Table of Contents

 

 

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 10-Q

 

x      Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934.

 

For the quarterly period ended March 31, 2011

 

OR

 

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

 

For the transition period from                            to                               .

 

Commission file number 1-13661

 

S.Y. BANCORP, INC.

(Exact name of registrant as specified in its charter)

 

Kentucky

 

61-1137529

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

1040 East Main Street, Louisville, Kentucky 40206

(Address of principal executive offices including zip code)

 

(502) 582-2571

(Registrant’s telephone number, including area code)

 

Not Applicable

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

 

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

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes ¨  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 o

 

Accelerated filer x

 

 

 

Non-accelerated filer
(Do not check if a smaller reporting company)
o

 

Smaller reporting company o

 

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

 

The number of shares of the registrant’s Common Stock, no par value, outstanding as of April 29, 2011, was 13,786,625.

 

 

 



Table of Contents

 

S.Y. BANCORP, INC. AND SUBSIDIARY

 

Index

 

PART I — FINANCIAL INFORMATION

 

 

 

Item 1.  Financial Statements

 

 

 

The following consolidated financial statements of S.Y. Bancorp, Inc. and Subsidiary, Stock Yards Bank & Trust Company, are submitted herewith:

 

 

 

– Consolidated Balance Sheets March 31, 2011 (Unaudited) and December 31, 2010

 

 

 

– Consolidated Statements of Income for the three months ended March 31, 2011 and 2010 (Unaudited)

 

 

 

– Consolidated Statements of Cash Flows for the three months ended March 31, 2011 and 2010  (Unaudited)

 

 

 

– Consolidated Statement of Changes in Stockholders’ Equity for the three months ended March 31, 2011 (Unaudited)

 

 

 

– Consolidated Statements of Comprehensive Income for the three months ended March 31, 2011 and 2010 (Unaudited)

 

 

 

– Notes to Consolidated Financial Statements

 

 

 

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

 

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

 

 

Item 4. Controls and Procedures

 

 

 

PART II — OTHER INFORMATION

 

 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

 

 

Item 6. Exhibits

 

 

1



Table of Contents

 

S.Y. BANCORP, INC. AND SUBSIDIARY

Consolidated Balance Sheets

March 31, 2011 and December 31, 2010

(In thousands, except share data)

 

 

 

March 31,

 

December 31,

 

 

 

2011

 

2010

 

 

 

(Unaudited)

 

 

 

Assets

 

 

 

 

 

Cash and due from banks

 

$

 23,202

 

$

 17,702

 

Federal funds sold

 

16,318

 

23,953

 

Mortgage loans held for sale

 

2,268

 

12,387

 

Securities available for sale (amortized cost of $254,183 in 2011 and $240,097 in 2010)

 

259,628

 

245,332

 

Securities held to maturity (fair value of $17 in 2011 and $22 in 2010)

 

16

 

20

 

Federal Home Loan Bank stock

 

4,771

 

4,771

 

Other securities

 

1,001

 

1,001

 

Loans

 

1,517,786

 

1,508,425

 

Less allowance for loan losses

 

26,956

 

25,543

 

Net loans

 

1,490,830

 

1,482,882

 

Premises and equipment, net

 

33,307

 

31,665

 

Bank owned life insurance

 

26,373

 

26,124

 

Accrued interest receivable

 

6,157

 

6,288

 

Other assets

 

55,452

 

50,820

 

Total assets

 

$

 1,919,323

 

$

 1,902,945

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

Non-interest bearing

 

$

 263,166

 

$

 247,465

 

Interest bearing

 

1,253,299

 

1,246,003

 

Total deposits

 

1,516,465

 

1,493,468

 

Securities sold under agreements to repurchase

 

55,218

 

60,075

 

Federal funds purchased

 

26,951

 

25,436

 

Other short-term borrowings

 

1,154

 

1,998

 

Accrued interest payable

 

277

 

304

 

Other liabilities

 

44,558

 

50,461

 

Federal Home Loan Bank advances

 

60,439

 

60,442

 

Subordinated debentures

 

40,900

 

40,900

 

Total liabilities

 

1,745,962

 

1,733,084

 

Stockholders’ equity:

 

 

 

 

 

Preferred stock, no par value. Authorized 1,000,000 shares; no shares issued or outstanding

 

 

 

Common stock, no par value. Authorized 20,000,000 shares; issued and outstanding 13,779,581 and 13,736,942 shares in 2011 and 2010, respectively

 

6,821

 

6,679

 

Additional paid-in capital

 

13,274

 

12,206

 

Retained earnings

 

149,990

 

147,837

 

Accumulated other comprehensive income

 

3,276

 

3,139

 

Total stockholders’ equity

 

173,361

 

169,861

 

Total liabilities and stockholders’ equity

 

$

 1,919,323

 

$

 1,902,945

 

 

See accompanying notes to unaudited consolidated financial statements.

 

2



Table of Contents

 

S.Y.  BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Income

For the three months ended March 31, 2011 and 2010 (Unaudited)

(In thousands, except per share data)

 

 

 

2011

 

2010

 

Interest income:

 

 

 

 

 

Loans

 

$

19,600

 

$

19,214

 

Federal funds sold

 

46

 

25

 

Mortgage loans held for sale

 

63

 

66

 

Securities — taxable

 

1,232

 

1,404

 

Securities — tax-exempt

 

347

 

248

 

 

 

 

 

 

 

Total interest income

 

21,288

 

20,957

 

Interest expense:

 

 

 

 

 

Deposits

 

2,671

 

3,682

 

Fed funds purchased

 

13

 

9

 

Securities sold under agreements to repurchase

 

67

 

87

 

Federal Home Loan Bank advances

 

361

 

525

 

Subordinated debentures

 

861

 

860

 

 

 

 

 

 

 

Total interest expense

 

3,973

 

5,163

 

 

 

 

 

 

 

Net interest income

 

17,315

 

15,794

 

 

 

 

 

 

 

Provision for loan losses

 

2,800

 

2,695

 

Net interest income after provision for loan losses

 

14,515

 

13,099

 

Non-interest income:

 

 

 

 

 

Investment management and trust services

 

3,537

 

3,261

 

Service charges on deposit accounts

 

1,924

 

1,998

 

Bankcard transaction revenue

 

877

 

751

 

Gains on sales of mortgage loans held for sale

 

382

 

385

 

Brokerage commissions and fees

 

513

 

456

 

Bank owned life insurance income

 

249

 

243

 

Other

 

523

 

882

 

Total non-interest income

 

8,005

 

7,976

 

Non-interest expenses:

 

 

 

 

 

Salaries and employee benefits

 

8,400

 

8,089

 

Net occupancy expense

 

1,230

 

1,276

 

Data processing expense

 

1,137

 

1,137

 

Furniture and equipment expense

 

355

 

314

 

FDIC insurance expense

 

621

 

471

 

Other

 

3,084

 

2,471

 

 

 

 

 

 

 

Total non-interest expenses

 

14,827

 

13,758

 

Income before income taxes

 

7,693

 

7,317

 

Income tax expense

 

2,202

 

2,336

 

Net income

 

$

5,491

 

$

4,981

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.40

 

$

0.37

 

Diluted

 

0.40

 

0.36

 

 

 

 

 

 

 

Average common shares:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

13,747

 

13,645

 

Diluted

 

13,837

 

13,718

 

 

See accompanying notes to unaudited consolidated financial statements.

 

3



Table of Contents

 

S.Y. BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Cash Flows

For the three months ended March 31, 2011 and 2010  (Unaudited)

(In thousands)

 

 

 

2011

 

2010

 

Operating activities:

 

 

 

 

 

Net income

 

$

5,491

 

$

4,981

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Provision for loan losses

 

2,800

 

2,695

 

Depreciation, amortization and accretion, net

 

466

 

800

 

Deferred income tax benefit

 

(147

)

(716

)

Gain on sales of mortgage loans held for sale

 

(382

)

(385

)

Origination of mortgage loans held for sale

 

(20,812

)

(27,431

)

Proceeds from sale of mortgage loans held for sale

 

31,313

 

37,522

 

Bank owned life insurance income

 

(249

)

(243

)

Increase in value of private investment fund

 

(106

)

(420

)

Loss on the disposal of equipment

 

313

 

2

 

Loss (gain) on the sale of other real estate

 

8

 

(1

)

Stock compensation expense

 

247

 

208

 

Excess tax benefits from share-based compensation arrangements

 

(44

)

(24

)

Increase in accrued interest receivable and other assets

 

(205

)

(354

)

Increase (decrease) in accrued interest payable and other liabilities

 

(5,886

)

12,428

 

Net cash provided by operating activities

 

12,807

 

29,062

 

Investing activities:

 

 

 

 

 

Purchases of securities available for sale

 

(61,999

)

(50,879

)

Proceeds from maturities of securities available for sale

 

47,758

 

77,108

 

Proceeds from maturities of securities held to maturity

 

4

 

4

 

Net increase in loans

 

(15,211

)

(31,670

)

Purchases of premises and equipment

 

(2,179

)

(382

)

Proceeds from disposal of equipment

 

 

3

 

Proceeds from sale of other real estate

 

252

 

47

 

Net cash used in investing activities

 

(31,375

)

(5,769

)

Financing activities:

 

 

 

 

 

Net increase in deposits

 

22,997

 

16,830

 

Net increase (decrease) in securities sold under agreements to repurchase and federal funds purchased

 

(3,342

)

1,753

 

Net decrease in other short-term borrowings

 

(844

)

(181

)

Repayments of Federal Home Loan Bank advances

 

(3

)

(3

)

Repayments of subordinated debentures

 

 

(30

)

Issuance of common stock for options and dividend reinvestment plan

 

220

 

344

 

Excess tax benefits from share-based compensation arrangements

 

44

 

24

 

Common stock repurchases

 

(165

)

(80

)

Cash dividends paid

 

(2,474

)

(2,317

)

Net cash provided by financing activities

 

16,433

 

16,340

 

Net increase (decrease) in cash and cash equivalents

 

(2,135

)

39,633

 

Cash and cash equivalents at beginning of period

 

41,655

 

32,424

 

Cash and cash equivalents at end of period

 

$

39,520

 

$

72,057

 

Supplemental cash flow information:

 

 

 

 

 

Income tax payments

 

$

 

$

 

Cash paid for interest

 

4,000

 

5,093

 

Supplemental non-cash activity:

 

 

 

 

 

Transfers from loans to other real estate owned

 

$

4,463

 

$

1,053

 

 

See accompanying notes to unaudited consolidated financial statements.

 

4



Table of Contents

 

S.Y. BANCORP, INC. AND SUBSIDIARY

Consolidated Statement of Changes in Stockholders’ Equity

For the three months ended March 31, 2011 (Unaudited)

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

Common stock

 

 

 

 

 

other

 

 

 

 

 

Number of

 

 

 

Additional

 

Retained

 

comprehensive

 

 

 

 

 

shares

 

Amount

 

paid-in capital

 

earnings

 

income

 

Total

 

Balance December 31, 2010

 

13,737

 

$

6,679

 

$

12,206

 

$

147,837

 

$

3,139

 

$

169,861

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

5,491

 

 

5,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in accumulated other comprehensive income, net of tax

 

 

 

 

 

137

 

137

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock compensation expense

 

 

 

247

 

 

 

247

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for stock options exercised and dividend reinvestment plan

 

14

 

44

 

220

 

 

 

264

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock issued for non-vested restricted stock

 

36

 

120

 

744

 

(864

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash dividends, $0.18 per share

 

 

 

 

(2,474

)

 

(2,474

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares repurchased or cancelled

 

(7

)

(22

)

(143

)

 

 

(165

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance March 31, 2011

 

13,780

 

$

6,821

 

$

13,274

 

$

149,990

 

$

3,276

 

$

173,361

 

 

See accompanying notes to unaudited consolidated financial statements.

 

5



Table of Contents

 

S.Y. BANCORP, INC. AND SUBSIDIARY

Consolidated Statements of Comprehensive Income

For the three months ended March 31, 2011 and 2010 (Unaudited)

(In thousands)

 

 

 

Three months ended

 

 

 

March 31,

 

 

 

2011

 

2010

 

Net income

 

$

5,491

 

$

4,981

 

Other comprehensive income, net of tax:

 

 

 

 

 

Unrealized gains on securities available for sale:

 

 

 

 

 

Unrealized gains arising during the period (net of tax of $73 and $311, respectively)

 

137

 

577

 

Other comprehensive income

 

137

 

577

 

Comprehensive income

 

$

5,628

 

$

5,558

 

 

See accompanying notes to unaudited consolidated financial statements.

 

6



Table of Contents

 

S.Y. BANCORP, INC. AND SUBSIDIARY

 

(1)                     Summary of Significant Accounting Policies

 

The accompanying consolidated financial statements have been prepared in accordance with the instructions to Form 10-Q and do not include all information and footnotes required by U.S. generally accepted accounting principles (US GAAP) for complete financial statements.  The consolidated financial statements of S.Y. Bancorp, Inc. (“Bancorp”) and its subsidiary reflect all adjustments (consisting only of adjustments of a normal recurring nature) which are, in the opinion of management, necessary for a fair presentation of financial condition and results of operations for the interim periods.

