10-Q 1 v445589_10q.htm FORM 10-Q

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

 

(Mark One)

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

 

For the quarterly period ended June 30, 2016

OR

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

 

For the transition period from ________________________ to _____________________________

 

Commission File Number                                                      000-13232                                                     

 

Juniata Valley Financial Corp.
(Exact name of registrant as specified in its charter)

 

Pennsylvania 23-2235254
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)

 

Bridge and Main Streets, Mifflintown, Pennsylvania 17059
(Address of principal executive offices) (Zip Code)

 

(717) 436-8211
(Registrant’s telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

x      Yes        ¨  No

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§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).

 

x   Yes           ¨ No

 

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 the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer  ¨ Accelerated filer  x
Non-accelerated filer ¨ (Do not check if a smaller reporting company) Smaller reporting company  ¨

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

¨   Yes   x No

 

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

 

Class   Outstanding as of August 9, 2016
Common Stock ($1.00 par value)   4,804,000 shares

 

 

 

  

TABLE OF CONTENTS

 

 

PART I - FINANCIAL INFORMATION

 
     
Item 1. Financial Statements  
     
  Consolidated Statements of Financial Condition as of June 30, 2016 and December 31, 2015 (Unaudited) 3
     
  Consolidated Statements of Income for the Three and Six  Months Ended June 30, 2016 and June 30, 2015 (Unaudited) 4
     
  Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2016 and 2015 (Unaudited) 5
     
  Consolidated Statements of Stockholders’ Equity  for the Six Months Ended June 30, 2016 and 2015 (Unaudited) 6
     
  Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2016 and 2015 (Unaudited) 7
     
  Notes to Consolidated Financial Statements (Unaudited) 8
     
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations 35
     
Item 3. Quantitative and Qualitative Disclosures about Market Risk 45
     
Item 4. Controls and Procedures 47
     
  PART II - OTHER INFORMATION  
     
Item 1. Legal Proceedings 47
     
Item 1A. Risk Factors 47
     
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds 48
     
Item 3. Defaults upon Senior Securities 49
     
Item 4. Mine Safety Disclosures 49
     
Item 5. Other Information 49
     
Item 6. Exhibits 49
     
  Signatures

 

 2 

 

 

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

 

Juniata Valley Financial Corp. and Subsidiary

 

Consolidated Statements of Financial Condition

( in thousands, except share data)

 

   (Unaudited)     
   June 30,   December 31, 
   2016   2015 
ASSETS          
Cash and due from banks  $10,495   $10,385 
Interest bearing deposits with banks   123    73 
Cash and cash equivalents   10,618    10,458 
           
Interest bearing time deposits with banks   350    350 
Securities available for sale   143,889    152,327 
Restricted investment in Federal Home Loan Bank (FHLB) stock   2,487    3,509 
Investment in unconsolidated subsidiary   4,623    4,553 
Residential mortgage loans held for sale   -    125 
Student loans held for sale   -    1,683 
Total loans   378,106    377,043 
Less: Allowance for loan losses   (2,573)   (2,478)
Total loans, net of allowance for loan losses   375,533    374,565 
Premises and equipment, net   6,998    6,909 
Other real estate owned   604    617 
Bank owned life insurance and annuities   15,088    14,905 
Investment in low income housing partnership   3,403    3,368 
Core deposit and other intangible   307    366 
Goodwill   5,448    5,381 
Mortgage servicing rights   197    205 
Accrued interest receivable and other assets   3,254    4,607 
Total assets  $572,799   $583,928 
LIABILITIES AND STOCKHOLDERS' EQUITY          
Liabilities:          
Deposits:          
Non-interest bearing  $105,193   $106,667 
Interest bearing   361,851    350,459 
Total deposits   467,044    457,126 
           
Securities sold under agreements to repurchase   4,469    4,996 
Short-term borrowings   7,119    30,061 
Long-term debt   25,000    22,500 
Other interest bearing liabilities   1,497    1,471 
Accrued interest payable and other liabilities   5,786    7,812 
Total liabilities   510,915    523,966 
Stockholders' Equity:          
Preferred stock, no par value:          
Authorized - 500,000 shares, none issued   -    - 
Common stock, par value $1.00 per share:          
Authorized - 20,000,000 shares          
Issued -          
4,805,000 shares at June 30, 2016;          
4,798,086 shares at December 31, 2015          
Outstanding -          
4,804,000 shares at June 30, 2016;          
4,798,086 shares at December 31, 2015   4,805    4,798 
Surplus   18,443    18,352 
Retained earnings   39,309    39,015 
Accumulated other comprehensive loss   (655)   (2,203)
Cost of common stock in Treasury:          
1,000 shares at June 30, 2016   (18)   - 
Total stockholders' equity   61,884    59,962 
Total liabilities and stockholders' equity  $572,799   $583,928 

 

See Notes to Consolidated Financial Statements

 

 3 

 

  

Juniata Valley Financial Corp. and Subsidiary

Consolidated Statements of Income

(Unaudited, in thousands, except share data)

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2016   2015   2016   2015 
Interest income:                    
Loans, including fees  $4,358   $3,548   $8,799   $7,095 
Taxable securities   610    557    1,241    1,118 
Tax-exempt securities   102    114    214    232 
Other interest income   7    1    10    1 
Total interest income   5,077    4,220    10,264    8,446 
Interest expense:                    
Deposits   450    413    889    894 
Securities sold under agreements to repurchase   1    1    2    2 
Short-term borrowings   2    10    44    21 
Long-term debt   85    68    154    136 
Other interest bearing liabilities   8    4    15    8 
Total interest expense   546    496    1,104    1,061 
Net interest income   4,531    3,724    9,160    7,385 
Provision for loan losses   113    112    234    162 
Net interest income after provision for loan losses   4,418    3,612    8,926    7,223 
Non-interest income:                    
Customer service fees   421    389    808    753 
Debit card fee income   262    219    505    424 
Earnings on bank-owned life insurance and annuities   89    92    177    182 
Trust fees   151    84    231    165 
Commissions from sales of non-deposit products   68    118    138    208 
Income from unconsolidated subsidiary   62    62    102    111 
Fees derived from loan activity   64    52    117    86 
Mortgage banking income   30    60    65    114 
Net gain (loss) on sales and calls of securities   128    1    128    (16)
Gain on sales of loans   -    -    113    - 
Other non-interest income   70    53    140    103 
Total non-interest income   1,345    1,130    2,524    2,130 
Non-interest expense:                    
Employee compensation expense   1,755    1,490    3,418    2,964 
Employee benefits   531    473    1,135    1,023 
Occupancy   286    253    569    535 
Equipment   167    133    332    261 
Data processing expense   413    390    865    777 
Director compensation   59    54    117    103 
Professional fees   124    100    275    214 
Taxes, other than income   118    92    212    181 
FDIC Insurance premiums   94    75    199    162 
Loss (gain) on sales of other real estate owned   3    (5)   6    (5)
Amortization of intangibles   29    11    60    22 
Amortization of investment in low-income housing partnership   119    119    239    239 
Merger and acquisition expense   314    48    372    58 
Other non-interest expense   474    388    827    691 
Total non-interest expense   4,486    3,621    8,626    7,225 
Income before income taxes   1,277    1,121    2,824    2,128 
Income tax provision   162    120    417    203 
Net income  $1,115   $1,001   $2,407   $1,925 
Earnings per share                    
Basic  $0.23   $0.24   $0.50   $0.46 
Diluted  $0.23   $0.24   $0.50   $0.46 
Cash dividends declared per share  $0.22   $0.22   $0.44   $0.44 
Weighted average basic shares outstanding   4,800,512    4,189,090    4,799,189    4,188,265 
Weighted average diluted shares outstanding   4,800,745    4,190,036    4,799,461    4,189,304 

 

See Notes to Consolidated Financial Statements

 

 4 

 

 

Juniata Valley Financial Corp. and Subsidiary

Consolidated Statements of Comprehensive Income

(Unaudited, in thousands)

 

   Three Months Ended June 30, 2016   Three Months Ended June 30, 2015 
   Before       Net of   Before       Net of 
   Tax   Tax   Tax   Tax   Tax   Tax 
   Amount   Effect   Amount   Amount   Effect   Amount 
Net income  $1,277   $(162)  $1,115   $1,121   $(120)  $1,001 
Other comprehensive (loss) income:                              
Unrealized (losses) gains on available for sale securities:                              
Unrealized holding gains (losses) arising during the period   584    (199)   385    (880)   299    (581)
Unrealized holding (losses) gains from unconsolidated subsidiary   (5)   -    (5)   3    -    3 
Less reclassification adjustment for gains included in net income  (1) (3)   (128)   44    (84)   (1)   1    - 
Amortization of pension net actuarial cost (2) (3)   62    (21)   41    60    (21)   39 
Other comprehensive income (loss)   513    (176)   337    (818)   279    (539)
Total comprehensive income  $1,790   $(338)  $1,452   $303   $159   $462 

 

   Six Months Ended June 30, 2016   Six Months Ended June 30, 2015 
   Before       Net of   Before       Net of 
   Tax   Tax   Tax   Tax   Tax   Tax 
   Amount   Effect   Amount   Amount   Effect   Amount 
Net income  $2,824   $(417)  $2,407   $2,128   $(203)  $1,925 
Other comprehensive income:                              
Unrealized (losses) gains on available for sale securities:                              
Unrealized holding gains (losses) arising during the period   2,350    (799)   1,551    (28)   9    (19)
Unrealized holding (losses) gains from unconsolidated subsidiary   (1)   -    (1)   9    -    9 
Less reclassification adjustment for (gains) losses included in net income  (1) (3)   (128)   44    (84)   16    (5)   11 
Amortization of pension net actuarial cost (2) (3)   124    (42)   82    121    (42)   79 
Other comprehensive income   2,345    (797)   1,548    118    (38)   80 
Total comprehensive income  $5,169   $(1,214)  $3,955   $2,246   $(241)  $2,005 

 

See Notes to Consolidated Financial Statements

 

(1)Amounts are included in gain on sales and calls of securities on the Consolidated Statements of Income as a separate element within total non-interest income.
(2)Amounts are included in the computation of net periodic benefit cost and are included in employee benefits expense on the Consolidated Statements of Income as a separate element within total non-interest expense.
(3)Income tax amounts are included in the provision for income taxes on the Consolidated Statements of Income.

 

 5 

 

 

Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Stockholders' Equity
(Unaudited, in thousands, except share data)
Six Months Ended June 30, 2016

  

   Number               Accumulated         
   of               Other       Total 
   Shares   Common       Retained   Comprehensive   Treasury   Stockholders' 
   Outstanding   Stock   Surplus   Earnings   Loss   Stock   Equity 
Balance at January 1, 2016   4,798,086   $4,798   $18,352   $39,015   $(2,203)  $-   $59,962 
Net income                  2,407              2,407 
Other comprehensive income                       1,548         1,548 
Cash dividends at $0.44 per share                  (2,113)             (2,113)
Stock-based compensation             34                   34 
Purchase of treasury stock   (1,000)                       (18)   (18)
Common stock issued for  equity awards and stock purchase plans   6,914    7    57              -    64 
Balance at June 30, 2016   4,804,000   $4,805   $18,443   $39,309   $(655)  $(18)  $61,884 

 

Juniata Valley Financial Corp. and Subsidiary
Consolidated Statements of Stockholders' Equity
(Unaudited, in thousands, except share data)
Six Months Ended June 30, 2015

 

   Number               Accumulated         
   of               Other       Total 
   Shares   Common       Retained   Comprehensive   Treasury   Stockholders' 
   Outstanding   Stock   Surplus   Earnings   Loss   Stock   Equity 
Balance at January 1, 2015   4,187,441   $4,746   $18,409   $39,644   $(2,197)  $(10,746)  $49,856 
Net income                  1,925              1,925 
Other comprehensive income                       80         80 
Cash dividends at $0.44 per share                  (1,843)             (1,843)
Stock-based compensation             27                   27 
Treasury stock issued for  stock option and stock purchase plans   3,242         (6)             63    57 
Balance at June 30, 2015   4,190,683   $4,746   $18,430   $39,726   $(2,117)  $(10,683)  $50,102 

 

See Notes to Consolidated Financial Statements

 

 6 

 

 

Juniata Valley Financial Corp. and Subsidiary

Consolidated Statements of Cash Flows

(Unaudited, in thousands)

 

