cldb-10k_20151231.htm

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-K

 

(Mark One)

x

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

For the fiscal year ended December 31, 2015

¨

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 0-13814

 

CORTLAND BANCORP

(Exact Name of Registrant as Specified in its Charter)

 

 

Ohio

 

34-1451118

(State or Other Jurisdiction

of Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)

 

194 West Main Street, Cortland, Ohio

 

44410

(Address of Principal Executive Offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (330) 637-8040

Securities registered pursuant to Section l2(b) of the Act: None

Securities registered pursuant to Section l2(g) of the Act:

Common Stock, no par value

(Title of Class)

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    ¨  Yes    x  No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    ¨  Yes    x  No

Indicate by check mark whether the registrant (l) has filed all reports required to be filed by Section l3 or l5(d) of the Securities Exchange Act of l934 during the preceding l2 months (or for such shorter period that the registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90 days.    x  Yes    ¨  No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted an posted pursuant to Rule405 of Regulation S-T(§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    x  Yes    ¨  No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§232.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of the Form 10-K or any amendment to this Form 10-K.     x

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 definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer

¨

Accelerated filer

¨

 

Non-accelerated filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company

x

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

Based upon the closing price of the registrant’s common stock on June 30, 2015, the aggregate market value of the voting stock held by non-affiliates of the registrant was approximately $58,364,246. For purposes of this response, directors and executive officers are considered the affiliates of the issuer at that date.

The number of shares outstanding of the issuer’s classes of common stock as of March 14, 2016: 4,404,783 shares

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Proxy Statement for the 2016 Annual Meeting of Shareholders to be held on May 24, 2016 are incorporated by reference into Part III.

 

 

 

 


 

Form 10-K for the Year Ended December 31, 2015

Table of Contents

 

 

 

 

 

 

 

 

Form 10-K
Page

 

 

 

 

 

 

PART I

 

Item 1.

 

 

 

 

 

Business

3

Item 1A.

 

 

 

 

 

Risk Factors

11

Item 1B.

 

 

 

 

 

Unresolved Staff Comments

16

Item 2.

 

 

 

 

 

Properties

16

Item 3.

 

 

 

 

 

Legal Proceedings

17

Item 4.

 

 

 

 

 

Mine Safety Disclosures

17

 

 

 

 

 

 

PART II

 

Item 5.

 

 

 

 

 

Market for Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities

18

Item 6.

 

 

 

 

 

Selected Financial Data

20

Item 7.

 

 

 

 

 

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

21

Item 7A.

 

 

 

 

 

Quantitative and Qualitative Disclosures About Market Risk

47

Item 8.

 

 

 

 

 

Financial Statements and Supplementary Data

48

Item 9.

 

 

 

 

 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

95

Item 9A.

 

 

 

 

 

Controls and Procedures

95

Item 9B.

 

 

 

 

 

Other Information

95

 

 

 

 

 

 

PART III

 

Item 10.

 

 

 

 

 

Directors, Executive Officers and Corporate Governance

95

Item 11.

 

 

 

 

 

Executive Compensation

95

Item 12.

 

 

 

 

 

Security Ownership of Certain Beneficial Owners and Management and Related Shareholder Matters

95

Item 13.

 

 

 

 

 

Certain Relationships and Related Transactions, and Director Independence

95

Item 14.

 

 

 

 

 

Principal Accounting Fees and Services

95

 

 

 

 

 

 

PART IV

 

Item 15.

 

 

 

 

 

Exhibits and Financial Statement Schedules

96

SIGNATURES

97

EXHIBIT INDEX

98

 

 

 

 


 

PART I

 

Item l. Business

THE CORPORATION

CORTLAND BANCORP

Cortland Bancorp (the Company) was incorporated under the laws of the State of Ohio in 1984, as a one bank holding company registered under the Bank Holding Company Act of 1956, as amended (BHC Act). The principal activity of the Company is to own, manage and supervise The Cortland Savings and Banking Company (Cortland Banks or the Bank). The Company owns all of the outstanding shares of the Bank.

The Company has made an election to be a financial holding company.  The Company is regulated by the Board of Governors of the Federal Reserve System (Federal Reserve) and the Consumer Financial Protection Bureau (CFPB). The BHC Act provides generally for “umbrella” regulation of financial holding companies such as the Company by the Federal Reserve Board, and for functional regulation of banking activities by bank regulators, securities activities by securities regulators, and insurance activities by insurance regulators. The Company is also under the jurisdiction of the Securities and Exchange Commission (SEC) and is subject to the disclosure and regulatory requirements of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended, as administered by the SEC.

The business of the Company and the Bank is not seasonal to any significant extent and is not dependent on any single customer or group of customers. The Company operates as a single line of business.

NEW RESOURCES LEASING CO.

New Resources Leasing Co. was formed in December 1987 under Ohio law as a separate entity to handle the function of commercial and consumer leasing. The wholly owned subsidiary has been inactive since incorporation.

CORTLAND BANKS

Cortland Banks is a full service, state chartered bank engaged in commercial and retail banking. The Bank’s services include checking accounts, savings accounts, time deposit accounts, commercial, mortgage and installment loans, night depository, automated teller services, safe deposit boxes and other miscellaneous services normally offered by commercial banks. Commercial lending includes commercial, financial and agricultural loans, real estate construction and development loans, commercial real estate loans, small business lending and trade financing. Consumer lending includes residential real estate, home equity and installment lending. Cortland Banks also offers a variety of Internet and mobile banking options.

Full service banking business is conducted at a total of thirteen offices, seven of which are located in Trumbull County, Ohio. The remaining offices are located throughout Portage, Ashtabula, and Mahoning Counties in Ohio. There are also two financial service centers located in Beachwood, Ohio, Cuyahoga County, and Fairlawn, Ohio, Summit County.

The Bank’s main administrative and banking office is located at 194 West Main Street, Cortland, Ohio.

The Bank, as a state chartered banking organization and member of the Federal Reserve, is subject to periodic examination and regulation by the Federal Reserve, the State of Ohio Division of Financial Institutions (Ohio Division) and the CFPB. These examinations, which include such areas as capital, liquidity, asset quality, management practices and other aspects of the Bank’s operations, are primarily for the protection of the Bank’s depositors.  In addition to these regular examinations, the Bank must furnish periodic reports to regulatory authorities containing a full and accurate statement of its affairs. The Bank’s deposits are insured by the Federal Deposit Insurance Corporation (FDIC).

The Bank provides brokerage and investment services through an arrangement with Investment Professionals, Inc. Under this arrangement, financial advisors can offer customers an extensive range of investment products and services, including estate planning, qualified retirement plans, mutual funds, annuities, life insurance, fixed income and equity securities and equity research and recommendations. Through Investment Professionals, Inc., the Bank also offers asset management services to customers. Beginning in 2016, the Bank partnered with LPL Financial and the Ellsworth Group to offer brokerage and advisory services through the brand Cortland Private Wealth Management.

3


 

CSB MORTGAGE COMPANY, INC.

CSB Mortgage Company, Inc. (CSB) was formed as an Ohio corporation in December 2011. It is a wholly-owned subsidiary of Cortland Banks and functioned as the originator of wholesale mortgage loans and the seller of company-wide mortgage loans in the secondary mortgage market.  Its operations were significantly curtailed in September 2013, and substantially all loans were sold during the fourth quarter of 2013. The operations of the subsidiary were conducted at the Bank’s main office at 194 West Main Street, Cortland, Ohio. It was inactive at December 31, 2015.

COMPETITION

The Bank actively competes with state and national banks located in Northeastern Ohio and Western Pennsylvania. It also competes for deposits, loans and other service business with a large number of other financial institutions, such as savings and loan associations, credit unions, insurance companies, consumer finance companies and commercial finance companies. Also, money market mutual funds, brokerage houses and similar institutions provide in a relatively unregulated environment many of the financial services offered by banks. In the opinion of management, the principal methods of competition are the rates of interest charged on loans, the rates of interest paid on deposit funds, the fees charged for services, and the convenience, availability, timeliness and quality of the customer services offered.

EMPLOYEES

As of December 31, 2015, the Company, through the Bank, employed 148 full-time and 15 part-time employees. The Company provides its employees with a full range of benefit plans and considers its relations with its employees to be satisfactory.

GENERAL LENDING POLICY

The Bank’s lending policy is designed to provide a framework which will meet the credit needs and interests of the community and the Bank. It is the Bank’s objective to make loans to credit-worthy customers that benefit their interests. The loans made by the Bank are subject to the guidelines established in the loan policy that is approved by the Bank’s Board of Directors.

There are times when the Bank will go beyond its lending territory to accommodate people who have been customers of the Bank and have moved out of the lending area. There are also times when excess funds are available and it is profitable to participate in loans with other banks or to participate in large projects for community development.

Each lending relationship is reviewed and graded in 6 categories, which are (1) ability to pay, (2) financial condition, (3) management ability, (4) collateral and guarantors, (5) loan structure, and (6) industry and economics.

Further information can be found in Management’s Discussion and Analysis of Financial Condition and Results of Operations, Item 7.

SUPERVISION AND REGULATION

The Company and the Bank are subject to federal and state banking laws that are intended to protect depositors and borrowers, not shareholders. Changes in federal and state banking laws, including statutes, regulations, and policies of the bank regulatory agencies, could have a material adverse impact on our business and prospects. Federal and state laws applicable to holding companies and their financial institution subsidiaries regulate the range of permissible business activities, investments, reserves against deposits, capital levels, lending activities and practices, the nature and amount of collateral for loans, establishment of branches, mergers, dividends, and a variety of other important matters. The Company and the Bank are subject to detailed, complex, and sometimes overlapping federal and state statutes and regulations affecting routine banking operations. These statutes and regulations include, but are not limited to, state usury and consumer credit laws, the Truth-in-Lending Act and Regulation Z, the Equal Credit Opportunity Act and Regulation B, the Fair Credit Reporting Act, the Truth in Savings Act, and the Community Reinvestment Act. In addition to minimum capital requirements, federal law imposes other safety and soundness standards having to do with such things as internal controls, information systems, internal audit systems, loan documentation, credit underwriting, interest rate risk exposure, asset growth, asset quality, earnings, and compensation and benefits. The following discussion of bank supervision and regulation is qualified in its entirety by reference to the statutory and regulatory provisions discussed.

4


 

The Company is a financial holding company and a bank holding company within the meaning of the BHC Act. As such, the Company is subject to regulation, supervision, and examination by the Federal Reserve, acting primarily through the Federal Reserve Bank of Cleveland. The Company is required to file annual reports and other information with the Federal Reserve. The Bank is subject to regulation and supervision by the Ohio Division. As a member bank of the Federal Reserve, the Bank is also subject to regulation and supervision by the Federal Reserve. The Bank is examined periodically by the Federal Reserve and by the Ohio Division to test compliance with various regulatory requirements. If as a result of examination the Federal Reserve or the Ohio Division determines that a bank’s financial condition, capital resources, asset quality, earnings prospects, management, liquidity, or other aspects of the bank’s operations are unsatisfactory, or that the bank or its management is in violation of any law or regulation, the bank regulatory agencies may take a number of remedial actions. In addition, the Bank is subject to regulation and examination by the CFPB established by the Dodd-Frank Wall Street Reform and Consumer Protection Act enacted in July 2010 (the Dodd-Frank Act).  Bank regulatory agencies make regular use of their authority to take formal and informal supervisory actions against banks and bank holding companies for unsafe or unsound practices in the conduct of their businesses and for violations of any law, rule, or regulation, or any condition imposed in writing by the appropriate federal banking regulatory authority. Potential supervisory and enforcement actions include appointment of a conservator or receiver, issuance of a cease-and-desist order that could be judicially enforced, termination of a bank’s deposit insurance, imposition of civil money penalties, issuance of directives to increase capital, entry into formal or informal agreements, including memoranda of understanding, issuance of removal and prohibition orders against institution- affiliated parties, and enforcement of these actions through injunctions or restraining orders.

Regulation of bank holding companies. A bank holding company must serve as a source of financial and managerial strength for its subsidiary banks and must not conduct operations in an unsafe or unsound manner. The Federal Reserve requires all bank holding companies to maintain capital at or above prescribed levels. Federal Reserve policy requires that a bank holding company provide capital to its subsidiary banks during periods of financial stress or adversity and that the bank holding company maintain the financial flexibility and capital-raising capacity to obtain additional resources for assisting subsidiary banks. Bank holding companies may also be required under certain circumstances to give written notice to and receive approval from the Federal Reserve before purchasing or redeeming common stock or other equity securities or paying dividends.

Acquisitions. The BHC Act requires every bank holding company to obtain approval of the Federal Reserve to acquire ownership or control of any voting shares of another bank or bank holding company, if after the acquisition the acquiring company would own or control more than 5% of the shares of the other bank or bank holding company (unless the acquiring company already owns or controls a majority of the shares); acquire all or substantially all of the assets of another bank; or merge or consolidate with another bank holding company.  The Federal Reserve will consider anticompetitive effects of the proposed transaction, capital adequacy and other financial and managerial factors, along with the subsidiary banks’ performance under the Community Reinvestment Act of 1977. Approval of the Ohio Division is also necessary to acquire control of an Ohio-chartered bank.

The BHC Act, the Change in Bank Control Act, and the Federal Reserve Regulation Y require advance approval of the Federal Reserve to acquire “control” of a bank holding company. Control is conclusively presumed to exist if an individual or company acquires 25% or more of a class of voting securities of the bank holding company.  Under certain circumstances, control may also be presumed to exist if a person acquires 10% or more, but less than 25%, of any class of voting securities.

Interstate banking and branching. Section 613 of the Dodd-Frank Act amends the interstate branching provisions of the Riegle-Neal Interstate Banking and Branching Efficiency Act of 1994. The amendments authorize a state or national bank to open a de novo branch in another state if the law of the state where the branch is to be located would permit a bank chartered by that state to open the branch. Section 607 of the Dodd-Frank Act requires that a bank holding company be well capitalized and well managed as a condition to approval of an interstate bank acquisition and that an acquiring bank be and remain well capitalized and well managed as a condition to approval of an interstate bank merger.

Nonbanking activities. With some exceptions, the Bank Holding Company Act prohibits a bank holding company from acquiring or retaining direct or indirect ownership or control of more than 5% of the voting shares of any company that is not a bank or bank holding company or from engaging directly or indirectly in activities other than those of banking, managing or controlling banks, or providing services for its subsidiaries. The principal exceptions to these prohibitions involve non-bank activities that, by statute or by Federal Reserve regulation or order, are held to be closely related to the business of banking or of managing or controlling banks. A bank holding company may become a financial holding company if each of its subsidiary banks is well capitalized under the Federal Deposit Insurance Corporation Act of 1991 prompt corrective action provisions, is well managed, and has at least a satisfactory rating under the Community Reinvestment Act, by filing a declaration that the bank holding company elects to become a financial holding company.  The Company is a financial holding company.  No regulatory approval is required for a financial holding company to acquire a company, other than a bank or savings association, engaged in activities that are financial in nature or incidental to activities that are financial in nature, as determined by the Federal Reserve.

5


 

Activities that are “financial in nature” include:

 

·

securities underwriting, dealing and market making;

 

·

sponsoring mutual funds and investment companies;

 

·

insurance underwriting and agency;

 

·

merchant banking; and

 

·

activities that the Federal Reserve Board has determined to be closely related to banking.

Capital.  Risk-based capital requirements.  Financial institutions and their holding companies are required to maintain capital as a way of absorbing losses that can, as well as losses that cannot, be predicted.  The Federal Reserve has adopted risk-based capital guidelines for financial holding companies as well as state banks that are members of the Federal Reserve Bank.  The Office of the Comptroller of the Currency and the FDIC have adopted risk-based capital guidelines for national banks and state non-member banks, respectively.  The guidelines provide a systematic analytical framework which makes regulatory capital requirements sensitive to differences in risk profiles among banking organizations, takes off-balance sheet exposures expressly into account in evaluating capital adequacy and minimizes disincentives to holding liquid, low-risk assets.  Capital levels as measured by these standards are also used to categorize financial institutions for purposes of certain prompt corrective action regulatory provisions.    

Prior to January 1, 2015, the guidelines included a minimum for the ratio of total capital to risk-weighted assets of 8%, with at least half of the ratio composed of common shareholders’ equity, minority interests in certain equity accounts of consolidated subsidiaries and a limited amount of qualifying preferred stock and qualified trust preferred securities, less goodwill and certain other intangible assets (known as “Tier 1” risk-based capital).  The guidelines also provided for a minimum ratio of Tier 1 capital to average assets, or “leverage ratio,” of 3% for financial holding companies and bank holding companies that meet certain criteria, including having the highest regulatory rating, and 4% for all other financial holding companies and bank holding companies.

The risk-based capital guidelines adopted by the federal banking agencies are based on the “International Convergence of Capital Measurement and Capital Standard” (Basel I), published by the Basel Committee on Banking Supervision (the “Basel Committee”) in 1988.  In 2004, the Basel Committee published a new capital adequacy framework (Basel II) for large, internationally active banking organizations, and in December 2010 and January 2011, the Basel Committee issued an update to Basel II (“Basel III”).  The Basel Committee frameworks did not become applicable to banks supervised in the United States until adopted into United States law or regulations.  Although the United States banking regulators imposed some of the Basel II and Basel III rules on banks with $250 billion or more in assets or $10 billion of on-balance sheet foreign exposure, it was not until July 2013 that the United States banking regulators issued final (or, in the case of the FDIC, interim final) new capital rules applicable to smaller banking organizations which also implement certain of the provisions of the Dodd-Frank Act (the “Basel III Capital Rules”).  Community banking organizations, including the Company and the Bank, began transitioning to the new rules on January 1, 2015.  The new minimum capital requirements became effective on January 1, 2015, whereas a new capital conservation buffer and deductions from common equity capital phase in from January 1, 2016, through January 1, 2019, and most deductions from common equity tier 1 capital will phase in from January 1, 2015, through January 1, 2019.  

The new rules include (a) a new common equity tier 1 capital ratio of at least 4.5%, (b) a Tier 1 capital ratio of at least 6.0%, rather than the former 4.0%, (c) a minimum total capital ratio that remains at 8.0%, and (d) a minimum leverage ratio of 4%.