 

The consolidated financial statements include the accounts of S.Y. Bancorp, Inc. and its wholly-owned subsidiary, Stock Yards Bank & Trust Company (“Bank”).  S.Y. Bancorp Capital Trust II is a Delaware statutory trust that is a wholly-owned unconsolidated finance subsidiary of S.Y. Bancorp, Inc. Significant intercompany transactions and accounts have been eliminated in consolidation.

 

A description of other significant accounting policies is presented in the notes to the Consolidated Financial Statements for the year ended December 31, 2010 included in S.Y. Bancorp, Inc.’s Annual Report on Form 10-K.  Certain reclassifications have been made in the prior year financial statements to conform to current year classifications.

 

Interim results for the three month period ended March 31, 2011 are not necessarily indicative of the results for the entire year.

 

Critical Accounting Policies

 

Management has identified the accounting policy related to the allowance for loan losses as critical to the understanding of Bancorp’s results of operations and discussed this conclusion with the Audit Committee of the Board of Directors. Since the application of this policy requires significant management assumptions and estimates, it could result in materially different amounts to be reported if conditions or underlying circumstances were to change. Assumptions include many factors such as changes in borrowers’ financial condition which can change quickly or historical loss ratios related to certain loan portfolios which may or may not be indicative of future losses. To the extent that management’s assumptions prove incorrect, the results from operations could be materially affected by a higher or lower provision for loan losses. The accounting policy related to the allowance for loan losses is applicable to the commercial banking segment of Bancorp.

 

Additionally, management has identified the accounting policy related to accounting for income taxes as critical to the understanding of Bancorp’s results of operations and discussed this conclusion with the Audit Committee of the Board of Directors. The objectives of accounting for income taxes are to recognize the amount of taxes payable or refundable for the current year and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in an entity’s financial statements or tax returns. Judgment is required in assessing the future tax consequences of events that have been recognized in Bancorp’s financial statements or tax returns. Fluctuations in the actual outcome of these future tax consequences, including the effects of periodic IRS and state agency examinations, could materially impact Bancorp’s financial position and its results from operations.

 

7



Table of Contents

 

(2)                     Securities

 

The amortized cost, unrealized gains and losses, and fair value of securities available for sale follow:

 

March 31, 2011

 

Amortized

 

Unrealized

 

 

 

Securities available for sale

 

Cost

 

Gains

 

Losses

 

Fair Value

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government sponsored enterprise obligations

 

$

130,340

 

$

2,539

 

$

 

$

132,879

 

Mortgage-backed securities

 

54,920

 

2,105

 

213

 

56,812

 

Obligations of states and political subdivisions

 

67,673

 

1,177

 

183

 

68,667

 

Trust preferred securities of financial institutions

 

1,250

 

20

 

 

1,270

 

 

 

 

 

 

 

 

 

 

 

Total securities available for sale

 

$

254,183

 

$

5,841

 

$

396

 

$

259,628

 

 

December 31, 2010

 

Amortized

 

Unrealized

 

 

 

Securities available for sale

 

Cost

 

Gains

 

Losses

 

Fair Value

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government sponsored enterprise obligations

 

$

111,802

 

$

2,737

 

$

 

$

114,539

 

Mortgage-backed securities

 

58,616

 

2,348

 

216

 

60,748

 

Obligations of states and political subdivisions

 

68,429

 

777

 

417

 

68,789

 

Trust preferred securities of financial institutions

 

1,250

 

6

 

 

1,256

 

 

 

 

 

 

 

 

 

 

 

Total securities available for sale

 

$

240,097

 

$

5,868

 

$

633

 

$

245,332

 

 

The investment portfolio includes a significant level of obligations of states and political subdivisions.  The issuers of the bonds are generally school districts or essential-service public works projects.  The bonds are primarily concentrated in Kentucky, Indiana and Ohio.  Each of these securities has a rating of A or better by a recognized bond rating agency.

 

8



Table of Contents

 

The amortized cost, unrealized gains and losses, and fair value of securities held to maturity follow:

 

March 31, 2011

 

Amortized

 

Unrealized

 

Fair

 

Securities held to maturity

 

Cost

 

Gains

 

Losses

 

Value

 

(in thousands)

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

$

16

 

$

1

 

$

 

$

17

 

 

December 31, 2010

 

Amortized

 

Unrealized

 

Fair

 

Securities held to maturity

 

Cost

 

Gains

 

Losses

 

Value

 

(in thousands)

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

$

20

 

$

2

 

$

 

$

22

 

 

In addition to the available for sale and held to maturity portfolios, investment securities held by Bancorp include certain securities which are not readily marketable, and are carried at cost. This category includes holdings of Federal Home Loan Bank of Cincinnati (FHLB) stock which are required for borrowing availability, and are classified as restricted securities.  Other securities consist of a Community Reinvestment Act (CRA) investment which matures in 2014, and is fully collateralized with a government agency security of similar duration.

 

A summary of securities as of March 31, 2011 based on contractual maturity is presented below. Actual maturities may differ from contractual maturities because some issuers have the right to call or prepay obligations.

 

 

 

Securities

 

Securities

 

 

 

Available for Sale

 

Held to Maturity

 

(In thousands)

 

Cost

 

Fair Value

 

Cost

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

Due within one year

 

$

63,707

 

$

63,727

 

$

 

$

 

Due within one year through five years

 

99,567

 

101,618

 

 

 

Due within five years through ten years

 

35,453

 

36,670

 

14

 

15

 

Due after ten years

 

55,456

 

57,613

 

2

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

$

254,183

 

$

259,628

 

$

16

 

$

17

 

 

9



Table of Contents

 

Securities with unrealized losses at March 31, 2011 and December 31, 2010, not recognized in income are as follows:

 

 

 

Less than 12 months

 

12 months or more

 

Total

 

 

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

Fair

 

Unrealized

 

(In thousands)

 

Value

 

Losses

 

Value

 

Losses

 

Value

 

Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

$

9,201

 

$

213

 

$

 

$

 

$

9,201

 

$

213

 

Obligations of states and political subdivisions

 

20,754

 

183

 

 

 

20,754

 

183

 

Total temporarily impaired securities

 

$

29,955

 

$

396

 

$

 

$

 

$

29,955

 

$

396

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

$

9,620

 

$

216

 

$

 

$

 

$

9,620

 

$

216

 

Obligations of states and political subdivisions

 

31,444

 

417

 

 

 

31,444

 

417

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total temporarily impaired securities

 

$

41,064

 

$

633

 

$

 

$

 

$

41,064

 

$

633

 

 

Unrealized losses on Bancorp’s investment securities portfolio have not been recognized in income because the securities are of high credit quality, the decline in fair values is largely due to changes in the prevailing interest rate environment since the purchase date, management does not intend to sell the investments, and it is not likely that the Bancorp will be required to sell the investments before recovery of their amortized cost bases, which may be maturity.  The fair value is expected to recover as the securities reach their maturity date and/or the interest rate environment returns to conditions similar to when the securities were purchased.  These investments consist of 31 and 49 separate investment positions as of March 31, 2011 and December 31, 2010, respectively, that are not considered other-than-temporarily impaired.  Based on this information, Bancorp has not recorded other-than-temporary losses on any securities held at March 31, 2011.

 

As of March 31, 2011, Bancorp had no securities which had been impaired for 12 months or longer. As of March 31, 2011, Bancorp had one trust preferred security with a credit rating below investment grade — Caa1 by Moody’s Investor Service.  This security had an amortized cost of $1,000,000, a carrying value of $1,020,000, and an unrealized gain of $20,000.  Management evaluates the impairment of securities on a quarterly basis, considering various factors including issuer financial condition, agency rating, payment prospects, impairment duration and general industry condition.  Based on the evaluation as of March 31, 2011, management is of the opinion that none of the securities are other-than-temporarily impaired.  Management does not intend to sell the investments, and it is not likely that Bancorp will be required to sell the investments before recovery of their amortized cost bases, which may be maturity.

 

(3)                     Stock-Based Compensation

 

The fair value of all new and modified awards granted, net of estimated forfeitures, is recognized as compensation expense.    These forfeiture estimates are based on historical experience.

 

Bancorp currently has one stock-based compensation plan.  Initially, in the 2005 Stock Incentive Plan, there were 735,000 shares of common stock reserved for issuance of stock based awards.  At Bancorp’s

 

10



Table of Contents

 

Annual Meeting of Shareholders held on April 21, 2010, shareholders approved a proposal to amend the 2005 Stock Incentive Plan to reserve an additional 700,000 shares of common stock for issuance under the plan. As of March 31, 2011, there were 680,636 shares available for future awards.

 

Bancorp’s 1995 Stock Incentive Plan expired in 2005; however, options granted under this plan expire as late as 2015.  Options and stock appreciation rights (SARs) granted generally have been subject to a vesting schedule of 20% per year.  Prior to 2009, those granted to certain executive officers vested six months after grant date. Restricted shares generally vest over three to five years.   All awards under both plans were granted at an exercise price equal to the market value of common stock at the time of grant and expire ten years after the grant date.

 

Bancorp has recognized stock-based compensation expense, within salaries and employee benefits in the consolidated statements of income, as follows:

 

 

 

March 31,

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Stock-based compensation expense before income taxes

 

$

247,000

 

$

208,000

 

Deferred tax benefit

 

87,000

 

73,000

 

Reduction of net income

 

$

160,000

 

$

135,000

 

 

Bancorp expects to record an additional $863,000 of stock-based compensation expense in 2011 for equity grants outstanding as of March 31, 2011.  As of March 31, 2011, Bancorp has $3,310,000 of unrecognized stock-based compensation expense that will be recorded as compensation expense over the next five years as awards vest.  Bancorp received cash of $208,000 and $344,000 from the exercise of options during the first three months of 2011 and 2010, respectively.

 

The fair value of Bancorp’s stock options and SARs is estimated at the date of grant using the Black-Scholes option pricing model, a leading formula for calculating the value of stock options.  This model requires the input of subjective assumptions, changes to which can materially affect the fair value estimate.  The fair value of restricted shares is determined by Bancorp’s closing stock price on the date of grant.  The following assumptions were used in SAR/option valuations at the grant date in each year:

 

 

 

2011

 

2010

 

 

 

 

 

 

 

Dividend yield

 

2.48

%

2.18

%

Expected volatility

 

22.64

 

23.87

 

Risk free interest rate

 

2.90

 

3.57

 

Forfeitures

 

6.07

 

5.96

 

Expected life of options and SARs (in years)

 

7.5

 

7.6

 

 

The expected life of options is based on actual experience of past like-term awards.  All outstanding options have a 10-year contractual term.  Bancorp evaluated historical exercise and post-vesting termination behavior when determining the expected life of options and SARs.

 

The dividend yield and expected volatility are based on historical information corresponding to the expected life of options and SARs granted.  The expected volatility is the volatility of the underlying

 

11



Table of Contents

 

shares for the expected term on a monthly basis.  The risk free interest rate is the implied yield currently available on U. S. Treasury issues with a remaining term equal to the expected life of the options.

 

A summary of stock option and SARs activity and related information for the three months ended March 31, 2011 follows.  The number of options and SARs and aggregate intrinsic value are stated in thousands.

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

Weighted

 

 

 

Weighted

 

Average

 

 

 

 

 

 

 

Average

 

Aggregate

 

Average

 

Remaining

 

 

 

Options

 

 

 

Exercise

 

Intrinsic

 

Fair

 

Contractual

 

 

 

and SARs

 

Exercise Price

 

Price

 

Value

 

Value

 

Life

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At December 31, 2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Vested and exercisable

 

710

 

$

16.00-26.83

 

$

22.03

 

$

2,007

 

$

4.91

 

4.15

 

Unvested

 

273

 

21.03-26.83

 

22.85

 

552

 

5.36

 

7.72

 

Total outstanding

 

983

 

16.00-26.83

 

22.26

 

2,559

 

5.03

 

5.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Granted

 

67

 

23.76-24.87

 

23.78

 

92

 

5.04

 

 

 

Exercised

 

(13

)

16.00-18.62

 

16.39

 

103

 

3.31

 

 

 

Forfeited

 

(1

)

22.14-24.07

 

23.45

 

1

 

5.15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At March 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Vested and exercisable

 

791

 

16.00-26.83

 

22.30

 

2,452

 

5.00

 

4.28

 

Unvested

 

245

 

21.03-26.83

 

22.82

 

605

 

5.22

 

8.43

 

Total outstanding

 

1,036

 

16.00-26.83

 

22.42

 

$

3,057

 

5.05

 

5.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Vested during quarter

 

95

 

21.03-26.83

 

23.58

 

$

182

 

5.48

 

 

 

 

Intrinsic value for stock options is defined as the amount by which the current market price of the underlying stock exceeds the exercise price.

 

In the first quarter of 2011, Bancorp granted 66,579 SARs at the weighted average current market price of $23.78 and a Black-Scholes fair value of $5.04.  Also, in the first quarter of 2011, Bancorp granted 36,167 shares of restricted common stock at the current market price of $23.90.