   Six Months Ended June 30, 
   2016   2015 
Operating activities:          
Net income  $2,407   $1,925 
Adjustments to reconcile net income to net cash provided by operating activities:          
Provision for loan losses   234    162 
Depreciation   296    267 
Net amortization of securities premiums   378    417 
Net amortization of loan origination costs   12    27 
Deferred net loan origination fees   (38)   (85)
Amortization of core deposit intangible   60    22 
Amortization of investment in low income housing partnership   239    239 
Net amortization of purchase fair value adjustments   (7)   - 
Net realized (gain) loss on sales and calls of securities   (128)   16 
Net loss (gain) on sales of other real estate owned   5    (5)
Earnings on bank owned life insurance and annuities   (177)   (182)
Deferred income tax (credit) expense   (5)   72 
Equity in earnings of unconsolidated subsidiary, net of dividends of $30 and $30   (72)   (81)
Stock-based compensation expense   34    27 
Gain from sale of student loans   (113)   - 
Mortgage loans originated for sale   (706)   (2,080)
Proceeds from mortgage loans sold to others   903    2,182 
Mortgage banking income   (65)   (114)
Decrease (increase) in accrued interest receivable and other assets   439    (126)
Decrease in accrued interest payable and other liabilities   (1,850)   (238)
Net cash provided by operating activities   1,846    2,445 
Investing activities:          
Purchases of:          
Securities available for sale   (18,594)   (32,392)
FHLB stock   -    (329)
Premises and equipment   (385)   (187)
Bank owned life insurance and annuities   (29)   (29)
Proceeds from:          
Sales of securities available for sale   4,267    18,711 
Maturities of and principal repayments on securities available for sale   24,800    17,791 
Redemption of FHLB stock   1,012    - 
Sale of student loans   1,706    - 
Sale of other real estate owned   132    227 
Investment in low income housing partnership   (274)   - 
Net increase in loans   (1,208)   (9,939)
Net cash provided by (used in) investing activities   11,427    (6,147)
Financing activities:          
Net increase (decrease) in deposits   9,923    (2,118)
Net (decrease) increase in short-term borrowings and securities sold under agreements to repurchase   (23,469)   8,832 
Issuance of long-term debt   10,000    - 
Repayment of long-term debt   (7,500)   - 
Cash dividends   (2,113)   (1,843)
Purchase of treasury stock   (18)   - 
Treasury stock issued for employee stock plans   64    57 
Net cash (used in) provided by financing activities   (13,113)   4,928 
Net increase in cash and cash equivalents   160    1,226 
Cash and cash equivalents at beginning of year   10,458    6,767 
Cash and cash equivalents at end of period  $10,618   $7,993 
Supplemental information:          
Interest paid  $1,115   $1,132 
Income taxes paid   200    100 
Supplemental schedule of noncash investing and financing activities:          
Transfer of loans to other real estate owned  $124   $548 

 

See Notes to Consolidated Financial Statements

 

 7 

 

  

JUNIATA VALLEY FINANCIAL CORP. AND SUBSIDIARY

 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Unaudited)

 

1. Basis of Presentation and Accounting Policies

 

The consolidated financial statements include the accounts of Juniata Valley Financial Corp. (the “Company”) and its wholly owned subsidiary, The Juniata Valley Bank (the “Bank” or “JVB”). All significant intercompany accounts and transactions have been eliminated.

 

The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles (U.S. GAAP) for complete consolidated financial statements. In the opinion of management, all adjustments considered necessary for fair presentation have been included. Operating results for the three and six month periods ended June 30, 2016 are not necessarily indicative of the results for the year ending December 31, 2016. For further information, refer to the consolidated financial statements and notes thereto included in Juniata Valley Financial Corp.’s Annual Report on Form 10-K for the year ended December 31, 2015.

 

The Company has evaluated events and transactions occurring subsequent to the consolidated statement of financial condition date of June 30, 2016 for items that should potentially be recognized or disclosed in these consolidated financial statements. The evaluation was conducted through the date these consolidated financial statements were issued.

 

2. Recent Accounting Standards Updates (ASU)

 

Accounting Standards Update 2014-09, Revenue from Contracts with Customers (Topic 606)

 

Issued: May 2014

 

Summary: The amendments in this Update establish a comprehensive revenue recognition standard for virtually all industries under U.S. GAAP, including those that previously followed industry-specific guidance such as the real estate, construction and software industries. The revenue standard’s core principle is built on the contract between a vendor and a customer for the provision of goods and services. It attempts to depict the exchange of rights and obligations between the parties in the pattern of revenue recognition based on the consideration to which the vendor is entitled. To accomplish this objective, the standard requires five basic steps: (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price to the performance obligations in the contract, and (v) recognize revenue when (or as) the entity satisfies a performance obligation.

 

Effective Date and Transition: Public entities will apply the new standard for annual reports beginning after December 15, 2016, including interim periods therein. Three basic transition methods are available – full retrospective, retrospective with certain practical expedients, and a cumulative effect approach. Under the third alternative, an entity would apply the new revenue standard only to contracts that are incomplete under legacy U.S. GAAP at the date of initial application (e.g. January 1, 2017) and recognize the cumulative effect of the new standard as an adjustment to the opening balance of retained earnings. That is, prior years would not be restated and additional disclosures would be required to enable users of the financial statements to understand the impact of adopting the new standard in the current year compared to prior years that are presented under legacy U.S. GAAP. Early adoption is prohibited under U.S. GAAP. In July 2015, the Financial Accounting Standards Board approved a one-year delay of the effective date of the revenue recognition standard. The deferral would require public entities to apply the new revenue standard for annual reporting periods beginning after December 15, 2017, including interim reporting periods therein. Public entities would be permitted to elect to early adopt for annual reporting periods beginning after December 15, 2016. The Company is evaluating the effects this Update will have on its consolidated financial condition or results of operations.

 

 8 

 

  

Accounting Standards Update 2015-16, Business Combination (Topic 805): Simplifying the Accounting for Measurement-Period Adjustments

 

Issued: September 2015

 

Summary: ASU 2015-16 requires adjustments to provisional amounts that are identified during the measurement period to be recognized in the reporting period in which the adjustment amounts are determined. This includes any effect on earnings of changes in depreciation, amortization, or other income effects as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date. In addition, the amendments in the Update would require an entity to disclose (either on the face of the income statement or in the notes) the nature and amount of measurement-period adjustments recognized in the current period, including separately the amounts in current-period income statement line items that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date.

 

Effective Date: The amendments are effective for public business entities for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015. The adoption of this update had no material effect on the Company’s consolidated financial condition or results of operations.

 

Accounting Standards Update 2016-02, Leases

 

Issued: February 2016

 

Summary: The new standard establishes a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the income statement.

 

Effective Date: The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. The Company is currently evaluating the impact this Update will have on its consolidated financial position and results of operations.

 

Accounting Standards Update 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments

 

Issued: June 2016

 

Summary: Summary: ASU 2016-13 requires credit losses on most financial assets measured at amortized cost and certain other instruments to be measured using an expected credit loss model (referred to as the current expected credit loss (CECL) model). Under this model, entities will estimate credit losses over the entire contractual term of the instrument (considering estimated prepayments, but not expected extensions or modifications unless reasonable expectation of a troubled debt restructuring exists) from the date of initial recognition of that instrument.

 

The ASU also replaces the current accounting model for purchased credit impaired loans and debt securities. The allowance for credit losses for purchased financial assets with a more-than insignificant amount of credit deterioration since origination (“PCD assets”), should be determined in a similar manner to other financial assets measured on an amortized cost basis. However, upon initial recognition, the allowance for credit losses is added to the purchase price (“gross up approach”) to determine the initial amortized cost basis. The subsequent accounting for PCD financial assets is the same expected loss model described above.

 

 9 

 

  

Further, the ASU made certain targeted amendments to the existing impairment model for available-for-sale (AFS) debt securities. For an AFS debt security for which there is neither the intent nor a more-likely-than-not requirement to sell, an entity will record credit losses as an allowance rather than a write-down of the amortized cost basis.

 

Effective Date: The new standard is effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The Company is currently evaluating the impact this Update will have on its consolidated financial position and results of operations.

 

3. Business Combination

 

On November 30, 2015, Juniata consummated the merger with FNBPA Bancorp, Inc. (“FNBPA”), a Pennsylvania corporation. FNBPA merged with, and into Juniata, with Juniata continuing as the surviving entity. Simultaneously with the consummation of the foregoing merger, First National Bank of Port Allegany (“FNB”), a national banking association and a wholly-owned subsidiary of FNBPA, merged with and into the Bank.

 

As part of this transaction, FNBPA shareholders received either 2.7813 shares of Juniata’s common stock or $50.34 in cash in exchange for each share of FNBPA common stock. As a result, Juniata issued 607,815 shares of common stock with an acquisition date fair value of approximately $10,637,000, based on Juniata’s closing stock price of $17.50 on November 30, 2015, and cash of $2,208,000, including cash in lieu of fractional shares. The fair value of total consideration paid was $12,845,000.

 

The assets and liabilities of FNB and FNBPA were recorded on the consolidated balances sheet at their estimated fair value as of November 30, 2015, and their results of operations have been included in the consolidated income statement since such date.

 

Included in the purchase price was goodwill and a core deposit intangible of $3,335,000 and $343,000, respectively. The core deposit intangible will be amortized over a ten-year period using a sum of the year’s digits basis. The goodwill will not be amortized, but will be measured annually for impairment or more frequently if circumstances require. ASC 805 allows for adjustments to goodwill for a period of up to one year after the merger date for information that becomes available that reflects circumstances at the merger date. During the first six months of 2016, Juniata identified adjustments to fair value netting $67,000, and goodwill has been adjusted to $3,402,000. Juniata believes that accounting for the merger is complete.

 

Core deposit intangible amortization expense projected for the succeeding five years beginning 2016 is estimated to be $55,000, $49,000, $44,000, $38,000 and $33,000 per year, respectively, and $80,000 in total for years after 2020.

 

The allocation of the purchase price is as follows, in thousands of dollars:

 

    Recorded 11/30/2015    Change    Recorded 06/30/2016 
Purchase price assigned to FNBPA common shares exchanged for 607,815 Juniata common shares  $10,637   $   $10,637 
Purchase price assigned to FNBPA common shares exchanged for cash   2,208         2,208 
Total purchase price   12,845    -    12,845 
FNBPA net assets acquired:               
Tangible common equity   9,854         9,854 
Adjustments to reflect assets acquired and liabilities assumed at fair value:               
Total fair value adjustments   (523)   (102)   (625)
Associated deferred income taxes   179    35    214 
Fair value adjustment to net assets acquired, net of tax   (344)   (67)   (411)
Total FNBPA net assets acquired   9,510    (67)   9,443 
Goodwill resulting from the merger  $3,335   $67   $3,402 

 

 10 

 

  

The following table summarizes the estimated fair value of the assets acquired and liabilities assumed, in thousands of dollars.

  

    Recorded 11/30/2015    Change    Recorded 06/30/2016 
Total purchase price  $12,845   $   $12,845 
              - 
Net assets acquired             - 
Cash and cash equivalents   3,802         3,802 
Investment securities   35,458         35,458 
Loans   47,055         47,055 
Premises and equipment   419         419 
Accrued interest receivable   550    (111)   439 
Core deposit and other intangibles   343         343 
Other real estate owned   114    44    158 
Other assets   763         763 
Deposits   (77,665)        (77,665)
Accrued interest payable   (13)        (13)
Other liabilities   (1,316)        (1,316)
    9,510    (67)   9,443 
Goodwill  $3,335   $67   $3,402 

 

The fair value of the financial assets acquired included loans receivable with a gross amortized cost basis of $47,797,000. The table below illustrates the fair value adjustments made to the amortized cost basis in order to present a fair value of the loans acquired, in thousands of dollars.

 

Gross amortized cost basis at November 30, 2015  $47,797 
Market rate adjustment   (110)
Credit fair value adjustment on pools of homogeneous loans   (73)
Credit fair value adjustment on impaired loans   (559)
Fair value of purchased loans at November 30, 2015  $47,055 

 

The market rate adjustment represents the movement in market interest rates, irrespective of credit adjustments, compared to the stated rates of the acquired loans. The credit adjustment made on pools of homogeneous loans represents the changes in credit quality of the underlying borrowers from the loan inception to the acquisition date. The credit adjustment on impaired loans is derived in accordance with ASC 310-30 and represents the portion of the loan balances that has been deemed uncollectible based on the Company’s expectations of future cash flows for each respective loan. The information about the acquired FNBPA impaired loan portfolio as of November 30, 2015 is as follows, in thousands of dollars.

 

Contractually required principal and interest at acquisition  $2,488 
Contractual cash flows not expected to be collected (nonaccretable discount)   (1,427)
Expected cash flows at acquisition   1,061 
Interest component of expected cash flows (accretable discount)   (157)
Fair value of acquired loans  $904 

 

The following table presents unaudited pro forma information, in thousands, as if the merger between Juniata and FNBPA had been completed on January 1, 2014. The pro forma information does not necessarily reflect the results of operations that would have occurred had Juniata merged with FNBPA at the beginning of 2014. Supplemental pro forma earnings for 2015 were adjusted to exclude $1,637,000 of merger related costs (exclusive of the corresponding tax impact) incurred in 2015; the results for 2014 were adjusted to include these charges. The pro forma financial information does not include the impact of possible business model changes, nor does it consider any potential impacts of current market conditions or revenues, expense efficiencies or other factors.