Common equity for the common equity tier 1 capital ratio includes common stock (plus related surplus) and retained earnings, plus limited amounts of minority interests in the form of common stock, less the majority of certain regulatory deductions.        

Tier 1 capital includes common equity as defined for the common equity tier 1 capital ratio, plus certain non-cumulative preferred stock and related surplus, cumulative preferred stock and related surplus and trust preferred securities that have been grandfathered (but which are not permitted going forward), and limited amounts of minority interests in the form of additional Tier 1 capital instruments, less certain deductions.

Tier 2 capital, which can be included in the total capital ratio, includes certain capital instruments (such as subordinated debt) and limited amounts of the allowance for loan and lease losses, subject to new eligibility criteria, less applicable deductions.

The deductions from common equity tier 1 capital include goodwill and other intangibles, certain deferred tax assets, mortgage-servicing assets above certain levels, gains on sale in connection with a securitization, investments in a banking organization’s own capital instruments and investments in the capital of unconsolidated financial institutions (above certain levels).  The deductions phase in from 2015 through 2019.  

6


 

For institutions with less than $250 billion in assets, the final rules also allow a one-time opportunity to permanently opt-out of a requirement to include all components of accumulated other comprehensive income in the capital calculation. To avoid the possibility of extreme market volatility in determining capital adequacy, the Company and the Bank have elected to opt-out.

Under the guidelines, capital is compared to the relative risk related to the balance sheet.  To derive the risk included in the balance sheet, one of several risk weights is applied to different balance sheet and off-balance sheet assets, primarily based on the relative credit risk of the counterparty.  The capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.  Some of the risk weightings have been changed effective January 1, 2015.

The new rules also place restrictions on the payment of capital distributions, including dividends, and certain discretionary bonus payments to executive officers if the company does not hold a capital conservation buffer of greater than 2.5% composed of common equity tier 1 capital above its minimum risk-based capital requirements, or if its eligible retained income is negative in that quarter and its capital conservation buffer ratio was less than 2.5% at the beginning of the quarter.  The capital conservation buffer phases in starting on January 1, 2016, at .625%.  The implementation of Basel III is not expected to have a material impact on the Company’s or the Bank’s capital ratios.

Prompt corrective action.  In addition to the capital adequacy requirements set forth above, every financial institution is classified into one of five categories based upon the institution’s capital ratios, the results of regulatory examinations of the institution and whether the institution is subject to enforcement agreements with its regulatory authorities. The categories are “well capitalized,” “adequately capitalized,” “undercapitalized,” “significantly undercapitalized,” and “critically undercapitalized.”

The capital of the Company and the Bank as of December 31, 2015 were as follows:  

 

 

(Amounts in thousands)

 

 

Actual

 

 

Minimum required for capital

adequacy purposes

 

 

To be capitalized under prompt

corrective action regulations

 

December 31, 2015

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

CET1 capital (to risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

$

56,922

 

 

 

12.78

%

 

$

20,043

 

 

 

4.5

%

 

N/A

 

 

N/A

 

Bank

 

53,086

 

 

 

12.01

%

 

 

19,887

 

 

 

4.5

%

 

$

28,726

 

 

 

6.5

%

Tier 1 capital (to risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

61,922

 

 

 

13.90

%

 

 

26,723

 

 

 

6.0

%

 

N/A

 

 

N/A

 

Bank

 

53,086

 

 

 

12.01

%

 

 

26,517

 

 

 

6.0

%

 

 

35,355

 

 

 

8.0

%

Total capital (to risk-weighted assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

67,199

 

 

 

15.09

%

 

 

35,631

 

 

 

8.0

%

 

N/A

 

 

N/A

 

Bank

 

64,363

 

 

 

14.56

%

 

 

35,355

 

 

 

8.0

%

 

 

44,194

 

 

 

10.0

%

Tier 1 capital (to average assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated

 

61,922

 

 

 

10.62

%

 

 

23,314

 

 

 

4.0

%

 

N/A

 

 

N/A

 

Bank

 

53,086

 

 

 

9.17

%

 

 

23,163

 

 

 

4.0

%

 

 

28,954

 

 

 

5.0

%

 

A bank with a capital level that might qualify for well capitalized or adequately capitalized status may nevertheless be treated as though the bank is in the next lower capital category if the bank’s primary federal banking supervisory authority determines that an unsafe or unsound condition or practice warrants that treatment. A bank’s operations can be significantly affected by its capital classification under the prompt corrective action rules. For example, a bank that is not well capitalized generally is prohibited from accepting brokered deposits and offering interest rates on deposits higher than the prevailing rate in its market without advance regulatory approval. These deposit-funding limitations can have an adverse effect on the bank’s liquidity. At each successively lower capital category, an insured depository institution is subject to additional restrictions. Undercapitalized banks are required to take specified actions to increase their capital or otherwise decrease the risks to the federal deposit insurance fund. Bank regulatory agencies generally are required to appoint a receiver or conservator within 90 days after a bank becomes critically undercapitalized, with a leverage ratio of less than 2%. Section 38(f)(2)(I) of the Federal Deposit Insurance Act provides that a federal bank regulatory authority may require a bank holding company to divest itself of an undercapitalized bank subsidiary if the agency determines that divestiture will improve the bank’s financial condition and prospects.

Effective January 1, 2015, in order to be “well-capitalized,” a bank must have a common equity tier 1 capital ratio of at least 6.5%, a total risk-based capital ratio of at least 10%, a Tier 1 risk-based capital ratio of at least 8% and a leverage ratio of at least 5%, and the bank must not be subject to any written agreement, order, capital directive or prompt corrective action directive to meet and maintain a specific capital level or any capital measure.  The Company’s management believes that the Bank meets the ratio requirements to be deemed “well-capitalized” according to the guidelines described above.  

7


 

Federal deposit insurance. Deposits in the Bank are insured by the FDIC up to applicable limits through the Deposit Insurance Fund. Insured banks must pay deposit insurance premiums assessed semiannually and paid quarterly. The insurance premium amount is based upon a risk classification system established by the FDIC and the assessment base of each institution, which is the institution’s average total assets minus average tangible equity. Banks with higher levels of capital and a low degree of supervisory concern are assessed lower premiums than banks with lower levels of capital or a higher degree of supervisory concern.

In addition, the FDIC has proposed changing the deposit insurance premium assessment method for banks with less than $10 billion in assets that have been insured by the FDIC for at least five years.  The proposed changes would revise the financial ratios method so that it would be based on a statistical model estimating the probability of failure of a bank over three years; update the financial measures used in the financial ratios method consistent with the statistical model; and eliminate risk categories for established small banks and using the financial ratios method to determine assessment rates for all such banks (subject to minimum or maximum initial assessment rates based upon a bank’s composite examination rating).  

The FDIC may terminate the deposit insurance of any insured depository institution if the FDIC determines that the institution has engaged or is engaging in unsafe or unsound practices, is in an unsafe or unsound condition to continue operations, or has violated any applicable law, regulation, order, or any condition imposed in writing by or written agreement with the FDIC.

Selected regulations. Transactions with affiliates. The Bank must comply with section 23A and section 23B of the Federal Reserve Act, establishing rules for transactions by member banks with affiliates. These provisions protect banks from abuse in financial transactions with affiliates. Generally, section 23A and section 23B of the Federal Reserve Act (1) limit the extent to which a bank or its subsidiaries may lend to or engage in various other kinds of transactions with any one affiliate to an amount equal to 10% of the institution’s capital and surplus (2) limit the aggregate of covered transactions with all affiliates to 20% of capital and surplus, (3) impose strict collateral requirements on loans or extensions of credit by a bank to an affiliate, (4) impose restrictions on investments by a subsidiary bank in the stock or securities of its holding company, (5) impose restrictions on the use of a holding company’s stock as collateral for loans by the subsidiary bank, and (6) require that affiliate transactions be on terms substantially the same as those provided to a non-affiliate.

Loans to insiders. The authority of the Bank to extend credit to insiders –meaning executive officers, directors, and greater than 10% shareholders – or to entities those persons control, is subject to section 22(g) and section 22(h) of the Federal Reserve Act and Regulation O of the Federal Reserve. These laws require that insider loans be made on terms substantially similar to those offered to unaffiliated individuals, place limits on the amount of loans a bank may make to insiders based in part on the bank’s capital position, and require specified approval procedures. Loans to an individual insider may not exceed the general legal limit on loans to any one borrower. The aggregate of all loans to all insiders may not exceed the bank’s unimpaired capital and surplus. Insider loans exceeding the greater of 5% of capital or $25,000 must be approved in advance by a majority of the board, with any interested director not participating in the voting. Loans to executive officers are subject to additional limitations based on the purpose of the loan. A violation of these restrictions could result in the assessment of substantial civil money penalties, the imposition of a cease-and-desist order, or other regulatory sanctions.

Loans to one borrower. Under Ohio law, the total loans and extensions of credit by an Ohio-chartered bank to a person outstanding at any time generally may not exceed 15% of the bank’s unimpaired capital, plus 10% of unimpaired capital for loans and extensions of credit fully secured by readily marketable collateral.

Dividends and Distributions. Shareholders of an Ohio corporation are entitled to dividends when, as, and if declared by the corporation’s board of directors. Future dividends will depend on earnings, financial condition, results of operations, business prospects, capital requirements, regulatory restrictions, and other factors that the board of directors may deem relevant.

The Company’s ability to obtain funds for the payment of cash dividends and for other cash requirements depends on the amount of dividends that may be paid by the Bank to the Company. Under Ohio law, a dividend may be declared by a bank from surplus, meaning additional paid-in capital, with the approval of (x) the Ohio Division and (y) the holders of two-thirds of the bank’s outstanding shares. Superintendent approval is also necessary for payment of a dividend if the total of all cash dividends in a year exceeds the sum of (x) net income for the year and (y) retained net income for the two preceding years. According to the Federal Reserve, it is a prudent banking practice to continue paying cash dividends if and only if the bank or holding company’s net income over the past year is sufficient to fully fund the dividends and if the prospective rate of earnings retention is consistent with the organization’s capital needs, asset quality, and overall financial condition. Relying on 12 U.S.C. 1818(b), the Federal Reserve may restrict a member bank’s ability to pay a dividend if the Federal Reserve has reasonable cause to believe that the dividend would constitute an unsafe and unsound practice. A bank’s ability to pay dividends may be affected also by the Federal Reserve’s capital maintenance requirements and prompt corrective action rules.

A bank holding company may not purchase or redeem its equity securities without advance written approval of the Federal Reserve under Federal Reserve Rule 225.4(b) if the purchase or redemption, when combined with all other purchases and redemptions by the

8


 

bank holding company during the preceding 12 months, equals or exceeds 10% of the bank holding company’s consolidated net worth. However, advance approval is not necessary if the bank holding company is well managed, is not the subject of any unresolved supervisory issues, and both before and immediately after the purchase or redemption is well capitalized.

Developments affecting management and corporate governance. In June 2010, the federal banking agencies jointly published their final Guidance on Sound Incentive Compensation Policies. The goal is to enable financial organizations to manage the safety and soundness risks of incentive compensation arrangements and to assist them with identification of improperly structured compensation arrangements. To ensure that incentive compensation arrangements do not encourage employees to take excessive risks that undermine safety and soundness, the incentive compensation guidance sets forth these key principles – -incentive compensation arrangements should provide employees incentives that appropriately balance risk and financial results in a manner that does not encourage employees to expose the organization to imprudent risk, -these arrangements should be compatible with effective controls and risk management, and these arrangements should be supported by strong corporate governance, including active and effective oversight by the board of directors.

To implement the interagency guidance, a financial organization must regularly review incentive compensation arrangements for all executive and non-executive employees who, either individually or as part of a group, have the ability to expose the organization to material amounts of risk, as well as to regularly review the risk-management, control, and corporate governance processes related to these arrangements. The organization must immediately correct any identified deficiencies in compensation arrangements or processes that are inconsistent with safety and soundness and must ensure that incentive compensation arrangements are consistent with the principles discussed in the guidance.

Consumer protection laws and regulations. Banks are subject to regular examination to ensure compliance with federal statutes and regulations applicable to their business, including consumer protection statutes and implementing regulations, some of which are discussed below. Potential penalties under these laws include, but are not limited to, fines. The Dodd-Frank Act established the CFPB, which has extensive regulatory and enforcement powers over consumer financial products and services.  The CFPB has adopted numerous rules with respect to consumer protection laws, amending some existing regulations and adopting new ones.  It has also commenced enforcement actions.  The following are just some of the consumer protection laws applicable to the Bank.    

Community Reinvestment Act. Under the Community Reinvestment Act of 1977 (the CRA) and implementing regulations of the federal banking agencies, a financial institution has a continuing and affirmative obligation – consistent with safe and sound operation – to fulfill the credit needs of its entire community, including low- and moderate-income neighborhoods. But the CRA does not establish specific lending requirements nor does the CRA limit an institution’s discretion to develop the types of products and services the institution believes are best suited to the community. The CRA requires that bank regulatory agencies conduct regular CRA examinations and provide written evaluations of institutions’ CRA performance. The CRA also requires that an institution’s CRA performance rating be made public. Federal bank regulatory agencies consider CRA performance evaluations when they evaluate applications for such things as mergers, acquisitions, and applications to open branches. The Bank’s most recent CRA performance rating is “satisfactory.”  

Equal Credit Opportunity Act. The Equal Credit Opportunity Act generally prohibits discrimination in any credit transaction, whether for consumer or business purposes, on the basis of race, color, religion, national origin, sex, marital status, age (except in limited circumstances), receipt of income from public assistance programs, or good faith exercise of any rights under the Consumer Credit Protection Act.

Truth in Lending Act. The Truth in Lending Act is designed to ensure that credit terms are disclosed in a meaningful way so that consumers may compare credit terms more readily and knowledgeably. As a result of the Truth in Lending Act, all creditors must use the same credit terminology to express rates and payments, including the annual percentage rate, the finance charge, the amount financed, the total of payments, and the payment schedule, among other things.

Fair Housing Act. The Fair Housing Act makes it unlawful for any lender to discriminate in its housing-related lending activities against any person because of race, color, religion, national origin, sex, handicap, or familial status.

Home Mortgage Disclosure Act. The Home Mortgage Disclosure Act requires financial institutions to collect data that enable regulatory agencies to determine whether the financial institutions are serving the housing credit needs of the neighborhoods and communities in which they are located. The Home Mortgage Disclosure Act also requires the collection and disclosure of data about applicant and borrower characteristics as a way to identify possible discriminatory lending patterns.

Real Estate Settlement Procedures Act. The Real Estate Settlement Procedures Act requires that lenders provide borrowers with disclosures regarding the nature and cost of real estate settlements. The Real Estate Settlement Procedures Act also prohibits abusive practices that increase borrowers’ costs, such as kickbacks and fee-splitting without providing settlement services.

9


 

Privacy. Under the Gramm-Leach-Bliley Act, all financial institutions are required to establish policies and procedures to restrict the sharing of non-public customer data with non-affiliated parties and to protect customer data from unauthorized access. In addition, the Fair Credit Reporting Act of 1971 includes many provisions concerning national credit reporting standards and permits consumers to opt out of information-sharing for marketing purposes among affiliated entities.

Predatory lending. What is commonly referred to as predatory lending typically involves one or more of the following elements: making unaffordable loans based on a borrower’s assets rather than the borrower’s ability to repay an obligation; inducing a borrower to refinance a loan repeatedly in order to charge high points and fees each time the loan is refinanced, or loan flipping; and engaging in fraud or deception to conceal the true nature of the loan obligation from an unsuspecting or unsophisticated borrower.

The Home Ownership and Equity Protection Act of 1994 and implementing regulations adopted by the Federal Reserve require specified disclosures and extend additional protection to borrowers in closed-end consumer credit transactions, such as home repairs or renovation, that are secured by a mortgage on the borrower’s primary residence. The Home Ownership and Equity Protection Act prohibits or restricts numerous credit practices, including loan flipping by the same lender or loan servicer within a year of the loan being refinanced. Lenders are presumed to have violated the law unless they document that the borrower has the ability to repay.

Monetary policy. The earnings of financial institutions are affected by the policies of regulatory authorities, including monetary policy of the Federal Reserve. An important function of the Federal Reserve is regulation of aggregate national credit and money supply, relying on measures such as open market transactions in securities, establishment of the discount rate on bank borrowings, and changes in reserve requirements against bank deposits. These methods are used in varying combinations to influence overall growth and distribution of financial institutions’ loans, investments, and deposits, and they also affect interest rates charged on loans or paid on deposits. Monetary policy is influenced by many factors, including inflation, unemployment, short-term and long-term changes in the international trade balance, and fiscal policies of the United States government. Federal Reserve Board monetary policy has had a significant effect on the operating results of financial institutions in the past and it will continue to influence operating results in the future.

Anti-money laundering and anti-terrorism legislation. The Bank Secrecy Act of 1970 requires financial institutions to maintain records and report transactions to prevent the financial institutions from being used to hide money derived from criminal activity and tax evasion. The Bank Secrecy Act establishes (a) record-keeping requirements to assist government enforcement agencies with tracing financial transactions and flow of funds, (b) reporting requirements for Suspicious Activity Reports and Currency Transaction Reports to assist government enforcement agencies with detecting patterns of criminal activity, (c) enforcement provisions authorizing criminal and civil penalties for illegal activities and violations of the Bank Secrecy Act and its implementing regulations, and (d) safe harbor provisions that protect financial institutions from civil liability for their cooperative efforts.

The Treasury’s Office of Foreign Asset Control administers and enforces economic and trade sanctions against targeted foreign countries, entities, and individuals based on U.S. foreign policy and national security goals. As a result, financial institutions must scrutinize transactions to ensure that they do not represent obligations of or ownership interests in entities owned or controlled by sanctioned targets.

The USA PATRIOT Act of 2001 requires financial institutions to establish due diligence policies, procedures, and controls reasonably designed to detect and report money laundering through correspondent accounts and private banking accounts, share information with law enforcement about individuals, entities, and organizations engaged in or suspected of engaging in terrorist acts or money laundering activities, and comply with regulations setting forth minimum standards regarding customer identification. These regulations require financial institutions to implement reasonable procedures for verifying the identity of any person seeking to open an account, maintain records of the information used to verify the person’s identity, and consult lists of known or suspected terrorists and terrorist organizations provided to the financial institution by government agencies.