 

12



Table of Contents

 

(4)                     Loans

 

The composition of loans follows:

 

(In thousands)

 

March 31, 2011

 

December 31, 2010

 

Commercial and industrial

 

$

345,340

 

$

343,956

 

Construction and development

 

158,559

 

159,482

 

Real estate mortgage:

 

 

 

 

 

Commercial investment

 

360,425

 

343,163

 

Owner occupied commercial

 

334,899

 

336,032

 

1-4 family residential

 

157,479

 

157,983

 

Home equity - first lien

 

39,781

 

39,449

 

Home equity - junior lien

 

85,870

 

91,813

 

Subtotal: Real estate mortgage

 

978,454

 

968,440

 

Consumer

 

35,433

 

36,547

 

 

 

 

 

 

 

Total Loans

 

$

1,517,786

 

$

1,508,425

 

 

An analysis of the changes in the allowance for loan losses for the three months ended March 31, 2011 and 2010 follows (in thousands):

 

 

 

2011

 

2010

 

Beginning balance January 1,

 

$

25,543

 

$

20,000

 

Provision for loan losses

 

2,800

 

2,695

 

Loans charged off

 

(1,585

)

(1,077

)

Recoveries

 

198

 

193

 

Ending balance March 31,

 

$

26,956

 

$

21,811

 

 

13



Table of Contents

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2011 and December 31, 2010.

 

 

 

Type of Loan

 

 

 

 

 

 

 

Commercial

 

Construction

 

Real estate

 

 

 

 

 

 

 

March 31, 2011

 

and industrial

 

and development

 

mortgage

 

Consumer

 

Unallocated

 

Total

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance December 31, 2010

 

$

2,796

 

$

3,630

 

$

12,272

 

$

623

 

$

6,222

 

25,543

 

Charge-offs

 

(700

)

(600

)

(140

)

(145

)

 

(1,585

)

Recoveries

 

6

 

 

100

 

92

 

 

198

 

Provision

 

2,353

 

(14

)

989

 

(63

)

(465

)

2,800

 

Ending balance March 31, 2011

 

$

4,455

 

$

3,016

 

$

13,221

 

$

507

 

$

5,757

 

$

26,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: individually evaluated for impairment

 

$

680

 

$

 

$

1,944

 

$

30

 

 

 

$

2,654

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: collectively evaluated for impairment

 

$

3,775

 

$

3,016

 

$

11,277

 

$

477

 

$

5,757

 

$

24,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: loans acquired with deteriorated credit quality

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

$

345,340

 

$

158,559

 

$

978,454

 

$

35,433

 

 

 

$

1,517,786

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: individually evaluated for impairment

 

$

1,681

 

$

700

 

$

11,161

 

$

83

 

 

 

$

13,625

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: collectively evaluated for impairment

 

$

343,659

 

$

157,859

 

$

967,293

 

$

35,350

 

 

 

$

1,504,161

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: loans acquired with deteriorated credit quality

 

$

 

$

 

$

 

$

 

 

 

$

 

 

14



Table of Contents

 

 

 

Type of Loan

 

 

 

 

 

 

 

Commercial

 

Construction

 

Real estate

 

 

 

 

 

 

 

December 31, 2010

 

and industrial

 

and development

 

mortgage

 

Consumer

 

Unallocated

 

Total

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for credit losses

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance December 31, 2009

 

$

4,091

 

$

1,518

 

$

6,513

 

$

947

 

$

6,931

 

20,000

 

Charge-offs

 

(1,418

)

(2,211

)

(2,450

)

(687

)

 

(6,766

)

Recoveries

 

115

 

26

 

163

 

536

 

 

840

 

Provision

 

8

 

2,947

 

8,046

 

(173

)

641

 

11,469

 

Ending balance December 31, 2010

 

$

2,796

 

$

2,280

 

$

12,272

 

$

623

 

$

7,572

 

$

25,543

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: individually evaluated for impairment

 

$

90

 

$

 

$

1,724

 

$

 

 

 

$

1,814

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: collectively evaluated for impairment

 

$

2,706

 

$

2,280

 

$

10,548

 

$

623

 

$

7,572

 

$

23,729

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: loans acquired with deteriorated credit quality

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance

 

$

343,956

 

$

159,482

 

$

968,440

 

$

36,547

 

 

 

$

1,508,425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: individually evaluated for impairment

 

$

520

 

$

700

 

$

15,955

 

$

95

 

 

 

$

17,270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: collectively evaluated for impairment

 

$

343,436

 

$

158,782

 

$

952,485

 

$

36,452

 

 

 

$

1,491,155

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance: loans acquired with deteriorated credit quality

 

$

 

$

 

$

 

$

 

 

 

$

 

 

15



Table of Contents

 

Information regarding impaired loans follows (in thousands):

 

 

 

March 31, 2011

 

December 31, 2010

 

Principal balance of impaired loans

 

$

13,625

 

$

17,270

 

Impaired loans with a valuation allowance

 

9,634

 

7,335

 

Amount of valuation allowance

 

2,654

 

1,814

 

Impaired loans with no valuation allowance

 

3,991

 

9,935

 

Average balance of impaired loans for the period

 

15,448

 

13,212

 

 

Management uses the following classes of loans when assessing and monitoring the risk and performance of the loan portfolio:

 

·                  Commercial and industrial

·                  Real estate mortgage

·                  Construction and development

·                  Consumer

 

The following table presents loans individually evaluated for impairment as of March 31, 2011 and December 31, 2010.

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

principal

 

Related

 

March 31, 2011

 

investment

 

balance

 

allowance

 

(in thousands)

 

 

 

 

 

 

 

Loans with no related allowance recorded

 

 

 

 

 

 

 

Commercial and industrial

 

$

76

 

$

1,445

 

 

 

Real estate mortgage

 

3,182

 

4,359

 

 

 

Construction and development

 

700

 

700

 

 

 

Consumer

 

33

 

78

 

 

 

 

 

 

 

 

 

 

 

Loans with an allowance recorded

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,605

 

$

2,227

 

$

680

 

Real estate mortgage

 

7,979

 

8,220

 

1,944

 

Construction and development

 

 

 

 

Consumer

 

50

 

50

 

30

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,681

 

$

3,672

 

$

680

 

Real estate mortgage

 

$

11,161

 

$

12,579

 

$

1,944

 

Construction and development

 

$

700

 

$

700

 

$

 

Consumer

 

$

83

 

$

128

 

$

30

 

 

16



Table of Contents

 

 

 

 

 

Unpaid

 

 

 

 

 

Recorded

 

principal

 

Related

 

December 31, 2010

 

investment

 

balance

 

allowance

 

(in thousands)

 

 

 

 

 

 

 

Loans with no related allowance recorded

 

 

 

 

 

 

 

Commercial and industrial

 

$

420

 

$

1,982

 

 

 

Real estate mortgage

 

8,720

 

9,455

 

 

 

Construction and development

 

700

 

700

 

 

 

Consumer

 

95

 

140

 

 

 

 

 

 

 

 

 

 

 

Loans with an allowance recorded

 

 

 

 

 

 

 

Commercial and industrial

 

$

100

 

$

292

 

$

90

 

Real estate mortgage

 

7,235

 

7,235

 

1,724

 

Construction and development

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

Commercial and industrial

 

$

520

 

$

2,274

 

$

90

 

Real estate mortgage

 

$

15,955

 

$

16,690

 

$

1,724

 

Construction and development

 

$

700

 

$

700

 

$

 

Consumer

 

$

95

 

$

140

 

$

 

 

Unpaid principal balance does not reflect partial charge-offs which may have occurred over the life of the loans.

 

Impaired loans include non-accrual loans and loans accounted for as troubled debt restructuring. Non-performing loans include the balance of impaired loans plus any loans over 90 days past due and still accruing interest.

 

The following table presents the recorded investment in non-accrual loans as of March 31, 2011 and December 31, 2010.

 

(In thousands)

 

2011

 

2010

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,788

 

$

2,328

 

Construction and development

 

2,243

 

4,589

 

Real estate mortgage

 

6,696

 

7,194

 

Consumer

 

20

 

277

 

 

 

 

 

 

 

Total

 

$

10,747

 

$

14,388

 

 

Included in non-performing loan are loans accounted for as troubled debt restructuring totaling $2,878,000 at March 31, 2011 and $2,882,000 at December 31, 2010, which continue to accrue interest.

 

17



Table of Contents

 

The following table presents the aging of the recorded investment in past due loans as of March 31, 2011 and December 31, 2010.

 

 

 

 

 

 

 

Greater

 

 

 

 

 

 

 

Recorded

 

 

 

 

 

 

 

than

 

 

 

 

 

 

 

investment >

 

 

 

30-59 days

 

60-89 days

 

90 days

 

Total

 

 

 

Total

 

90 days and

 

March 31, 2011

 

past due

 

past due

 

past due

 

past due

 

Current

 

loans

 

accruing

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,977

 

$

227

 

$

1,788

 

$

3,992

 

$

341,348

 

$

345,340

 

$

107

 

Real estate mortgage

 

8,477

 

2,236

 

9,623

 

20,336

 

958,118

 

978,454

 

1,340

 

Construction and development

 

 

 

700

 

700

 

157,859

 

158,559

 

 

Consumer

 

134

 

55

 

94

 

283

 

35,150

 

35,433

 

11

 

Total

 

$

10,588

 

$

2,518

 

$

12,205

 

$

25,311

 

$

1,492,475

 

$

1,517,786

 

$

1,458

 

 

 

 

 

 

 

 

Greater

 

 

 

 

 

 

 

Recorded

 

 

 

 

 

 

 

than

 

 

 

 

 

 

 

investment >

 

 

 

30-59 days

 

60-89 days

 

90 days

 

Total

 

 

 

Total

 

90 days and

 

December 31, 2010

 

past due

 

past due

 

past due

 

past due

 

Current

 

loans

 

accruing

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

1,681

 

$

194

 

$

547

 

$

2,422

 

$

341,534

 

$

343,956

 

$

27

 

Real estate mortgage

 

5,943

 

4,821

 

15,039

 

25,803

 

942,637

 

968,440

 

1,966

 

Construction and development

 

256

 

 

700

 

956

 

158,526

 

159,482

 

 

Consumer

 

69

 

4

 

146

 

219

 

36,328

 

36,547

 

51

 

Total

 

$

7,949

 

$

5,019

 

$

16,432

 

$

29,400

 

$

1,479,025

 

$

1,508,425

 

$

2,044

 

 

Bancorp categorizes loans into credit risk categories based on relevant information about the ability of borrowers to service their debt such as:  current financial information, historical payment experience, credit documentation, public information and current economic trends.  Pass-rated loans included all risk-rated loans other than those classified as special mention, substandard, and doubtful, which are defined below:

 

·                  Special Mention:  Loans classified as special mention have a potential weakness that deserves management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of repayment prospects for the loan or of the Bank’s credit position at some future date.

 

·                  Substandard:  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of collateral pledged, if any.  Loans so classified have a well-defined weakness or weaknesses that jeopardize repayment of the debt.  They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

 

·                  Doubtful:  Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or repayment in full, on the basis of currently existing facts, conditions and values, highly questionable and improbable.

 

18



Table of Contents

 

As of March 31, 2011 and December 31, 2010, the risk categories of loans were as follows:

 

Credit risk profile by internally assigned grade

 

March 31, 2011

 

Commercial
and industrial

 

Real estate
mortgage

 

Construction
and
development

 

Consumer

 

Total

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

Grade

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

315,866

 

$

902,425

 

$

142,610

 

$

35,292

 

$

1,396,193

 

Special mention

 

12,981

 

30,613

 

6,266

 

84

 

49,944

 

Substandard

 

16,403

 

45,416

 

9,683

 

57

 

71,559

 

Doubtful

 

90

 

 

 

 

90

 

Total

 

$

345,340

 

$

978,454

 

$

158,559

 

$

35,433

 

$

1,517,786

 

 

December 31, 2010

 

Commercial
and industrial

 

Real estate
mortgage

 

Construction
and
development

 

Consumer

 

Total

 

Grade

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

315,053

 

$

891,762

 

$

140,986

 

$

36,172

 

$

1,383,973

 

Special mention

 

20,440

 

30,402

 

6,222

 

67

 

57,131

 

Substandard

 

8,463

 

46,276

 

12,274

 

308

 

67,321

 

Doubtful

 

 

 

 

 

 

Total

 

$

343,956

 

$

968,440

 

$

159,482

 

$

36,547

 

$

1,508,425

 

 

Credit risk profile based on payment activity

 

March 31, 2011

 

Commercial
and industrial

 

Real estate
mortgage

 

Construction
and
development

 

Consumer

 

Total

 

(in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

343,552

 

$

965,953

 

$

157,859

 

$

35,339

 

$

1,502,703

 

Non-performing

 

1,788

 

12,501

 

700

 

94

 

15,083

 

Total

 

$

345,340

 

$

978,454

 

$

158,559

 

$

35,433

 

$

1,517,786

 

 

December 31, 2010

 

Commercial
and industrial

 

Real estate
mortgage

 

Construction
and
development

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

343,409

 

$

950,519

 

$

158,782

 

$

36,401

 

$

1,489,111

 

Non-performing

 

547

 

17,921

 

700

 

146

 

19,314

 

Total

 

$

343,956

 

$

968,440

 

$

159,482

 

$

36,547

 

$

1,508,425

 

 

19



Table of Contents

 

(5)                     Federal Home Loan Bank Advances

 

The Bank had outstanding borrowings of $60,439,000 at March 31, 2011, via six separate advances.  For five advances totaling $60 million, all of which are non-callable, interest payments are due monthly, with principal due at maturity.  For the sixth advance of $439,000, principal and interest payments are due monthly based on a 15 year amortization schedule.  In the fourth quarter of 2010, Bancorp restructured and extended terms on two advances with FHLB resulting in lower interest cost over the remaining term of these advances.  Prepayment penalties totaling $1,336,000 were incurred.  In accordance with ASC 470-50 Modifications and Extinguishments, prepayment penalties associated with the modification of advances are to be amortized over the life of the new advances, and are recorded as interest expense, resulting in effective interest rates greater than the contractual rate paid to FHLB.  The following is a summary of the contractual maturities and average effective rates as of March 31, 2011:

 

(In thousands)

 

Advance

 

Rate

 

2011

 

$

 

 

2012

 

 

 

2013

 

20,000

 

1.55

%

2014

 

20,000

 

2.43

%

2015

 

20,000

 

3.34

%

2024

 

439

 

2.40

%

 

 

 

 

 

 

 

 

$

60,439

 

2.44

%

 

Advances from the FHLB are collateralized by certain commercial and residential real estate mortgage loans under a blanket mortgage collateral agreement and FHLB stock.