 

   Years Ended December 31, 
   2015   2014 
Net interest income after loan loss provision  $17,731   $17,089 
Noninterest income   4,841    4,745 
Noninterest expense   17,124    18,358 
Net income   4,862    3,353 
Net income per common share  $1.01   $0.70 

 

 11 

 

 

4. Accumulated other Comprehensive loss

 

Components of accumulated other comprehensive loss, net of tax consisted of the following (in thousands):

 

   6/30/2016   12/31/2015 
Unrealized gains on available for sale securities  $1,562   $96 
Unrecognized expense for defined benefit pension   (2,217)   (2,299)
Accumulated other comprehensive loss  $(655)  $(2,203)

 

5. Earnings Per Share

 

Basic earnings per share (EPS) is computed by dividing net income by the weighted average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the Company. Potential common shares that may be issued by the Company relate solely to outstanding stock options and are determined using the treasury stock method. The following table sets forth the computation of basic and diluted earnings per share:

 

(Amounts, except earnings per share, in thousands)

 

 

   Three Months   Three Months 
   Ended   Ended 
   June 30, 2016   June 30, 2015 
         
Net income  $1,115   $1,001 
Weighted-average common shares outstanding   4,801    4,189 
Basic earnings per share  $0.23   $0.24 
           
Weighted-average common shares outstanding   4,801    4,189 
Common stock equivalents due to effect of stock options   -    1 
Total weighted-average common shares and equivalents   4,801    4,190 
Diluted earnings per share  $0.23   $0.24 

 

   Six Months   Six Months 
   Ended   Ended 
   June 30, 2016   June 30, 2015 
         
Net income  $2,407   $1,925 
Weighted-average common shares outstanding   4,799    4,188 
Basic earnings per share  $0.50   $0.46 
           
Weighted-average common shares outstanding   4,799    4,188 
Common stock equivalents due to effect of stock options   -    1 
Total weighted-average common shares and equivalents   4,799    4,189 
Diluted earnings per share  $0.50   $0.46 

 

 12 

 

  

6. Securities

 

The Company’s investment portfolio includes primarily bonds issued by U.S. Government sponsored agencies (approximately 23%), mortgage-backed securities issued by Government-sponsored agencies and backed by residential mortgages (approximately 58%) and municipal bonds (approximately 18%) as of June 30, 2016. Most of the municipal bonds are general obligation bonds with maturities or pre-refunding dates within 5 years. The remaining 1% of the portfolio includes a group of equity investments in other financial institutions.

 

The amortized cost and fair value of securities as of June 30, 2016 and December 31, 2015, by contractual maturity, are shown below (in thousands). Expected maturities may differ from contractual maturities because the securities may be called or prepaid with or without prepayment penalties.

 

   June 30, 2016 
Securities Available for Sale          Gross   Gross 
   Amortized   Fair   Unrealized   Unrealized 
Type and maturity  Cost   Value   Gains   Losses 
Obligations of U.S. Government agencies and corporations                    
Within one year  $-   $-   $-   $- 
After one year but within five years   19,494    19,639    145    - 
After five years but within ten years   14,006    14,031    26    (1)
    33,500    33,670    171    (1)
Obligations of state and political subdivisions                    
Within one year   4,096    4,103    7    - 
After one year but within five years   15,376    15,609    235    (2)
After five years but within ten years   5,270    5,406    136    - 
After ten years   -    -    -    - 
    24,742    25,118    378    (2)
Mortgage-backed securities   81,574    83,011    1,437    - 
Equity securities   1,719    2,090    406    (35)
Total  $141,535   $143,889   $2,392   $(38)

 

   December 31, 2015 
Securities Available for Sale          Gross   Gross 
   Amortized   Fair   Unrealized   Unrealized 
Type and maturity  Cost   Value   Gains   Losses 
Obligations of U.S. Government agencies and corporations                    
  Within one year  $1,000   $1,003   $3   $- 
  After one year but within five years   24,489    24,264    19    (244)
  After five years but within ten years   7,495    7,465    7    (37)
    32,984    32,732    29    (281)
Obligations of state and political subdivisions                    
  Within one year   5,756    5,771    15    - 
  After one year but within five years   16,070    16,151    101    (20)
  After five years but within ten years   7,204    7,282    78    - 
  After ten years   330    331    1    - 
    29,360    29,535    195    (20)
Mortgage-backed securities   88,159    87,741    213    (631)
Equity securities   1,692    2,319    645    (18)
Total  $152,195   $152,327   $1,082   $(950)

 

Certain obligations of the U.S. Government and state and political subdivisions are pledged to secure public deposits, securities sold under agreements to repurchase and for other purposes as required or permitted by law. The carrying value of the pledged assets was $35,512,000 and $45,101,000 at June 30, 2016 and December 31, 2015, respectively.

 

 13 

 

  

In addition to cash received from the scheduled maturities of securities, some investment securities available for sale are sold or called at current market values during the course of normal operations.

 

The following chart summarizes proceeds received from sales or calls of investment securities transactions and the resulting realized gains and losses (in thousands):

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2016   2015   2016   2015 
Gross proceeds from sales of securities  $4,267   $5,815   $4,267   $18,711 
Securities available for sale:                    
Gross realized gains from sold and called securities  $43   $13   $43   $54 
Gross realized losses from sold and called securities   (15)   (12)   (15)   (70)
Gross gains from business combinations   100    -    100    - 

 

Accounting Standards Codification (ASC) Topic 320, Investments – Debt and Equity Securities, clarifies the interaction of the factors that should be considered when determining whether a debt security is other-than-temporarily impaired. For debt securities, management must assess whether (a) it has the intent to sell the security and (b) it is more likely than not that it will be required to sell the security prior to its anticipated recovery. These steps are taken before an assessment is made as to whether the entity will recover the cost basis of the investment. For equity securities, consideration is given to management’s intention and ability to hold the securities until recovery of unrealized losses in assessing potential other-than-temporary impairment. More specifically, factors considered to determine other-than-temporary impairment status for individual equity holdings include the length of time the stock has remained in an unrealized loss position, the percentage of unrealized loss compared to the carrying cost of the stock, dividend reduction or suspension, market analyst reviews and expectations, and other pertinent factors that would affect expectations for recovery or further decline.

 

In instances when a determination is made that an other-than-temporary impairment exists and the entity does not intend to sell the debt security and it is not more likely than not that it will be required to sell the debt security prior to its anticipated recovery, the other-than-temporary impairment is separated into the amount of the total other-than-temporary impairment related to a decrease in cash flows expected to be collected from the debt security (the credit loss) and the amount of the total other-than-temporary impairment related to all other factors. The amount of the total other-than-temporary impairment related to the credit loss is recognized in earnings. The amount of the total other-than-temporary impairment related to all other factors is recognized in other comprehensive (loss) income.

 

The following table shows gross unrealized losses and fair value, aggregated by category and length of time that individual securities have been in a continuous unrealized loss position, at June 30, 2016 and December 31, 2015 (in thousands):

 

   Unrealized Losses at June 30, 2016 
                         
   Less Than 12 Months   12 Months or More   Total 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
   Value   Losses   Value   Losses   Value   Losses 
Obligations of U.S. Government agencies and corporations  $2,002   $(1)  $-   $-   $2,002   $(1)
Obligations of state and political subdivisions   -    -    997    (2)   997    (2)
Mortgage-backed securities   -    -    -    -    -    - 
Debt securities   2,002    (1)   997    (2)   2,999    (3)
                               
Equity securities   145    (19)   53    (16)   198    (35)
                               
Total temporarily impaired securities  $2,147   $(20)  $1,050   $(18)  $3,197   $(38)

 

 14 

 

 

   Unrealized Losses at December 31, 2015 
                         
   Less Than 12 Months   12 Months or More   Total 
   Fair   Unrealized   Fair   Unrealized   Fair   Unrealized 
   Value   Losses   Value   Losses   Value   Losses 
Obligations of U.S. Government agencies and corporations  $10,887   $(102)  $12,814   $(179)  $23,701   $(281)
Obligations of state and political subdivisions   7,469    (13)   692    (7)   8,161    (20)
Mortgage-backed securities   57,454    (631)   -    -    57,454    (631)
Debt securities   75,810    (746)   13,506    (186)   89,316    (932)
                               
Equity securities   62    (3)   75    (15)   137    (18)
                               
Total temporarily impaired securities  $75,872   $(749)  $13,581   $(201)  $89,453   $(950)

 

At June 30, 2016, one U.S. Government agency security had an unrealized losses that, in the aggregate, totaled less than 0.01% of amortized cost. None of these securities have been in a continuous loss position for 12 months or more.

 

At June 30, 2016, 5 obligations of state and political subdivisions had unrealized losses that, in the aggregate, totaled less than 0.01% of amortized cost. Three of these securities has been in a continuous loss position for 12 months or more.

 

The mortgage-backed securities in the Company’s portfolio are government sponsored enterprise (GSE) pass-through instruments issued by the Federal National Mortgage Association (FNMA) or Federal Home Loan Mortgage Corporation (FHLMC), which guarantees the timely payment of principal on these investments. There were no unrealized losses in mortgage-backed securities at June 30, 2016.

 

The unrealized losses noted above are considered to be temporary impairments. The decline in the values of the debt securities is due only to interest rate fluctuations, rather than erosion of issuer credit quality. As a result, the payment of contractual cash flows, including principal repayment, is not at risk. As the Company does not intend to sell the securities, does not believe the Company will be required to sell the securities before recovery and expects to recover the entire amortized cost basis, none of the debt securities are deemed to be other-than-temporarily impaired.

 

Equity securities owned by the Company consist of common stock of various financial services providers and are evaluated quarterly for evidence of other-than-temporary impairment. There were four equity securities that were in an unrealized loss position for 12 months or more as of June 30, 2016. Individually and collectively, these four equity securities have insignificant unrealized losses. Management has identified no other-than-temporary impairment as of, or for the periods ended June 30, 2016, June 30, 2015 and December 31, 2015, respectively, in the equity portfolio. Management continues to track the performance of each stock owned to determine if it is prudent to recognize any other-than-temporary impairment charges. The Company has the ability and intent to hold its equity securities until recovery of unrealized losses.

 

 15 

 

  

7. Loans and Related Allowance for Credit Losses

 

Loans that the Company has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at the outstanding unpaid principal balances, net of any deferred fees or costs and the allowance for loan losses. Interest income on all loans, other than nonaccrual loans, is accrued over the term of the loans based on the amount of principal outstanding. Unearned income is amortized to income over the life of the loans, using the interest method.

 

The loan portfolio is segmented into commercial and consumer loans. Commercial loans are comprised of the following classes of loans: (1) commercial, financial and agricultural, (2) commercial real estate, (3) real estate construction, a portion of (4) mortgage loans and (5) obligations of states and political subdivisions. Consumer loans are comprised of a portion of (4) mortgage loans and (6) personal loans.

 

Loans on which the accrual of interest has been discontinued are designated as non-accrual loans. Accrual of interest on loans is generally discontinued when the contractual payment of principal or interest has become 90 days past due or reasonable doubt exists as to the full, timely collection of principal or interest. However, it is the Company’s policy to continue to accrue interest on loans over 90 days past due as long as (1) they are guaranteed or well secured and (2) there is an effective means of timely collection in process. When a loan is placed on non-accrual status, all unpaid interest credited to income in the current year is reversed against current period income, and unpaid interest accrued in prior years is charged against the allowance for loan losses. Interest received on nonaccrual loans generally is either applied against principal or reported as interest income, according to management’s judgment as to the collectability of principal. Generally, accruals are resumed on loans only when the obligation is brought fully current with respect to interest and principal, has performed in accordance with the contractual terms for a reasonable period of time and the ultimate collectability of the total contractual principal and interest is no longer in doubt.

 

The Company originates loans in the portfolio with the intent to hold them until maturity. At the time the Company no longer intends to hold loans to maturity based on asset/liability management practices, the Company transfers loans from its portfolio to held for sale at fair value. Any write-down recorded upon transfer is charged against the allowance for loan losses. Any write-downs recorded after the initial transfers are recorded as a charge to other non-interest expense. Gains or losses recognized upon sale are included in gains on sales of loans which is a component of non-interest income.

 

The Company also originates residential mortgage loans with the intent to sell. These individual loans are normally funded by the buyer immediately. The Company maintains servicing rights on these loans. Mortgage servicing rights are recognized as an asset upon the sale of a mortgage loan. A portion of the cost of the loan is allocated to the servicing right based upon relative fair value. Servicing rights are intangible assets and are carried at estimated fair value. Adjustments to fair value are recorded as non-interest income and included in gain on sales of loans in the consolidated statements of income.

 

The allowance for credit losses consists of the allowance for loan losses and the reserve for unfunded lending commitments. The allowance for loan losses (“allowance”) represents management’s estimate of losses inherent in the loan portfolio as of the consolidated statement of financial condition date and is recorded as a reduction to loans. The reserve for unfunded lending commitments represents management’s estimate of losses inherent in its unfunded lending commitments and is recorded in other liabilities on the consolidated statement of financial condition, when necessary. The amount of the reserve for unfunded lending commitments is not material to the consolidated financial statements. The allowance for loan losses is increased by the provision for loan losses, and decreased by charge-offs, net of recoveries. Loans deemed to be uncollectible are charged against the allowance for loan losses, and subsequent recoveries, if any, are credited to the allowance.

 

For financial reporting purposes, the provision for loan losses charged to current operating income is based on management's estimates, and actual losses may vary from estimates. These estimates are reviewed and adjusted at least quarterly and are reported in earnings in the periods in which they become known.

 

 16 

 

  

Loans included in any class are considered for charge-off when:

 

·principal or interest has been in default for 120 days or more and for which no payment has been received during the previous four months;
·all collateral securing the loan has been liquidated and a deficiency balance remains;
·a bankruptcy notice is received for an unsecured loan;
·a confirming loss event has occurred; or
·the loan is deemed to be uncollectible for any other reason.