Volcker Rule. In December 2013, five federal agencies adopted a final regulation implementing the Volcker Rule provision of the Dodd-Frank Act (the “Volcker Rule”).  The Volcker Rule places limits on the trading activity of insured depository institutions and entities affiliated with a depository institution, subject to certain exceptions.  The trading activity includes a purchase or sale as principal of a security, derivative, commodity future or option on any such instrument in order to benefit from short-term price movements or to realize short-term profits.  The Volcker Rule exempts specified U.S. Government, agency and/or municipal obligations, and it excepts trading conducted in certain capacities, including as a broker or other agent, through a deferred compensation or pension plan, as a fiduciary on behalf of customers, to satisfy a debt previously contracted, repurchase and securities lending agreements and risk-mitigating hedging activities.

The Volcker Rule also prohibits a banking entity from having an ownership interest in, or certain relationships with, a hedge fund or private equity fund, with a number of exceptions.  Included among those prohibited investments are certain collateralized debt obligations (CDOs) collateralized by trust preferred securities (TruPS). While the five regulatory agencies issued an Interim Final Rule on January 14, 2014, granting relief from the prohibition against holding certain CDOs secured by TruPS issued by bank or thrift

10


 

holding companies, the relief does not extend to CDOs collateralized by TruPS issued by insurance companies (iTruPS).  The Company maintained a position in nine iTruPS, which were sold in early 2014.

The Company has no other investments prohibited by the Volcker Rule and does not engage in any of the trading activities governed by the Volcker Rule.                 

AVAILABLE INFORMATION

The Company files an annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and amendments to those reports with the SEC pursuant to Section 13(a) or 15(d) of the Exchange Act of 1934 Amended. The Company’s website is www.cortland-banks.com. The Company makes available through its website, free of charge, the reports filed with the SEC, as soon as reasonably practicable after such material is electronically filed, or furnished to, the SEC. The SEC also maintains a website that contains reports, proxy and information statements, and other information regarding issuers that file electronically with the SEC at www.sec.gov. The public may read and copy any materials filed with the Commission at the SEC’s Public Reference Room at 100 F Street, NE, Washington, DC 20549, on official business days during the hours of 10:00 am to 3:00 pm. The public may obtain information on the operation of the Public Reference Room by calling the Commission at 1-800-SEC-0330.

 

 

Item 1A. Risk Factors

Like all financial companies, the Company’s business and results of operations are subject to a number of risks, many of which are outside of our control. In addition to the other information in this report, readers should carefully consider that the following important factors could materially impact our business and future results of operations.

Changes in economic and political conditions could adversely affect our earnings through declines in deposits, loan demand, the ability of its customers to repay loans and the value of the collateral securing its loans.

Our success depends, in part, on economic and political conditions, local and national, as well as governmental fiscal and monetary policies.  Conditions such as inflation, recession, unemployment, changes in interest rates, fiscal and monetary policy and other factors beyond the Company’s control may adversely affect its deposit levels and composition, demand for loans, the ability of its borrowers to repay their loans and the value of the collateral securing the loans it makes.  Economic turmoil in Europe and Asia and changes in oil production in the Middle East affect the economy and stock prices in the United States, which can affect our earnings and capital and the ability of its customers to repay loans.  Because the Company has a significant amount of real estate loans, decreases in real estate values could adversely affect the value of property used as collateral and our ability to sell the collateral upon foreclosure.

The enactment of new legislation and increased regulatory oversight may significantly affect our financial condition and results of operations.

The Federal Reserve Board, Congress, the Treasury, the FDIC and others have taken numerous actions in the past to address the liquidity and credit issues in the financial markets. These measures included actions to encourage loan restructuring and modification for homeowners; the establishment of significant liquidity and credit facilities for financial institutions and investment banks; the lowering of the federal funds rate; and coordinated efforts to address liquidity and other weaknesses in the banking sector. Further regulations or legislations could have adverse effects on our business by increasing expenses or limiting our business.  Further, renewed instability in the financial markets could weaken public confidence in financial institutions and adversely affect our ability to attract and retain new customers.

On July 21, 2010, the Dodd-Frank Act was signed into law.  The Dodd-Frank Act and regulations adopted under it constituted a major change in the financial services industry throughout the United States and have significantly impacted the way in which the Company conducts business.  Some provisions of the Dodd-Frank Act remain to be implemented and interpreted by the banking regulators and the SEC, and the full effect of that law is not yet known.  Nonetheless, the parts of the law and regulations that have been implemented have already resulted in increased compliance costs and may result in increased fees paid to regulators, as well as restrictions on the operations of the Company, all of which may have a material adverse effect on our results of operations and financial condition.

11


 

Many of the provisions of the Dodd-Frank Act apply directly only to institutions much larger than ours, and some will affect only institutions with different charters than ours or institutions that engage in activities in which we do not engage. Among the provisions that may have an effect on our business that has not yet been fully experienced are the following:

 

creation of Consumer Financial Protection Bureau with broad powers to adopt and enforce consumer protection regulations;

 

new capital regulations for bank holding companies have been adopted, which impose stricter requirements, and any new trust preferred securities will no longer count toward Tier I capital;

 

the assessment base for determining deposit insurance premiums has been expanded to include liabilities other than just deposits; and

 

new corporate governance requirements applicable generally to all public companies in all industries require, or will require when implemented, new compensation practices, including requiring companies to “claw back” incentive compensation under certain circumstances and to consider the independence of compensation advisers, and new executive compensation disclosure requirements.

Adverse changes in the financial markets may adversely impact our results of operations.

The global financial markets have experienced increased volatility in recent years. While we generally invest in securities issued by U.S. government agencies and sponsored entities and U.S. state and local governments with limited credit risk, certain investment securities we hold possess higher credit risk since they represent beneficial interests in structured investments collateralized by residential mortgages, debt obligations and other similar asset-backed assets. Regardless of the level of credit risk, all investment securities are subject to changes in market value due to changing interest rates, implied credit spreads and credit ratings.

Over the last few years, structured investments, like our collateralized debt obligations, have been subject to significant market volatility due to the uncertainty of the credit ratings, deterioration in credit losses occurring within certain types of residential mortgages, changes in prepayments of the underlying collateral and the lack of transparency related to the investment structures and the collateral underlying the structured investment vehicles. These conditions have resulted in our recognizing impairment charges on certain investment securities during 2012 and 2013. Given recent market conditions and changing economic factors, we may be required to recognize additional impairment changes on securities held in our investment portfolio in the future.

We may be compelled to seek additional capital in the future but may not be able to access capital when needed.

Federal banking agencies have adopted extensive changes to their capital requirements, including raising required amounts and eliminating inclusion of certain instruments from the calculation of capital. Should we experience significant loan losses, we may need additional capital. In addition, we may elect to raise additional capital to support our business, to finance acquisitions, if any, or for other purposes. Our ability to raise additional capital, if needed, will depend on our financial performance, conditions in the capital markets, economic conditions and a number of other factors, many of which are outside of our control. There can be no assurance, therefore, that we can raise additional capital at all or on terms acceptable to us. If we cannot raise additional capital when needed or desired, it may have a material adverse effect on our financial condition, results of operations and prospects.

A default by another larger financial institution could adversely affect financial markets generally.

The commercial soundness of many financial institutions may be closely interrelated as a result of relationships between the institutions. As a result, concerns about, or a default or threatened default by, one institution could lead to significant market-wide liquidity and credit problems, losses or defaults by other institutions. This “systemic risk” may adversely affect our business.

Changes in national and local economic and political conditions could adversely affect our earnings, as our borrowers’ ability to repay loans and the value of the collateral securing our loans decline and as loans and deposits decline.

There are inherent risks associated with our lending activities, including credit risk, which is the risk that borrowers may not repay outstanding loans or the value of the collateral securing loans will decrease. Conditions such as inflation, recession, unemployment, changes in interest rates and money supply and other factors beyond our control may adversely affect the ability of our borrowers to repay their loans and the value of collateral securing the loans, which could adversely affect our earnings. Because we have a significant amount of real estate loans, a decline in the value of real estate could have a material adverse effect on us. As of December 31, 2015, 93.1% of our loan portfolio consisted of commercial, commercial real estate, real estate construction and installment, all of which are generally viewed as having more risk of default than residential real estate loans and all of which, with the exception of installment loans, are typically larger than residential real estate loans. Residential real estate loans held in the portfolio are typically originated using conservative underwriting standards that do not include sub-prime lending. We attempt to

12


 

manage credit risk through a program of underwriting standards, the review of certain credit decisions and an on-going process of assessment of the quality of the credit already extended. Economic and political changes could also adversely affect our deposits and loan demand, which could adversely affect our earnings and financial condition. Since substantially all of our loans are to individuals and businesses in Ohio, any decline in the economy of this market area could have a materially adverse effect on our credit risk and on our deposit and loan levels.

Changes in interest rates could adversely affect our financial condition and results of operations.

Our results of operations depend substantially on our net interest income, which is the difference between (i) the interest earned on loans, securities and other interest-earning assets and (ii) the interest paid on deposits and borrowings. These rates are highly sensitive to many factors beyond our control, including general economic conditions, inflation, recession, unemployment, money supply and the policies of various governmental and regulatory authorities. If the interest we pay on deposits and other borrowings increases at a faster rate than the interest we receive on loans and other investments, our net interest income and therefore earnings, could be adversely affected. Earnings could also be adversely affected if the interest we receive on loans and other investments falls more quickly than the interest we pay on deposits and borrowings. While we have taken measures intended to manage the risks of operating in a changing interest rate environment, there can be no assurance that these measures will be effective in avoiding undue interest rate risk.

Increases in interest rates also can affect the value of loans and other assets, including our ability to realize gains on the sale of assets. We originate loans for sale and for our portfolio. Increasing interest rates may reduce the origination of loans for sale and consequently the fee income we earn on such sales. Further, increasing interest rates may adversely affect the ability of borrowers to pay the principal or interest on loans and leases, resulting in an increase in non-performing assets and a reduction of income recognized.

Increases in FDIC insurance premiums may have a material adverse effect on our earnings.

We are generally unable to control the amount of premiums that we are required to pay for FDIC insurance. If there are a significant number of financial institution failures or changes in the method of calculating premiums, we may be required to pay higher FDIC premiums. Increases in FDIC insurance premiums may materially adversely affect our results of operations and our ability to continue to pay dividends on our common shares at the current rate or at all.

Our allowance for loan losses may be insufficient.

We maintain an allowance for loan losses to provide for probable loan losses based on management’s quarterly analysis of the loan portfolio. The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States (GAAP) requires management to make significant estimates that affect the financial statements. One of our most critical estimates is the level of the allowance for loan losses. Due to the inherent nature of these estimates, we cannot provide absolute assurance that we will not be required to charge earnings for significant unexpected loan losses. For more information on the sensitivity of these estimates, refer to the discussion of our “Critical Accounting Policies” in this report.

We maintain an allowance for loan losses that we believe is a reasonable estimate of known and inherent losses within the loan portfolio. We make various assumptions and judgments about the collectability of our loan portfolio, including the creditworthiness of our borrowers and the value of the real estate and other assets serving as collateral for the repayment of loans. In deciding whether to extend credit or enter into other transactions with customers and counterparties, we may rely on information provided to us by customers and counterparties, including financial statements and other financial information. We may also rely on representations of customers and counterparties as to the accuracy and completeness of that information and, with respect to financial statements, on reports of independent auditors. For example, in deciding whether to extend credit to a business, we may assume that the customer’s audited financial statements conform with GAAP and present fairly, in all material respects, the financial condition, results of operations and cash flows of the customer. We may also rely on the audit report covering those financial statements. Our financial condition, results of operations and cash flows could be negatively impacted to the extent that we rely on financial statements that do not comply with GAAP or on financial statements and other financial information that are materially misleading.

Through a periodic review and consideration of the loan portfolio, management determines the amount of the allowance for loan losses by considering general market conditions, credit quality of the loan portfolio, the collateral supporting the loans and performance of customers relative to their financial obligations with us. The amount of future losses is susceptible to changes in economic, operating and other conditions, including changes in interest rates, which may be beyond our control, and these losses may exceed current estimates. We cannot fully predict the amount or timing of losses or whether the loss allowance will be adequate in the future. If our assumptions prove to be incorrect, our allowance for loan losses may not be sufficient to cover losses inherent in our loan portfolio, resulting in additions could have a material adverse impact on our financial condition and results of operations. In addition, federal and state regulators periodically review our allowance for loan losses as part of their examination process and may

13


 

require management to increase the allowance or recognize further loan charge-offs based on judgments different than those of management. Any increase in the provision for loan losses would decrease our pretax and net income.

If we foreclose on collateral property and own the underlying real estate, we may be subject to the increased costs associated with the ownership of real property, resulting in reduced revenues.

We may have to foreclose on collateral property to protect our investment and may thereafter own and operate such property, in which case we will be exposed to the risks inherent in the ownership of real estate. The amount that we, as a mortgagee, may realize after a default is dependent upon factors outside of our control, including, but not limited to: (i) general or local economic conditions; (ii) neighborhood values; (iii) interest rates; (iv) real estate tax rates; (v) operating expenses of the mortgaged properties; (vi) supply of and demand for rental units or properties; (vii) ability to obtain and maintain adequate occupancy of the properties; (viii) zoning laws; (ix) governmental rules, regulations and fiscal policies; and (x) acts of God. Certain expenditures associated with the ownership of real estate, principally real estate taxes and maintenance costs, may adversely affect the income from the real estate. Therefore, the cost of operating a real property may exceed the rental income earned from such property, and we may have to advance funds in order to protect our investment, or we may be required to dispose of the real property at a loss. The foregoing expenditures and costs could adversely affect our ability to generate revenues, resulting in reduced levels of profitability.

Environmental liability associated with commercial lending could have a material adverse effect on our business, financial condition and results of operations.

In the course of our business, we may acquire, through foreclosure, commercial properties securing loans that are in default. There is a risk that hazardous substances could be discovered on those properties. In this event, we could be required to remove the substances from and remediate the properties at our cost and expense. The cost of removal and environmental remediation could be substantial. We may not have adequate remedies against the owners of the properties or other responsible parties and could find it difficult or impossible to sell the affected properties. These events could have a material adverse effect on our financial condition and results of operation.

The loss of key members of our senior management team could adversely affect our business.

We believe that our success depends largely on the efforts and abilities of our senior management. Their experience and industry contacts significantly benefit us. In addition, our success depends in part upon senior management’s ability to implement our business strategy. The competition for qualified personnel in the financial services industry is intense, and the loss of services of any of our senior executive officers or an inability to continue to attract, retain and motivate key personnel could adversely affect our business. We cannot assure you that we will be able to retain our existing key personnel or attract additional qualified personnel.

Loss of key employees may disrupt relationships with certain customers.

Our business is primarily relationship-driven in that many of our key employees have extensive customer relationships. Loss of a key employee with such customer relationships may lead to the loss of business if the customers were to follow that employee to a competitor. While we believe our relationships with our key producers is good, we cannot guarantee that all of our key personnel will remain with our organization. Loss of such key personnel, should they enter into an employment relationship with one of our competitors, could result in the loss of some of our customers.

We operate in an extremely competitive market, and our business will suffer if we are unable to compete effectively.

In our market area, we encounter significant competition from other banks, savings and loan associations, credit unions, mortgage banking firms, securities brokerage firms, asset management firms and insurance companies. The increasingly competitive environment is a result primarily of changes in regulation and the accelerating pace of consolidation among financial service providers. The Company is smaller than many of our competitors. Many of our competitors have substantially greater resources and lending limits than we do and may offer services that we do not or cannot provide.

Our ability to pay cash dividends is limited.

We are dependent primarily upon the earnings of our operating subsidiaries for funds to pay dividends on our common shares. The payment of dividends by us and our subsidiaries is subject to certain regulatory restrictions. As a result, any payment of dividends in the future will be dependent, in large part, on our ability to satisfy these regulatory restrictions and our subsidiaries’ earnings, capital requirements, financial condition and other factors. Although our financial earnings and financial condition have allowed us to declare and pay periodic cash dividends to our shareholders, there can be no assurance that our dividend policy or size of dividend distribution will continue in the future.

14


 

The preparation of financial statements requires management to make estimates about matters that are inherently uncertain.

Management’s accounting policies and methods are fundamental to how we record and report our financial condition and results of operations. Our management must exercise judgment in selecting and applying many of these accounting policies and methods in order to ensure that they comply with generally accepted accounting principles and reflect management’s judgment as to the most appropriate manner in which to record and report our financial condition and results of operations. One of the most critical estimates is the level of the allowance of loan losses. Due to the inherent nature of these estimates, we cannot provide absolute assurance that we will not significantly increase the allowance for loan losses or sustain loan losses that are significantly higher than the provided allowance.

Material breaches in security of our systems or those of third-party service providers may have a significant effect on our business.

We collect, process and store sensitive consumer data by utilizing computer systems and telecommunications networks operated by both us and third-party service providers. We have security and backup and recovery systems in place, as well as a business continuity plan, to ensure the computer systems will not be inoperable, to the extent possible. We also have implemented security controls to prevent unauthorized access to the computer systems and require our third-party service providers to maintain similar controls. However, management cannot be certain that these measures will be successful. A security breach of the computer systems and loss of confidential information, such as customer account numbers and related information, could result in a loss of customers’ confidence and, thus, loss of business. In addition, unauthorized access to or use of sensitive data could subject us to litigation and liability and costs to prevent further such occurrences.

The Bank’s necessary dependence upon automated systems to record and process the bank’s transaction volumes poses the risk that technical system flaws or employee errors, tampering or manipulation of those systems will result in losses and may be difficult to detect. The Bank may also be subject to disruptions of the operating system arising from events that are beyond the bank’s control (for example, computer viruses, cyber attacks preventing customer access, electrical or telecommunications outages, natural disasters, terrorism or international hostilities). The Bank is further exposed to the risk that the third-party service providers may be unable to fulfill their contractual obligations (or will be subject to the same risks as the Bank). These disruptions may interfere with service to the Bank’s customers, cause additional regulatory scrutiny and result in a financial loss or liability.