 

The Bank’s agreement with the Federal Home Loan Bank of Cincinnati (FHLB) enables the Bank to borrow up to an additional $183.3 million as of March 31, 2011 under terms to be established at the time of the advance. The Bank also has a standby letter of credit from the FHLB for $12.8 million outstanding at March 31, 2011.  Under Kentucky law, customer cash balances in Investment Management and Trust accounts, may be retained as deposits in the Bank.  Kentucky law requires these deposit accounts to be backed by some form of collateral above the $250,000 per account protection provided by the FDIC.  The standby letter of credit from the FHLB collateralizes these accounts beyond the FDIC protection as required by Kentucky law.

 

(6)                     Goodwill and Intangible Assets

 

US GAAP requires that goodwill and intangible assets with indefinite useful lives no longer be amortized, but instead be tested for impairment at least annually.  Annual evaluations have resulted in no charges for impairment.  Bancorp currently has goodwill from the acquisition of a bank in southern Indiana in the amount of $682,000.  This goodwill is assigned to the commercial banking segment of Bancorp.

 

20



Table of Contents

 

Mortgage servicing rights (MSRs) are amortized in proportion to and over the period of estimated net servicing income, considering appropriate prepayment assumptions.  MSRs are evaluated quarterly for impairment by comparing the carrying value to the fair value.  The estimated fair values of MSRs at March 31, 2011 and December 31 2010 were $2,341,000 and $2,188,000, respectively.  The total outstanding principal balances of loans serviced for others were $270,297,000 and $254,988,000 at March 31, 2011, and December 31, 2010 respectively.  Changes in the net carrying amount of MSRs for the three months ended March 31, 2011 and 2010 are shown in the following table.

 

(in thousands)

 

2011

 

2010

 

Balance at beginning of period

 

$

1,785

 

$

1,616

 

Originations

 

146

 

168

 

Amortization

 

(170

)

(115

)

Balance at March 31

 

$

1,761

 

$

1,669

 

 

(7)                     Defined Benefit Retirement Plan

 

The Bank sponsors an unfunded, non-qualified, defined benefit retirement plan for certain key officers, and has no plans to increase the number of participants.  Benefits vest based on years of service.  The actuarially determined pension costs are expensed and accrued over the service period, and benefits are paid from the Bank’s assets.  The net periodic benefits costs, which include interest cost and amortization of net losses, totaled $31,000 for the three months ended March 31, 2011 and 2010.

 

(8)                     Commitments and Contingent Liabilities

 

As of March 31, 2011, Bancorp had various commitments outstanding that arose in the normal course of business, including standby letters of credit and commitments to extend credit, which are properly not reflected in the consolidated financial statements. In management’s opinion, commitments to extend credit of $326,316,000 including standby letters of credit of $10,483,000 represent normal banking transactions, and no significant losses are anticipated to result from these commitments as of March 31, 2011. Commitments to extend credit were $350,314,000, including letters of credit of $9,598,000, as of December 31, 2010.  Bancorp’s maximum exposure to credit loss in the event of nonperformance by the other party to these commitments is represented by the contractual amount of these instruments. Bancorp uses the same credit and collateral policies in making commitments and conditional guarantees as for on-balance sheet instruments. Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses. Commitments to extend credit are mainly made up of commercial lines of credit, construction and development loans and home equity credit lines. Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. Bancorp evaluates each customer’s creditworthiness on a case by case basis. The amount of collateral obtained, if deemed necessary by Bancorp upon extension of credit, is based on management’s credit evaluation of the customer. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment, income producing commercial properties, residential properties and real estate under development.

 

Standby letters of credit and financial guarantees written are conditional commitments issued by Bancorp to guarantee the performance of a customer to a third party. Those guarantees are primarily issued to

 

21



Table of Contents

 

support private borrowing arrangements. Standby letters of credit generally have maturities of one to two years.

 

Bancorp has entered into agreements to guarantee the performance of several customers’ contracts with other financial institutions. Bancorp will make payments under these agreements if a customer defaults on its obligations to the other financial institutions. The terms of the agreements range from 1 to 23 months. The maximum potential future payment guaranteed by Bancorp cannot be readily estimated because it is dependent upon the fair value of the contracts at the time of default. If an event of default on all contracts had occurred at March 31, 2011, Bancorp would have been required to make payments of approximately $2,780,000. No payments have ever been required as a result of default on these contracts. These agreements are normally collateralized — generally with real properties, equipment, inventories and receivables — by the customer, which limits Bancorp’s credit risk associated with the agreements.

 

(9)                     Preferred Stock

 

Bancorp has a class of preferred stock (no par value; 1,000,000 shares authorized),  the relative rights, preferences and other terms of which or any series within the class will be determined by the Board of Directors prior to any issuance.  Some of this preferred stock would be used in connection with a shareholders’ rights plan upon the occurrence of certain triggering events. None of this stock had been issued as of March 31, 2011.

 

(10)              Net Income Per Share

 

The following table reflects, for the three months ended March 31, 2011 and 2010, net income (the numerator) and average shares outstanding (the denominator) for the basic and diluted net income per share computations:

 

 

 

Three months ended

 

 

 

March 31

 

(In thousands, except per share data)

 

2011

 

2010

 

Net income, basic and diluted

 

$

5,491

 

$

4,981

 

Average shares outstanding

 

13,747

 

13,645

 

Effect of dilutive securities

 

90

 

73

 

 

 

 

 

 

 

Average shares outstanding including dilutive securities

 

13,837

 

13,718

 

 

 

 

 

 

 

Net income per share, basic

 

$

0.40

 

$

0.37

 

Net income per share, diluted

 

$

0.40

 

$

0.36

 

 

(11)              Segments

 

The Bank’s, and thus Bancorp’s, principal activities include commercial banking and investment management and trust.  Commercial banking provides a full range of loan and deposit products to individuals, consumers and businesses.  Commercial banking also includes the Bank’s mortgage banking and securities brokerage activity.  Investment management and trust provides wealth management services

 

22



Table of Contents

 

including investment management, trust and estate administration, retirement plan services and financial planning.

 

The financial information for each business segment reflects that which is specifically identifiable or allocated based on an internal allocation method.  Principally, all of the net assets of Bancorp are involved in the commercial banking segment.  Income taxes are allocated to the investment management and trust segment based on the marginal federal tax rate since all activity giving rise to the difference between marginal and effective tax rates occurs in the commercial banking segment.  The measurement of the performance of the business segments is based on the management structure of the Bank and is not necessarily comparable with similar information for any other financial institution.  The information presented is also not indicative of the segments’ operations, if they were independent entities.

 

Selected financial information by business segment for the three month periods ended March 31, 2011 and 2010 follows:

 

 

 

Three months

 

 

 

ended March 31

 

(In thousands)

 

2011

 

2010

 

Net interest income

 

 

 

 

 

Commercial banking

 

$

17,282

 

$

15,747

 

Investment management and trust

 

33

 

47

 

Total

 

$

17,315

 

$

15,794

 

Provision for loan losses:

 

 

 

 

 

Commercial banking

 

$

2,800

 

$

2,695

 

Investment management and trust

 

 

 

Total

 

$

2,800

 

$

2,695

 

Non-interest income:

 

 

 

 

 

Commercial banking

 

$

4,468

 

$

4,715

 

Investment management and trust

 

3,537

 

3,261

 

Total

 

$

8,005

 

$

7,976

 

Non-interest expense:

 

 

 

 

 

Commercial banking

 

$

13,031

 

$

11,940

 

Investment management and trust

 

1,796

 

1,818

 

Total

 

$

14,827

 

$

13,758

 

Tax expense

 

 

 

 

 

Commercial banking

 

$

1,581

 

$

1,814

 

Investment management and trust

 

621

 

522

 

Total

 

$

2,202

 

$

2,336

 

Net income:

 

 

 

 

 

Commercial banking

 

$

4,338

 

$

4,013

 

Investment management and trust

 

1,153

 

968

 

Total

 

$

5,491

 

$

4,981

 

 

23



Table of Contents

 

(12)              Income Taxes

 

US GAAP provides guidance on financial statement recognition and measurement of tax positions taken, or expected to be taken, in tax returns.  As of March 31, 2011 and December 31, 2010 the gross amount of unrecognized tax benefits was $335,000 and $230,000, respectively.  At March 31, 2011, if recognized, $301,000 of the tax benefits would increase net income, resulting in a decrease of the effective tax rate.  The amount of unrecognized tax benefits may increase or decrease in the future for various reasons including adding amounts for current tax year positions, expiration of open income tax returns due to statutes of limitation, changes in management’s judgment about the level of uncertainty, status of examination, litigation and legislative activity and the addition or elimination of uncertain tax positions.

 

Bancorp’s policy is to report interest and penalties, if any, related to unrecognized tax benefits in income tax expense.  As of March 31, 2011 and December 31, 2010, the amount accrued for the potential payment of interest and penalties was $20,000.

 

(13)              Derivative Financial Instruments

 

Bancorp typically manages its interest rate risk without the use of hedging instruments, and currently does not have derivative financial instruments employed for any reason except for the accommodation of customers.  Bancorp enters into free-standing interest rate swaps for the benefit of its commercial customers who desire to hedge their exposure to changing interest rates.  Bancorp hedges its interest rate exposure on commercial customer transactions by entering into offsetting swap agreements with approved reputable independent counterparties with substantially matching terms.  Because of matching terms of offsetting contracts and the collateral provisions mitigating any non-performance risk, changes in fair value subsequent to initial recognition are expected to have an insignificant effect on earnings. Exchanges of cash flows related to the interest rate swap agreements for the first quarter of 2011 were offsetting and therefore had no effect on Bancorp’s earnings or cash flows.

 

At March 31, 2011, Bancorp’s interest rate swaps are recognized as other assets and liabilities in the consolidated balance sheets at fair value. Bancorp’s derivative instruments have not been designated as hedging instruments. The interest rate swap agreements derive their value from underlying interest rates. These transactions involve both credit and market risk. The notional amounts are amounts on which calculations, payments, and the value of the derivative are based. Notional amounts do not represent direct credit exposures. Direct credit exposure is limited to the net difference between the calculated amounts to be received and paid, if any. Bancorp is exposed to credit-related losses in the event of nonperformance by the counterparties to these agreements. Bancorp controls the credit risk of its financial contracts through credit approvals, limits and monitoring procedures, and does not expect any counterparties to fail their obligations.

 

At March 31, 2011 and December 31, 2010, Bancorp had outstanding interest rate swap contracts as follows:

 

 

 

Receiving

 

Paying

 

 

 

March 31,

 

December 31,

 

March 31,

 

December 31,

 

(dollar amounts in thousands)

 

2011

 

2010

 

2011

 

2010

 

Notional amount

 

$

5,170

 

$

5,270

 

$

5,170

 

$

5,270

 

Weighted average maturity

 

7.9

 

8.1

 

7.9

 

8.1

 

Fair value

 

$

(267

)

$

(305

)

$

267

 

$

305

 

 

24



Table of Contents

 

(14)              Fair Value Measurements

 

Bancorp follows the provisions of the authoritative guidance for fair value measurements.  This guidance is definitional and disclosure oriented and addresses how companies should approach measuring fair value when required by US GAAP. The guidance prescribes various disclosures about financial statement categories and amounts which are measured at fair value, if such disclosures are not already specified elsewhere in US GAAP.

 

The authoritative 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 participants at the measurement date.  The guidance also establishes a hierarchy to group assets and liabilities carried at fair value in three levels based upon the markets in which the assets and liabilities trade and the reliability of assumptions used to determine fair value. These levels are:

 

·                  Level 1                                              Valuation is based upon quoted prices for identical instruments traded in active markets.

 

·                  Level 2                                              Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant assumptions are observable in the market.

 

·                  Level 3                                              Valuation is generated from model-based techniques that use significant assumptions not observable in the market. These unobservable assumptions would reflect internal estimates of assumptions that market participants would use in pricing the asset or liability. Valuation techniques could include pricing models, discounted cash flows and other similar techniques.