 

The allowance for loan losses is maintained at a level considered adequate to offset probable losses on the Company’s existing loans. The analysis of the allowance for loan losses relies heavily on changes in observable trends that may indicate potential credit weaknesses. Management’s periodic evaluation of the adequacy of the allowance is based on the Company’s past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, composition of the loan portfolio, current economic conditions and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant revision as more information becomes available.

 

In addition, regulatory agencies, as an integral part of their examination process, periodically review the Company’s allowance for loan losses and may require the Company to recognize additions to the allowance for loan losses based on their judgments about information available to them at the time of their examination, which may not be currently available to management. Based on management’s comprehensive analysis of the loan portfolio, management believes the level of the allowance for loan losses as of June 30, 2016 was adequate.

 

There are two components of the allowance: a specific component for loans that are deemed to be impaired; and a general component for contingencies.

 

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

 

The estimated fair values of substantially all of the Company’s impaired loans are measured based on the estimated fair value of the loan’s collateral. For commercial loans secured with real estate, estimated fair values are determined primarily through third-party appraisals. When a real estate secured loan becomes impaired, a decision is made regarding whether an updated certified appraisal of the real estate is necessary. This decision is based on various considerations, including the age of the most recent appraisal, the loan-to-value ratio based on the current appraisal and the condition of the property. Appraised values may be discounted to arrive at the estimated selling price of the collateral, which is considered to be the estimated fair value. The discounts also include the estimated costs to sell the property. For commercial loans secured by non-real estate collateral, estimated fair values are determined based on the borrower’s financial statements, inventory reports, aging accounts receivable, equipment appraisals or invoices. Indications of value from these sources are generally discounted based on the age of the financial information or the quality of the assets. For such loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The Company generally does not separately identify individual consumer segment loans for impairment disclosures, unless such loans are subject to a restructuring agreement.

 

Loans whose terms are modified are classified as troubled debt restructurings if the Company grants borrowers concessions and it is deemed that those borrowers are experiencing financial difficulty. Concessions granted under a troubled debt restructuring generally involve a below-market interest rate based on the loan’s risk characteristics or an extension of a loan’s stated maturity date. Nonaccrual troubled debt restructurings are restored to accrual status if principal and interest payments, under the modified terms, are current for a sustained period of time after modification. Loans classified as troubled debt restructurings are designated as impaired.

 

 17 

 

  

The component of the allowance for contingencies relates to other loans that have been segmented into risk rated categories. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated quarterly or when credit deficiencies arise, such as delinquent loan payments. Credit quality risk ratings include regulatory classifications of special mention, substandard, doubtful and loss. Loans classified as special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified as substandard have one or more well-defined weaknesses that jeopardize the liquidation of the debt. Substandard loans include loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified doubtful have all the weaknesses inherent in loans classified substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans classified as a loss are considered uncollectible and are charged to the allowance for loan losses. Loans not classified are rated pass. Specific reserves may be established for larger, individual classified loans as a result of this evaluation, as discussed above. Remaining loans are categorized into large groups of smaller balance homogeneous loans and are collectively evaluated for impairment. This computation is generally based on historical loss experience adjusted for qualitative factors. The historical loss experience is averaged over a ten-year period for each of the portfolio segments. The ten-year timeframe was selected in order to capture activity over a wide range of economic conditions and has been consistently used by the Company for the past seven years. Qualitative risk factors are reviewed for relevancy each quarter and include:

 

·National, regional and local economic and business conditions, as well as the condition of various market segments, including the underlying collateral for collateral dependent loans;
·Nature and volume of the portfolio and terms of loans;
·Experience, ability and depth of lending and credit management and staff;
·Volume and severity of past due, classified and nonaccrual loans, as well as other loan modifications;
·Existence and effect of any concentrations of credit and changes in the level of such concentrations; and
·Effect of external factors, including competition.

 

Each factor is assigned a value to reflect improving, stable or declining conditions based on management’s best judgment using relevant information available at the time of the evaluation. Adjustments to the factors are supported through documentation of changes in conditions in a narrative accompanying the allowance for loan loss calculation.

 

Commercial, Financial and Agricultural Lending

 

The Company originates commercial, financial and agricultural loans primarily to businesses located in its primary market area and surrounding areas. These loans are used for various business purposes, which include short-term loans and lines of credit to finance machinery and equipment purchases, inventory and accounts receivable. Generally, the maximum term for loans extended on machinery and equipment is shorter and does not exceed the projected useful life of such machinery and equipment. Most business lines of credit are written with a five year maturity, subject to an annual credit review.

 

Commercial loans are generally secured with short-term assets; however, in many cases, additional collateral, such as real estate, is provided as additional security for the loan. Loan-to-value maximum values have been established by the Company and are specific to the type of collateral. Collateral values may be determined using invoices, inventory reports, accounts receivable aging reports, collateral appraisals, etc.

 

In underwriting commercial loans, an analysis of the borrower’s character, capacity to repay the loan, the adequacy of the borrower’s capital and collateral, as well as an evaluation of conditions affecting the borrower, is performed. Analysis of the borrower’s past, present and future cash flows is also an important aspect of the Company’s analysis.

 

 18 

 

  

Concentration analysis assists in identifying industry specific risk inherent in commercial, financial and agricultural lending. Mitigants include the identification of secondary and tertiary sources of repayment and appropriate increases in oversight.

 

Commercial, financial and agricultural loans generally present a higher level of risk than certain other types of loans, particularly during slow economic conditions.

 

Commercial Real Estate Lending

 

The Company engages in commercial real estate lending in its primary market area and surrounding areas. The Company’s commercial real estate portfolio is secured primarily by residential housing, commercial buildings, raw land and hotels. Generally, commercial real estate loans have terms that do not exceed 20 years, have loan-to-value ratios of up to 80% of the appraised value of the property and are typically secured by personal guarantees of the borrowers.

 

As economic conditions deteriorate, the Company reduces its exposure in real estate loans with higher risk characteristics. In underwriting these loans, the Company performs a thorough analysis of the financial condition of the borrower, the borrower’s credit history, and the reliability and predictability of the cash flow generated by the property securing the loan. Appraisals on properties securing commercial real estate loans originated by the Company are performed by independent appraisers.

 

Commercial real estate loans generally present a higher level of risk than certain other types of loans, particularly during slow economic conditions.

 

Real Estate Construction Lending

 

The Company engages in real estate construction lending in its primary market area and surrounding areas. The Company’s real estate construction lending consists of commercial and residential site development loans, as well as commercial building construction and residential housing construction loans.

 

The Company’s commercial real estate construction loans are generally secured with the subject property, and advances are made in conformity with a pre-determined draw schedule supported by independent inspections. Terms of construction loans depend on the specifics of the project, such as estimated absorption rates, estimated time to complete, etc.

 

In underwriting commercial real estate construction loans, the Company performs a thorough analysis of the financial condition of the borrower, the borrower’s credit history, the reliability and predictability of the cash flow generated by the project using feasibility studies, market data, etc. Appraisals on properties securing commercial real estate loans originated by the Company are performed by independent appraisers.

 

Real estate construction loans generally present a higher level of risk than certain other types of loans, particularly during slow economic conditions. The difficulty of estimating total construction costs adds to the risk as well.

 

Mortgage Lending

 

The Company’s real estate mortgage portfolio is comprised of consumer residential mortgages and business loans secured by one-to-four family properties. One-to-four family residential mortgage loan originations, including home equity installment and home equity lines of credit loans, are generated by the Company’s marketing efforts, its present customers, walk-in customers and referrals. These loans originate primarily within the Company’s market area or with customers primarily from the market area.

 

The Company offers fixed-rate and adjustable rate mortgage loans with terms up to a maximum of 25-years for both permanent structures and those under construction. The Company’s one-to-four family residential mortgage originations are secured primarily by properties located in its primary market area and surrounding areas. The majority of the Company’s residential mortgage loans originate with a loan-to-value of 80% or less. Home equity installment loans are secured by the borrower’s primary residence with a maximum loan-to-value of 80% and a maximum term of 15 years. Home equity lines of credit are secured by the borrower’s primary residence with a maximum loan-to-value of 90% and a maximum term of 20 years.

 

 19 

 

  

In underwriting one-to-four family residential real estate loans, the Company evaluates the borrower’s ability to make monthly payments, the borrower’s repayment history and the value of the property securing the loan. The ability to repay is determined by the borrower’s employment history, current financial conditions, and credit background. The analysis is based primarily on the customer’s ability to repay and secondarily on the collateral or security. Most properties securing real estate loans made by the Company are appraised by independent fee appraisers. The Company generally requires mortgage loan borrowers to obtain an attorney’s title opinion or title insurance, and fire and property insurance (including flood insurance, if necessary) in an amount not less than the amount of the loan. The Company does not engage in sub-prime residential mortgage originations.

 

Residential mortgage loans and home equity loans generally present a lower level of risk than certain other types of consumer loans because they are secured by the borrower’s primary residence. Risk is increased when the Company is in a subordinate position for the loan collateral.

 

Obligations of States and Political Subdivisions

 

The Company lends to local municipalities and other tax-exempt organizations. These loans are primarily tax-anticipation notes and, as such, carry little risk. Historically, the Company has never had a loss on any loan of this type.

 

Personal Lending

 

The Company offers a variety of secured and unsecured personal loans, including vehicle loans, mobile home loans and loans secured by savings deposits as well as other types of personal loans.

 

Personal loan terms vary according to the type and value of collateral and creditworthiness of the borrower. In underwriting personal loans, a thorough analysis of the borrower’s willingness and financial ability to repay the loan as agreed is performed. The ability to repay is determined by the borrower’s employment history, current financial conditions and credit background.

 

Personal loans may entail greater credit risk than do residential mortgage loans, particularly in the case of personal loans which are unsecured or are secured by rapidly depreciable assets, such as automobiles or recreational equipment. In such cases, any repossessed collateral for a defaulted personal loan may not provide an adequate source of repayment of the outstanding loan balance as a result of the greater likelihood of damage, loss or depreciation. In addition, personal loan collections are dependent on the borrower’s continuing financial stability, and thus are more likely to be affected by adverse personal circumstances. Furthermore, the application of various federal and state laws, including bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans.

 

Loan Portfolio Classification

 

The following tables present the classes of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system as of June 30, 2016 and December 31, 2015 (in thousands):

 

As of June 30, 2016  Pass   Special
Mention
   Substandard   Doubtful   Total 
Commercial, financial and agricultural  $32,405   $5,002   $1,324   $-   $38,731 
Real estate - commercial   109,204    11,705    6,975    1,121    129,005 
Real estate - construction   19,182    4,196    5,858    -    29,236 
Real estate - mortgage   146,573    4,988    4,648    1,942    158,151 
Obligations of states and political subdivisions   13,955    74         -    14,029 
Personal   8,879    65    10    -    8,954 
Total  $330,198   $26,030   $18,815   $3,063   $378,106 

 

 20 

 

  

As of December 31, 2015   Pass     Special
Mention
    Substandard     Doubtful     Total  
Commercial, financial and agricultural   $ 30,814     $ 1,853     $ 1,504     $ -     $ 34,171  
Real estate - commercial     106,629       16,067       3,274       1,243       127,213  
Real estate - construction     16,351       7,024       3,297       -       26,672  
Real estate - mortgage     152,161       6,595       4,656       1,205       164,617  
Obligations of states and political subdivisions     17,069       455               -       17,524  
Personal     6,787       56       3       -       6,846  
Total   $ 329,811     $ 32,050     $ 12,734     $ 2,448     $ 377,043  

 

The Company has certain loans in its portfolio that are considered to be impaired. It is the policy of the Company to recognize income on impaired loans that have been transferred to nonaccrual status on a cash basis, only to the extent that it exceeds principal balance recovery. Until an impaired loan is placed on nonaccrual status, income is recognized on the accrual basis. Collateral analysis is performed on each impaired loan at least quarterly, and results are used to determine if a specific reserve is necessary to adjust the carrying value of each individual loan down to the estimated fair value. Generally, specific reserves are carried against impaired loans based upon estimated collateral value until a confirming loss event occurs or until termination of the credit is scheduled through liquidation of the collateral or foreclosure. Charge off will occur when a confirmed loss is identified. Professional appraisals of collateral, discounted for expected selling costs, appraisal age, economic conditions and other known factors are used to determine the charge-off amount. The following tables summarize information regarding impaired loans by portfolio class as of June 30, 2016 and December 31, 2015 (in thousands):

 

   As of June 30, 2016   As of December 31, 2015 
Impaired loans  Recorded
 Investment
   Unpaid
Principal
Balance
   Related
Allowance
   Recorded
Investment
   Unpaid
Principal
Balance
   Related
Allowance
 
With no related allowance recorded:                              
Commercial, financial and agricultural  $604   $608   $-   $475   $475   $- 
Real estate - commercial   5,976    6,942    -    1,851    2,024    - 
Acquired with credit deterioration   707    789    -    834    893    - 
Real estate - construction   2,561    2,561    -    -    -    - 
Real estate - mortgage   3,009    4,542    -    2,636    4,127    - 
Acquired with credit deterioration   541    557    -    630    642    - 
Personal   1    1    -    -    -    - 
                               
With an allowance recorded:                              
Real estate - mortgage  $857   $857   $75   $-   $-   $- 
                               
