||
| Commercial and industrial | 49 | — | 101 | 150 | 25,763 | 25,913 | — | |||||||||||||||||||||
| Tax-free loans | — | — | — | — | 19,072 | 19,072 | — | |||||||||||||||||||||
| Agriculture loans | — | — | — | — | 12,884 | 12,884 | — | |||||||||||||||||||||
| Consumer | 18 | 5 | — | 23 | 3,567 | 3,590 | — | |||||||||||||||||||||
| Total | 2,352 | 261 | 208 | 2,821 | 409,879 | 412,700 | 107 | |||||||||||||||||||||
| 15 |
| Index ENB FINANCIAL CORP |
The following table presents nonaccrual loans by classes of the loan portfolio as of September 30, 2012, and December 31, 2011:
| NONACCRUAL LOANS BY LOAN CLASS | ||||||||
| (DOLLARS IN THOUSANDS) | ||||||||
| September 30, | December 31, | |||||||
| 2012 | 2011 | |||||||
| $ | $ | |||||||
| Commercial real estate | ||||||||
| Commercial mortgages | 963 | 1,265 | ||||||
| Agriculture mortgages | — | — | ||||||
| Construction | — | — | ||||||
| Consumer real estate | ||||||||
| 1-4 family residential mortgages | 184 | 209 | ||||||
| Home equity loans | 141 | 146 | ||||||
| Home equity lines of credit | — | — | ||||||
| Commercial and industrial | ||||||||
| Commercial and industrial | 54 | 242 | ||||||
| Tax-free loans | — | — | ||||||
| Agriculture loans | — | — | ||||||
| Consumer | 4 | — | ||||||
| Total | 1,346 | 1,862 | ||||||
As of September 30, 2012, and December 31, 2011, all of the Corporation’s commercial loans on nonaccrual status were also considered impaired. Information with respect to impaired loans for the three and nine months ended September 30, 2012, and September 30, 2011, is as follows:
| IMPAIRED LOANS | ||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||
| Three months ended September 30, | Nine months ended September 30, | |||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| $ | $ | $ | $ | |||||||||||||
| Impaired loans: | ||||||||||||||||
| Average recorded balance of impaired loans | 3,074 | 3,645 | 3,286 | 4,075 | ||||||||||||
| Interest income recognized on impaired loans | 50 | 29 | 106 | 92 | ||||||||||||
Interest income on impaired loans would have increased by approximately $4,000 and $65,000 for the three and nine months ended September 30, 2012, and $35,000 and $114,000 for the three and nine months ended September 30, 2011, had these loans performed in accordance with their original terms.
| 16 |
| Index ENB FINANCIAL CORP |
The following tables summarize information in regards to impaired loans by loan portfolio class as of September 30, 2012, and December 31, 2011:
| IMPAIRED LOAN ANALYSIS | ||||||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||||||
| September 30, 2012 | Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| With no related allowance recorded: | ||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||
| Commercial mortgages | 304 | 304 | — | 416 | — | |||||||||||||||
| Agriculture mortgages | 1,640 | 1,640 | — | 1,646 | 83 | |||||||||||||||
| Construction | — | — | — | — | — | |||||||||||||||
| Total commercial real estate | 1,944 | 1,944 | — | 2,062 | 83 | |||||||||||||||
| Commercial and industrial | ||||||||||||||||||||
| Commercial and industrial | 54 | 95 | — | 155 | 20 | |||||||||||||||
| Tax-free loans | — | — | — | — | — | |||||||||||||||
| Agriculture loans | — | — | — | — | — | |||||||||||||||