 

Bancorp’s policy is to maximize the use of observable inputs and minimize the use of unobservable inputs in fair value measurements. Where there exists limited or no observable market data, Bancorp uses its own estimates generally considering characteristics of the asset/liability, the current economic and competitive environment and other factors. For this reason, results cannot be determined with precision and may not be realized on an actual sale or immediate settlement of the asset or liability.

 

Bancorp’s investment securities available for sale and derivative instruments are recorded at fair value on a recurring basis.  Other accounts including mortgage loans held for sale, mortgage servicing rights, impaired loans and other real estate owned may be recorded at fair value on a non-recurring basis, generally in the application of lower of cost or market adjustments or write-downs of specific assets.

 

The portfolio of investment securities available for sale is comprised of debt securities of U.S. government-sponsored corporations, mortgage-backed securities, obligations of state and political subdivisions, and trust preferred securities of other banks.  Trust preferred securities are priced using quoted prices of identical securities in an active market.  These measurements are classified as Level 1 in the hierarchy above.  All other securities are priced using standard industry models or matrices with various assumptions such as yield curves, volatility, prepayment speeds, default rates, time value, credit rating and market prices for the instruments. These assumptions are generally observable in the market place and can be derived from or supported by observable data. These measurements are classified as Level 2 in the hierarchy above.

 

25



Table of Contents

 

Interest rate swaps are valued using primarily Level 2 inputs. Fair value measurements are obtained from an outside pricing service. Prices obtained are generally based on dealer quotes, benchmark forward yield curves, and other relevant observable market data. For purposes of potential valuation adjustments to derivative positions, Bancorp evaluates the credit risk of its counterparties as well as its own credit risk. To date, Bancorp has not realized any losses due to a counterparty’s inability to perform and the change in value of derivative assets and liabilities attributable to credit risk was not significant during 2011.

 

Below are the carrying values of assets measured at fair value on a recurring basis (in thousands).

 

 

 

Fair Value at March 31, 2011

 

(In thousands)

 

Total

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Government sponsored enterprise obligations

 

$

132,879

 

$

 

$

132,879

 

$

 

Mortgage-backed securities

 

56,812

 

 

56,812

 

 

Obligations of states and political subdivisions

 

68,667

 

 

68,667

 

 

Trust preferred securities of financial institutions

 

1,270

 

1,270

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investment securities available for sale

 

259,628

 

1,270

 

258,358

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap

 

267

 

 

267

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

259,895

 

$

1,270

 

$

258,625

 

$

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap

 

$

267

 

$

 

$

267

 

$

 

 

26



Table of Contents

 

 

 

Fair value at December 31, 2010

 

(In thousands)

 

Total

 

Level 1

 

Level 2

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment securities available for sale

 

 

 

 

 

 

 

 

 

Government sponsored enterprise obligations

 

$

114,539

 

$

 

$

114,539

 

$

 

Mortgage-backed securities

 

60,748

 

 

60,748

 

 

Obligations of states and political subdivisions

 

68,789

 

 

68,789

 

 

Trust preferred securities of financial institutions

 

1,256

 

1,256

 

 

 

 

 

 

 

 

 

 

 

 

 

Total investment securities available for sale

 

245,332

 

1,256

 

244,076

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap

 

305

 

 

305

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

245,637

 

$

1,256

 

$

244,381

 

$

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap

 

$

305

 

$

 

$

305

 

$

 

 

Mortgage loans held for sale are recorded at the lower of cost or market value. The portfolio is comprised of residential real estate loans and fair value is based on specific prices of underlying contracts for sales to investors.  These measurements are classified as Level 2.  Because the fair value of the loans held for sale exceeded their carrying value, they are not included in the table for March 31, 2011 or December 31, 2010.

 

Mortgage servicing rights (MSRs) are recorded at fair value upon capitalization, are amortized to correspond with estimated servicing income, and are periodically assessed for impairment based on fair value at the reporting date.  Fair value is based on a valuation model that calculates the present value of estimated net servicing income. The model incorporates assumptions that market participants would use in estimating future net servicing income. These measurements are classified as Level 3.  At March 31, 2011 and December 31, 2010 there was no valuation allowance for the mortgage servicing rights, as the fair value exceeded the cost.  Accordingly, the MSRs are not included in the table for March 31, 2011 or December 31, 2010.

 

Other real estate owned, which is carried at the lower of cost or fair value, is periodically assessed for impairment based on fair value at the reporting date.  Fair value is determined from external appraisals using judgments and estimates of external professionals.  Many of these inputs are not observable and, accordingly, these measurements are classified as Level 3.  At March 31, 2011 and December 31, 2010, the carrying value of other real estate owned was $9,138,000 and $5,445,000, respectively.  Other real estate owned is not included in either table below, as the fair value of the properties exceeded their carrying value at March 31, 2011 and December 31, 2010.

 

For impaired loans in the table below, the fair value is calculated as the carrying value of loans with a specific valuation allowance, less the specific allowance.  The losses represent the change in the specific allowances for the period indicated.

 

27



Table of Contents

 

Below are the carrying values of assets measured at fair value on a non-recurring basis (in thousands).

 

 

 

 

 

Losses for 3 month

 

 

 

Fair value at March 31, 2011

 

period ended

 

(in thousands)

 

Total

 

Level 1

 

Level 2

 

Level 3

 

March 31, 2011

 

Impaired loans

 

$

6,980

 

$

 

$

 

$

6,980

 

$

(914

)

 

 

 

 

 

Losses for 3 month

 

 

 

Fair value at December 31, 2010

 

period ended

 

(in thousands)

 

Total

 

Level 1

 

Level 2

 

Level 3

 

March 31, 2010

 

Impaired loans

 

$

5,521

 

$

 

$

 

$

5,521

 

$

(617

)

 

(15)              Fair Value of Financial Instruments

 

The estimated fair values of financial instruments are as follows:

 

 

 

March 31, 2011

 

December 31, 2010

 

(In thousands)

 

Carrying
Amount

 

Fair Value

 

Carrying
Amount

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

Financial assets

 

 

 

 

 

 

 

 

 

Cash and short-term investments

 

$

39,520

 

$

39,520

 

$

41,655

 

$

41,655

 

Mortgage loans held for sale

 

2,268

 

2,330

 

12,387

 

12,626

 

Securities

 

259,644

 

259,645

 

245,352

 

245,354

 

Federal Home Loan Bank stock and other securities

 

5,772

 

5,772

 

5,772

 

5,772

 

Loans, net

 

1,490,830

 

1,513,645

 

1,482,882

 

1,507,079

 

Accrued interest receivable

 

6,157

 

6,157

 

6,288

 

6,288

 

Interest rate swap

 

267

 

267

 

305

 

305

 

 

 

 

 

 

 

 

 

 

 

Financial liabilities

 

 

 

 

 

 

 

 

 

Deposits

 

$

1,516,465

 

$

1,534,325

 

$

1,493,468

 

$

1,512,882

 

Short-term borrowings

 

83,323

 

83,323

 

87,509

 

87,509

 

Long-term borrowings

 

101,339

 

100,146

 

101,342

 

100,815

 

Accrued interest payable

 

277

 

277

 

304

 

304

 

Interest rate swap

 

267

 

267

 

305

 

305

 

 

 

 

 

 

 

 

 

 

 

Off balance sheet financial instruments

 

 

 

 

 

 

 

 

 

Commitments to extend credit

 

 

 

 

 

Standby letters of credit

 

 

(157

)

 

(144

)

 

Management used the following methods and assumptions to estimate the fair value of each class of financial instrument for which it is practicable to estimate the value.

 

28



Table of Contents

 

Cash, Short-term investments, Federal Home Loan Bank stock, Accrued interest receivable/payable and Short-term borrowings

 

For these short-term instruments, the carrying amount is a reasonable estimate of fair value.

 

Securities

 

For securities, fair value equals quoted market price, if available. If a quoted market price is not available, fair value is estimated using quoted market prices for similar securities or dealer quotes.

 

Mortgage loans held for sale

 

The fair value of mortgage loans held for sale is determined by market quotes for each loan based on loan type, term, rate and size.

 

Loans, net

 

The fair value of loans is estimated by discounting future cash flows using current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities (e.g. entrance price).

 

Interest rate swaps

 

Fair value measurements are obtained from an outside pricing service. Prices obtained are generally based on dealer quotes, benchmark forward yield curves, and other relevant observable market data.

 

Deposits

 

The fair value of demand deposits, savings accounts, and certain money market deposits is the amount payable on demand at the reporting date. The fair value of fixed-rate certificates of deposits is estimated by discounting the future cash flows using the rates currently offered for deposits of similar remaining maturities.

 

Long-term borrowings

 

The fair value of long-term borrowings is estimated by discounting the future cash flows using estimates of the current market rate for instruments with similar terms and remaining maturities.

 

Commitments to extend credit and standby letters of credit

 

The fair values of commitments to extend credit are estimated using fees currently charged to enter into similar agreements and the creditworthiness of the customers. The fair values of standby letters of credit are based on fees currently charged for similar agreements or the estimated cost to terminate them or otherwise settle the obligations with the counterparties at the reporting date.

 

29



Table of Contents

 

Limitations

 

The fair value estimates are made at a specific point in time based on relevant market information and information about the financial instruments. Because no market exists for a significant portion of Bancorp’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and therefore cannot be determined with precision. Therefore, the calculated fair value estimates in many instances cannot be substantiated by comparison to independent markets and, in many cases, may not be realizable in a current sale of the instrument.  Changes in assumptions could significantly affect the estimates.

 

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

 

This item discusses the results of operations for S.Y. Bancorp, Inc. (“Bancorp” or “Company”), and its subsidiary, Stock Yards Bank & Trust Company (“Bank”) for the three months ended March 31, 2011 and compares this period with the same period of the previous year. Unless otherwise indicated, all references in this discussion to the Bank include Bancorp. In addition, the discussion describes the significant changes in the financial condition of Bancorp and the Bank that have occurred during the first three months of 2011 compared to the year ended December 31, 2010. This discussion should be read in conjunction with the consolidated financial statements and accompanying notes presented in Part 1, Item 1 of this report.

 

This report contains forward-looking statements under the Private Securities Litigation Reform Act that involve risks and uncertainties. Although Bancorp believes the assumptions underlying the forward-looking statements contained herein are reasonable, any of these assumptions could be inaccurate. Factors that could cause actual results to differ from results discussed in forward-looking statements include, but are not limited to the following: economic conditions both generally and more specifically in the markets in which Bancorp and the Bank operate; competition for Bancorp’s customers from other providers of financial services; government legislation and regulation which change from time to time and over which Bancorp has no control; changes in interest rates; material unforeseen changes in liquidity, results of operations, or financial condition of Bancorp’s customers; and other risks detailed in Bancorp’s filings with the Securities and Exchange Commission, all of which are difficult to predict and many of which are beyond the control of Bancorp.

 

Overview of 2011 through March 31

 

Bancorp completed the first quarter of 2011 with net income of $5.49 million or 10% more than the comparable period of 2010.  The increase is primarily due to an improvement in net interest income, partially offset by increasing non-interest expenses. Diluted earnings per share for the first quarter of 2011 were $0.40 compared to the first quarter of 2010 at $0.36.

 

As is the case with most banks, the primary source of Bancorp’s revenue is net interest income and fees from various financial services provided to customers.  Net interest income is the difference between interest income earned on loans, investment securities and other interest earning assets less interest expense on deposit accounts and other interest bearing liabilities.  Loan volume and the interest rates earned on those loans are critical to overall profitability. Similarly deposit volume is crucial to funding loans and rates paid on deposits directly impact profitability.  Business volumes are influenced by overall economic factors including market interest rates, business spending, consumer confidence and competitive conditions within the marketplace.

 

Year-over-year total loans increased $76 million or 5%, and this was the driving force for growth in interest income.  Increased loan volume more than offset the negative effect of the declining interest rates on loans over

 

30



Table of Contents

 

the past year.  The average rate earned on assets decreased in the first quarter of 2011 compared to the same period in 2010 as the rates earned on loans and investments declined.  Despite deposit growth to support loan growth, interest expense declined due to lower funding costs on deposits and borrowings.  Rates paid on liabilities decreased more than rates declined on assets, contributing to an increased net interest spread and margin compared to the first three months of 2010.

 

Distinguishing Bancorp from other similarly sized community banks is the magnitude of its investment management and trust revenue, making total non-interest income a continuing key contributor to earnings in the first quarter of 2011.  Income from investment management and trust services, which constitutes the single largest component of non-interest income, increased 8% for the quarter due to higher asset values and a modest increase in non-recurring estate fees. Investment management revenue is earned as a percentage of the market value of the assets under management and therefore is tied directly to the broader market’s overall performance.

 

Bancorp experienced increases in bankcard transaction income and brokerage income, partially offset by decreases in gains on service charges on deposit accounts.  Non-interest income as a percentage of total revenues was 32% in the first quarter of 2011, compared to 34% in the first quarter of 2010.

 

Higher non-interest expense in 2011 was reflected in almost all categories reflecting costs of market expansion including personnel.