Total:                              
Commercial, financial and agricultural  $604   $608   $-   $475   $475   $- 
Real estate - commercial   5,976    6,942    -    1,851    2,024    - 
Acquired with credit deterioration   707    789    -    834    893    - 
Real estate - construction   2,561    2,561    -    -    -    - 
Real estate - mortgage   3,866    5,399    75    2,636    4,127    - 
Acquired with credit deterioration   541    557    -    630    642    - 
Personal   1    1                     
   $14,256   $16,856   $75   $6,426   $8,161   $- 

  

 21 

 

 

   Three Months Ended June 30, 2016   Three Months Ended June 30, 2015 
Impaired loans  Average
Recorded 
Investment
   Interest 
Income
 Recognized
   Cash
Basis
Interest
Income
   Average
Recorded
Investment
   Interest
Income
Recognized
   Cash
Basis
Interest
Income
 
With no related allowance recorded:                              
Commercial, financial and agricultural  $312   $16   $-   $-   $-   $- 
Real estate - commercial   3,896    159    -    2,277    12    4 
Acquired with credit deterioration   763    -    -    -    -    - 
Real estate - construction   1,281    68    -    157    -    - 
Real estate - mortgage   2,606    14    6    2,888    9    6 
Acquired with credit deterioration   582    -    -    -    -    - 
Personal   1    -    -    -    -    - 
                               
With an allowance recorded:                              
Real estate - commercial  $-   $-   $-   $101   $-   $- 
Real estate - construction   -    -    -    168    -    - 
Real estate - mortgage   594    -    -    350    -    - 
                               
Total:                              
Commercial, financial and agricultural  $312   $16-   $-   $-   $-   $- 
Real estate - commercial   3,896    159    -    2,378    12    4 
Acquired with credit deterioration   763    -    -    -    -    - 
Real estate - construction   1,281    68    -    325    9    - 
Real estate - mortgage   3,200    14    6    3,238    -    6 
Acquired with credit deterioration   582    -    -    -    -    - 
Personal   1                          
   $10,034   $257   $6   $5,942   $21   $10 

 

   Six Months Ended June 30, 2016   Six Months Ended June 30, 2015 
Impaired loans  Average
Recorded
Investment
   Interest
Income
Recognized
   Cash
Basis
Interest
Income
   Average
Recorded
Investment
   Interest
Income
Recognized
   Cash
Basis
Interest
Income
 
With no related allowance recorded:                              
Commercial, financial and agricultural  $540   $16   $-   $1   $-   $- 
Real estate - commercial   3,914    168    -    2,299    23    10 
Acquired with credit deterioration   771    -    -    -    -    - 
Real estate - construction   1,281    68    -    324    -    - 
Real estate - mortgage   2,823    18    12    3,025    19    13 
Acquired with credit deterioration   586    -    -    -    -    - 
Personal   1    -    -    -    -    - 
                               
With an allowance recorded:                              
Real estate - commercial  $-   $-   $-   $67   $-   $- 
Real estate - construction   -    -    -    112    -    - 
Real estate - mortgage   429    -    -    469    -    - 
                               
Total:                              
Commercial, financial and agricultural  $540   $16   $-   $1   $-   $- 
Real estate - commercial   3,914    168    -    2,366    23    10 
Acquired with credit deterioration   771    -    -    -    -    - 
Real estate - construction   1,281    68    -    436    -    - 
Real estate - mortgage   3,252    18    12    3,494    19    13 
Acquired with credit deterioration   586    -    -    -    -    - 
Personal   1    -    -    -    -    - 
   $10,345   $270   $12   $6,297   $42   $23 

 

 22 

 

 

The following table presents nonaccrual loans by classes of the loan portfolio as of June 30, 2016 and December 31, 2015 (in thousands):

 

   June 30, 2016   December 31, 2015 
Nonaccrual loans:          
Commercial, financial and agricultural  $19   $- 
Real estate - commercial   1,157    1,286 
Real estate - construction   -    - 
Real estate - mortgage   3,642    2,402 
Personal   -    - 
Total  $4,818   $3,688 

 

The performance and credit quality of the loan portfolio is also monitored by analyzing the age of the loans receivable as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the past due status as of June 30, 2016 and December 31, 2015 (in thousands):

 

 23 

 

  

As of  June 30, 2016  30-59
Days
Past Due
   60-89
Days
Past Due
   Greater
than 90
Days
   Total
Past
Due
   Current   Total
Loans
   Loans Past
Due
greater
than 90
Days and
Accruing
 
                             
Commercial, financial and agricultural  $201    -    19   $220   $38,511   $38,731   $- 
Real estate - commercial                                   
Real estate - commercial   26    406    1,393    1,825    126,473    128,298    272 
Acquired with credit deterioration   203    -    504    707    -    707    504 
Real estate - construction   -    -    -    -    29,236    29,236    - 
Real estate - mortgage                                   
Real estate - mortgage   459    1,167    3,029    4,655    152,955    157,610    - 
Acquired with credit deterioration   151    -    168    319    222    541    168 
Obligations of states and political subdivisions   -    -    -    -    14,029    14,029    - 
Personal   49    -    1    50    8,904    8,954    - 
Total  $1,089   $1,573   $5,114   $7,776   $370,330   $378,106   $944 

 

As of  December 31, 2015  30-59
Days
Past Due
   60-89
Days
Past Due
   Greater
than 90
Days
   Total
Past
Due
   Current   Total
Loans
   Loans Past
Due
greater
than 90
Days and
Accruing
 
                             
Commercial, financial and agricultural  $92    -    -   $92   $34,079   $34,171   $- 
Real estate - commercial                                  
Real estate - commercial   112    124    1,243    1,479    124,900    126,379    - 
Acquired with credit deterioration   -    175    443    618    216    834    443 
Real estate - construction   -    -    -    -    26,672    26,672    - 
Real estate - mortgage                             
Real estate - mortgage   1,038    761    1,669    3,468    160,519    163,987    - 
Acquired with credit deterioration   -    61    119    180    450    630    119 
Obligations of states and political subdivisions   -    -    -    -    17,524    17,524    - 
Personal   56    48    2    106    6,740    6,846    2 
Total  $1,298   $1,169   $3,476   $5,943   $371,100   $377,043   $564 

 

The following table summarizes information regarding troubled debt restructurings by loan portfolio class at June 30, 2016 and December 31, 2015, in thousands of dollars. 

 

   Number of
Contracts
   Pre-Modification
Outstanding
Recorded
Investment
   Post-Modification
Outstanding
Recorded
Investment
   Recorded
Investment
 
As of June 30, 2016                    
Accruing troubled debt restructurings:                    
Real estate - mortgage   6   $254   $282   $224 
                     
Non-accruing troubled debt restructurings:                    
Real estate - mortgage   1    25    25    25 
    7   $279   $307   $249 
                     
As of December 31, 2015                    
Accruing troubled debt restructurings:                    
Real estate - commercial   1   $148   $148   $142 
Real estate - mortgage   6    254    282    234 
                     
    7   $402   $430   $376 

 

 24 

 

 

The Company’s troubled debt restructurings are also impaired loans, which may result in a specific allocation and subsequent charge-off if appropriate. As of June 30, 2016 there were no specific reserves carried for troubled debt restructurings. There were no defaults of troubled debt restructurings that took place during the three or six months ended June 30, 2016 or 2015 within 12 months of restructure. On December 31, 2015, there were no specific reserves carried for troubled debt restructured loans and no charge-offs relating to the troubled debt restructurings. The amended terms of the restructured loans vary, whereby interest rates have been reduced, principal payments have been reduced or deferred for a period of time and/or maturity dates have been extended.

 

   Number of
Contracts
   Pre-Modification
Outstanding
Recorded
Investment
   Post-Modification
Outstanding
Recorded
Investment
   Recorded
Investment
 
Three months ended June 30, 2016                    
Non-accruing troubled debt restructurings:                    
Real estate - mortgage   1   $25   $25   $25 
    1   $25   $25   $25 
Six months ended June 30, 2016                    
Non-accruing troubled debt restructurings:                    
Real estate - mortgage   1   $25   $25   $25 
    1   $25   $25   $25 

 

There were no loans whose terms have been modified resulting in troubled debt restructurings during the three months or six months ended June 30, 2015.

 

Consumer mortgage loans secured by residential real estate properties for which formal foreclosure proceedings were in process at June 30, 2016 and December 31, 2015 totaled $2,287,000 and $1,614,000, respectively. 

 

The following tables summarize the activity in the allowance for loan losses and related investments in loans receivable (in thousands):

As of, and for the periods ended, June 30, 2016

 

    Commercial,
financial and
agricultural
    Real estate -
commercial
    Real estate -
construction
    Real estate -
mortgage
    Obligations
of states and
political
subdivisions
    Personal     Total  
Allowance for loan losses:                                                        
Beginning balance, April 1, 2016   $ 291     $ 821     $ 198     $ 1,184     $ -     $ 60     $ 2,554  
Charge-offs     (4 )     (110 )     -       -       -       (11 )     (125 )
Recoveries     -       24       -       1       -       6       31  
Provisions     21       67       (7 )     15       -       17       113  
Ending balance, June 30, 2016   $ 308     $ 802     $ 191     $ 1,200     $ -     $ 72     $ 2,573  
                                                         
Beginning balance, January 1, 2016   $ 264     $ 836     $ 191     $ 1,140     $ -     $ 47     $ 2,478  
Charge-offs     (4 )     (142 )     -       (18 )     -       (13 )     (177 )
Recoveries     -       24       -       1       -       13       38  
Provisions     48       84       -       77       -       25       234  
Ending balance, June 30, 2016   $ 308     $ 802     $ 191     $ 1,200     $ -     $ 72     $ 2,573  

 

 25 

 

 

    Commercial,
financial and
agricultural
    Real estate -
commercial
    Real estate -
construction
    Real estate -
mortgage
    Obligations
of states and
political
subdivisions
    Personal     Total  
Allowance for loan losses:                                                        
Ending balance   $ 308     $ 802     $ 191     $ 1,200     $ -     $ 72     $ 2,573  
evaluated for impairment                                                        
individually   $ -     $ -     $ -     $ 75     $ -     $ -     $ 75  
collectively   $ 308     $ 802     $ 191     $ 1,125     $ -     $ 72     $ 2,498  
                                                         
Loans:                                                        
Ending balance   $ 38,731     $ 129,005     $ 29,236     $ 158,151     $ 14,029     $ 8,954     $ 378,106  
evaluated for impairment                                                        
individually   $ 604     $ 5,977     $ 2,560     $ 3,866     $ -     $ 1     $ 13,008  
collectively   $ 38,127     $ 123,028     $ 26,676     $ 154,285     $ 14,029     $ 8,953     $ 365,098  
Ending balance: loans acquired with deteriorated credit quality     -     $ 707     $ -     $ 541     $ -     $ -     $ 1,248  

 

As of, and for the periods ended, June 30, 2015

 

    Commercial,
financial and
agricultural
    Real estate -
commercial
    Real estate -
construction
    Real estate -
mortgage
    Obligations
of states and
political
subdivisions
    Personal     Total  
Allowance for loan losses:                                          
Beginning balance, April 1, 2015   $ 216     $ 706     $ 174     $ 1,268     $ -     $ 35     $ 2,399  
Charge-offs     -       (66 )     (24 )     (106 )     -       (4 )     (200 )
Recoveries     -       -       -       1       -       3       4  
Provisions     16       112       8       (29 )     -       5       112  
Ending balance, June 30, 2015   $ 232     $ 752     $ 158     $ 1,134     $ -     $ 39     $ 2,315  
                                                         
Beginning balance, January 1, 2015   $ 222     $ 665     $ 155     $ 1,300     $ -     $ 38     $ 2,380  
Charge-offs     -       (66 )     (24 )     (138 )     -       (5 )     (233 )
Recoveries     -       -       -       1       -       5       6  
Provisions     10       153       27       (29 )     -       1       162  
Ending balance, June 30, 2015   $ 232     $ 752     $ 158     $ 1,134     $ -     $ 39     $ 2,315  

 

    Commercial,
financial and
agricultural
    Real estate -
commercial
    Real estate -
construction
    Real estate -
mortgage
    Obligations
of states and
political
subdivisions
    Personal     Total  
Allowance for loan losses:                                          
Ending balance   $ 232     $ 752     $ 158     $ 1,134     $ -     $ 39     $ 2,315  
evaluated for impairment                                                        
individually   $ -     $ -     $ -     $ 2     $ -     $ -     $ 2  
collectively   $ 232     $ 752     $ 158     $ 1,132     $ -     $ 39     $ 2,313  
                                                         
Loans:                                                        
Ending balance   $ 27,032     $ 102,524     $ 21,065     $ 135,802     $ 13,427     $ 4,273     $ 304,123  
evaluated for impairment                                                        
individually   $ -     $ 2,334     $ 312     $ 3,035     $ -     $ -     $ 5,681  
collectively   $ 27,032     $ 100,190     $ 20,753     $ 132,767     $ 13,427     $ 4,273     $ 298,442  

  

 26 

 

 

As of December 31, 2015

 

As of December 31, 2015   Commercial,
financial and
agricultural
    Real estate -
commercial
    Real estate -
construction
    Real estate -
mortgage
    Obligations
of states and
political
subdivisions
    Personal     Total  
Allowance for loan losses:                                                        
Ending balance   $ 264     $ 836     $ 191     $ 1,140     $ -     $ 47     $ 2,478  
evaluated for impairment                                                        
individually   $ -     $ -     $ -     $ -     $ -     $ -     $ -  
collectively   $ 264     $ 836     $ 191     $ 1,140     $ -     $ 47     $ 2,478  
                                                         
Loans:                                                        
Ending balance   $ 34,171     $ 127,213     $ 26,672     $ 164,617     $ 17,524     $ 6,846     $ 377,043  
evaluated for impairment                                                        
individually   $ 475     $ 1,851     $ -     $ 2,636     $ -     $ -     $ 4,962  
collectively   $ 33,696     $ 124,528     $ 26,672     $ 161,351     $ 17,524     $ 6,846     $ 370,617  
acquired with credit deterioration   $ -       834     $ -     $ 630             $ -     $ 1,464  

 

8. Goodwill and other intangible assets

 

Branch Acquisition

On September 8, 2006, the Company acquired a branch office in Richfield, PA. Goodwill at June 30, 2016 and December 31, 2015 was $2,046,000. Core deposit intangible was $7,000, net of amortization of $431,000, at June 30, 2016 and $29,000, net of amortization of $402,000, at December 31, 2015. The core deposit intangible is being amortized over a ten-year period on a straight line basis. Goodwill is not amortized, but is measured annually for impairment or more frequently if certain events occur which might indicate goodwill has been impaired. Core deposit amortization expense was $11,000 and $22,000 in each of the three and six months ending June 30, 2016 and 2015, respectively. There was no impairment of goodwill during the three or six month periods ended June 30, 2016 or 2015.