Further, we may be affected by data breaches at retailers and other third parties who participate in data interchanges with us and our customers that involve the theft of customer credit and debit card data, which may include the theft of our debit card PIN numbers and commercial card information used to make purchases at such retailers and other third parties. Such data breaches could result in us incurring significant expenses to reissue debit cards and cover losses, which could result in a material adverse effect on our results of operations.

Our assets which are at risk for cyber-attacks include financial assets and non-public information belonging to customers. We use several third-party vendors who have access to our assets via electronic media. Certain cyber security risks arise due to this access, including cyber espionage, blackmail, ransom, and theft. As cyber and other data security threats continue to evolve, we may be required to expend significant additional resources to continue to modify and enhance our protective measures or to investigate and remediate any security vulnerabilities.

Trading in our common shares is very limited, which may adversely affect the time and the price at which you can sell your Company common shares.

Although the common shares of the Company are quoted on the OTC Market, trading in the Company’s common shares is not active, and the spread between the bid and the asked price is often wide. As a result, you may not be able to sell your shares on short notice, and the sale of a large number of shares at one time could temporarily depress the market price. The price at which you may be able to sell your common shares may be significantly lower than the price at which you could buy the Company’s common shares at that time.

Our organizational documents may have the effect of discouraging a third party from acquiring us.

Our articles of incorporation and code of regulations contain provisions, including a staggered board of directors and a supermajority vote requirement, that make it more difficult for a third party to gain control or acquire us without the consent of the board of directors. These provisions could also discourage proxy contests and may make it more difficult for dissident shareholders to elect representatives as directors and take other corporate actions.

15


 

Future expansion may adversely affect our financial condition and results of operations.

We may acquire other financial institutions or parts of institutions in the future and may open new branches. We also may consider and enter into new lines of business or offer new products or services. Expansions of our business involve a number of expenses and risks, including:

 

the time and costs associated with identifying and evaluating potential acquisitions;

 

the potential inaccuracy of estimates and judgments used to evaluate credit, operations, management and market risk with respect to the target institutions;

 

the time and costs of evaluating new markets, hiring local management and opening new offices, and the delay between commencing these activities and the generation of profits from the expansion;

 

our ability to finance an acquisition or other expansion and the possible dilution to our existing shareholders;

 

the diversion of management’s attention to the negotiation of a transaction and the integration of the operations and personnel of the combining businesses;

 

entry into unfamiliar markets;

 

the introduction of new products and services into our existing business;

 

the incurrence and possible impairment of goodwill associated with an acquisition and possible adverse short-term effects on our results of operations; and

 

the risk of loss of key employees and customers.

We may incur substantial costs to expand, and we can give no assurance that such expansion will result in the levels of profits we expect. Neither can we assure that integration efforts for any future acquisitions will be successful. We may issue equity securities in connection with acquisitions, which could dilute the economic and voting interests of our existing shareholders.

Changes in accounting standards could materially impact the Company’s consolidated financial statements.

The Company’s accounting policies and methods are fundamental to how our financial condition and results of operations are recorded and reported. The accounting standard setters, including the Financial Accounting Standards Board, the SEC, and other regulatory bodies, from time to time may change the financial accounting and reporting standards that govern the preparation of the Company’s consolidated financial statements. These changes can be hard to predict and can materially impact how the Company records and reports financial condition and results of operations. In some cases, the Company could be required to apply a new or revised standard retroactively, resulting in changes to previously reported financial results, or a cumulative charge to retained earnings. Management may be required to make difficult, subjective, or complex judgments about matters that are uncertain. Materially different amounts could be reported under different conditions or using different assumptions.

The Company undertakes no obligation and disclaims any intention to publish revised information or updates to forward-looking statements contained in the above risk factors or in any other statement made at any time by any director, officer, employee or other representative of the Company unless and until any such revisions or updates are required to be disclosed by applicable securities laws or regulations.

Changes in tax laws could adversely affect our performance.

We are subject to extensive federal, state and local taxes, including income, excise, sales/use, payroll, franchise, withholding and ad valorem taxes. Changes to our taxes could have a material adverse effect on our results of operations. In addition, our customers are subject to a wide variety of federal, state and local taxes. Changes in taxes paid by our customers may adversely affect their ability to purchase homes or consumer products, which could adversely affect their demand for our loans and deposit products. In addition, such negative effects on our customers could result in defaults on the loans we have made and decrease the value of mortgage-backed securities in which we have invested.

Item 1B. Unresolved Staff Comments — Not applicable to the Company because it is a smaller reporting company.

Item 2. Properties

The Company’s operations are conducted at 194 West Main Street, Cortland, Ohio.

16


 

Full service banking business is conducted at a total of thirteen offices, including:

 

BOARDMAN

Victor Hills Plaza

6538 South Avenue

Boardman, Ohio 44512

330-629-9151

HUBBARD

890 West Liberty Street

Hubbard, Ohio 44425

330-534-2265

VIENNA

4434 Warren-Sharon Road

Vienna, Ohio 44473

330-394-1438

 

BRISTOL

6090 State Route 45

Bristolville, Ohio 44402

330-889-3062

 

MANTUA

11661 State Route 44

Mantua, Ohio 44255

330-274-3111

 

WARREN

2935 Elm Road

Warren, Ohio 44483

330-372-1520

 

BROOKFIELD

7202 Warren-Sharon Road

Brookfield, Ohio 44403

330-448-6814

 

NILES PARK PLAZA

815 Youngstown-Warren Road

Suite 1

Niles, Ohio 44446

330-652-8700

 

WILLIAMSFIELD

5917 U.S. Route 322

Williamsfield, Ohio 44093

440-293-7502

 

CORTLAND

194 West Main Street

Cortland, Ohio 44410

330-637-8040

 

NORTH LIMA

9001 Market Street

North Lima, Ohio 44452

330-758-5884

 

WINDHAM

8950 Maple Grove Road

Windham, Ohio 44288

330-326-2340

 

 

 

CANFIELD

3615 Boardman-Canfield Road

Canfield, Ohio 44406

330-941-5867

 

The Bank’s main and administrative office is located at 194 West Main Street, Cortland, Ohio. The Bank leases two financial service centers in Beachwood, Ohio and Fairlawn, Ohio. The Hubbard, Niles Park Plaza and Boardman offices are leased, while all of the other offices are owned by Cortland Banks.

Item 3. Legal Proceedings

The Bank is involved from time to time in legal actions arising in the ordinary course of the Bank’s business. In the opinion of management, the outcomes from such legal proceedings, either individually or in the aggregate, are not expected to have any material effect on the Company.

Item 4. Mine Safety Disclosures – Not applicable

Executive Officers of the Registrant

The names, ages and positions of the executive officers as of March 24, 2016 are as follows:

 

Name

  

Age

 

Position Held

James M. Gasior

  

56

  

President, Chief Executive Officer and Director

Timothy Carney

  

50

  

Executive Vice President, Chief Operations Officer and Director

David J. Lucido

  

58

  

Senior Vice President and Chief Financial Officer

Stanley P. Feret

  

55

  

Senior Vice President and Chief Lending Officer

Principal Occupation and Business Experience of Executive Officers

During the past five years the business experience of each of the executive officers has been as follows:

Mr. Gasior has been President and Chief Executive Officer of the Company and the Bank since November 2, 2009. Mr. Gasior is a director of the Company and the Bank since November 2005.

Mr. Carney has been Executive Vice President and Chief Operating Officer of the Company and the Bank since November 2, 2009. Mr. Carney is a director of the Company and the Bank since November 2009.

17


 

Mr. Lucido was appointed Senior Vice President and Chief Financial Officer of the Company and the Bank on January 18, 2010.

Mr. Feret was appointed Senior Vice President and Chief Lending Officer of the Company and the Bank on March 10, 2010.

 

 

PART II

 

Item 5. Market for Registrant’s Common Equity, Related Shareholder Matters and Issuer Purchases of Equity Securities

The following is information regarding market information, holders and dividends.

The Company files quarterly reports on Form 10-Q, an annual report on Form 10-K, current reports on Form 8-K, and proxy statements, as well as any amendments to those reports and statements, with the SEC pursuant to section 13(a) or (15)d of the Exchange Act. In 2016, the Company’s quarterly reports will be filed within 45 days of the end of each quarter, and the Company’s annual report will be filed within 90 days of the end of the year. Any person may access these reports and statements free of charge, as soon as reasonably practicable after such material is electronically filed with or furnished to the SEC, by visiting our web site at www.cortland-banks.com or by writing to:

Deborah L. Eazor

Cortland Bancorp

194 West Main Street

Cortland, Ohio 44410

The SEC also maintains a website at www.sec.gov where our filings and other information may be obtained free of charge.

The Company’s common shares trade on the OTCQX under the symbol CLDB. The following brokerage firm is known to be relatively active in trading the Company’s common shares:

Boenning & Scattergood

9916 Brewster Lane

Powell, OH 43065

Telephone: 866-326-8113

The following table shows the dividends declared during the periods indicated and the prices at which the common shares of the Company have actually been purchased and sold in market transactions. The range of market prices is compiled from data available from the OTCQX, a financial marketplace for 10,000 U.S. and global securities that recently expanded to include financial institutions that meet the capital requirements and disclosure commitments as established by the OTC.  The data may not necessarily represent all transactions. As of March 14, 2016, the Company had approximately 1,346 shareholders of record.

 

 

Price Per Share

 

 

Cash Dividends

 

 

High

 

 

Low

 

 

Close

 

 

Declared Per Share

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

$

15.90

 

 

$

14.31

 

 

$

15.90

 

 

$

0.06

 

Third Quarter

 

15.00

 

 

 

13.00

 

 

 

14.31

 

 

 

0.06

 

Second Quarter

 

15.60

 

 

 

14.15

 

 

 

14.15

 

 

 

0.06

 

First Quarter

 

16.00

 

 

 

15.16

 

 

 

15.30

 

 

 

0.06

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

$

15.95

 

 

$

13.50

 

 

$

15.75

 

 

$

0.05

 

Third Quarter

 

13.85

 

 

 

11.80

 

 

 

13.50

 

 

 

0.05

 

Second Quarter

 

13.00

 

 

 

10.51

 

 

 

11.90

 

 

 

0.05

 

First Quarter

 

11.00

 

 

 

10.25

 

 

 

10.60

 

 

 

0.03

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fourth Quarter

$

10.75

 

 

$

9.40

 

 

$

10.25

 

 

$

0.03

 

Third Quarter

 

10.48

 

 

 

9.10

 

 

 

9.45

 

 

 

0.03

 

Second Quarter

 

10.85

 

 

 

9.95

 

 

 

10.00

 

 

 

0.03

 

First Quarter

 

11.00

 

 

 

9.75

 

 

 

10.40

 

 

 

0.03

 

 

For current share prices, please access our website at www.cortland-banks.com.

18


 

The Bank is subject to a dividend restriction that generally limits the amount of dividends that can be paid by an Ohio state-chartered bank. Under the Ohio Banking Code, cash dividends may not exceed net profits as defined for that year combined with retained net profits for the two preceding years less any required transfers to surplus. Under this formula, the amount available for payment of dividends in 2016 is $4.4 million plus 2016 profits retained up to the date of the dividend declaration.

For the convenience of shareholders, the Company has established a plan whereby shareholders may have their dividends automatically reinvested in the common shares of the Company. Participation in the plan is completely voluntary and shareholders may withdraw at any time.

 

Shareholder and General Inquiries

  

Transfer Agent

Cortland Bancorp

194 West Main Street

Cortland, Ohio 44410

(330) 637-8040

Attention: Deborah L. Eazor

Vice President

DLEazor@cortland-banks.com

  

American Stock Transfer & Trust Company, LLC

6201 15th Avenue

Brooklyn, NY 11219

(888) 509-4619

Please contact our transfer agent directly for assistance in changing your address, elimination of duplicate mailings, transferring shares or replacing lost, stolen or destroyed share certificates. Other questions regarding your status as a shareholder of the Company may be addressed to the Company as indicated above.

The following table shows information relating to the repurchase of shares of the Company’s common stock during the quarter ended December 31, 2015:

 

 

Total

Number of

Shares

Purchased

 

 

Average Price

Paid Per Share

 

 

Total Number of

Shares

Purchased

as Part of

Publicly

Announced

Plans or

Programs

 

 

Maximum

Number of

Shares That May

Yet Be

Purchased Under

the Plans or

Programs*

 

October

 

 

 

$

 

 

 

 

 

 

135,095

 

November

 

37,900

 

 

 

15.67

 

 

 

37,900

 

 

 

97,195

 

December

 

20,261

 

 

 

15.78

 

 

 

20,261

 

 

 

 

Total

 

58,161

 

 

$

15.03

 

 

 

58,161

 

 

 

 

 

* On March 24, 2015, the Company’s Board of Directors approved a Stock Repurchase Program. The program allowed the Company to purchase up to 200,000 shares with an expiration date of December 31, 2015. (See footnote 18 to the Consolidated Financial Statements.)

The Company did not sell any of its shares without registration during 2015, 2014 or 2013.

 

 

19


 

Item 6. Selected Financial Data

 

 

(In thousands of dollars, except for ratios and per share amounts)

 

 

Years Ended December 31,

 

SUMMARY OF OPERATIONS

2015

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

Total interest income

$

21,113

 

 

$

20,665

 

 

$

20,060

 

 

$

21,015

 

 

$

21,110

 

Total interest expense

 

2,607

 

 

 

2,884

 

 

 

3,404

 

 

 

4,071

 

 

 

4,732

 

Net interest income (NII)

 

18,506

 

 

 

17,781

 

 

 

16,656

 

 

 

16,944

 

 

 

16,378

 

Provision for loan losses

 

455

 

 

 

1,638

 

 

 

650

 

 

 

3,020

 

 

 

1,196

 

NII after loss provision

 

18,051

 

 

 

16,143

 

 

 

16,006

 

 

 

13,924

 

 

 

15,182

 

Security gains (losses) including impairment losses

 

64

 

 

 

915

 

 

 

(1,234

)

 

 

(157

)

 

 

680

 

Mortgage banking gains

 

785

 

 

 

440

 

 

 

1,491

 

 

 

1,772

 

 

 

162

 

Other income

 

3,060

 

 

 

2,772

 

 

 

2,488

 

 

 

2,573

 

 

 

2,607

 

Total non-interest income

 

3,909

 

 

 

4,127

 

 

 

2,745

 

 

 

4,188

 

 

 

3,449

 

Total non-interest expenses

 

16,363

 

 

 

15,499

 

 

 

16,879

 

 

 

15,357

 

 

 

13,366

 

Income before tax expense (benefit)

 

5,597

 

 

 

4,771

 

 

 

1,872

 

 

 

2,755

 

 

 

5,265

 

Federal income tax expense (benefit)

 

1,219

 

 

 

902

 

 

 

88

 

 

 

(158

)

 

 

1,193

 

Net income

$

4,378

 

 

$

3,869

 

 

$

1,784

 

 

$

2,913

 

 

$

4,072

 

PER COMMON SHARE DATA (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share

$

0.97

 

 

$

0.85

 

 

$

0.39

 

 

$

0.64

 

 

$

0.90

 

Cash dividends declared per share

 

0.24

 

 

 

0.18

 

 

 

0.12

 

 

 

0.03

 

 

 

 

Book value

 

12.87

 

 

 

12.33

 

 

 

10.94

 

 

 

10.93

 

 

 

10.10

 

BALANCE SHEET DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

$

612,443

 

 

$

568,932

 

 

$

556,918

 

 

$

582,240

 

 

$

519,830

 

Investment securities

 

162,035

 

 

 

170,108

 

 

 

168,133

 

 

 

184,646

 

 

 

185,916

 

Loans held for sale

 

4,033

 

 

 

632

 

 

 

656

 

 

 

24,756

 

 

 

947

 

Loans

 

394,254

 

 

 

360,185

 

 

 

346,833

 

 

 

317,282

 

 

 

289,096

 

Allowance for loan losses

 

5,194

 

 

 

5,202

 

 

 

3,764

 

 

 

3,825

 

 

 

3,058

 

Deposits

 

496,404

 

 

 

456,761

 

 

 

448,669

 

 

 

476,901

 

 

 

422,765

 

Borrowings

 

44,499

 

 

 

44,759

 

 

 

46,404

 

 

 

46,051

 

 

 

42,273

 

Subordinated debt

 

5,155

 

 

 

5,155

 

 

 

5,155

 

 

 

5,155

 

 

 

5,155

 

Shareholders’ equity

 

56,684

 

 

 

55,852

 

 

 

49,535

 

 

 

49,452

 

 

 

45,719

 

AVERAGE BALANCES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

$

568,897

 

 

$

542,542

 

 

$

540,510

 

 

$

528,075

 

 

$

493,728

 

Investment securities

 

166,155

 

 

 

175,000

 

 

 

181,051

 

 

 

183,514

 

 

 

186,872

 

Loans

 

356,105

 

 

 

325,747

 

 

 

306,411

 

 

 

287,723

 

 

 

260,755

 

Loans held for sale

 

2,504

 

 

 

814

 

 

 

12,003

 

 

 

13,311

 

 

 

325

 

Deposits

 

454,920

 

 

 

428,468

 

 

 

435,550

 

 

 

424,337

 

 

 

395,561

 

Borrowings

 

43,761

 

 

 

46,886

 

 

 

44,127

 

 

 

44,054

 

 

 

43,734

 

Subordinated debt

 

5,155

 

 

 

5,155

 

 

 

5,155

 

 

 

5,155

 

 

 

5,155

 

Shareholders’ equity

 

56,625

 

 

 

53,648

 

 

 

49,449

 

 

 

48,598

 

 

 

44,589

 

ASSET QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan charge-offs

$

(723

)

 

$

(594

)

 

$

(1,022

)

 

$

(2,415

)

 

$

(832

)

Recoveries on loans

 

260

 

 

 

394

 

 

 

311

 

 

 

162

 

 

 

193

 

Net charge-offs

$

(463

)

 

$

(200

)

 

$

(711

)

 

$

(2,253

)

 

$

(639

)

Net charge-offs as a percentage of average total loans

 

0.13

%

 

 

0.06

%

 

 

0.23

%

 

 

0.78

%

 

 

0.25

%

Loans 30+ days delinquent as a percentage of total loans

 

1.80

%

 

 

2.22

%

 

 

0.54

%

 

 

0.94

%

 

 

1.01

%

Nonperforming loans

$

11,542

 

 

$

9,237

 

 

$

6,120

 

 

$

5,668

 

 

$

4,714

 

Nonperforming securities

 

778

 

 

 

779

 

 

 

1,203

 

 

 

674

 

 

 

1,542

 

Other real estate owned

 

61

 

 

 

40

 

 

 

33

 

 

 

145

 

 

 

437

 

Total nonperforming assets

$

12,381

 

 

$

10,056

 

 

$

7,356

 

 

$

6,487

 

 

$

6,693

 

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

 

45.00

%

 

 

56.32

%

 

 

61.50

%

 

 

67.48

%

 

 

64.87

%

Nonperforming assets as a percentage of:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

2.02

%

 

 

1.77

%

 

 

1.32

%

 

 

1.11

%

 

 

1.29

%

Equity plus allowance for loan losses

 

20.01

 

 

 

16.47

 

 

 

13.80

 

 

 

12.16

 

 

 

13.70

 

Tier I capital

 

19.99

 

 

 

17.13

 

 

 

13.39

 

 

 

12.01

 

 

 

12.94

 

FINANCIAL RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Return on average equity

 

7.73

%

 

 

7.21

%

 

 

3.61

%

 

 

5.99

%

 

 

9.13

%

Return on average assets

 

0.77

 

 

 

0.71

 

 

 

0.33

 

 

 

0.55

 

 

 

0.82

 

Effective tax rate

 

21.78

 

 

 

18.91

 

 

 

4.70

 

 

 

(5.74

)

 

 

22.66

 

Average equity-to-average asset ratio

 

9.95

 

 

 

9.89

 

 

 

9.15

 

 

 

9.20

 

 

 

9.03

 

Tangible equity ratio

 

10.62

 

 

 

10.66

 

 

 

10.35

 

 

 

9.63

 

 

 

10.39

 

Cash dividend payout ratio

 

24.74

 

 

 

21.18

 

 

 

30.77

 

 

 

4.69

 

 

 

 

Net interest margin

 

3.65

 

 

 

3.67

 

 

 

3.41

 

 

 

3.58

 

 

 

3.72

 

 

(1)

Basic earnings per common share are based on weighted average shares outstanding. Cash dividends per common share are based on actual cash dividends declared. Book value per common share is based on shares outstanding at each period.