| Total commercial and industrial | 54 | 95 | — | 155 | 20 | |||||||||||||||
| Total with no related allowance | 1,998 | 2,039 | — | 2,217 | 103 | |||||||||||||||
| With an allowance recorded: | ||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||
| Commercial mortgages | 983 | 1,080 | 162 | 1,069 | 3 | |||||||||||||||
| Agriculture mortgages | — | — | — | — | — | |||||||||||||||
| Construction | — | — | — | — | — | |||||||||||||||
| Total commercial real estate | 983 | 1,080 | 162 | 1,069 | 3 | |||||||||||||||
| Commercial and industrial | ||||||||||||||||||||
| Commercial and industrial | — | — | — | — | — | |||||||||||||||
| Tax-free loans | — | — | — | — | — | |||||||||||||||
| Agriculture loans | — | — | — | — | — | |||||||||||||||
| Total commercial and industrial | — | — | — | — | — | |||||||||||||||
| Total with a related allowance | 983 | 1,080 | 162 | 1,069 | 3 | |||||||||||||||
| Total by loan class: | ||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||
| Commercial mortgages | 1,287 | 1,384 | 162 | 1,485 | 3 | |||||||||||||||
| Agriculture mortgages | 1,640 | 1,640 | — | 1,646 | 83 | |||||||||||||||
| Construction | — | — | — | — | — | |||||||||||||||
| Total commercial real estate | 2,927 | 3,024 | 162 | 3,131 | 86 | |||||||||||||||
| Commercial and industrial | ||||||||||||||||||||
| Commercial and industrial | 54 | 95 | — | 155 | 20 | |||||||||||||||
| Tax-free loans | — | — | — | — | — | |||||||||||||||
| Agriculture loans | — | — | — | — | — | |||||||||||||||
| Total commercial and industrial | 54 | 95 | — | 155 | 20 | |||||||||||||||
| Total | 2,981 | 3,119 | 162 | 3,286 | 106 | |||||||||||||||
| 17 |
| Index ENB FINANCIAL CORP |
| IMPAIRED LOAN ANALYSIS | ||||||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||||||
| December 31, 2011 | Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment | Interest Income Recognized | |||||||||||||||
| $ | $ | $ | $ | $ | ||||||||||||||||
| With no related allowance recorded: | ||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||
| Commercial mortgages | 473 | 473 | — | 641 | — | |||||||||||||||
| Agriculture mortgages | 1,658 | 1,658 | — | 1,667 | 119 | |||||||||||||||
| Construction | — | 67 | — | 44 | — | |||||||||||||||
| Total commercial real estate | 2,131 | 2,198 | — | 2,352 | 119 | |||||||||||||||
| Commercial and industrial | ||||||||||||||||||||
| Commercial and industrial | 137 | 137 | — | 226 | — | |||||||||||||||
| Tax-free loans | — | — | — | — | — | |||||||||||||||
| Agriculture loans | — | — | — | — | — | |||||||||||||||
| Total commercial and industrial | 137 | 137 | — | 226 | — | |||||||||||||||
| Total with no related allowance | 2,268 | 2,335 | — | 2,578 | 119 | |||||||||||||||
| With an allowance recorded: | ||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||
| Commercial mortgages | 1,147 | 1,244 | 140 | 1,245 | — | |||||||||||||||
| Agriculture mortgages | — | — | — | — | — | |||||||||||||||
| Construction | — | — | — | — | — | |||||||||||||||
| Total commercial real estate | 1,147 | 1,244 | 140 | 1,245 | — | |||||||||||||||
| Commercial and industrial | ||||||||||||||||||||
| Commercial and industrial | 105 | 105 | 61 | 71 | — | |||||||||||||||
| Tax-free loans | — | — | — | — | — | |||||||||||||||
| Agriculture loans | — | — | — | — | — | |||||||||||||||