 

FNBPA Acquisition

On November 30, 2015, the Company completed its acquisition of FNBPA and as a result, recorded goodwill of $3,402,000. Core deposit intangible in the amount of $303,000 was recorded in the fourth quarter of 2015 and is being amortized over a ten-year period using a sum of the year’s digits basis. Core deposit intangible amortization expense recorded the three and six months ended June 30, 2016 was $13,000 and $28,000, respectively, and is expected to be $55,000 for the full year. In the succeeding 4 years, core deposit intangible amortization is expected to be $49,000, $44,000, $38,000 and $33,000 per year, respectively, and $80,000 in total for years after 2020. Other intangible assets were identified and recorded as of November 30, 2015 in the amount of $40,000 and are being amortized on a straight line basis over two years, through November 30, 2017. Expense recognized in the three and six months ended June 30, 2016 was $5,000 and $10,000, respectively. Amortization expense is projected to be $20,000 and $18,000 for the full year of 2016 and 2017, respectively.

 

9. Investment in Unconsolidated Subsidiary

 

The Company owns 39.16% of the outstanding common stock of Liverpool Community Bank (LCB), Liverpool, PA. This investment is accounted for under the equity method of accounting and is being carried at $4,623,000 as of June 30, 2016. The Company increases its investment in LCB for its share of earnings and decreases its investment by any dividends received from LCB. The investment is evaluated quarterly for impairment. A loss in value of the investment which is determined to be other than a temporary decline would be recognized as a loss in the period in which such determination is made. Evidence of a loss in value might include, but would not necessarily be limited to, absence of an ability to recover the carrying amount of the investment or inability of LCB to sustain an earnings capacity that would justify the current carrying value of the investment. There was no impairment of goodwill during the three or six month periods ended June 30, 2016 or 2015.

 

 27 

 

 

 

10. Fair Value Measurement

 

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

 

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

 

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

 

Fair value measurement and disclosure guidance defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair value measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or, in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or most advantageous) market used to measure the fair value of the asset or liability is not adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

 

Fair value measurement and disclosure guidance requires the use of valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. In that regard, the guidance establishes a fair value hierarchy for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The fair value hierarchy is as follows:

 

Level 1 Inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

 

Level 2 Inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (such as interest rates, volatilities, prepayment speeds, credit risks, etc.) or inputs that are derived principally from or corroborated by market data by correlation or other means.

 

 28 

 

 

Level 3 Inputs – Unobservable inputs for determining the fair values of assets or liabilities that reflect an entity’s own assumptions about the assumptions that market participants would use in pricing the assets or liabilities.

 

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

 

A description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such assets and liabilities pursuant to the valuavx0tion hierarchy, is set forth below.

 

In general, fair value is based upon quoted market prices, where available. If such quoted market prices are not available, fair value is based upon internally developed models that primarily use, as inputs, observable market-based parameters. Valuation adjustments may be made to ensure that financial instruments are recorded at fair value. These adjustments may include amounts to reflect counterparty credit quality and the Company’s creditworthiness, among other things, as well as unobservable parameters. Any such valuation adjustments are applied consistently over time. The Company’s valuation methodologies may produce a fair value calculation that may not be indicative of net realizable value or reflective of future fair values. While management believes the Company’s valuation methodologies are appropriate and consistent with other market participants, the use of different methodologies or assumptions to determine the fair value of certain financial instruments could result in a different estimate of fair value at the reporting date.

 

Securities Available for Sale. Debt securities classified as available for sale are reported at fair value utilizing Level 2 inputs. For these securities, the Company obtains fair value measurement from an independent pricing service. The fair value measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. Equity securities classified as available for sale are reported at fair value using Level 1 inputs.

 

Impaired Loans. Certain impaired loans are reported on a non-recurring basis at the fair value of the underlying collateral since repayment is expected solely from the collateral. Fair value is generally determined based upon independent third-party appraisals of the properties, or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements.

 

Other Real Estate Owned. Certain assets included in other real estate owned are carried at fair value as a result of impairment and accordingly are presented as measured on a non-recurring basis. Values are estimated using Level 3 inputs, based on appraisals that consider the sales prices of property in the proximate vicinity.

 

Mortgage Servicing Rights. The fair value of servicing assets is based on the present value of estimated future cash flows on pools of mortgages stratified by rate and maturity date and are considered Level 3 inputs.

 

The following table summarizes financial assets and financial liabilities measured at fair value as of June 30, 2016 and December 31, 2015, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (in thousands). There were no transfers of assets between fair value Level 1 and Level 2 during the six months ended June 30, 2016 or 2015.

 

 29 

 

 

       (Level 1)   (Level 2)   (Level 3) 
       Quoted Prices in   Significant   Significant 
       Active Markets   Other   Other 
   June 30,   for Identical   Observable   Unobservable 
   2016   Assets   Inputs   Inputs 
Measured at fair value on a recurring basis:                    
Debt securities available-for-sale:                    
Obligations of U.S. Government agencies and corporations  $33,670   $-   $33,670   $- 
Obligations of state and political subdivisions   25,118    -    25,118    - 
Mortgage-backed securities   83,011    -    83,011    - 
Equity securities available-for-sale   2,090    2,090    -    - 
                     
Measured at fair value on a non-recurring basis:                    
Impaired loans   2,999    -    -    2,999 
Other real estate owned   171    -    -    171 
Mortgage servicing rights   197    -    -    197 

 

       (Level 1)   (Level 2)   (Level 3) 
       Quoted Prices in   Significant   Significant 
       Active Markets   Other   Other 
   December 31,   for Identical   Observable   Unobservable 
   2015   Assets   Inputs   Inputs 
Measured at fair value on a recurring basis:                    
Debt securities available-for-sale:                    
Obligations of U.S. Government agencies and corporations  $32,732   $-   $32,732   $- 
Obligations of state and political subdivisions   29,535    -    29,535    - 
Mortgage-backed securities   87,741    -    87,741    - 
Equity securities available-for-sale   2,319    2,319    -    - 
                     
Measured at fair value on a non-recurring basis:                    
Impaired loans   2,232    -    -    2,232 
Other real estate owned   150    -    -    150 
Mortgage servicing rights   205    -    -    205 

 

The following table presents additional quantitative information about assets measured at fair value on a nonrecurring basis and for which Level 3 inputs have been used to determine fair value:

 

June 30, 2016  Fair Value
Estimate
   Valuation Technique  Unobservable Input  Range  Weighted
Average
 
                  
Impaired loans  $2,999   Appraisal of collateral (1)  Appraisal and liquidation adjustments (2)  7% - 37%   9.3%
Other real estate owned   171   Appraisal of collateral (1)  Appraisal and liquidation adjustments (2)  10% - 32%   30%
Mortgage servicing rights   197   Multiple of annual servicing fee  Estimated pre-payment speed, based on rate and term  300% - 400%   361%
                    
December 31, 2015  Fair Value
Estimate
   Valuation Technique  Unobservable Input  Range  Weighted
Average
 
                  
Impaired loans  $2,232   Appraisal of collateral (1)  Appraisal and liquidation adjustments (2)  7% - 37%   16.1%
Other real estate owned   150   Appraisal of collateral (1)  Appraisal and liquidation adjustments (2)  32%   32%
Mortgage servicing rights   205   Multiple of annual servicing fee  Estimated pre-payment speed, based on rate and term  300% - 400%   364%

 

 30 

 

 

(1)Fair value is generally determined through independent appraisals of the underlying collateral that generally include various level 3 inputs which are not identifiable.
(2)Appraisals may be adjusted downward by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range of liquidation expenses and other appraisal adjustments are presented as a percent of the appraisal.

 

Fair Value of Financial Instruments

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

 

The information presented below should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is provided only for a limited portion of the Company’s assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful.

 

The following describes the estimated fair value of the Company’s financial instruments as well as the significant methods and assumptions not previously disclosed used to determine these estimated fair values.

 

Carrying values approximate fair value for cash and due from banks, interest-bearing demand deposits with banks, restricted stock in the Federal Home Loan Bank, loans held for sale, interest receivable, mortgage servicing rights, non-interest bearing deposits, securities sold under agreements to repurchase, short-term borrowings and interest payable. Other than cash and due from banks, which are considered Level 1 inputs, and mortgage servicing rights, which are Level 3 inputs, these instruments are Level 2 inputs.

 

Interest bearing time deposits with banks - The estimated fair value is determined by discounting the contractual future cash flows, using the rates currently offered for deposits of similar remaining maturities.

 

Loans – For variable-rate loans that reprice frequently and which entail no significant changes in credit risk, carrying values approximated fair value. Substantially all commercial loans and real estate mortgages are variable rate loans. The fair value of other loans (i.e. consumer loans and fixed-rate real estate mortgages) is estimated by calculating the present value of the cash flow difference between the current rate and the market rate, for the average maturity, discounted quarterly at the market rate.

 

Fixed rate time deposits - The estimated fair value is determined by discounting the contractual future cash flows, using the rates currently offered for deposits of similar remaining maturities.

 

Long term debt and other interest bearing liabilities – The fair value is estimated using discounted cash flow analysis, based on incremental borrowing rates for similar types of arrangements.

 

Commitments to extend credit and letters of credit – The fair value of commitments to extend credit is estimated using the fees currently charged to enter into similar agreements, taking into account market interest rates, the remaining terms and present credit-worthiness of the counterparties. The fair value of guarantees and letters of credit is based on fees currently charged for similar agreements.

 

 31 

 

 

The estimated fair values of the Company’s financial instruments are as follows (in thousands):

 

Financial Instruments

(in thousands)

 

   June 30, 2016   December 31, 2015 
   Carrying   Fair   Carrying   Fair 
   Value   Value   Value   Value 
Financial assets:                    
Cash and due from banks  $10,495   $10,495   $10,385   $10,385 
Interest bearing deposits with banks   123    123    73    73 
Interest bearing time deposits with banks   350    350    350    350 
Securities   143,889    143,889    152,327    152,327 
Restricted investment in FHLB stock   2,487    2,487    3,509    3,509 
Loans held for sale   -    -    1,808    1,808 
Loans, net of allowance for loan losses   375,533    367,157    374,565    373,078 
Mortgage servicing rights   197    197    205    205 
Accrued interest receivable   1,511    1,511    1,806    1,806 
                     
Financial liabilities:                    
Non-interest bearing deposits   105,193    105,193    106,667    106,667 
Interest bearing deposits   361,851    364,567    350,459    352,859 
Securities sold under agreements to repurchase   4,469    4,469    4,996    4,996 
Short-term borrowings   7,119    7,119    30,061    30,061 
Long-term debt   25,000    25,148    22,500    22,482 
Other interest bearing liabilities   1,497    1,295    1,471    1,476 
Accrued interest payable   227    227    238    238 
                     
Off-balance sheet financial instruments:                    
Commitments to extend credit   -    -    -    - 
Letters of credit   -    -    -    - 

 

The following presents the carrying amount, fair value and placement in the fair value hierarchy of the Company’s financial instruments not previously disclosed as of March 31, 2016 and December 31, 2015. This table excludes financial instruments for which the carrying amount approximates fair value (in thousands).