For more information see Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations and Item 8, Financial Statements and Supplementary Data.

 

 

20


 

Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following schedules show average balances of interest-earning and non interest-earning assets and liabilities, and shareholders’ equity for the years indicated. Also shown are the related amounts of interest earned or paid and the related average yields or interest rates paid for the years indicated. The averages are based on daily balances.

 

 

(Fully taxable equivalent basis in thousands of dollars)

 

 

2015

 

 

2014

 

 

2013

 

 

Average

Balance

Outstanding

 

 

Interest

Earned

or Paid

 

 

Yield

or

Rate

 

 

Average

Balance

Outstanding

 

 

Interest

Earned

or Paid

 

 

Yield

or

Rate

 

 

Average

Balance

Outstanding

 

 

Interest

Earned

or Paid

 

 

Yield

or

Rate

 

Interest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits and other earning assets

$

5,930

 

 

$

19

 

 

 

0.32

%

 

$

6,686

 

 

$

21

 

 

 

0.31

%

 

$

10,010

 

 

$

30

 

 

 

0.29

%

Available-for-sale securities (Note 1, 2, 3):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury and other U.S. Government agencies

   and corporations

 

11,356

 

 

 

301

 

 

 

2.65

%

 

 

9,004

 

 

 

210

 

 

 

2.33

%

 

 

6,551

 

 

 

130

 

 

 

1.98

%

States of the U.S. and political subdivisions - taxable

 

4,665

 

 

 

162

 

 

 

3.47

%

 

 

4,779

 

 

 

165

 

 

 

3.45

%

 

 

4,690

 

 

 

157

 

 

 

3.35

%

States of the U.S. and political subdivisions -

   nontaxable

 

45,169

 

 

 

2,211

 

 

 

4.90

%

 

 

44,157

 

 

 

2,182

 

 

 

4.94

%

 

 

37,356

 

 

 

1,878

 

 

 

5.03

%

U.S. Government mortgage-backed pass through

   certificates

 

91,017

 

 

 

1,836

 

 

 

2.02

%

 

 

103,228

 

 

 

2,230

 

 

 

2.16

%

 

 

110,186

 

 

 

1,928

 

 

 

1.75

%

U.S. Government-guaranteed small business

   administration pools

 

1,248

 

 

 

18

 

 

 

1.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other securities

 

4,702

 

 

 

153

 

 

 

3.25

%

 

 

6,200

 

 

 

197

 

 

 

3.18

%

 

 

16,929

 

 

 

414

 

 

 

2.45

%

Total available-for-sale securities

 

158,157

 

 

 

4,681

 

 

 

2.96

%

 

 

167,368

 

 

 

4,984

 

 

 

2.98

%

 

 

175,712

 

 

 

4,507

 

 

 

2.56

%

Trading securities (Note 1, 2, 3)

 

7,998

 

 

 

362

 

 

 

4.53

%

 

 

7,632

 

 

 

397

 

 

 

5.20

%

 

 

5,339

 

 

 

230

 

 

 

4.31

%

Loans (Note 1, 2, 3, 4)

 

358,609

 

 

 

16,933

 

 

 

4.72

%

 

 

326,561

 

 

 

16,154

 

 

 

4.95

%

 

 

318,414

 

 

 

16,032

 

 

 

5.03

%

Total interest-earning assets

 

530,694

 

 

$

21,995

 

 

 

4.14

%

 

 

508,247

 

 

$

21,556

 

 

 

4.24

%

 

 

509,475

 

 

$

20,799

 

 

 

4.08

%

Noninterest-earning assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and due from banks

 

7,399

 

 

 

 

 

 

 

 

 

 

 

7,229

 

 

 

 

 

 

 

 

 

 

 

7,476

 

 

 

 

 

 

 

 

 

Premises and equipment

 

7,165

 

 

 

 

 

 

 

 

 

 

 

6,553

 

 

 

 

 

 

 

 

 

 

 

6,680

 

 

 

 

 

 

 

 

 

Other assets

 

23,639

 

 

 

 

 

 

 

 

 

 

 

20,513

 

 

 

 

 

 

 

 

 

 

 

16,879

 

 

 

 

 

 

 

 

 

Total assets

$

568,897

 

 

 

 

 

 

 

 

 

 

$

542,542

 

 

 

 

 

 

 

 

 

 

$

540,510

 

 

 

 

 

 

 

 

 

Interest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

$

110,130

 

 

$

269

 

 

 

0.24

%

 

$

92,338

 

 

$

178

 

 

 

0.19

%

 

$

91,386

 

 

$

177

 

 

 

0.19

%

Savings

 

113,885

 

 

 

67

 

 

 

0.06

%

 

 

114,955

 

 

 

67

 

 

 

0.06

%

 

 

117,808

 

 

 

83

 

 

 

0.07

%

Time

 

132,877

 

 

 

1,332

 

 

 

1.00

%

 

 

130,245

 

 

 

1,449

 

 

 

1.11

%

 

 

140,585

 

 

 

1,842

 

 

 

1.31

%

Total interest-bearing deposits

 

356,892

 

 

 

1,668

 

 

 

0.47

%

 

 

337,538

 

 

 

1,694

 

 

 

0.50

%

 

 

349,779

 

 

 

2,102

 

 

 

0.60

%

Borrowings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold under agreement to repurchase

 

4,082

 

 

 

4

 

 

 

0.10

%

 

 

4,141

 

 

 

3

 

 

 

0.07

%

 

 

3,453

 

 

 

3

 

 

 

0.09

%

Subordinated debt

 

5,155

 

 

 

91

 

 

 

1.75

%

 

 

5,155

 

 

 

88

 

 

 

1.70

%

 

 

5,155

 

 

 

90

 

 

 

1.75

%

Federal Home Loan Bank advances - short term

 

14,674

 

 

 

40

 

 

 

0.27

%

 

 

17,541

 

 

 

156

 

 

 

0.89

%

 

 

4,559

 

 

 

7

 

 

 

0.15

%

Federal Home Loan Bank advances - long term

 

25,005

 

 

 

804

 

 

 

3.22

%

 

 

25,204

 

 

 

943

 

 

 

3.74

%

 

 

36,115

 

 

 

1,202

 

 

 

3.33

%

Total borrowings

 

48,916

 

 

 

939

 

 

 

1.92

%

 

 

52,041

 

 

 

1,190

 

 

 

2.29

%

 

 

49,282

 

 

 

1,302

 

 

 

2.64

%

Total interest-bearing liabilities

 

405,808

 

 

$

2,607

 

 

 

0.64

%

 

 

389,579

 

 

$

2,884

 

 

 

0.74

%

 

 

399,061

 

 

$

3,404

 

 

 

0.85

%

Noninterest-bearing liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand deposits

 

98,028

 

 

 

 

 

 

 

 

 

 

 

90,930

 

 

 

 

 

 

 

 

 

 

 

85,771

 

 

 

 

 

 

 

 

 

Other liabilities

 

8,436

 

 

 

 

 

 

 

 

 

 

 

8,385

 

 

 

 

 

 

 

 

 

 

 

6,229

 

 

 

 

 

 

 

 

 

Shareholders' equity

 

56,625

 

 

 

 

 

 

 

 

 

 

 

53,648

 

 

 

 

 

 

 

 

 

 

 

49,449

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders' equity

$

568,897

 

 

 

 

 

 

 

 

 

 

$

542,542

 

 

 

 

 

 

 

 

 

 

$

540,510

 

 

 

 

 

 

 

 

 

Net interest income

 

 

 

 

$

19,388

 

 

 

 

 

 

 

 

 

 

$

18,672

 

 

 

 

 

 

 

 

 

 

$

17,395

 

 

 

 

 

Net interest rate spread (Note 5)

 

 

 

 

 

 

 

 

 

3.50

%

 

 

 

 

 

 

 

 

 

 

3.50

%

 

 

 

 

 

 

 

 

 

 

3.23

%

Net interest margin (Note 6)

 

 

 

 

 

 

 

 

 

3.65

%

 

 

 

 

 

 

 

 

 

 

3.67

%

 

 

 

 

 

 

 

 

 

 

3.41

%

 

Note 1 –

Includes both taxable and tax exempt securities and loans.

Note 2 –

The amounts are presented on a fully taxable equivalent basis using the statutory rate of 34%, and have been adjusted to reflect the effect of disallowed interest expenses related to carrying tax-exempt assets. The tax equivalent income adjustment for loans and investments available-for-sale and trading was $24,000 and $858,000, respectively, for December 31, 2015; $34,000 and $857,000, respectively, for December 31, 2014; and $39,000 and $700,000, respectively, for December 31, 2013.

Note 3 –

Average balance outstanding includes the average amount outstanding of all non-accrual investment securities and loans. Investment securities consist of average total principal adjusted for amortization of premium and accretion of discount and include both taxable and tax-exempt securities. Loans consist of average total loans, including loans held for sale, less average unearned income.

21


 

Note 4 –

Interest earned on loans includes net loan fees of $486,000 in 2015, $487,000 in 2014 and $292,000 in 2013.

Note 5 –

Net interest rate spread represents the difference between the yield on earning assets and the rate paid on interest-bearing liabilities.

Note 6 –

Net interest margin is calculated by dividing the net interest income by total interest-earning assets.

FINANCIAL REVIEW

The following is management’s discussion and analysis of the financial condition and results of operations of the Company. The discussion should be read in conjunction with the Consolidated Financial Statements and related notes and summary financial information included elsewhere in this annual report.

NOTE REGARDING FORWARD-LOOKING STATEMENTS

The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for forward-looking statements. In addition to historical information, certain information included in this discussion and other materials filed or to be filed by the Company with the SEC (as well as information included in oral statements or other written statements made or to be made by the Company) may contain forward-looking statements that involve risks and uncertainties. The words “believes,” “expects,” “may,” “will,” “should,” “projects,” “contemplates,” “anticipates,” “forecasts,” “intends,” or similar terminology identify forward-looking statements. These statements reflect management’s beliefs and assumptions, and are based on information currently available to management.

Economic circumstances, the Company’s operations and actual results could differ significantly from those discussed in any forward-looking statements. Some of the factors that could cause or contribute to such differences are changes in the economy and interest rates either nationally or in the Company’s market area, including the impact of the impairment of securities; political actions, including failure of the United States Congress to raise the federal debt ceiling or the imposition of changes in the federal budget; changes in customer preferences and consumer behavior; increased competitive pressures or changes in either the nature or composition of competitors; changes in the legal and regulatory environment; changes in factors influencing liquidity, such as expectations regarding the rate of inflation or deflation, currency exchange rates, and other factors influencing market volatility; changes in assumptions underlying the establishment of reserves for possible loan losses, reserves for repurchase of mortgage loans sold and other estimates; and risks associated with other global economic, political and financial factors.

While actual results may differ significantly from the results discussed in the forward-looking statements, the Company undertakes no obligation to update publicly any forward-looking statement for any reason, even if new information becomes available.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The discussion and analysis of the Company’s financial condition and results of operation are based upon the Consolidated Financial Statements, which have been prepared in accordance with U.S. Generally Accepted Accounting Principles (GAAP). The preparation of these consolidated financial statements requires management to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities at the date of the Company’s consolidated financial statements. Actual results may differ from these estimates under different assumptions or conditions.

Certain accounting policies involve significant judgments and assumptions by management which has a material impact on the carrying value of certain assets and liabilities; management considers such accounting policies to be critical accounting policies. The judgments and assumptions used by management are based on historical experience and other factors, which are believed to be reasonable under the circumstances.

Management believes the following are critical accounting policies that require the most significant judgments and estimates used in the preparation of the Company’s consolidated financial statements.

22


 

Accounting for the Allowance for Loan Losses

The determination of the allowance for loan losses and the resulting amount of the provision for loan losses charged to operations reflects management’s current judgment about the credit quality of the loan portfolio and takes into consideration changes in lending policies and procedures, changes in economic and business conditions, changes in the nature and volume of the portfolio and, in the terms of loans, changes in the experience, ability and depth of lending management, changes in the volume and severity of past due, non-accrual and adversely classified or graded loans, changes in the quality of the loan review system, changes in the value of underlying collateral for collateral-dependent loans, the existence and effect of any concentrations of credit and the effect of competition, legal and regulatory requirements and other external factors. The nature of the process by which we determine the appropriate allowance for loan losses requires the exercise of considerable judgment. While management utilizes its best judgment and information available, the ultimate adequacy of the allowance is dependent upon a variety of factors beyond our control, including the performance of the loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications. The allowance is increased by the provision for loan losses and decreased by charge-offs when management believes the uncollectibility of a loan is confirmed. Subsequent recoveries, if any, are credited to the allowance. A weakening of the economy or other factors that adversely affect asset quality could result in an increase in the number of delinquencies, bankruptcies or defaults and a higher level of non-performing assets, net charge offs, and provision for loan losses in future periods.

The Company’s allowance for loan losses methodology consists of three elements: (i) specific valuation allowances based on probable losses on specific loans; (ii) valuation allowances based on historical loan loss experience for similar loans with similar characteristics and trends; and (iii) general valuation allowances based on general economic conditions and other qualitative risk factors both internal and external to the Company. These elements support the basis for determining allocations between the various loan categories and the overall adequacy of our allowance to provide for probable losses inherent in the loan portfolio.

With these methodologies, a general allowance is established for each loan type based on historical losses for each loan type in the portfolio. Additionally, management allocates a specific allowance for “Impaired Credits,” which is based on current information and events, if it is probable the Company will not collect all amounts due according to the original contractual terms of the loan agreement. The level of the general allowance is established to provide coverage for management’s estimate of the credit risk in the loan portfolio by various loan segments not covered by the specific allowance. Additional information regarding allowance for credit losses can be found in Item 8, Note 3 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

Investment Securities and Impairment

The classification and accounting for investment securities is discussed in detail in Item 8, Notes 1 and 2 to the Consolidated Financial Statements. Investment securities must be classified as held-to-maturity, available-for-sale, or trading. The appropriate classification is based partially on the Company’s ability to hold the securities to maturity and largely on management’s intentions, if any, with respect to either holding or selling the securities. The classification of investment securities is significant since it directly impacts the accounting for unrealized gains and losses on securities. Unrealized gains and losses on trading securities, if any, flow directly through earnings during the periods in which they arise, whereas available-for-sale securities are recorded as a separate component of shareholders’ equity (accumulated other comprehensive income or loss) and do not affect earnings until realized. The fair values of the Company’s investment securities are generally determined by reference to quoted market prices and reliable independent sources. At each reporting date, the Company assesses whether there is an “other-than-temporary” impairment to the Company’s investment securities. Such impairment must be recognized in current earnings rather than in other comprehensive income (loss).

For debt securities, ASC topic 320 requires an entity to assess whether it has the intent to sell the debt security or it is more-likely-than-not that it will be required to sell the debt security before its anticipated recovery. If either of these conditions is met, an other-than-temporary-impairment (OTTI) loss on the security must be recognized.

In instances in which a determination is made that a credit loss (defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis) exists but the entity does not intend to sell the debt security and it is not more-likely-than-not that the entity will be required to sell the debt security before the anticipated recovery of its remaining amortized cost basis (i.e., the amortized cost basis less any current-period credit loss), ASC topic 320 changes the presentation and amount of the OTTI recognized in the income statement.

In these instances, the impairment is separated into the amount of the total impairment related to the credit loss and the amount of the total impairment related to all other factors. The amount of the total OTTI related to the credit loss is recognized in earnings. The amount of the total impairment related to all other factors is recognized in other comprehensive income (loss). The total OTTI is presented in the income statement with an offset for the amount of the total OTTI that is recognized in other comprehensive income (loss). In determining the amount of impairment related to credit loss, the Company uses a third party discounted cash flow model, several inputs for which require estimation and judgment. Among these inputs are projected deferral and default rates and estimated recovery rates. Realization of events different than that projected could result in a large variance in the values of the securities.