 

Also impacting 2011 results, Bancorp’s provision for loan losses was $2.8 million in the first quarter compared to $2.7 million in the first quarter of 2010.  Management’s action to provide for loan losses in the first quarter of 2011 reflected an ongoing concern that the current economic downturn and prospects for a slow recovery will continue to take a toll on the Company’s loan portfolio and underlying collateral values, extending its impact to lending relationships that have to date not been identified.  The provision for the first quarter of 2011 results from a consistent allowance methodology that is driven by risk ratings.   Bancorp’s allowance for loan losses was 1.78% of total loans at March 31, 2011, compared with 1.69% of total loans at December 31, 2010, and 1.51% at March 31, 2010.

 

Tangible common equity (TCE), a non-GAAP measure, is a measure of a company’s capital which is useful in evaluating the quality and adequacy of capital. The ratio of tangible common equity to total tangible assets was 9.00% as of March 31, 2011, compared to 8.89% at December 31, 2010.  See the Non-GAAP Financial Measures section for details on reconcilement to US GAAP measures.

 

The following sections provide more details on subjects presented in this overview.

 

a)             Results Of Operations

 

Net income of $5,491,000 for the three months ended March 31, 2011 increased $510,000, or 10.2%, from $4,981,000 for the comparable 2010 period.  Basic net income per share was $0.40 for the first quarter of 2011, an increase of 8.1% from the $0.37 for the first quarter of 2010.  Net income per share on a diluted basis was $0.40 for the first quarter of 2011, compared to $0.36 for the first quarter of 2010; an 11.1% increase.  Annualized return on average assets and annualized return on average stockholders’ equity were 1.17% and 12.88%, respectively, for the first quarter of 2011, compared to 1.12% and 12.76%, respectively, for the same period in 2010.

 

Net Interest Income

 

The following tables present the average balance sheets for the three month period ended March 31, 2011 and 2010 along with the related calculation of tax-equivalent net interest income, net interest margin and net interest spread for the related periods.  See the notes following the tables for further explanation.

 

31



Table of Contents

 

Average Balances and Interest Rates — Taxable Equivalent Basis

 

 

 

Three months ended March 31

 

 

 

2011

 

2010

 

 

 

Average

 

 

 

Average

 

Average

 

 

 

Average

 

(Dollars in thousands)

 

Balances

 

Interest

 

Rate

 

Balances

 

Interest

 

Rate

 

Earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold

 

$

62,694

 

$

46

 

0.30

%

$

54,329

 

$

25

 

0.19

%

Mortgage loans held for sale

 

5,214

 

63

 

4.90

%

4,815

 

66

 

5.56

%

Securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxable

 

160,933

 

1,175

 

2.96

%

166,504

 

1,349

 

3.29

%

Tax-exempt

 

51,122

 

496

 

3.93

%

26,334

 

355

 

5.47

%

FHLB stock and other securities

 

5,772

 

57

 

4.00

%

5,549

 

55

 

4.02

%

Loans, net of unearned income

 

1,507,574

 

19,845

 

5.34

%

1,438,138

 

19,384

 

5.47

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total earning assets

 

1,793,309

 

21,682

 

4.90

%

1,695,669

 

21,234

 

5.08

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less allowance for loan losses

 

26,164

 

 

 

 

 

20,851

 

 

 

 

 

 

 

1,767,145

 

 

 

 

 

1,674,818

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

25,777

 

 

 

 

 

25,872

 

 

 

 

 

Premises and equipment

 

32,783

 

 

 

 

 

27,939

 

 

 

 

 

Accrued interest receivable and other assets

 

85,164

 

 

 

 

 

67,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

$

1,910,869

 

 

 

 

 

$

1,796,599

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest bearing demand deposits

 

$

276,633

 

$

150

 

0.22

%

$

237,843

 

$

113

 

0.19

%

Savings deposits

 

68,431

 

33

 

0.20

%

62,131

 

42

 

0.27

%

Money market deposits

 

478,987

 

718

 

0.61

%

401,121

 

703

 

0.71

%

Time deposits

 

421,609

 

1,770

 

1.70

%

510,373

 

2,824

 

2.24

%

Securities sold under agreements to repurchase

 

53,756

 

67

 

0.51

%

55,447

 

87

 

0.64

%

Fed funds purchased and other short term borrowings

 

26,261

 

13

 

0.20

%

18,958

 

9

 

0.19

%

FHLB advances

 

60,440

 

361

 

2.42

%

60,451

 

525

 

3.52

%

Long-term debt

 

40,900

 

861

 

8.54

%

40,904

 

860

 

8.53

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total interest bearing liabilities

 

1,427,017

 

3,973

 

1.13

%

1,387,228

 

5,163

 

1.51

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing demand deposits

 

263,500

 

 

 

 

 

214,531

 

 

 

 

 

Accrued interest payable and other liabilities

 

47,426

 

 

 

 

 

36,588

 

 

 

 

 

Total liabilities

 

1,737,943

 

 

 

 

 

1,638,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity

 

172,926

 

 

 

 

 

158,252

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,910,869

 

 

 

 

 

$

1,796,599

 

 

 

 

 

Net interest income

 

 

 

$

17,709

 

 

 

 

 

$

16,071

 

 

 

Net interest spread

 

 

 

 

 

3.77

%

 

 

 

 

3.57

%

Net interest margin

 

 

 

 

 

4.00

%

 

 

 

 

3.84

%

 

32



Table of Contents

 

Notes to the average balance and interest rate tables:

 

·                  Net interest income, the most significant component of the Bank’s earnings is total interest income less total interest expense. The level of net interest income is determined by the mix and volume of interest earning assets, interest bearing deposits and borrowed funds, and changes in interest rates.

 

·                  Net interest spread is the difference between the taxable equivalent rate earned on interest earning assets less the rate expensed on interest bearing liabilities.

 

·                  Net interest margin represents net interest income on a taxable equivalent basis as a percentage of average interest earning assets.  Net interest margin is affected by both the interest rate spread and the level of non-interest bearing sources of funds, primarily consisting of demand deposits and stockholders’ equity.

 

·                  Interest income on a fully tax equivalent basis includes the additional amount of interest income that would have been earned if investments in certain tax-exempt interest earning assets had been made in assets subject to federal taxes yielding the same after-tax income.  Interest income on municipal securities and loans have been calculated on a fully tax equivalent basis using a federal income tax rate of 35%.  The approximate tax equivalent adjustments to interest income were $394,000 and $277,000, respectively, for the three month periods ended March 31, 2011 and 2010.

 

Fully taxable equivalent net interest income of $17.7 million for the three months ended March 31, 2011 increased $1.6 million, or 10.2%, from $16.1 million when compared to the same period last year. Net interest spread and net interest margin were 3.77% and 4.00%, respectively, for the first quarter of 2011 and 3.57% and 3.84%, respectively, for the first quarter of 2010.

 

Approximately 40% of the Bank’s loans are variable rate and most of these loans are indexed to the Bank’s prime rate and may reprice as the prime rate changes.  However, approximately $453 million, or 72% of variable rate loans, have reached their contractual floor of 4% or higher.  Approximately $111 million or 18% of variable rate loans have no contractual floor; however, the Bank intends to establish floors whenever possible upon renewal of the loans.  The remaining $62 million of variable rate loans, or 10% of variable rate loans, have contractual floors below 4%.  The Bank’s variable rate loans are primarily comprised of commercial lines of credit and real estate loans.  At inception, most of the Bank’s fixed rate loans are priced in relation to the five year Treasury bond and the persistence of low short term rates has held those rates low.

 

Average earning assets increased $97.6 million or 5.8%, to $1.793 billion for the first three months of 2011 compared to 2010, reflecting growth in the loan portfolio and investment securities.  Average interest bearing liabilities increased $39.8 million, or 2.9%, to $1.427 billion for the first three months of 2011 compared to 2010 primarily due to increases in interest bearing deposits and federal funds purchased.

 

Asset/Liability Management and Interest Rate Risk

 

Managing interest rate risk is fundamental for the financial services industry. The primary objective of interest rate risk management is to neutralize effects of interest rate changes on net income.  Bank management evaluates interest rate sensitivity while attempting to optimize net interest income within the constraints of prudent capital adequacy, liquidity needs, market opportunities and customer requirements.

 

Interest Rate Simulation Sensitivity Analysis

 

Bancorp uses an earnings simulation model to estimate and evaluate the impact of changing interest rates on earnings. The simulation model is designed to reflect the dynamics of interest earning assets, interest

 

33



Table of Contents

 

bearing liabilities and off-balance sheet financial instruments. By estimating the effects of interest rate increases and decreases, the model can reveal approximate interest rate risk exposure. The simulation model is used by management to gauge approximate results given a specific change in interest rates at a given point in time.  The model is therefore a tool to indicate earnings trends in given interest rate scenarios and does not indicate actual expected results.  The March 31, 2011 simulation analysis, which shows very little interest rate sensitivity, indicates that an increase in interest rates of 100 to 200 basis points would have a slightly negative effect on net interest income, and a decrease of 100 200 basis points in interest rates would have a positive impact. These estimates are summarized below.

 

 

 

Net interest
income change

 

Increase 200bp

 

(0.60

)%

Increase 100bp

 

(1.97

)

Decrease 100bp

 

1.73

 

Decrease 200bp

 

(2.49

)

 

Approximately 30% of total loans are indexed to the prime rate, and have floors of 4% or higher.  Since the prime rate is currently 3.25%, rates would have to increase more than 75 bp before the rates on such loans will rise.  This effect, captured in our simulation analysis above, negatively impacts the effect of rising rates.  Analysis of rates increasing 300 bp or higher indicates a positive effect on net interest income.

 

The scenario of rates decreasing 200 bp is not reasonably possible given current low rates for short-term instruments and most deposits.

 

Undesignated derivative instruments described in Note 13 are recognized on the consolidated balance sheet at fair value, with changes in fair value, due to changes in prevailing interest rates, recorded in other noninterest income. Because of matching terms of offsetting contracts, in addition to collateral provisions which mitigate the impact of non-performance risk, changes in fair value subsequent to initial recognition have a minimal effect on earnings, and are therefore not included in the simulation analysis results above.

 

Provision for Loan Losses

 

The provision for loan losses of $2.8 million for the first three months of 2011 was very comparable to the $2.7 million for  the same period in 2010.  The provision for loan losses is calculated after considering credit quality factors, and ultimately relies on an overall internal analysis of the risk in the loan portfolio. The provision reflects an allowance methodology that is driven by risk ratings.  Bancorp intends to continue with its historically conservative stance toward credit quality, remaining cautious in assessing the potential risk in the loan portfolio. Accordingly, the Company expects the allowance for loan losses to remain at a high level compared with historic amounts, even though charge-offs may continue to be moderate, until there are clearer signs of a sustained economic recovery and, thus, a reduction in overall credit risk.  Management utilizes loan grading procedures which result in specific allowance allocations for the estimated inherent risk of loss. For all loans graded, but not individually reviewed, a general allowance allocation is computed using factors typically developed over time based on actual loss experience. The specific and general allocations plus consideration of qualitative factors represent management’s best estimate of probable losses contained in the loan portfolio at the evaluation date. Although the allowance for loan losses is comprised of specific and general allocations the entire allowance is available to absorb any credit losses.  Based on this detailed analysis of credit risk, management considers the allowance for loan losses adequate to cover probable losses inherent in the loan portfolio at March 31, 2011.

 

34



Table of Contents

 

An analysis of the changes in the allowance for loan losses and selected ratios for the three month periods ended March 31, 2011 and 2010 follows:

 

 

 

Three months ended March 31

 

(Dollars in thousands)

 

2011

 

2010

 

 

 

 

 

 

 

Balance at the beginning of the period

 

$

25,543

 

$

20,000

 

Provision for loan losses

 

2,800

 

2,695

 

Loan charge-offs, net of recoveries

 

(1,387

)

(884

)

Balance at the end of the period

 

$

26,956

 

$

21,811

 

Average loans, net of unearned income

 

$

1,507,574

 

$

1,438,138

 

Provision for loan losses to average loans (1)

 

0.19

%

0.19

%

Net loan charge-offs to average loans (1)

 

0.09

%

0.06

%

Allowance for loan losses to average loans

 

1.79

%

1.52

%

Allowance for loan losses to period-end loans

 

1.78

%

1.51

%

Allowance to nonperforming loans

 

178.72

%

161.78

%

 


(1) Amounts not annualized

 

Total non-performing loans decreased to $15.1 million at March 31, 2011, from $19.3 million at December 31, 2010.  While Bancorp’s metrics for net charge-offs and non-performing loans remain at relatively low levels compared to the banking industry, management continues to feel that a prolonged recession could place additional pressure on credit quality in determining the provision and allowance for loan losses. Please refer to the “Non-performing Loans and Assets” section of this report for further information regarding asset quality.

 

Loans are charged off by management when deemed uncollectible and typically after underlying collateral has been liquidated; however, collection efforts continue and future recoveries may occur. Management charges loans down to net realizable value if liquidation is inevitable but may take time. An analysis of net charge-offs by loan category for the three month periods ended March 31, 2011 and 2010 follows:

 

 

 

Three Months

 

(in thousands)

 

Ended March 31

 

Net loan charge-offs (recoveries)

 

2011

 

2010

 

Commercial and industrial

 

$

694

 

$

128

 

Construction and development

 

600

 

299

 

Real estate mortgage - commercial investment

 

 

253

 

Real estate mortgage - owner occupied commercial

 

 

140

 

Real estate mortgage - 1-4 family residential

 

24

 

129

 

Home equity

 

16

 

 

Consumer

 

53

 

(65

)

Total net loan charge-offs

 

$

1,387

 

$

884

 

 

35



Table of Contents

 

Non-interest Income and Expenses

 

The following table sets forth the major components of non-interest income and expenses for the three month periods ended March 31, 2011 and 2010.