 

           (Level 1)   (Level 2)   (Level 3) 
           Quoted Prices in         
           Active Markets   Significant   Significant 
           for Identical   Other   Other 
June 30, 2016  Carrying
Amount
   Fair Value   Assets or
Liabilities
   Observable
Inputs
   Unobservable
Inputs
 
Financial instruments - Assets                         
Interest bearing time deposits with banks  $350   $350   $-   $350   $- 
Loans, net of allowance for loan losses   375,533    367,157    -    -    367,157 
Financial instruments - Liabilities                         
Interest bearing deposits   361,851    364,567    -    364,567    - 
Long-term debt   25,000    25,148    -    25,148    - 
Other interest bearing liabilities   1,497    1,295    -    1,295    - 

 

 32 

 

 

           (Level 1)   (Level 2)   (Level 3) 
           Quoted Prices in         
           Active Markets   Significant   Significant 
           for Identical   Other   Other 
December 31, 2015  Carrying
Amount
   Fair Value   Assets or
Liabilities
   Observable
Inputs
   Unobservable
Inputs
 
Financial instruments - Assets                         
Interest bearing time deposits with banks  $350   $350   $-   $350   $- 
Loans held for sale   1,808    1,808    -    1,808    - 
Loans, net of allowance for loan losses   374,565    373,078    -    -    373,078 
Financial instruments - Liabilities                         
Interest bearing deposits   350,459    352,859    -    352,859    - 
Long-term debt   22,500    22,482    -    22,482    - 
Other interest bearing liabilities   1,471    1,476    -    1,476    - 

 

11. Defined Benefit Retirement Plan

 

The Company sponsors a defined benefit retirement Plan (the “JVB Plan”) which covers substantially all of its employees employed prior to December 31, 2007. As of January 1, 2008, the JVB Plan was amended to close the JVB Plan to new entrants. All active participants as of December 31, 2007 became 100% vested in their accrued benefit and, as long as they remained eligible, continued to accrue benefits until December 31, 2012. The benefits are based on years of service and the employee’s compensation. Effective December 31, 2012, the JVB Plan was amended (frozen) to cease future service accruals after that date. The Company’s funding policy is to contribute annually no more than the maximum amount that can be deducted for federal income tax purposes. Contributions are intended to provide for benefits attributed to service through December 31, 2012. The Company has made no contributions in the first six months of 2016 and does not expect to contribute to the JVB Plan in the remainder of 2016. Pension expense included the following components for the three and six month periods ended June 30, 2016 and 2015:

 

(Dollars in thousands)

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2016   2015   2016   2015 
Components of net periodic pension cost (income)                    
Interest cost  $114   $113   $228   $225 
Expected return on plan assets   (142)   (148)   (284)   (296)
Recognized net actuarial loss   62    60    124    121 
Net periodic pension cost (income)  $34   $25   $68   $50 
                     
Amortization of net actuarial loss recognized in other comprehensive income  $(62)  $(60)  $(124)  $(121)
                     
Total recognized in net periodic pension cost and other comprehensive income  $(28)  $(35)  $(56)  $(71)

 

As a result of the FNBPA acquisition, the Company sponsors a second defined benefit retirement plan (the “FNB Plan”), which covers substantially all former FNBPA employees that were employed prior to September 30, 2008. The FNB Plan was amended as of December 31, 2015 to cease future service accruals to previously unfrozen participants and is now considered to be “frozen”. The Company’s funding policy is to contribute annually no more than the maximum amount that can be deducted for federal income tax purposes. Contributions are intended to provide for benefits attributed to service prior to the frozen date. The Company has made no contributions in the first six months of 2016 and does not expect to contribute to the FNB Plan in the remainder of 2016. Pension benefit included the following components for the three and six month periods ended June 30, 2016 and 2015.

 

 33 

 

 

(Dollars in thousands)

 

   Three Months Ended   Six Months Ended 
   June 30,   June 30, 
   2016   2015   2016   2015 
Components of net periodic pension cost (income)                    
Interest cost  $53   $-   $106   $- 
Expected return on plan assets   (57)   -    (114)   - 
Recognized net actuarial loss   -    -    -    - 
Net periodic pension cost (income)  $(4)  $-   $(8)  $- 
                     
Amortization of net actuarial loss recognized in other comprehensive income  $-   $-   $-   $- 
                     
Total recognized in net periodic pension cost and other comprehensive income  $(4)  $-   $(8)  $- 

 

12. Commitments, Contingent Liabilities and Guarantees

 

In the ordinary course of business, the Company makes commitments to extend credit to its customers through letters of credit, loan commitments and lines of credit. At June 30, 2016, the Company had $61,931,000 outstanding in loan commitments and other unused lines of credit extended to its customers as compared to $47,280,000 at December 31, 2015.

 

The Company does not issue any guarantees that would require liability recognition or disclosure, other than its letters of credit. Letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Generally, financial and performance letters of credit have expiration dates within one year of issuance, while commercial letters of credit have longer term commitments. The credit risk involved in issuing letters of credit is essentially the same as the risks that are involved in extending loan facilities to customers. The Company generally holds collateral and/or personal guarantees supporting these commitments. The Company had outstanding $2,424,000 and $2,586,000 of financial and performance letters of credit commitments as of June 30, 2016 and December 31, 2015, respectively. Commercial letters of credit as of June 30, 2016 and December 31, 2015 totaled $12,400,000. Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount of future payments required under the corresponding guarantees. The amount of the liability as of June 30, 2016 for payments under letters of credit issued was not material. Because these instruments have fixed maturity dates, and because many of them will expire without being drawn upon, they do not generally present any significant liquidity risk.

 

Additionally, the Company has committed to fund and sell qualifying residential mortgage loans to the Federal Home Loan Bank of Pittsburgh in the total amount of $10,000,000. As of June 30, 2016, $7,905,000 remained to be delivered on that commitment, $374,000 of which has been committed to borrowers.

 

13. Subsequent Events

 

In July 2016, the Board of Directors declared a dividend of $0.22 per share to shareholders of record on August 15, 2016, payable on September 1, 2016.

 

 34 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

Forward Looking Statements:

 

The information contained in this Quarterly Report on Form 10-Q contains forward looking statements (as such term is defined in the Securities Exchange Act of 1934 and the regulations thereunder) including statements which are not historical facts or that address trends or management's intentions, plans, beliefs, expectations or opinions.  Such forward looking statements are subject to risks and uncertainties and may be affected by various factors which may cause actual results to differ materially from those in the forward looking statements including, without limitation:

 

·the impact of adverse changes in the economy and real estate markets, including protracted periods of low-growth and sluggish loan demand;
·the effect of market interest rates, particularly a continuing period of low market interest rates, and relative balances of rate-sensitive assets to rate-sensitive liabilities, on net interest margin and net interest income;
·the effect of competition on rates of deposit and loan growth and net interest margin;
·increases in non-performing assets, which may result in increases in the allowance for credit losses, loan charge-offs and elevated collection and carrying costs related to such non-performing assets;
·other income growth, including the impact of regulatory changes which have reduced debit card interchange revenue;
·investment securities gains and losses, including other than temporary declines in the value of securities which may result in charges to earnings;
·the level of other expenses, including salaries and employee benefit expenses;
·the increasing time and expense associated with regulatory compliance and risk management;
·the uncertainty and lack of clear regulatory guidance associated with the delay in implementing many of the regulations mandated by the Dodd Frank Act;
·capital and liquidity strategies, including the expected impact of the capital and liquidity requirements modified by the Basel III standards;
·integration costs and cost savings related to business combinations, including the acquisition of FNBPA completed on November 30, 2015.

 

The Company undertakes no obligation to publicly update or revise forward looking information, whether as a result of new or updated information, future events or otherwise.  For a more complete discussion of certain risks, uncertainties and other factors affecting the Company, refer to the Company’s Risk Factors, contained in Item 1A of the Company’s Annual Report on Form 10-K for the year ended December 31, 2015, and Item 1A of Part II of this Quarterly Report on Form 10-Q, a copy of which may be obtained from the Company upon request and without charge (except for the exhibits thereto).

 

Critical Accounting Policies:

 

Disclosure of the Company’s significant accounting policies is included in the notes to the consolidated financial statements of the Company’s Annual Report on Form 10-K for the year ended December 31, 2015. Some of these policies require significant judgments, estimates, and assumptions to be made by management, most particularly in connection with determining the provision for loan losses and the appropriate level of the allowance for loan losses, as well as management’s evaluation of the investment portfolio for other-than-temporary impairment. There have been no changes in critical accounting policies since December 31, 2015.

 

General:

 

The following discussion relates to the consolidated financial condition of the Company as of June 30, 2016, as compared to December 31, 2015, and the consolidated results of operations for the three and six months ended June 30, 2016, compared to the same periods in 2015. This discussion should be read in conjunction with the interim consolidated financial statements and related notes included herein.

 

 35 

 

 

Overview:

 

Juniata Valley Financial Corp. is a Pennsylvania corporation organized in 1983 to be the holding company of The Juniata Valley Bank. The Bank is a state-chartered bank headquartered in Mifflintown, Pennsylvania. Juniata Valley Financial Corp. and its subsidiary bank derive substantially all of their income from banking and bank-related services, including interest earned on residential real estate, commercial mortgage, commercial and consumer loans, interest earned on investment securities and fee income from deposit services and other financial services to its customers through 15 locations in Pennsylvania. The Company completed its acquisition of FNBPA on November 30, 2015, at which time total assets increased by approximately $92 million, or 19%. Juniata Valley Financial Corp. also owns 39.16% of Liverpool Community Bank (LCB), located in Liverpool, Pennsylvania. The Company accounts for LCB as an unconsolidated subsidiary using the equity method of accounting.

 

Financial Condition:

 

Total assets as of June 30, 2016, were $572.8 million, a decrease of 1.9% compared to December 31, 2015. Comparing the balances at June 30, 2016 and December 31, 2015, deposits increased by $9.9 million, with non-interest bearing deposits decreasing by $1.5 million and interest-bearing deposits increasing by $11.4 million. The Company’s investment portfolio decreased by $8.4 million and borrowings decreased by $21.0 million.

 

The table below shows changes in deposit volumes by type of deposit (in thousands of dollars) between December 31, 2015 and June 30, 2016.

 

   June 30,   December 31,   Change 
   2016   2015   $   % 
Deposits:                    
Demand, non-interest bearing  $105,193   $106,667   $(1,474)   (1.4)%
Interest bearing demand and money market   123,784    114,406    9,378    8.2 
Savings   98,487    94,923    3,564    3.8 
Time deposits, $100,000 and more   31,977    25,573    6,404    25.0 
Other time deposits   107,603    115,557    (7,954)   (6.9)
Total deposits  $467,044   $457,126   $9,918    2.2%

 

Overall, loans increased $1.1 million, or 0.3%, between December 31, 2015 and June 30, 2016, as shown in the table below (in thousands of dollars), primarily due to increases in commercial lending and personal consumer lending, partially offset by reductions in residential real estate loans and loans to states and political subdivisions.

 

   June 30,   December 31,   Change 
   2016   2015   $   % 
Loans:                    
Commercial, financial and agricultural  $38,731   $34,171   $4,560    13.3%
Real estate - commercial   129,005    127,213    1,792    1.4 
Real estate - construction   29,236    26,672    2,564    9.6 
Real estate - mortgage   158,151    164,617    (6,466)   (3.9)
Obligations of states and political subdivisions   14,029    17,524    (3,495)   (19.9)
Personal   8,954    6,846    2,108    30.8 
Total loans  $378,106   $377,043   $1,063    0.3%

 

 36 

 

 

A summary of the activity in the allowance for loan losses for each of the six-month periods ended June 30, 2016 and 2015 (in thousands) is presented below.

 

   Periods Ended June 30, 
   2016   2015 
Balance of allowance - January 1  $2,478   $2,380 
Loans charged off   (177)   (233)
Recoveries of loans previously charged off   37    6 
Net charge-offs   (140)   (227)
Provision for loan losses   234    162 
Balance of allowance - end of period  $2,572   $2,315 
           
Ratio of net charge-offs during period to average loans outstanding   0.04%   0.08%

 

As of June 30, 2016, 45 loans (exclusive of loans acquired with credit deterioration), with aggregate outstanding balances of $14,256,000, were individually evaluated for impairment. A collateral analysis was performed on each of these 45 loans in order to establish a portion of the reserve needed to carry impaired loans at fair value. As a result, three loans were determined to have insufficient collateral, and specific reserves, totaling $75,000, were established for the impaired loans.

 

Management believes that the specific reserves carried are adequate to cover potential future losses related to these relationships. There are no other material loans classified as loss, doubtful, substandard, or special mention which management expects to significantly impact future operating results, liquidity or capital resources.

 

Following is a summary of the Bank’s non-performing loans on June 30, 2016 as compared to December 31, 2015.

 

(Dollar amounts in thousands)  As of and for the   As of and for the 
   six months ended   year ended 
Non-performing loans  June 30, 2016   December 31, 2015 
Non-accrual loans  $4,793   $3,688 
Accruing loans past due 90 days or more, exclusive of loans acquired with credit deterioration   272    2 
Restructured loans in default and non-accruing   25    - 
Total  $5,090   $3,690 
           
Average loans outstanding  $378,462   $306,128 
           
Ratio of non-performing loans to average loans outstanding   1.34%   1.21%

 

Stockholders’ equity increased from December 31, 2015 to June 30, 2016 by $1,922,000, or 3.2%. The Company’s net income exceeded dividends paid by $294,000. The adjustment to accumulated other comprehensive loss to record the amortization of the net actuarial loss of the Company’s defined benefit retirement plan increased the Company’s equity by $82,000. The change in market value of securities available for sale increased shareholders’ equity by $1,466,000 when comparing June 30, 2016 to December 31, 2015. Stock based compensation expense recorded pursuant to the Company’s Stock Option Plan added $34,000 during the six month period and net issuance of stock for employee stock plans added $46,000 to equity.