23


 

Additional information regarding investment securities can be found in Item 8, Notes 2 and 11 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

Income Taxes

The provision for income taxes is based on income reported for financial statement purposes and differs from the amount of taxes currently payable, since certain income and expense items are reported for financial statement purposes in different periods than those for tax reporting purposes. Taxes are discussed in more detail in Item 8, Note 10 to the Consolidated Financial Statements. Accrued taxes represent the net estimated amount due or to be received from taxing authorities. In estimating accrued taxes, the Company assesses the relative merits and risks of the appropriate tax treatment of transactions taking into account statutory, judicial and regulatory guidance in the context of our tax position.

The Company accounts for income taxes using the asset and liability approach, the objective of which is to establish deferred tax assets and liabilities for the temporary differences between the financial reporting basis and tax basis of our assets and liabilities at enacted tax rates expected to be in effect when such amounts are realized or settled. We conduct periodic assessments of deferred tax assets to determine if it is more-likely-than-not that they will be realized. In making these assessments, we consider taxable income in prior periods, projected future taxable income, potential tax planning strategies and projected future reversals of deferred tax items. These assessments involve a certain degree of subjectivity which may change significantly depending on the related circumstances.

CORPORATE PROFILE

The Company, with total assets of approximately $612.4 million at December 31, 2015, is a bank holding company headquartered in Cortland, Ohio whose principle activity is to manage, supervise and otherwise serve as a source of strength to the Bank.

Cortland Banks is a state chartered bank engaged in commercial and retail banking services. The Bank offers a full range of financial services to its local communities with an ongoing strategic focus on commercial banking relationships.

The Bank’s results of operations depend primarily on net interest income, which, in part, is a direct result of the market interest rate environment. Net interest income is the difference between the interest income earned on interest-earning assets and the interest paid on interest-bearing liabilities. Net interest income is affected by the shape of the market yield curve, the repricing of interest-earning assets and interest-bearing liabilities and the prepayment rate of mortgage-related assets. Results of operations may be affected significantly by general and local economic conditions, particularly those with respect to changes in market interest rates, credit quality, governmental policies and actions of regulatory authority.

2015 OVERVIEW

In 2015, the Company’s net income was $4.4 million compared to $3.9 million in 2014. Amid more rigorous regulatory standards and an uncertain economy, the Company continues to follow its core strategic direction. Operating results reflect its commitment to growing loans and deposits in the markets in which it operates and in producing consistent positive earnings.

The Company’s financial results for 2015 were affected by these notable specific factors:

 

Earnings per share for 2015 were $0.97, compared to $0.85 per share for 2014.

 

For 2015, net interest income increased 4.1% to $18.5 million, compared to $17.8 million for 2014. Net interest margin contracted by 2 basis points to 3.65% for the full year, compared to 3.67% for 2014. The Company continues to manage its balance sheet in this historically low interest rate environment in preparation for an eventual increase in interest rates.  

 

Total loans increased by $34.1 million, or 9.5%, to $394.3 million at December 31, 2015, compared to $360.2 million a year ago.

 

Non-performing loans as a percentage of total loans were 2.9% increasing from 2.6% at the end of the prior year. In spite of the increase in non-performing loans at quarter end, asset quality remained strong with total non-performing assets representing only 2.02% of total assets.

 

The Company and the Bank remained well-capitalized, with total risk-based capital to risk-weighted assets of 15.09% and 14.56%, respectively.

 

Reflecting the continued confidence supported by stable revenues from core operations, increasing loan production, and improving capital levels, the Company paid cash dividends of $0.24 per share.

24


 

In the midst of earnings pressures brought on by economic instability, interest rate compression and increased competition, the Company devoted substantial attention in 2015 and 2014 to profit improvement measures and balance sheet positioning. The Company’s management team continues to focus on measures designed to maintain capital and to provide for adequate liquidity for lending and business development purposes. New strategies are being pursued to improve market penetration and product expansion, with the objective of increasing both the interest income and non-interest income revenue base.

Total shareholders’ equity at December 31, 2015 was $56.7 million, representing a ratio of equity capital to total assets of 9.3%. In comparison, total shareholders’ equity was $55.9 million at December 31, 2014, representing a ratio of equity capital to total assets of 9.8%. A component of shareholders’ equity is accumulated other comprehensive income (loss), which includes the net after-tax impact of unrealized gains or losses on investment securities classified as available-for-sale. Net unrealized losses on available-for-sale investment securities, net of tax, were $147,000 at December 31, 2015, compared with net unrealized gains, net of tax, of $359,000 at December 31, 2014. Such unrealized gains or losses represent the difference, net of applicable income tax effect, between the estimated fair value and amortized cost of investment securities classified as available-for-sale.

Return on average equity was 7.7% in 2015, compared to 7.2% in 2014, while return on average assets measured 0.8% in 2015 and 0.7% in 2014. Book value per share increased by $0.54 to $12.87 at December 31, 2015 from $12.33 at December 31, 2014. The price of the Company’s common shares traded in a range between a low of $13.00 and a high of $16.00, closing the year at $15.90 per share.

The Company continues to maintain capital sufficient to be deemed well capitalized under all regulatory measures. In the current regulatory environment, regulatory oversight bodies expect banks to maintain ratios above the statutory levels as a margin of safety.

CERTAIN NON-GAAP MEASURES

Certain financial information has been determined by methods other than GAAP. Specifically, certain financial measures are based on core earnings rather than net income. Core earnings exclude income, expense, gains and losses that either are not reflective of ongoing operations or that are not expected to reoccur with any regularity or reoccur with a high degree of uncertainty and volatility. Such information may be useful to both investors and management and can aid them in understanding the Company’s current performance trends and financial condition. Core earnings are a supplemental tool for analysis and not a substitute for GAAP net income. Reconciliation from GAAP net income to the non-GAAP measure of core earnings is referenced as part of management’s discussion and analysis of quarterly and year-to-date financial results of operations.

Core earnings, which exclude the OTTI charge and certain other non-recurring items, were $4.4 million in 2015 compared to $3.7 million in 2014 and $3.5 million in 2013. Core earnings per share were $0.97 in 2015, $0.83 in 2014 and $0.77 in 2013.

The following is a reconciliation between core earnings and earnings under GAAP:

 

 

(Amounts in thousands, except per share data)

 

 

Years Ended December 31,

 

 

2015

 

 

2014

 

 

2013

 

GAAP earnings

$

4,378

 

 

$

3,869

 

 

$

1,784

 

Impairment losses on investment securities (net of tax)

 

 

 

 

 

 

 

1,290

 

Investment gains not in the ordinary course of business (net of tax) *

 

 

 

 

(127

)

 

 

 

Expenses relating to reorganization - (net of tax)**

 

 

 

 

 

 

 

254

 

Expenses relating to curtailment of mortgage banking activities (net of tax)

 

 

 

 

 

 

 

165

 

Core earnings

$

4,378

 

 

$

3,742

 

 

$

3,493

 

Core earnings per share

$

0.97

 

 

$

0.83

 

 

$

0.77

 

 

*

The gains in 2014 are from the sale of securities due to the Volcker Rule.

**

Retail branch staff realignment and middle management restructure.

Although the provision for loan losses is considered core earnings, it is worthy of note that $1.3 million of the $1.6 million provision in 2014 relates to a specific provision on loans to one related group of entities.

25


 

BALANCE SHEET COMPOSITION

The following table illustrates, during the years presented, the mix of the Company’s funding sources and the assets in which those funds are invested as a percentage of the Company’s average total assets at December 31 for the periods indicated. Average assets totaled $568.9 million in 2015 compared to $542.5 million in 2014 and $540.5 million in 2013.

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

Sources of Funds:

 

 

 

 

 

 

 

 

 

 

 

Deposits:

 

 

 

 

 

 

 

 

 

 

 

Non-interest bearing

 

17.2

%

 

 

16.8

%

 

 

15.9

%

Interest bearing

 

62.7

 

 

 

62.2

 

 

 

64.7

 

Long-term debt and other borrowings

 

7.7

 

 

 

8.6

 

 

 

8.2

 

Subordinated debt

 

0.9

 

 

 

1.0

 

 

 

1.0

 

Other non-interest bearing liabilities

 

1.5

 

 

 

1.5

 

 

 

1.0

 

Shareholders' equity

 

10.0

 

 

 

9.9

 

 

 

9.2

 

Total

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

Uses of Funds:

 

 

 

 

 

 

 

 

 

 

 

Loans, including loans held for sale

 

63.0

%

 

 

60.2

%

 

 

58.9

%

Securities

 

29.2

 

 

 

32.3

 

 

 

33.5

 

Interest-earning deposits and other assets

 

1.0

 

 

 

1.2

 

 

 

1.9

 

Bank-owned life insurance

 

3.0

 

 

 

3.0

 

 

 

2.7

 

Partnerships and other investments

 

1.0

 

 

 

0.3

 

 

 

0.3

 

Other non-interest earning assets

 

2.8

 

 

 

3.0

 

 

 

2.7

 

Total

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

Deposits continue to be the Company’s primary source of funding. During 2015, the relative mix of deposits has remained steady with interest-bearing being the main source. Average non-interest bearing deposits totaled 21.6% of total average deposits in 2015, compared to 21.2% in 2014 and 19.7% in 2013. Additional information regarding deposits can be found in Item 8, Note 5 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

The Company primarily invests funds in loans and securities. Prior to 2008, securities were the largest component of the Company’s mix of invested assets. Since then, loans have become the largest component. Average securities decreased $8.8 million, or 5.1%, to $166.2 million during 2015 from $175.0 million in 2014, while average loans increased by $32.0 million, or 9.8%, to $358.6 million during 2015 from $326.6 million in 2014.

ASSET QUALITY

The Company’s management regularly monitors and evaluates trends in asset quality. Loan review practices and procedures require detailed monthly analysis of delinquencies, nonperforming assets and other sensitive credits. Mortgage, commercial and consumer loans are moved to non-accrual status once they reach 90 days past due or when analysis of a borrower’s creditworthiness indicates the collection of interest and principal is in doubt. Non-performing loans include loans in non-accrual status, restructured loans and real estate acquired in satisfaction of debts previously contracted.

Additionally, as part of the Company’s loan review process, management routinely evaluates risks which could potentially affect the ability to collect loan balances in their entirety. Reviews of individual credits, aggregate account relationships or any concentration of credits in particular industries are subject to a detailed loan review.

Gross income that would have been recorded in 2015 on these nonperforming loans, had they been in compliance with their original terms, was $749,000. Interest income that actually was included in income on these loans amounted to $481,000. In addition to nonperforming loans, nonperforming assets include nonperforming investment securities. Gross income that would have been recorded in 2015 on nonperforming investments, had they been in compliance with their original terms, was $33,000. Interest income that actually was included in income on these investments amounted to $27,000. There are no accruing loans which are contractually past due 90 days or more as to principal or interest payments.

26


 

The following table depicts the trend in these potentially problematic asset categories:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

Non-accrual loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

1,196

 

 

$

1,824

 

 

$

98

 

 

$

49

 

 

$

70

 

Commercial real estate

 

2,176

 

 

 

2,247

 

 

 

1,279

 

 

 

2,336

 

 

 

1,470

 

Residential real estate

 

1,252

 

 

 

1,331

 

 

 

481

 

 

 

489

 

 

 

842

 

Consumer - home equity

 

262

 

 

 

149

 

 

 

72

 

 

 

72

 

 

 

111

 

Consumer - other

 

 

 

 

6

 

 

 

16

 

 

 

27

 

 

 

1,073

 

Total non-accrual loans

 

4,886

 

 

 

5,557

 

 

 

1,946

 

 

 

2,973

 

 

 

3,566

 

Investment securities

 

778

 

 

 

779

 

 

 

1,203

 

 

 

674

 

 

 

1,542

 

Other real estate owned

 

61

 

 

 

40

 

 

 

33

 

 

 

145

 

 

 

437

 

Troubled debt restructured loans

 

6,656

 

 

 

3,680

 

 

 

4,174

 

 

 

2,695

 

 

 

1,148

 

Nonperforming assets

$

12,381

 

 

$

10,056

 

 

$

7,356

 

 

$

6,487

 

 

$

6,693

 

Loans past due greater than 30 days

   or on nonaccrual

$

7,242

 

 

$

8,201

 

 

$

2,176

 

 

$

3,248

 

 

$

4,051

 

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

Non-accrual loans as a percentage of total loans

 

1.24

%

 

 

1.54

%

 

 

0.56

%

 

 

0.94

%

 

 

1.23

%

Nonperforming assets as a percentage of total assets

 

2.02

%

 

 

1.77

%

 

 

1.32

%

 

 

1.11

%

 

 

1.29

%

Nonperforming assets as a percentage of equity capital

   plus allowance for loan losses

 

20.01

%

 

 

16.47

%

 

 

13.80

%

 

 

12.16

%

 

 

13.70

%

 

As of December 31, 2015, there were $3.1 million in loans not included in this table where known information about borrowers’ possible credit problems caused management to have some doubts as to the ability of these borrowers to comply with present loan payment terms and which may result in disclosure of such loans in this table.

Loans accounted for on a non-accrual basis ranged from a high of $5.6 million in 2014 to a low of $1.9 million in 2013. Non-accrual loans in 2015 of $4.9 million is higher than the average of the past five years, which is $3.8 million. The increase in non-accrual loans from 2013 is mainly due to loans to one related group in both the commercial and commercial real estate categories. The increase in residential real estate is one loan for $1.0 million. The total of all loans past due more than 30 days or on non-accrual ranged from a low of $2.2 million in 2013 to a high of $8.2 million in 2014. Loans charged-off, net of recoveries, was $463,000 for 2015, compared to $200,000 for 2014, $711,000 for 2013, $2.3 million for 2012 and $639,000 for 2011. The resulting ratios do not indicate any trends of concern from management’s perspective.

Troubled-debt restructured loans are loans that have been modified when economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. In 2015, $3.2 million in new troubled debt restructurings were added. There were none added in 2014 and $2.8 million in 2013.

In 2015, the provision for loan losses was $455,000, as general economic conditions improved and the Company’s credit quality remained strong. In 2014, the provision for loan losses was $1.6 million, with $1.3 million of the reserve in the commercial loan category relating to one affiliated group. In 2013, the provision for loan losses was $650,000. Additional information regarding loans can be found in Item 8, Note 3 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

At December 31, 2015, there was $778,000 of the Company’s holdings in trust preferred securities considered to be in non-accrual status. The quarterly interest payments for both of its investments in trust preferred securities had been placed in “payment in kind” status. Payment in kind status results in a temporary delay in the payment of interest. As a result of a delay in the collection of the interest payments, management placed these securities in non-accrual status. Current estimates indicate that the interest payment delays may exceed ten years. In September of 2012, the Company sold 14 of its 29 positions in trust preferred securities, 11 of which were in non-accrual status. In February of 2014, the Company completed the sale of 9 of the remaining 11 trust preferred securities.

 

 

27


 

RESULTS OF OPERATIONS

Analysis of Net Interest Income - Years Ended December 31, 2015 and 2014

Net interest income, the principal source of the Company’s earnings, is the amount by which interest and fees generated by interest-earning assets, primarily loans and investment securities, exceed the interest cost of deposits and borrowed funds. On a fully taxable equivalent basis, net interest income measured $19.4 million for 2015 and $18.7 million for 2014. The resulting net interest margin was 3.65% for 2015 and 3.67% for 2014.  

The increase in interest income, on a fully taxable equivalent basis, of $439,000 is the product of a 4.4% year-over-year increase in average earning assets offset somewhat by a 10 basis point decrease in yield. The decrease in interest expense of $277,000 was a product of a 10 basis point decrease in rates paid and a 4.2% increase in average interest-bearing liabilities. The net result was a 3.8% increase in net interest income on a fully taxable equivalent basis, and a 2 basis point decrease in the Company’s net interest margin on a growing asset base with a different mix.

On a fully taxable equivalent basis, income on investment securities available-for-sale and trading decreased by $338,000, or 6.3%. The average invested balances in these securities decreased by $8.8 million, or 5.1%, from the levels of a year ago. The decrease in the average balance of investment securities was accompanied by a 3 basis point decrease in the tax equivalent yield of the portfolio. The Company will continue attempting to redeploy liquidity into loans which generate greater yields than securities. Any reinvestment into the securities portfolio may serve to decrease the yield due to the current low rate environment. Additional information regarding investment securities can be found in Item 8, Notes 2 and 11 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

On a fully taxable equivalent basis, income on loans increased by $779,000, or 4.8%, for 2015 compared to the same period in 2014. A $32.0 million increase in the average balance of the loan portfolio, or 9.8%, was accompanied by a 23 basis point decrease in the portfolio’s tax equivalent yield. Likewise, new loan volume is at historic low interest rates, while strong competition for good credits also drives rates downward. The commercial loan portfolio housed the majority of the increase in balances. Additional information regarding loans can be found in Item 8, Note 3 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

Other interest income decreased by $2,000, or 9.5%, from the same period a year ago. The average balance of interest-earning deposits decreased by $756,000, or 11.3%. The yield increased by 1 basis point from 2014 to 2015. Management intends to remain fully invested, minimizing on-balance sheet liquidity.

Average interest-bearing demand deposits and money market accounts increased by $17.8 million, or 19.3%, while average savings balances decreased by $1.1 million, or 0.9%. Total interest paid on interest-bearing demand deposits and money market accounts was $269,000, a $91,000 increase from last year. The yield increased 5 basis points from 2014 to 2015. Total interest paid on savings accounts was $67,000, which is unchanged from 2014. The average rate paid on savings accounts remained the same at 0.06%. The average balance of time deposit products increased by $2.6 million, or 2.0%, as the average rate paid decreased by 11 basis points, from 1.11% to 1.00%. Interest expense decreased on time deposits by $117,000 from the prior year. As time deposits mature, the balances are reinvested at the lower current rates. After an extended period of declining average rates paid on deposits, the Company is experiencing a flattening on a linked quarter basis. Additional information regarding deposits can be found in Item 8, Note 5 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

Average borrowings and subordinated debt decreased by $3.1 million while the average rate paid on borrowings decreased by 37 basis points. Management has refinanced $4.0 million of long-term borrowings at their respective 2015 maturity dates at substantially lower rates and continues to utilize short-term borrowings to bridge liquidity gaps. Additional information regarding FHLB Advances and Other Borrowings and Subordinated Debt can be found in Item 8, Notes 6 and 7 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

Analysis of Net Interest Income — Years Ended December 31, 2014 and 2013

Net interest income, the principal source of the Company’s earnings, is the amount by which interest and fees generated by interest-earning assets, primarily loans and investment securities, exceed the interest cost of deposits and borrowed funds. On a fully taxable equivalent basis, net interest income measured $18.7 million for 2014 and $17.4 million for 2013. The resulting net interest margin was 3.67% for 2014 and 3.41% for 2013.  