| Total commercial and industrial | 105 | 105 | 61 | 71 | — | |||||||||||||||
| Total with a related allowance | 1,252 | 1,349 | 201 | 1,316 | — | |||||||||||||||
| Total by loan class: | ||||||||||||||||||||
| Commercial real estate | ||||||||||||||||||||
| Commercial mortgages | 1,620 | 1,717 | 140 | 1,886 | — | |||||||||||||||
| Agriculture mortgages | 1,658 | 1,658 | — | 1,667 | 119 | |||||||||||||||
| Construction | — | 67 | — | 44 | — | |||||||||||||||
| Total commercial real estate | 3,278 | 3,442 | 140 | 3,597 | 119 | |||||||||||||||
| Commercial and industrial | ||||||||||||||||||||
| Commercial and industrial | 242 | 242 | 61 | 297 | — | |||||||||||||||
| Tax-free loans | — | — | — | — | — | |||||||||||||||
| Agriculture loans | — | — | — | — | — | |||||||||||||||
| Total commercial and industrial | 242 | 242 | 61 | 297 | — | |||||||||||||||
| Total | 3,520 | 3,684 | 201 | 3,894 | 119 | |||||||||||||||
| 18 |
| Index ENB FINANCIAL CORP |
The following tables detail activity in the allowance for loan losses by portfolio segment for the nine months ended September 30, 2012, and September 30, 2011:
| ALLOWANCE FOR CREDIT LOSSES | ||||||||||||||||||||||||
| (DOLLARS IN THOUSANDS) | ||||||||||||||||||||||||
| Commercial Real Estate | Consumer Real Estate | Commercial and Industrial | Consumer | Unallocated | Total | |||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||
| Allowance for credit losses: | ||||||||||||||||||||||||
| Beginning balance - December 31, 2011 | 3,441 | 1,424 | 2,825 | 61 | 729 | 8,480 | ||||||||||||||||||
| Charge-offs | — | — | 42 | 5 | — | 47 | ||||||||||||||||||
| Recoveries | — | — | 20 | 5 | — | 25 | ||||||||||||||||||
| Provision | (371 | ) | (103 | ) | 214 | (6 | ) | 16 | (250 | )(1) | ||||||||||||||
| Balance - March 31, 2012 | 3,070 | 1,321 | 3,017 | 55 | 745 | 8,208 | ||||||||||||||||||
| Charge-offs | — | — | 5 | 2 | — | 7 | ||||||||||||||||||
| Recoveries | — | — | 23 | 3 | — | 26 | ||||||||||||||||||
| Provision | 41 | 96 | (434 | ) | 4 | (57 | ) | (350 | )(1) | |||||||||||||||
| Balance - June 30, 2012 | 3,111 | 1,417 | 2,601 | 60 | 688 | 7,877 | ||||||||||||||||||
| Charge-offs | — | — | — | 2 | — | 2 | ||||||||||||||||||
| Recoveries | 15 | — | 3 | 1 | — | 19 | ||||||||||||||||||
| Provision | 296 | (14 | ) | (457 | ) | (5 | ) | (70 | ) | (250 | )(1) | |||||||||||||
| Ending Balance - September 30, 2012 | 3,422 | 1,403 | 2,147 | 54 | 618 | 7,644 | ||||||||||||||||||
| (1) | The Corporation recognized a $250,000 credit provision in the first quarter of 2012, a $350,000 credit provision in the second quarter of 2012, and a $250,000 credit provision in the third quarter of 2012, as a result of lower levels of non-performing and delinquent loans, minimum charge-offs, and a decline in loan balances. |
| Commercial Real Estate | Consumer Real Estate | Commercial and Industrial | Consumer | Unallocated | Total | |||||||||||||||||||
| $ | $ | $ | $ | $ | $ | |||||||||||||||||||
| Allowance for credit losses: | ||||||||||||||||||||||||
| Beginning balance - December 31, 2010 | 2,605 | 1,254 | 2,816 | 75 | 382 | 7,132 | ||||||||||||||||||
| Charge-offs | 97 | 13 | 30 | 9 | — | 149 | ||||||||||||||||||
| Recoveries | — | 2 | 145 | 3 | — | 150 | ||||||||||||||||||
| Provision | 527 | 39 | (165 | ) | — | 49 | 450 | |||||||||||||||||