 

Subsequent to June 30, 2016, the following events took place:

 

On July 19, 2016, the Board of Directors declared a cash dividend of $0.22 per share to shareholders of record on August 15, 2016, payable on September 1, 2016.

 

 37 

 

 

Comparison of the Three Months Ended June 30, 2016 and 2015

 

Operations Overview:

Net income for the second quarter of 2016 was $1,115,000, an increase of $114,000, or 11.4%, when compared to the second quarter of 2015. The increase was due primarily to growth of earning assets and revenues as a result of the acquisition of FNBPA, consummated on November 30, 2015. Basic and diluted earnings per share were $0.23 in the second quarter of 2016 compared to $0.24 in the second quarter of 2015. Presented below are selected key ratios for the two periods:

 

   Three Months Ended 
   June 30, 
   2016   2015 
Return on average assets (annualized)   0.78%   0.84%
Return on average equity (annualized)   7.25%   7.99%
Average equity to average assets   10.81%   10.55%
           
Non-interest income, excluding securities gains, as a percentage of average assets (annualized)   0.86%   0.95%
Non-interest expense as a percentage of average assets (annualized)   3.15%   3.05%

 

Excluding tax-effected merger, acquisition and integration costs incurred during the quarters ending June 30, 2016 and 2015, annualized return on average assets and annualized return on average equity were 0.93% and 8.60%, respectively, in the 2016 period and 0.87% and 8.24%, respectively, in the 2015 period. On the adjusted basis, basic and diluted earnings per share increased from $0.25 in the second quarter of 2015 to $0.28 in the second quarter of 2016.

 

The discussion that follows further explains changes in the components of net income when comparing the second quarter of 2016 with the second quarter of 2015.

 

Net Interest Income:

Net interest income was $4,531,000 for the second quarter of 2016, as compared to $3,724,000 in the same quarter in 2015, an increase of 21.7%. Average earning assets increased by 20.0%, and the net interest margin, on a fully tax equivalent basis, increased by 4 basis points.

 

Average loan balances increased by $80.8 million, or 27.5%, and interest on loans increased $810,000 in the second quarter of 2016 as compared to the same period in 2015. Average balances of loans added through the acquisition of FNBPA were approximately $41 million, while the remaining amount of the increase, approximately $40 million, was the result of new loan origination. The increase in average loans outstanding increased interest income by $945,000 but was partially offset by a decrease of 17 basis points in the average weighted yield that reduced interest income by approximately $135,000.

 

Interest earned on investment securities increased $41,000 in the second quarter of 2016 as compared to the second quarter of 2015. Yield increases added $14,000, while average balance increases added $27,000 to interest income. The overall pre-tax yield on the investment securities portfolio increased during the period by 5 basis points, with the average balance increasing by $4.3 million.

 

Total average earning assets during the second quarter of 2016 were $520.6 million, compared to $433.8 million during the second quarter of 2015, yielding 3.90% and 3.89%, respectively, in the 2016 and 2015 periods. Average interest-bearing liabilities increased by $55.7 million, while average non-interest bearing deposits increased $25.9 million. The cost to fund interest earning assets dropped by 4 basis points, to 0.42%, in the second quarter of 2016 compared to the second quarter of 2015.

 

Net interest margin on a fully tax-equivalent basis for the second quarter of 2016 was 3.61%. For the same period in 2015, the fully-tax equivalent net interest margin was 3.57%.

 

 38 

 

 

AVERAGE BALANCE SHEETS AND NET INTEREST INCOME ANALYSIS

(Dollars in thousands)

 

   Three Months Ended   Three Months Ended             
   June 30, 2016   June 30, 2015     
   Average       Yield/   Average       Yield/   Increase (Decrease) Due To (6) 
   Balance (1)   Interest   Rate   Balance (1)   Interest   Rate   Volume   Rate   Total 
ASSETS                                             
Interest earning assets:                                             
Taxable loans (5)  $345,381   $4,136    4.79%  $270,602   $3,372    4.98%  $899   $(135)  $764 
Tax-exempt loans   29,166    222    3.06    23,090    176    3.06    46    -    46 
Total loans   374,547    4,358    4.66    293,692    3,548    4.83    945    (135)   810 
Taxable investment securities   120,473    610    2.03    110,294    557    2.02    52    1    53 
Tax-exempt investment securities   23,212    102    1.76    29,056    114    1.57    (25)   13    (12)
Total investment securities   143,685    712    1.98    139,350    671    1.93    27    14    41 
                                       -    - 
Interest bearing deposits   1,628    6    1.24    785    1    0.41    2    3    5 
Federal funds sold   793    1    0.51    -    -         -    1    1 
Total interest earning assets   520,653    5,077    3.90    433,827    4,220    3.89    974    (117)   857 
                                              
Other assets (7)   48,323              41,190                          
Total assets  $568,976             $475,017                          
                                              
LIABILITIES AND STOCKHOLDERS' EQUITY                                             
Interest bearing liabilities:                                             
Interest bearing demand deposits (2)  $124,813    62    0.20   $99,456    40    0.16    12    10    22 
Savings deposits   97,681    25    0.10    72,280    18    0.10    6    1    7 
Time deposits   140,252    362    1.04    129,721    355    1.10    27    (20)   7 
Short-term and long-term borrowings and other interest bearing liabilities   32,281    97    1.21    37,854    83    0.88    (13)   27    14 
Total interest bearing liabilities   395,027    546    0.56    339,311    496    0.59    32    18    50 
                                              
Non-interest bearing liabilities:                                             
Demand deposits   106,253              80,393                          
Other   6,175              5,190                          
Stockholders' equity   61,521              50,123                          
Total liabilities and stockholders' equity  $568,976             $475,017                          
Net interest income and net interest rate spread       $4,531    3.34%       $3,724    3.30%  $942   $(135)  $807 
Net interest margin on interest earning assets (3)             3.48%             3.43%               
Net interest income and net interest margin-Tax equivalent basis (4)       $4,698    3.61%       $3,873    3.57%               

 

Notes:

1) Average balances were calculated using a daily average.

2) Includes interest-bearing demand and money market accounts.

3) Net margin on interest earning assets is net interest income divided by average interest earning assets.

4) Interest on obligations of states and municipalities is not subject to federal income tax. In order to make the net yield comparable on a fully taxable basis, a tax equivalent adjustment is applied against the tax-exempt income utilizing a federal tax rate of 34%.

5) Non-accruing loans are included in the above table until they are charged off.

6) The change in interest due to rate and volume has been allocated to volume and rate changes in proportion to the relationship of the absolute dollar amounts of the change in each.

(7) Includes gross unrealized gains (losses) on securities available for sale.

 

Provision for Loan Losses:

In the second quarter of 2016, the provision for loan losses was $113,000, as compared to a provision of $112,000 in the second quarter of 2015. Management regularly reviews the adequacy of the loan loss reserve and makes assessments as to specific loan impairment, historical charge-off expectations, general economic conditions in the Bank’s market area, specific loan quality and other factors. Factors affecting the provision for loan losses were the increased loan balances considered in the analysis and credit concentrations. See the earlier discussion in the Financial Condition section, explaining the information used to determine the provision.

 

 39 

 

 

Non-interest Income:

Non-interest income in the second quarter of 2016 was $1,345,000, compared to $1,130,000 in the second quarter of 2015, representing an increase of $215,000, or 19.0%.

 

Most significantly impacting the comparative second quarter periods was a $128,000 gain from the sale of securities recorded in the second quarter of 2016; no similar corresponding gain was recorded in the 2015 period. Increases in customer service fees and debit card income of 8.2% and 19.6%, respectively, were primarily due to the addition of deposit accounts from the FNBPA acquisition. Trust fees increased by $67,000, or 79.8%, primarily due to estate fees earned in the second quarter of 2016.

 

Commissions from the sales of non-deposit products decreased in the second quarter of 2016 by $50,000, or 42.4%, as sales activity decreased. Fees derived from loan activity increased by $12,000, or 23.1%, due primarily to an increase in title insurance fees.

 

The Company originates mortgages to sell on the secondary market, while retaining the servicing rights; the Company has built a servicing portfolio of approximately $21.2 million as of June 30, 2016. The mortgage servicing right asset, as of June 30, 2016, was $197,000. Mortgage banking income is made up of origination and servicing fees collected from the buyer, origination points collected from the borrower and an adjustment to the fair value of the mortgage servicing rights asset. In the second quarter of 2016, mortgage banking income was $30,000, a decrease of $30,000, or 50.0%, from the second quarter of 2015, due to lower activity.

 

Gains from the redemption of investment securities of $128,000 were realized in the second quarter of 2016, as compared to only $1,000 in the second quarter of 2015.

 

Less significant changes in non-interest income categories included slight changes in earnings on bank-owned life insurance, income from unconsolidated subsidiary and other miscellaneous income.

 

As a percentage of average assets, annualized non-interest income, exclusive of net gains on the sale of securities, was 0.86% in the second quarter of 2016 as compared to 0.95% in the second quarter of 2015.

 

Non-interest Expense:

Total non-interest expense for the second quarter of 2016 was $4,486,000, or 23.9% higher as compared to the second quarter of 2015. Expenses of $314,000, related to the aforementioned FNBPA acquisition were recorded in the second quarter of 2016 as compared to $48,000 in the prior year period. Excluding the merger and acquisition expenses, non-interest expense for the second quarter of 2016 was $4,172,000, an increase of 16.8% over the comparable second quarter of 2015, with most increases primarily due to costs associated with managing and operating a larger franchise. Employee compensation expense increased by $265,000, and employee benefits costs increased by $58,000, representing increases of 17.8% and 12.3%, respectively. Occupancy and equipment expense grew by 17.4% to $453,000. Data processing expense and professional fees increased 5.9% and 24.0% respectively, in the second quarter of 2016 versus the second quarter of 2015. Premium expense for FDIC insurance increased by 25.3%, as a result of the increased asset size following the FNBPA transaction.

 

As a percentage of average assets, annualized non-interest expense was 3.15% in the second quarter of 2016 compared to 3.05% in the second quarter of 2015. Excluding merger and acquisition expenses, annualized non-interest expense as a percentage of average assets was 2.93% in the second quarter of 2016 and 3.01% in the second quarter of 2015.

 

Provision for income taxes:

Income tax expense in the second quarter of 2016 was $162,000 as compared to the $120,000 recorded in the second quarter of 2015. The Company qualifies for a federal tax credit for a low-income housing project investment, and the tax provisions for each period reflect the application of the tax credit. For the second quarter of 2016, the tax credit lowered the effective tax rate from 23.8% to 12.7%. In the second quarter of 2015, the tax credit lowered the effective tax rate from 23.6% to 10.7%.

 

 40 

 

 

Comparison of the Six Months Ended June 30, 2016 and 2015

 

Operations Overview:

Net income for the six months of 2016 was $2,407,000, an increase of $482,000, or 25.0%, compared to the first six months of 2015. As stated earlier, the increase was due primarily to growth of earning assets and revenues as a result of the acquisition of FNBPA, consummated on November 30, 2015. Basic and diluted earnings per share were $0.50 in the first six months of 2016, representing an increase of 8.7% from the $0.46 earned in the first six months of 2015. Annualized return on average equity for the first six months in 2015 was 7.87%, compared to 7.68% for the same period in the prior year, an increase of 2.5%. For the six months ended June 30, annualized return on average assets was 0.83% in 2015, versus 0.81% in 2015. Improvements in these three performance ratios were achieved despite the significant one-time merger and acquisition integration expenses incurred in the 2016 six-month period. Excluding those tax-effected costs, return on average assets, return on average equity and earnings per share would have been 0.92%, 8.68% and $0.55 respectively.

 

Presented below are selected key ratios for the two periods:

 

   Six Months Ended 
   June 30, 
   2016   2015 
Return on average assets (annualized)   0.83%   0.81%
Return on average equity (annualized)   7.87%   7.68%
Average equity to average assets   10.60%   10.55%
           
Non-interest income, excluding securities gains, as a percentage of average assets (annualized)   0.83%   0.90%
Non-interest expense as a percentage of average assets (annualized)   2.99%   3.04%

 

The discussion that follows explains changes in the components of net income when comparing the first six months of 2016 with the first six months of 2015.

 

Net Interest Income:

Net interest income was $9,160,000 for the first six months of 2016, as compared to $7,385,000 in the same period in 2015, an increase of $1,774,000, or 24.0%. Average earning assets increased by $93.0 million, or 21.4%, and the net interest margin on a fully tax equivalent basis increased by 7 basis points.

 

On average, loans outstanding increased by $85.1 million, or 29.0%, due in nearly equal parts to the acquisition of FNBPA and organic growth. Interest on loans increased $1,704,000, or 24.0%, in the first six months of 2016 as compared to the same period in 2015. The higher volume of loans increased interest income by $1,978,000 with an average weighted yield decrease of 19 basis points partially offsetting the impact of the higher volume of loans by $274,000. 

 

Interest earned on investment securities increased $105,000 in the first six months of 2016 as compared to 2015, with average balances increasing $6.0 million during the period. The overall pre-tax yield on the investment securities portfolio increased during the period by 6 basis points.

 

Average interest-bearing liabilities increased by $62.4 million, and average non-interest bearing deposits increased by $26.7 million. The cost of interest bearing liabilities d