The increase in interest income, on a fully taxable equivalent basis, of $757,000 was the product of a 16 basis point increase in interest rates earned offset somewhat by a 0.2% year-over-year decrease in average earning assets. The decrease in interest expense of $520,000 was a product of an 11 basis point decrease in rates paid and a 2.4% decrease in average interest-bearing liabilities. The net

28


 

result was a 7.3% increase in net interest income on a fully taxable equivalent basis, and a 26 basis point increase in the Company’s net interest margin on a stable asset base with a different mix.

On a fully taxable equivalent basis, income on investment securities available-for-sale and trading increased by $644,000, or 13.6%. The average invested balances in these securities decreased by $6.1 million, or 3.3%, from 2013. The decrease in the average balance of investment securities was accompanied by a 45 basis point increase in the tax equivalent yield of the portfolio. The Company will continue attempting to redeploy liquidity into loans. Any reinvestment into the securities portfolio may serve to decrease the yield due to the current low rate environment. Additional information regarding investment securities can be found in Item 8, Notes 2 and 11 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

On a fully taxable equivalent basis, income on loans increased by $122,000, or 0.8%, for 2014 compared to the same period in 2013. An $8.1 million increase in the average balance of the loan portfolio, or 2.6%, was accompanied by a 8 basis point decrease in the portfolio’s tax equivalent yield. Likewise, new loan volume is at historic low interest rates, while strong competition for good credits also drives rates downward. The commercial loan portfolio housed the majority of the increase in balances. Additional information regarding loans can be found in Item 8, Note 3 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

Other interest income decreased by $9,000, or 30.0%, from 2013. The average balance of interest-earning deposits decreased by $3.3 million, or 33.2%. The yield increased by 2 basis points from 2013 to 2014. Management intended to remain fully invested, minimizing on-balance sheet liquidity.

As the Company is located in the heart of the Utica Shale geography, material deposit growth was experienced in the latter part of 2012 as a result of customers receiving signing bonuses for the lease of mineral rights. Nearly $40 million in new deposits had been attributed to these bonuses. In the first half of 2013, nearly half of these funds were withdrawn by customers affecting primarily the time deposit category. During 2014, average interest-bearing demand deposits and money market accounts increased by $952,000, or 1.0%, while average savings balances decreased by $2.9 million, or 2.4%. Total interest paid on interest-bearing demand deposits and money market accounts was $178,000, a $1,000 increase from 2013. The yield did not change from 2013 to 2014. Total interest paid on savings accounts was $67,000, a $16,000 decrease from 2013. The average rate paid on savings accounts decreased by 1 basis point. The average balance of time deposit products decreased by $10.3 million, or 7.4%, as the average rate paid decreased by 20 basis points, from 1.31% to 1.11%. Interest expense decreased on time deposits by $393,000 from 2013. Customers were opting for more liquid accounts versus time deposits in this low rate environment. As time deposits matured, the balances were reinvested at the lower current rates. After an extended period of declining average rates paid on deposits, the Company experienced a flattening on a linked quarter basis. Additional information regarding deposits can be found in Item 8, Note 5 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

Average borrowings and subordinated debt increased by $2.8 million while the average rate paid on borrowings decreased by 35 basis points. During 2014, management refinanced long-term borrowings at their respective maturity dates, taking advantage of continuing low rates. Management continued to utilize short-term borrowings to bridge liquidity gaps. Additional information regarding FHLB Advances and Other Borrowings and Subordinated Debt can be found in Item 8, Notes 6 and 7 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

29


 

The following table provides a detailed analysis of changes in net interest income on a tax equivalent basis, identifying that portion of the change that is due to a change in the volume of average assets and liabilities outstanding versus that portion which is due to a change in the average yields on earning assets and average rates on interest-bearing liabilities. Changes in interest due to both rate and volume which cannot be segregated have been allocated to rate and volume changes in proportion to the relationship of the absolute dollar amounts of the change in each.

 

 

(Amounts in thousands)

 

 

2015 Compared to 2014

 

 

2014 Compared to 2013

 

 

Volume

 

 

Rate

 

 

Total

 

 

Volume

 

 

Rate

 

 

Total

 

Increase (decrease) in interest income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-earning deposits and other money markets

$

(2

)

 

$

 

 

$

(2

)

 

$

(10

)

 

$

1

 

 

$

(9

)

Investment securities available-for-sale:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies and corporations

 

60

 

 

 

31

 

 

 

91

 

 

 

54

 

 

 

26

 

 

 

80

 

Obligations of states and political subdivisions

 

43

 

 

 

(17

)

 

 

26

 

 

 

330

 

 

 

(18

)

 

 

312

 

Mortgage-backed and related securities

 

(253

)

 

 

(141

)

 

 

(394

)

 

 

(128

)

 

 

430

 

 

 

302

 

U.S. Government-guaranteed small business

   administration pools

 

18

 

 

 

 

 

 

18

 

 

 

 

 

 

 

 

 

 

Other securities

 

(49

)

 

 

5

 

 

 

(44

)

 

 

(316

)

 

 

99

 

 

 

(217

)

Trading securities

 

18

 

 

 

(53

)

 

 

(35

)

 

 

113

 

 

 

54

 

 

 

167

 

Loans

 

1,536

 

 

 

(757

)

 

 

779

 

 

 

406

 

 

 

(284

)

 

 

122

 

Total interest income change

 

1,371

 

 

 

(932

)

 

 

439

 

 

 

449

 

 

 

308

 

 

 

757

 

Increase (decrease) in interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing demand deposits

 

38

 

 

 

53

 

 

 

91

 

 

 

2

 

 

 

(1

)

 

 

1

 

Savings deposits

 

(1

)

 

 

1

 

 

 

0

 

 

 

(2

)

 

 

(14

)

 

 

(16

)

Time deposits

 

29

 

 

 

(146

)

 

 

(117

)

 

 

(129

)

 

 

(264

)

 

 

(393

)

Securities sold under agreements to repurchase

 

 

 

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

FHLB advances - short term

 

(22

)

 

 

(94

)

 

 

(116

)

 

 

7

 

 

 

142

 

 

 

149

 

FHLB advances - long term

 

(7

)

 

 

(132

)

 

 

(139

)

 

 

(182

)

 

 

(77

)

 

 

(259

)

Subordinated debt

 

 

 

 

3

 

 

 

3

 

 

 

 

 

 

(2

)

 

 

(2

)

Total interest expense change

 

37

 

 

 

(314

)

 

 

(277

)

 

 

(304

)

 

 

(216

)

 

 

(520

)

Increase (decrease) in net interest income on a

   taxable equivalent basis

$

1,334

 

 

$

(618

)

 

$

716

 

 

$

753

 

 

$

524

 

 

$

1,277

 

 

PROVISION FOR LOAN LOSSES, NON-INTEREST INCOME, NON-INTEREST EXPENSE & FEDERAL INCOME TAX

During 2015, 2014 and 2013, the amount charged to operations as a provision for loan loss was adjusted to account for charge-offs against the allowance, as well as an increase in loan balances recorded in the portfolio, expected losses on specific problem loans and several qualitative factors, including factors specific to the local economy and to industries operating in the local market. The Company has allocated a portion of the allowance to a number of specific problem loans through 2015, but has not experienced significant deterioration in any loan type, including the residential real estate portfolios or the commercial real estate loan portfolio, and accordingly has not added any special provision for these loan types. For the year ended December 31, 2015, the provision for loan losses was $455,000, which was fairly close to net charge-offs of $463,000. For the year ended December 31, 2014, the provision for loan losses was $1.6 million, with net charge-offs of $200,000. Added to the commercial loan portfolio was $1.3 million relating to one affiliated group. For 2013, the provision was $650,000, with net charge-offs of $711,000, which included charge-offs of $710,000 to which a specific reserve of $530,000 was allocated prior to the charge-offs. Provision expense levels are in recognition of loan growth and a changing composition of the loan portfolio as the Company takes aim at managing its balance sheet with a commercially-oriented focus.

30


 

The following table provides a detailed analysis of non-interest income:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

Fees for customer services

$

2,027

 

 

$

2,007

 

 

$

1,935

 

Mortgage banking gains, net

 

785

 

 

 

440

 

 

 

1,491

 

Other real estate gains (losses), net

 

 

 

 

9

 

 

 

(25

)

Earnings on bank-owned life insurance

 

338

 

 

 

336

 

 

 

324

 

Wealth management income

 

435

 

 

 

313

 

 

 

218

 

Other non-interest income

 

260

 

 

 

107

 

 

 

36

 

Non-interest income, excluding investment gains

 

3,845

 

 

 

3,212

 

 

 

3,979

 

Investment securities available-for-sale gains, net

 

75

 

 

 

588

 

 

 

535

 

Trading securities (losses) gains, net

 

(11

)

 

 

327

 

 

 

185

 

Net impairment losses recognized in earnings

 

 

 

 

 

 

 

(1,954

)

Total non-interest income

$

3,909

 

 

$

4,127

 

 

$

2,745

 

 

Total non-interest income, excluding investment gains and impairment losses, increased by $633,000, or 19.7%, for 2015 compared to a decrease of $767,000, or 19.3%, for 2014. After gains on investment securities and impairment losses, non-interest income decreased by $218,000, or 5.3%, in 2015 compared to an increase of $1.4 million, or 50.3%, in 2014.

Fees for customer services increased by $20,000, or 1.0% in 2015, compared to an increase of $72,000, or 3.7%, in the prior year driven by customer transactions on deposit accounts.

The wholesale mortgage unit, CSB Mortgage Company, which was formed in 2011 specifically as a result of strategic initiatives aimed at improving overall profitability, saw mortgage banking gains reach $1.5 million in 2013 and after curtailment of wholesale activities in late 2013, mortgage banking gains totaled $440,000 in 2014 and $785,000 in 2015 all from the retail arena. Although mortgage banking gains for 2013 were similar to year-ago levels, the application volume driving the revenues declined substantially in 2013. The persistent rise in mortgage rates that began in May 2013 had caused the Company’s application volume to decline. With the dramatic volume decrease and the prospects for any turnaround considered improbable in the near term, the Company curtailed portions of its mortgage banking activities. Originations from the wholesale channel and all out-of-market retail origination were closed down as of September 13, 2013. In addition to the origination channels, operational staff were also severed in order to right-size the business line with expected volume.

Wealth management income of $435,000 was recorded in 2015, compared to $313,000 in 2014 and $218,000 in 2013. As a revenue diversification initiative, the Company continues to expand wealth management efforts. Advisors sell non-deposit investment products to customers in the Bank’s branch network through a third-party marketing and sales support provider. As assets under management grow, fee income paid by the third-party provider of non-deposit investment products will continue to enhance non-interest income revenue. The Company is partnering with another third-party provider in 2016 which will add advisory services to the revenue mix.

Net gains on the sale of available-for-sale investment securities decreased by $513,000 in 2015 from year ago levels. Consistent with the balance sheet strategy, the Company periodically reviews its investment portfolio to clean up odd-lot securities and to reduce interest rate risk.  Recent government programs, such as the Home Affordable Refinance Program (HARP), promote prepayment activities in mortgage backed securities, thus cutting short the intended investment performance.  Proactively removing the securities with higher prepayment risk allows the Company to reinvest into securities that produce consistent cash flows. Gains in 2013 were offset by impairment losses of $2.0 million on investment securities which had been previously recognized as impaired and/or which required the Company to maintain a higher level of risk weighted assets for regulatory capital ratio purposes. As stated earlier, the $2.0 million in OTTI losses in 2013 were recognized on $10.5 million of trust preferred securities, a form of collateralized debt obligations. The trust preferred securities were among those considered disallowed under the revised final Volcker Rule, which originated from the Dodd-Frank Act. The inability to hold these securities precipitated the loss recognition at December 31, 2013. In February 2014, the Company completed the sale of all nine of the disallowed investments along with one other permissible holding. This resulted in a gain of approximately $200,000. Trading securities gains decreased by $338,000, reflective of the decline in the secondary market activity for municipal securities in which the trading account operated. The trading account was initiated in the second quarter of 2013. Additional information regarding investment securities can be found in Item 8, Notes 2 and 11 to the Consolidated Financial Statements and elsewhere in this Management’s Discussion and Analysis.

31


 

The following table provides a summary of non-interest expenses:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

Salaries and employee benefits

$

9,311

 

 

$

9,147

 

 

$

9,844

 

Net occupancy and equipment expense

 

2,019

 

 

 

1,912

 

 

 

1,896

 

State and local taxes

 

389

 

 

 

341

 

 

 

555

 

FDIC insurance expense

 

304

 

 

 

309

 

 

 

391

 

Professional fees

 

830

 

 

 

815

 

 

 

806

 

Advertising and marketing expenses

 

454

 

 

 

277

 

 

 

240

 

Other non-interest expense

 

3,056

 

 

 

2,698

 

 

 

3,147

 

Total non-interest expenses

$

16,363

 

 

$

15,499

 

 

$

16,879

 

 

Total non-interest expenses increased by $864,000, or 5.6%, in 2015. This compares to a decrease of $1.4 million, or 8.2%, in 2014.

During 2015, expenditures for salaries and employee benefits increased by $164,000, or 1.8%, and in 2014 decreased by $697,000, or 7.1%. Full-time equivalent employment averaged 152 in 2015 compared to 153 in 2014 and 164 in 2013.

Salaries and employee benefits represent 56.9% of all non-interest expenses in 2015, 59.0% in 2014 and 58.3% in 2013. The following table details components of these increases and decreases.

 

 

Amounts (in thousands)

 

 

Percentages

 

 

December 31,

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

2015

 

 

2014

 

 

2013

 

Salaries

$

176

 

 

$

(550

)

 

$

954

 

 

 

2.5

%

 

 

(7.2

)%

 

 

14.3

%

Employee benefits

 

132

 

 

 

(164

)

 

 

270

 

 

 

5.7

 

 

 

(6.7

)

 

 

12.3

 

 

 

308

 

 

 

(714

)

 

 

1,224

 

 

 

3.3

 

 

 

(7.1

)

 

 

13.8

 

Deferred loan origination costs

 

(144

)

 

 

17

 

 

 

(86

)

 

 

67.3

 

 

 

(7.4

)

 

 

59.3

 

Total

$

164

 

 

$

(697

)

 

$

1,138

 

 

 

1.8

%

 

 

(7.1

)%

 

 

13.1

%

 

Salary expense per employee averaged $48,000 in 2015 and $46,000 in 2014 and 2013. Average earning assets per employee measured approximately $3.5 million in 2015 and $3.3 million in 2014 and $3.1 million in 2013.

Charges for insurance premiums paid to the FDIC remained stable. Deposits are insured by the FDIC up to a maximum amount, which is generally $250,000 per depositor subject to aggregation rules. As an FDIC-insured institution, the Bank is required to pay deposit insurance premium assessments to the FDIC. The Company anticipates its FDIC insurance expense will remain consistent in 2016.

State and local taxes increased by $48,000, or 14.1%, in 2015, compared to a decrease of $214,000, or 38.6%, in 2014. The decrease in 2014 was due to a rate reduction in state tax. Advertising and marketing expenses increased by $177,000, or 63.9%, from 2014 to 2015 compared to an increase of $37,000, or 15.4%, from 2013 to 2014. The increase in 2015 is due to the initiative to rebrand the Bank, advertising and promoting the new Kasasa product and promoting the opening of the full service branch. All other categories of non-interest expenses increased $480,000, or 8.8%, in 2015 compared to a decrease of $387,000, or 6.4%, in 2014. These expense categories are subject to fluctuation due to non-recurring items. Contributing to increased expenses in 2015 were the opening of two financial service centers and a new full-service branch in Mahoning County and continued investment into information technology relative to improved security monitoring, improved operational performance and enhanced customer account analysis. The majority of these decreases in 2014 relate to the expenses incurred by the mortgage banking operation prior to 2014 in the form of professional fees, third-party consulting fees and compliance-related costs and $229,000 of costs to exit the wholesale mortgage banking channel and reducing mortgage operations late in the third quarter of 2013. Also, $164,000 in costs were incurred in the closing of the Middlefield branch in late 2013.

Income before federal income tax expense amounted to $5.6 million for 2015, compared to $4.8 million and $1.9 million for 2014 and 2013, respectively. The effective tax rate was 21.8% in 2015, 18.9% in 2014 and 4.7% in 2013, resulting in income tax expense of $1.2 million in 2015, $902,000 in 2014 and $88,000 in 2013. The impairment loss caused the reduced effective rate in 2013.

32


 

The effective federal income tax rate varies from the applicable U.S. statutory federal income tax rate of 34% due to the following differences:

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

Provision at statutory rate

 

34.00

%

 

 

34.00

%

 

 

34.00

%

(Deduct) add tax effects of:

 

 

 

 

 

 

 

 

 

 

 

Earnings on bank-owned life insurance-net

 

(2.05

)

 

 

(2.39

)

 

 

(5.90

)

Non-taxable interest income

 

(10.72

)

 

 

(12.75

)

 

 

(26.96

)

Low income housing tax credits

 

(0.97

)

 

 

(1.09

)

 

 

0.67

 

Non-deductible expenses

 

1.52

 

 

 

1.14

 

 

 

2.89

 

Federal income tax effective rate

 

21.78

%

 

 

18.91

%

 

 

4.70

%

 

Net income registered $4.4 million in 2015, $3.9 million in 2014 and $1.8 million in 2013, representing per share amounts of $0.97 in 2015, $0.85 in 2014 and $0.39 in 2013. Cash dividends of $0.24, $0.18 and $0.12 per share were paid to shareholders of record in 2015, 2014 and 2013, respectively.