 

 

 

Three months

 

 

 

ended March 31

 

(In thousands)

 

2011

 

2010

 

 

 

 

 

 

 

Non-interest income:

 

 

 

 

 

Investment management and trust services

 

$

3,537

 

$

3,261

 

Service charges on deposit accounts

 

1,924

 

1,998

 

Bankcard transaction revenue

 

877

 

751

 

Gains on sales of mortgage loans held for sale

 

382

 

385

 

Brokerage commissions and fees

 

513

 

456

 

Bank owned life insurance income

 

249

 

243

 

Other

 

523

 

882

 

Total non-interest income

 

$

8,005

 

$

7,976

 

 

 

 

 

 

 

Non-interest expenses:

 

 

 

 

 

Salaries and employee benefits

 

8,400

 

$

8,089

 

Net occupancy expense

 

1,230

 

1,276

 

Data processing expense

 

1,137

 

1,137

 

Furniture and equipment expense

 

355

 

314

 

FDIC insurance expense

 

621

 

471

 

Other

 

3,084

 

2,471

 

Total non-interest expenses

 

$

14,827

 

$

13,758

 

 

Total non-interest income increased $29,000, or 0.4%, for the first quarter of 2011 compared to the same period in 2010.

 

Investment management and trust services income increased $276,000, or 8.5%, in the first quarter of 2011, as compared to the same period in 2010, primarily due to the impact of an increased market value of assets under management and a modest increase in executor fees.  Most fees earned for managing accounts are based on a percentage of market value on a monthly basis.  Growth in assets from net new accounts and improving broader markets have resulted in an increase in investment management fees.  Trust assets under management at March 31, 2011 were $1.79 billion, compared to $1.57 billion at March 31, 2010.

 

Service charges on deposit accounts decreased $74,000, or 3.7%, in the first quarter of 2011, as compared to the same period in 2010.  Service charge income is driven by transaction volume in deposit accounts, which can fluctuate throughout the year.  Recent legislation required that our customers “opt in” to access their overdraft protection beginning in the third quarter of 2010.  While it has been difficult to predict the impact of this change, management believes this requirement has resulted in some decline in service charge income in 2011.

 

Bankcard transaction revenue increased $126,000, or 16.8%, in the first quarter of 2011, as compared to the same period in 2010 and primarily represents income the Bank derives from customers’ use of debit cards.  Results in the first quarter of 2011 compared favorably to the same period in 2010 as bankcard transaction volume continues to increase.  Most of this revenue is interchange income based on rates set by

 

36



Table of Contents

 

service providers in a competitive market. In the future, this rate will be set by the Federal Reserve Board for banks with at least $10 billion in assets.  While this threshold indicates we will not be directly affected due to our size, it is likely that this change will indirectly affect Bancorp. While there are many uncertainties about its effect or ultimately when these changes may take place, the potential limits related to interchange rates on debit card transactions proposed in the Dodd-Frank legislation may negatively impact this source of income.

 

The Bank’s mortgage banking division originates residential mortgage loans to be sold in the secondary market. Interest rates on the loans sold are locked with the borrower and investor prior to closing the loans, thus Bancorp bears no interest rate risk related to these loans.  The division offers conventional, VA and FHA financing, for purchases and refinances, as well as programs for low-income and first time home buyers. The mortgage banking division also offers home equity conversion mortgages or “reverse” mortgages insured by the U.S. Department of Housing and Urban Development (HUD). These HUD loans give homeowners 62 years of age or older a vehicle for converting equity in their homes to cash.  Gains on sales of mortgage loans were virtually unchanged in the first quarter of 2011from the same period in 2010.  Interest rates on mortgage loans directly impact the volume of business transacted by the mortgage banking division. Prevailing mortgage interest rates remained at attractive levels through 2010 creating mostly refinance activity, but have risen slightly in 2011 contributing to reduced loan application volume.

 

Brokerage commissions and fees increased $57,000, or 12.5%, in the first quarter of 2011, as compared to the same period in 2010.  These increases corresponded to higher overall brokerage volume.  Bancorp deploys its brokers primarily through its branch network for retail consumers, while larger managed accounts are included in the investment management and trust department.

 

Bank Owned Life Insurance (BOLI) income totaled $249,000 for the first three months of 2011, compared to $243,000 for the same period in 2010.  BOLI represents the cash surrender value for life insurance policies on certain key employees who have provided consent for the Bank to be the beneficiary of a portion of such policies.  The related change in cash surrender value and proceeds received under the policies, none of which have occurred to date, are recorded as non-interest income.  This income helps offset the cost of employee benefits.

 

Other non-interest income decreased $359,000, or 40.7%, in the first quarter of 2011 as compared to the same period in 2010, primarily due to a smaller increase in the value of the domestic private investment fund, as well as a variety of other factors, none of which are individually significant.  Bancorp’s investment in a domestic private investment fund is comprised of bank and other financial industry securities, and is recorded using the equity method of accounting.

 

Total non-interest expenses increased $1,069,000, or 7.8%, for the first quarter of 2011 as compared to the same period in 2010. Bancorp’s first quarter efficiency ratio was 57.66% compared with 55.25% in the fourth quarter of 2010 and 57.21% in the first quarter last year.

 

Salaries and benefits are the largest component of non-interest expenses and increased $311,000, or 3.8%, for the first quarter of 2011, as compared to the same period of 2010, due to increases in salaries and pension expense.  Increased staffing levels, mainly related to the expansion in Cincinnati, included senior staff with higher per capita salaries and contributed to the overall increase.  At March 31, 2011, the Bank had 473 full time equivalent employees compared to 471 at March 31, 2010.

 

Net occupancy expense decreased $46,000, or 3.6%, in the first quarter of 2011, as compared to the same period of 2010.

 

37



Table of Contents

 

Data processing expense was $1,137,000 for the first quarter of 2011 and 2010.  Furniture and equipment expense increased $41,000 or 13.1% for the first quarter of 2011, as compared to the same period in 2010.  This fluctuation relates to a variety of factors, none of which are individually significant.

 

FDIC insurance expense rose $150,000, or 31.8%, for the first quarter of 2011 as compared to the same period in 2010.

 

Other non-interest expenses increased $613,000 or 24.8% in the first quarter of 2011, as compared to the same period in 2010, due largely to $400,000 write-down on a previously foreclosed property, and $312,000 write-down of fixed assets related to a building renovation.  This category also includes legal and professional fees, MSR amortization, advertising, printing, mail and telecommunications, none of which are individually significant.

 

Income Taxes

 

In the first quarter of 2011, Bancorp recorded income tax expense of $2,202,000, compared to $2,336,000 for the same period in 2010.  The effective rate for the three month period was 28.6% in 2011 and 31.9% in 2010.  The decrease in the effective tax rate was primarily due to an increased proportion of tax-exempt income to taxable income and an increasing amount of tax credits.

 

Commitments

 

Bancorp utilizes a variety of financial instruments in the normal course of business to meet the financial needs of its customers.  These financial instruments include commitments to extend credit and standby letters of credit.  A discussion of Bancorp’s commitments is included in Note 8.

 

Other commitments discussed in Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2010, have not materially changed since that report was filed, relative to qualitative and quantitative disclosures of fixed and determinable contractual obligations.

 

b)             Financial Condition

 

Balance Sheet

 

Total assets increased $16.4 million, or 0.9%, from $1.903 billion on December 31, 2010 to $1.919 billion on March 31, 2011.  The most significant contributor of the increase in assets was investment securities, which increased $14.3 million in the first quarter while federal funds sold decreased $7.6 million as a result of purchasing short-term securities.  Loan totals increased $9.4 million from the end of 2010.

 

Total liabilities increased $12.9 million, or 0.7%, from December 31, 2010 to $1.746 billion on March 31, 2011.  The most significant component of the increase was in deposits of $23.0 million or 1.5% in support of loan growth. Securities sold under agreement to repurchase decreased $4.9 million or 8.1%, while federal funds purchased increased $1.5 million or 6.0%.  Other short-term borrowings decreased $844 thousand or 42.2%.  Other liabilities decreased $5.9 million or 11.7% as a result of settlement in the first quarter of 2011 of securities purchased in the fourth quarter of 2010.

 

38



Table of Contents

 

Elements of Loan Portfolio

 

The following table sets forth the major classifications of the loan portfolio.

 

(In thousands)

 

 

 

 

 

Loans by Type

 

March 31, 2011

 

December 31, 2010

 

Commercial and industrial

 

$

345,340

 

$

343,956

 

Construction and development

 

158,559

 

159,482

 

Real estate mortgage:

 

 

 

 

 

Commercial investment

 

360,425

 

343,163

 

Owner occupied commercial

 

334,899

 

336,032

 

1-4 family residential

 

157,479

 

157,983

 

Home equity - first lien

 

39,781

 

39,449

 

Home equity - junior lien

 

85,870

 

91,813

 

Subtotal: Real estate mortgage

 

978,454

 

968,440

 

Consumer

 

35,433

 

36,547

 

 

 

 

 

 

 

Total Loans

 

$

1,517,786

 

$

1,508,425

 

 

Bancorp enters into loan participation agreements with downstream correspondent banks in the ordinary course of business to diversify credit risk.  For certain participation loans, as the lead lender, Bancorp has retained effective control of the loans, typically by restricting the participating institutions from pledging or selling their share of the loan without permission from Bancorp.  US GAAP requires these loans to be recorded as secured borrowings.  These loans are included in the loan totals above, and a corresponding liability is recorded in other liabilities.  At March 31, 2011 and December 31, 2010, the total loans of this nature were $35,029,000 and $34,818,000 respectively.

 

Non-performing Loans and Assets

 

Non-performing loans, which include non-accrual loans of $10.7 million, loans past due over 90 days and still accruing of $1.5 million, and loans accounted for as troubled debt restructuring of $2.9 million, totaled $15.1 million at March 31, 2011.  Non-performing loans were $19.3 million at December 31, 2010 including $14.4 million of non-accrual loans, $2.0 million of loans past due over 90 days and still accruing and loans accounted for as troubled debt restructuring of $2.9 million. The decrease reflected charge-offs and migration from loans to foreclosed assets.  All loans past due over 90 days and still accruing are well-collateralized and are in the process of collection.  Non-performing loans represent 0.99% of total loans at March 31, 2011 compared to 1.28% at December 31, 2010.  As noted in the “Provision for Loan Losses” section of this report, non-performing loans are analyzed in management’s evaluation of the allowance and provision for loan losses.

 

39



Table of Contents

 

Information summarizing non-performing assets, including non-accrual loans follows:

 

(Dollars in thousands)

 

March 31, 2011

 

December 31, 2010

 

 

 

 

 

 

 

Non-accrual loans

 

$

10,747

 

$

14,388

 

Troubled debt restructuring

 

2,878

 

2,882

 

Loans past due 90 days or more and still accruing

 

1,458

 

2,044

 

 

 

 

 

 

 

Non-performing loans

 

15,083

 

19,314

 

 

 

 

 

 

 

Foreclosed real estate

 

9,138

 

5,445

 

 

 

 

 

 

 

Non-performing assets

 

$

24,221

 

$

24,759

 

 

 

 

 

 

 

Non-performing loans as a percentage of total loans

 

0.99

%

1.28

%

Non-performing assets as a percentage of total assets

 

1.26

%

1.30

%

Allowance for loan losses as a percentage of non-performing loans

 

179

%

132

%

 

The following table sets forth the major classifications of non-accrual loans:

 

(in thousands)

 

 

 

 

 

Non-accrual loans by type

 

March 31, 2011

 

December 31, 2010

 

Commercial and industrial

 

$

1,788

 

$

2,328

 

Construction and development

 

2,243

 

4,589

 

Real estate mortgage - commercial investment

 

3,082

 

3,214

 

Real estate mortgage - owner occupied commercial

 

1,674

 

1,426

 

Real estate mortgage - 1-4 family residential

 

1,352

 

1,984

 

Home equity

 

588

 

570

 

Consumer

 

20

 

277

 

Total loans

 

$

10,747

 

$

14,388

 

 

The decrease in non-accrual loans reflects charge-offs of certain non-accrual loans and the migration of certain non-accrual loans to foreclosed assets. Bancorp has six borrowers, all in our primary market, who account for $6.2 million or 58% of total non-accrual loans.  Each of these loans is secured by commercial or residential real estate, and management estimates minimal loss exposure after consideration of collateral.

 

Effects of Declines in Real Estate Collateral Values

 

Despite the fact that Bancorp’s principal market, Louisville, has had home values decline less than most markets nationwide (Source: Federal Housing Finance Agency), further declines in collateral values, including commercial properties, may impact Bancorp’s ability to collect on certain real estate loans when borrowers are dependent on the values of the real estate as a source of cash flow.  As borrowers experience

 

40



Table of Contents

 

difficulty, Bancorp evaluates their cash flow as well as the collateral value to determine prospects for collection.  On an individual basis, loans are evaluated for changes in risk ratings, thereby affecting the provision and allowance for loan losses. Home equity loans are typically underwritten with consideration of the borrower’s overall financial strength as a primary payment source, with some reliance on the value of the collateral.  Bancorp typically requires appraisals on real estate at application and assesses the transaction and market conditions to determine if updates are needed at renewal.  Additionally, Bancorp evaluates the collateral condition and value upon classification as an impaired loan and upon foreclosure.  Due to the above factors, the effects of declines in real estate collateral value have been considered in the allowance for loan losses.

 

c)              Liquidity

 

The role of liquidity is to ensure that funds are available to meet depositors’ withdrawals and borrowers’ demands to fund credit commitments.  This is accomplished by balancing changes in demand for funds with changes in the supply of those funds.  Liquidity is provided by short-term liquid assets that can be converted to cash, investment securities available for sale, various lines of credit available to Bancorp, and the ability to attract funds from external sources, principally deposits.  Management has maintained a significantly higher liquidity position in 2010 and 2011, which management considers prudent given the current operating environment.  Management believes it has the ability to increase deposits at any time by offering rates slightly higher than the market rate.

 

Bancorp’s most liquid assets are comprised of available for sale marketable investment securities, and federal funds sold. Federal funds sold totaled $16.3 million at March 31, 2011. These investments normally have overnight maturities and are used for general daily liquidity purposes. The fair value of the available for sale investment portfolio was $259.6 million at March 31, 2011, and included an unrealized net gain of $5.4 million. The portfolio includes maturities of approximately $63.7 million over the next twelve months, which, combined with federal funds sold, offer substantial resources to meet either new loan demand or reductions in Bancorp’s deposit funding base. Bancorp pledges portions of its investment securities portfolio to secure public fund deposits and securities sold under agreements to repurchase. At March 31, 2011, total investment securities pledged for these purposes comprised 31% of the available for sale investment portfolio, leaving $178.7 million of unpledged securities.

 

Bancorp has a large base of core customer deposits, defined as demand, savings, and money market deposit accounts. At March 31, 2011, such deposits totaled $1.104 billion and represented 73% of Bancorp’s total deposits. Because these core deposits are less volatile and are often tied to other products of Bancorp through long lasting relationships they do not put heavy pressure on liquidity. As of March 31, 2011, Bancorp had only $2.7 million or 0.2% of total deposits, in brokered deposits, which are entirely comprised of Certificate of Deposit Account Registry Service (CDARs) deposits, a program which allows Bancorp to accept customer deposits in excess of FDIC limits through reciprocal agreements with other network participating banks in order to offer FDIC insurance up to as much as $50 million in deposits.

 

With regard to credit available to Bancorp, the Bank is a member of the Federal Home Loan Bank of Cincinnati (“FHLB”).  As a member, the Bank has access to credit products of the FHLB.  As of March 31, 2011, the Bank’s additional borrowing capacity with the FHLB was approximately $183.3 million.  Additionally, the Bank had federal funds purchased lines with correspondent banks totaling $114.3 million.

 

Bancorp’s liquidity depends primarily on the dividends paid to it as the sole shareholder of the Bank.  Bancorp had sufficient cash on hand from its 2008 trust preferred securities offering that it was not necessary for the Bank to fund the first quarter cash dividend or the quarterly interest payments on its trust

 

41



Table of Contents

 

preferred securities.  At March 31, 2011, the Bank may pay up to $22.7 million in dividends to Bancorp without regulatory approval subject to the ongoing capital requirements of the Bank.  Prior to the declaration of dividends, management considers the effect such payments will have on total stockholders’ equity and capital ratios.

 

d)             Capital Resources

 

At March 31, 2011, stockholders’ equity totaled $173.4 million, an increase of $3.5 million since December 31, 2010.  See the Consolidated Statement of Changes in Stockholders’ Equity for further detail of the change in equity since the end of 2010.  Accumulated other comprehensive income which, for Bancorp, consists of net unrealized gains and losses on securities available for sale and a minimum pension liability adjustment, net of taxes, totaled $3.3 million at March 31, 2011 and $3.1 million at December 31, 2010.  The change since year end is a reflection of maturities within the portfolio and the effect of change in interest rates on the valuation of the Bank’s portfolio of securities available for sale.  The unrealized pension liability is adjusted annually by reference to updated actuarial data.

 

Bank holding companies and their subsidiary banks are required by regulators to meet risk based capital standards.  These standards, or ratios, measure the relationship of capital to a combination of balance sheet and off-balance sheet risks.  The values of both balance sheet and off-balance sheet items are adjusted to reflect credit risks. To be categorized as well capitalized, the Bank must maintain a total risk-based capital ratio of at least 10%; a Tier 1 ratio of at least 6%; and a leverage ratio of at least 5%.  At least until the general economy demonstrates sustainable growth, the Company intends to remain cautious with its capital management strategies.  The following table sets forth Bancorp’s and the Bank’s risk based capital amounts and ratios as of March 31, 2011 and December 31, 2010.

 

42



Table of Contents

 

March 31, 2011

 

Actual

 

Minimum For
Adequate

 

Minimum For Well
Capitalized

 

(Dollars in thousands)

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

230,057

 

13.98

%

$

131,649

 

8.00

%

$

NA

 

NA

 

Bank

 

189,944

 

11.61

%

130,883

 

8.00

%

163,604

 

10.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I risk-based capital (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

199,403

 

12.12

%

65,810

 

4.00

%

NA

 

NA

 

Bank

 

159,416

 

9.75

%

65,401

 

4.00

%

98,102

 

6.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

199,403

 

10.45

%

$

57,245

 

3.00

%

NA

 

NA

 

Bank

 

159,416

 

8.41

%

56,867

 

3.00

%

$

94,778

 

5.00

%

 

December 31, 2010

 

Actual

 

Minimum For
Adequate

 

Minimum For Well
Capitalized

 

(Dollars in thousands)

 

Amount

 

Ratio

 

Amount

 

Ratio

 

Amount

 

Ratio

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total risk-based capital (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

226,421

 

13.93

%

$

130,034

 

8.00

%

$

NA

 

NA

 

Bank

 

183,562

 

11.37

%

129,155

 

8.00

%

161,444

 

10.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tier I risk-based capital (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

196,040

 

12.06

%

65,022

 

4.00

%

NA

 

NA

 

Bank

 

153,311

 

9.49

%

64,620

 

4.00

%

96,930

 

6.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leverage (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

$

196,040

 

10.31

%

$

57,044

 

3.00

%

NA

 

NA

 

Bank

 

153,311

 

8.12

%

56,642

 

3.00

%

$

94,403

 

5.00

%

 


(1)          Ratio is computed in relation to risk-weighted assets.

(2)          Ratio is computed in relation to average assets.

NA — Not applicable.  Well capitalized is not defined for holding companies in regulatory framework.

 

Importantly, the strengthening of Bancorp’s capital position has occurred concurrently with growth in assets, not as a result of shrinkage of the balance sheet. The variance between the consolidated and the Bank’s capital ratios is largely due to the Bancorp’s 2008 issuance of $30 million of trust preferred securities and a special dividend of $25 million from the Bank to Bancorp in December 2009 as part of a strategy to minimize state bank taxes.

 

The ratio of tangible common equity to total tangible assets, both non-GAAP measures, stood at 9.00% as of March 31, 2011, versus 8.89% at December 31, 2010.  Bancorp provides this ratio, in addition to those defined by banking regulators, because of its widespread use by investors as a means to evaluate the

 

43



Table of Contents

 

quality and adequacy of capital.  See Non-GAAP Financial Measures section below for a reconciliation of the calculation of this measure to amounts reported under GAAP.

 

e)              Non-GAAP Financial Measures

 

In addition to capital ratios defined by banking regulators, Bancorp considers various ratios when evaluating capital adequacy, including tangible common equity to tangible assets, and tangible common equity per share, all of which are non-GAAP measures.  Bancorp believes these ratios are important because of their widespread use by investors as means to evaluate capital adequacy, as they reflect the level of capital available to withstand unexpected market conditions.  Because GAAP does not include capital ratio measures, there are no GAAP financial measures comparable to these ratios. The following table reconciles Bancorp’s calculation of the measures to amounts reported under GAAP.

 

(in thousands, except per share data)

 

March 31, 2011

 

December 31, 2010

 

Total equity (a)

 

$

173,361

 

$

169,861

 

Less goodwill

 

(682

)

(682

)

Tangible common equity (c)

 

$

172,679

 

$

169,179

 

 

 

 

 

 

 

Total assets (b)

 

$

1,919,323

 

1,902,945

 

Less goodwill

 

(682

)

(682

)

Total tangible assets (d)

 

$

1,918,641

 

$

1,902,263

 

 

 

 

 

 

 

Total shareholders’ equity to total assets (a/b)

 

9.03

%

8.93

%

Tangible common equity ratio (c/d)

 

9.00

%

8.89

%

 

 

 

 

 

 

Number of outstanding shares (e) 

 

13,780

 

13,737

 

 

 

 

 

 

 

Book value per share (a/e)

 

$

12.58

 

$

12.37

 

Tangible common equity per share (c/e)

 

12.53

 

12.32

 

 

f)                Recently Issued Accounting Pronouncements

 

In April 2011, the FASB issued ASU No. 2011-02, A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring as a result of stakeholders questioning whether additional guidance or clarification was needed to assist creditors with determining whether a modification is a Troubled Debt Restructuring (TDR). The final standard does not change the long-standing guidance that a restructuring of a debt constitutes a TDR “if the creditor for economic or legal reasons related to the debtor’s financial difficulties grants a concession to the debtor that it would not otherwise consider.” In other words, the creditor must conclude that both the restructuring constitutes a concession, and the debtor is experiencing financial difficulties. For the purposes of those two tests, the final ASU provides clarifications regarding the debtor’s access to funds at current market rates, assessing the debtor’s financial difficulties, and payment delays.  The amendments in this update are effective for the first interim or annual period beginning on or after June 15, 2011, and should be applied retrospectively to the beginning of the annual period of adoption.  The adoption of ASU 2011-02 may result in additional loans being identified as TDR.

 

44



Table of Contents

 

Item 3.     Quantitative and Qualitative Disclosures about Market Risk

 

Information required by this item is included in Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

 

Item 4.     Controls and Procedures

 

Bancorp maintains disclosure controls and procedures designed to ensure that it is able to collect the information it is required to disclose in reports it files with the Securities and Exchange Commission (“SEC”), and to record, process, summarize and report this information within the time periods specified in the rules and forms of the SEC.  Based on their evaluation of Bancorp’s disclosure controls and procedures as of the end of the quarterly period covered by this report, the Chief Executive and Chief Financial Officers believe that these controls and procedures are effective to ensure that Bancorp is able to collect, process and disclose the information it is required to disclose in reports it files with the SEC within the required time periods.

 

Based on the evaluation of Bancorp’s disclosure controls and procedures by the Chief Executive and Chief Financial Officers, there were no significant changes during the quarter ended March 31, 2011 in Bancorp’s internal control over financial reporting that has materially affected, or is reasonably likely to materially affect, Bancorp’s internal control over financial reporting.

 

PART II — OTHER INFORMATION

 

Item 2.     Unregistered Sales of Equity Securities and Use of Proceeds

 

The following table shows information relating to the repurchase of shares of common stock by Bancorp during the three months ended March 31, 2011.

 

 

 

Total number of
Shares
Purchased (1)

 

Average price
Paid Per Share

 

Total number of
Shares Purchased as
Part of Publicly
Announced Plan (2)

 

Maximum Number of
Shares that May Yet Be
Purchased Under the
Plan

 

January 1 - January 31

 

 

$

 

 

 

February 1 - February 28

 

6,717

 

24.85

 

 

 

March 1 - March 31

 

 

 

 

 

Total

 

6,717

 

$

24.85

 

 

 

 


(1)               First quarter 2011 activity represents shares of stock withheld to pay taxes due upon vesting of restricted stock.  This activity has no impact on the number of shares that may be purchased under a Board-approved plan.

 

(2)               The Board of Directors of S.Y. Bancorp Inc. first approved a share buyback plan in 1999, and in February 2005, July 2007, and November 2007 expanded the plan to allow for the repurchase of additional shares.  The stock repurchase program expired in November 2008, and has not been renewed.

 

45



Table of Contents

 

Item 6.     Exhibits

 

The following exhibits are filed or furnished as a part of this report:

 

Exhibit
number

 

Description of exhibit

31.1

 

Certifications pursuant to Section 302 of the Sarbanes-Oxley Act by David P. Heintzman

31.2

 

Certifications pursuant to Section 302 of the Sarbanes-Oxley Act by Nancy B. Davis

32

 

Certifications pursuant to 18 U.S.C. Section 1350

 

46



Table of Contents

 

SIGNATURES

 

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

 

 

 

S.Y. BANCORP, INC.

 

 

 

 

 

 

 

 

Date: May 6, 2011

 

By:

/s/ David P. Heintzman

 

 

 

David P. Heintzman, Chairman

 

 

 

and Chief Executive Officer

 

 

 

 

Date: May 6, 2011

 

By:

/s/ Nancy B. Davis

 

 

 

Nancy B. Davis, Executive Vice President,

 

 

 

Treasurer and Chief Financial Officer

 

47