The following table shows unaudited financial results by quarter:

 

 

(Amounts in thousands)

 

 

For the 2015 quarter ended:

 

 

For the 2014 quarter ended:

 

 

Dec. 31

 

 

Sept. 30

 

 

June 30

 

 

Mar. 31

 

 

Dec. 31

 

 

Sept. 30

 

 

June 30

 

 

Mar. 31

 

Interest income

$

5,395

 

 

$

5,295

 

 

$

5,206

 

 

$

5,217

 

 

$

5,222

 

 

$

5,103

 

 

$

5,123

 

 

$

5,217

 

Interest expense

 

679

 

 

 

649

 

 

 

631

 

 

 

648

 

 

 

688

 

 

 

726

 

 

 

726

 

 

 

744

 

Net interest income

 

4,716

 

 

 

4,646

 

 

 

4,575

 

 

 

4,569

 

 

 

4,534

 

 

 

4,377

 

 

 

4,397

 

 

 

4,473

 

Loan loss provision

 

65

 

 

 

100

 

 

 

130

 

 

 

160

 

 

 

1,150

 

 

 

188

 

 

 

150

 

 

 

150

 

Security gains (losses), net

 

47

 

 

 

47

 

 

 

(38

)

 

 

8

 

 

 

397

 

 

 

58

 

 

 

141

 

 

 

319

 

Mortgage banking gains, net

 

149

 

 

 

291

 

 

 

160

 

 

 

185

 

 

 

156

 

 

 

86

 

 

 

117

 

 

 

81

 

Other income

 

754

 

 

 

708

 

 

 

736

 

 

 

862

 

 

 

742

 

 

 

690

 

 

 

689

 

 

 

651

 

Other expenses

 

4,192

 

 

 

3,990

 

 

 

4,187

 

 

 

3,994

 

 

 

4,115

 

 

 

3,852

 

 

 

3,909

 

 

 

3,623

 

Income before tax

 

1,409

 

 

 

1,602

 

 

 

1,116

 

 

 

1,470

 

 

 

564

 

 

 

1,171

 

 

 

1,285

 

 

 

1,751

 

Federal income tax expense

 

323

 

 

 

375

 

 

 

200

 

 

 

321

 

 

 

21

 

 

 

216

 

 

 

246

 

 

 

419

 

Net income

$

1,086

 

 

$

1,227

 

 

$

916

 

 

$

1,149

 

 

$

543

 

 

$

955

 

 

$

1,039

 

 

$

1,332

 

Net income per share

$

0.24

 

 

$

0.27

 

 

$

0.21

 

 

$

0.25

 

 

$

0.12

 

 

$

0.21

 

 

$

0.23

 

 

$

0.29

 

Net interest income (fully tax-equivalent

   basis)

$

4,927

 

 

$

4,868

 

 

$

4,799

 

 

$

4,794

 

 

$

4,755

 

 

$

4,602

 

 

$

4,627

 

 

$

4,688

 

Net interest rate spread

 

3.48

%

 

 

3.51

%

 

 

3.51

%

 

 

3.51

%

 

 

3.51

%

 

 

3.47

%

 

 

3.50

%

 

 

3.53

%

Net interest margin

 

3.63

%

 

 

3.67

%

 

 

3.66

%

 

 

3.66

%

 

 

3.68

%

 

 

3.64

%

 

 

3.68

%

 

 

3.70

%

 

ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is a reserve established through a provision for loan losses charged to expense, which represents management’s best estimate of probable losses that have been incurred within the existing portfolio of loans. The allowance, with the judgment of management, is necessary to reserve for estimated loan losses on risks inherent in the loan portfolio. Accordingly, the methodology to establish the amount of the allowance is based on historical loss experience by type of credit and internal risk grade, specific homogeneous risk pools, and specific loss allocations, with adjustments for current events and conditions. The Company’s process for determining the appropriate level of the allowance for loan losses is designed to account for credit deterioration as it occurs.

The Company’s allowance for loan loss methodology consists of three elements: (i) specific valuation allowances on probable losses on specific loans; (ii) historical valuation allowances based on historical loan loss experience for similar loans with similar characteristics and trends; and (iii) general valuation allowances based on general economic conditions and other qualitative risk factors both internal and external to the Company.

33


 

The allowances established for probable losses on specific loans are based on recurring analyses and evaluations of classified loans. Loans are categorized into risk grade classifications based on an internal credit risk grading process that evaluates, among other things: (i) the obligor’s ability to repay; (ii) the underlying collateral, if any; and (iii) the economic environment and industry in which the borrower operates. The Bank currently divides the loan and lease portfolio into the following major categories: 1) Pooled Loans (unclassified) with similar risk characteristics; 2) Substandard Loans (classified) defined as being inadequately protected by current sound net worth, paying capacity of the borrower, or pledged collateral; 3) Special Mention (classified) defined as having potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may, at some future date, result in the deterioration of the repayment prospects for the credit or the Bank’s credit position; 4) Loss or doubtful loans (classified) have all the weaknesses of the previous classifications, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values highly questionable and improbable; and 5) Impaired Loans which generally include non-accrual loans. Once a loan is assigned a risk grade of classified, the loan review officer assesses whether the loan is to be evaluated for impairment based on the Company policy. A portion of the allowance for loan loss is specifically allocated to those loans which are evaluated for impairment and determined to be impaired. Specific valuation allowances are determined by analyzing the borrower’s ability to repay amounts owed, collateral deficiencies, the relative risk grade of the loan and economic conditions affecting the borrower’s industry, among other things. If after review, the loan is not considered to be impaired, the loan is included with a pool of similar loans that is assigned a valuation allowance calculated based on the historical loss experience and qualitative factors of the pool type. The valuation allowance is calculated based on the historical loss experience of specific types of classified loans. The Company calculates historical loss ratios for pools of loans with similar characteristics based on the proportion of actual charge-offs experienced to the total population of loans in the pool. The historical loss ratios are updated quarterly based on actual charge-off experience.

A general valuation allowance is established for pools of homogeneous loans based upon the product of the historical loss ratio adjusted for qualitative factors and the total dollar amount of the loans in the pool. Specific qualitative factors considered by management include trends in volume or terms, changes in lending policy levels and trends in charge-offs, classification and non-accrual loans, concentrations of credit and local and national economic factors. The Company’s pools of similar loans include similarly risk-graded groups of commercial loans, commercial real estate loans, residential real estate loans, home equity loans and other consumer loans. Additional factors are used on pools of loans considered special mention; specifically, levels and trends in classification, declining trends in financial performance, structure and lack of performance measures and migration from special mention to substandard. For loans graded as substandard, a separate historical loss rate is calculated as a percent of charge-offs net of recoveries to the balance of substandard loans, which results in a higher historical loss factor. This is also adjusted for the qualitative factors discussed previously.

Loans identified as losses by management, internal loan review and/or bank examiners are charged off. Furthermore, consumer loan accounts are charged off in accordance with regulatory requirements.

The Company maintains an allowance for losses on unfunded commercial lending commitments to provide for the risk of loss inherent in these arrangements. The allowance is computed using a methodology similar to that used to determine the allowance for loan losses. This allowance is reported as a liability on the consolidated balance sheets within other liabilities, while the corresponding provision for these losses is recorded as a component of other non-interest expenses. At both December 31, 2015 and 2014, this allowance was $84,000.

Portions of the allowance may be allocated for specific credits; however, the entire allowance is available for any credit that, in management’s judgment, should be charged off. While management utilizes its best judgment and information available, the ultimate adequacy of the allowance is dependent upon a variety of factors beyond the Company’s control, including the performance of the Company’s loan portfolio, the economy, changes in interest rates and the view of the regulatory authorities toward loan classifications.

Although management believes the Company uses the best information available to make loan loss allowance determinations, future adjustments could be necessary if circumstances or economic conditions differ substantially from the assumptions used in making our initial determinations. Increased levels of job loss and high unemployment, home foreclosures and business failures could result in increased levels of nonperforming assets and charge-offs, increased loan loss provisions and reductions in income. Additionally, as an integral part of their examination process, bank regulatory agencies periodically review our allowance for loan losses. The banking agencies could require the recognition of additions to the loan loss allowance based on their judgment of information available to them at the time of their examination.

34


 

The following is an analysis of changes in the allowance for loan losses for the period ended:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

Balance at beginning of year

$

5,202

 

 

$

3,764

 

 

$

3,825

 

 

$

3,058

 

 

$

2,501

 

Loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

(470

)

 

 

(123

)

 

 

(1

)

 

 

(1,937

)

 

 

 

Commercial real estate

 

(84

)

 

 

(186

)

 

 

(782

)

 

 

(36

)

 

 

(211

)

Residential real estate

 

(45

)

 

 

(93

)

 

 

(81

)

 

 

(231

)

 

 

(362

)

Consumer - home equity

 

 

 

 

(48

)

 

 

(12

)

 

 

(59

)

 

 

(91

)

Consumer - other

 

(124

)

 

 

(144

)

 

 

(146

)

 

 

(152

)

 

 

(168

)

Total

 

(723

)

 

 

(594

)

 

 

(1,022

)

 

 

(2,415

)

 

 

(832

)

Recoveries on previous loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

134

 

 

 

274

 

 

 

167

 

 

 

9

 

 

 

3

 

Commercial real estate

 

10

 

 

 

3

 

 

 

11

 

 

 

37

 

 

 

118

 

Residential real estate

 

37

 

 

 

16

 

 

 

26

 

 

 

46

 

 

 

6

 

Consumer - home equity

 

17

 

 

 

24

 

 

 

18

 

 

 

13

 

 

 

6

 

Consumer - other

 

62

 

 

 

77

 

 

 

89

 

 

 

57

 

 

 

60

 

Total

 

260

 

 

 

394

 

 

 

311

 

 

 

162

 

 

 

193

 

Net loan losses

 

(463

)

 

 

(200

)

 

 

(711

)

 

 

(2,253

)

 

 

(639

)

Provision charged to operations

 

455

 

 

 

1,638

 

 

 

650

 

 

 

3,020

 

 

 

1,196

 

Balance at end of year

$

5,194

 

 

$

5,202

 

 

$

3,764

 

 

$

3,825

 

 

$

3,058

 

Ratio of net loan losses to average total loans outstanding

 

0.13

%

 

 

0.06

%

 

 

0.23

%

 

 

0.78

%

 

 

0.24

%

Ratio of loan loss allowance to total loans

 

1.32

%

 

 

1.44

%

 

 

1.09

%

 

 

1.21

%

 

 

1.06

%

 

The $470,000 commercial real estate charge-off in 2015 contains a $468,000 charge-off to an isolated credit relationship that already had a specific reserve in place. The $782,000 commercial real estate charge-off in 2013 contains $710,000 in charge-offs to a single borrower which had $530,000 in a related specific allowance prior to the charge-off. The $1.9 million commercial loan charge-off in 2012 related to a single borrower to which no related allowance had been previously allocated.

The following is an allocation of the year end allowance for loan losses. The allowance has been allocated according to the amount deemed to be reasonably necessary to provide for the possibility of losses being incurred within the following categories of loans as of:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

Commercial

$

1,977

 

 

$

2,064

 

 

$

593

 

 

$

639

 

 

$

565

 

Commercial real estate

 

2,926

 

 

 

2,754

 

 

 

2,638

 

 

 

2,616

 

 

 

1,803

 

Residential real estate

 

153

 

 

 

229

 

 

 

356

 

 

 

343

 

 

 

470

 

Consumer - home equity

 

52

 

 

 

60

 

 

 

88

 

 

 

123

 

 

 

128

 

Consumer - other

 

86

 

 

 

95

 

 

 

89

 

 

 

104

 

 

 

92

 

Total

$

5,194

 

 

$

5,202

 

 

$

3,764

 

 

$

3,825

 

 

$

3,058

 

 

The allocations of the allowance as shown in the previous table should not be interpreted as an indication that future loan losses will occur in the same proportions or that the allocations indicate future loan loss trends. Furthermore, the portion allocated to each loan category is not the total amount available for future losses that might occur within such categories since the total allowance is applicable to the entire portfolio, and allocation of a portion of the allowance to one category of loans does not preclude availability to absorb losses in other categories.

35


 

LOAN PORTFOLIO

The following table represents the composition of the loan portfolio as of:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

2012

 

 

2011

 

 

Balance

 

 

%

 

 

Balance

 

 

%

 

 

Balance

 

 

%

 

 

Balance

 

 

%

 

 

Balance

 

 

%

 

Commercial

$

84,613

 

 

 

21.5

 

 

$

72,330

 

 

 

20.1

 

 

$

73,643

 

 

 

21.2

 

 

$

62,312

 

 

 

19.6

 

 

$

60,233

 

 

 

20.8

 

Commercial real estate

 

237,137

 

 

 

60.1

 

 

 

223,536

 

 

 

62.1

 

 

 

206,744

 

 

 

59.6

 

 

 

193,417

 

 

 

61.1

 

 

 

160,319

 

 

 

55.5

 

Residential real estate

 

45,414

 

 

 

11.5

 

 

 

38,875

 

 

 

10.8

 

 

 

42,288

 

 

 

12.2

 

 

 

39,091

 

 

 

12.3

 

 

 

45,780

 

 

 

15.8

 

Consumer - home equity

 

23,334

 

 

 

5.9

 

 

 

21,328

 

 

 

5.9

 

 

 

19,510

 

 

 

5.6

 

 

 

17,910

 

 

 

5.6

 

 

 

16,916

 

 

 

5.9

 

Consumer - other

 

3,756

 

 

 

1.0

 

 

 

4,116

 

 

 

1.1

 

 

 

4,648

 

 

 

1.4

 

 

 

4,552

 

 

 

1.4

 

 

 

5,848

 

 

 

2.0

 

Total loans

$

394,254

 

 

 

 

 

 

$

360,185

 

 

 

 

 

 

$

346,833

 

 

 

 

 

 

$

317,282

 

 

 

 

 

 

$

289,096

 

 

 

 

 

 

The following schedule sets forth maturities based on remaining scheduled repayments of principal or next re-pricing opportunity for loans (excluding residential real estate, consumer- home equity and consumer-other).

 

 

(Amounts in thousands)

 

 

December 31, 2015

 

 

1 Year or Less

 

 

Over 1 Year

to 5 Years

 

 

Over 5 Years

 

 

Total

 

Commercial

$

57,143

 

 

$

15,157

 

 

$

12,313

 

 

$

84,613

 

Commercial real estate

 

92,435

 

 

 

96,389

 

 

 

48,313

 

 

 

237,137

 

Total loans

$

149,578

 

 

$

111,546

 

 

$

60,626

 

 

$

321,750

 

 

The following schedule sets forth loans based on next re-pricing opportunity for floating and adjustable interest rate products, and by remaining scheduled principal payments for loan products with fixed rates of interest. Residential real estate, consumer - home equity and consumer – other loans have again been excluded.

 

 

(Amounts in thousands)

 

 

December 31, 2015

 

 

1 Year or Less

 

 

Over 1 Year

 

 

Total

 

Floating or adjustable rates of interest

$

145,026

 

 

$

105,493

 

 

$

250,519

 

Fixed rates of interest

 

4,552

 

 

 

66,679

 

 

 

71,231

 

Total loans

$

149,578

 

 

$

172,172

 

 

$

321,750

 

 

The Company recorded an increase of $34.1 million in the loan portfolio in 2015 from the level of $360.2 million recorded at December 31, 2014. Gross loans as a percentage of earning assets stood at 69.1% as of December 31, 2015 and 67.3% at December 31, 2014. The loan-to-deposit ratio at December 31, 2015 was 79.4% as compared to 78.9% at December 31, 2014. Despite the slow economic recovery in the region, the Bank posted year-over-year growth in total loans of 9.5%. As the balance sheet is adequately structured to accommodate additional loan growth, management remains committed to fulfilling the credit needs of creditworthy customers. Included in year-end total loans are 90-day or less loans closed in December 2015 for $24.2 million, compared to $22.6 million in 2014. At December 31, 2015 the loan loss allowance of $5.2 million represented approximately 1.3% of outstanding loans, and at December 31, 2014, the loan loss allowance of $5.2 million represented approximately 1.4% of outstanding loans.

The portion of the loan portfolio represented by commercial loans (including commercial real estate) remained about the same from 82.2% in 2014 to 81.6% in 2015. Consumer loans (including home equity loans) were approximately 6.9% of the loan portfolio in 2015 and 7.0% in 2014 as the Bank remains challenged in growing these portfolios with consumers deleveraging their household since the economic downturn of 2008-2009. Between 2014 and 2015, the balance of residential real estate loans increased slightly from 10.8% to 11.5% of the loan portfolio as the bank placed quality, non-secondary market qualified and construction loans in the portfolio. The banks overwhelming majority of mortgage originations are sold to the secondary market in order to take advantage of historically low interest rates as management does not look to take on material long term interest rate risk within the portfolio yields.

Commercial, commercial real estate and residential real estate loans continue to comprise the largest share of the Company’s loan portfolio. At the end of 2015, commercial, commercial real estate and residential real estate loans comprised a combined 93.1% of the portfolio compared to 92.1% at December 31, 2011. The loan portfolio at December 31, 2015 also included home equity loans at 5.9% and consumer installment loans at 1.0%. These percentages compare to home equity loans at 5.9% and consumer installment loans at 2.0% on December 31, 2011.

36


 

The commercial loan portfolio, which includes both commercial and commercial real estate (CRE) loans, is $321.8 million at December 31, 2015, an increase of $25.9 million from the balance of $259.9 million recorded at December 31, 2014, and represents a 8.7% growth. Short-term, asset-based commercial loans, including lines of credit, decreased slightly during the year. CRE loans increased $13.6 million, or 6.1%, which substantially represents investment real estate supported by third-party rents and leases along with other known bank concentrations such as Skilled Nursing and Hotels that are classified as non-owner occupied CRE. At December 31, 2015, the total CRE portfolio consisted of 28.4% in owner-occupied real estate and 71.6% in non-owner occupied real estate. The increase in CRE loans was a direct result of management taking strategic advantage of competitive market conditions and the Bank’s considerable liquidity position. The CRE portfolio was also enhanced by lending into the Skilled Nursing and Personal Health Care industries. In 2006, the federal banking regulatory agencies published interagency guidance on CRE Concentration Risk Management stating that if total commercial real estate concentration exceeded 300% of a bank’s total capital (or if the CRE portfolio increased by over 50% in the preceding 3 years), the portfolio may represent significant concentration risk and additional monitoring may be required. The Bank’s CRE concentration, excluding owner-occupied real estate, as of December 31, 2015 was $169.9 million, which is 264.0% of total unimpaired or risk-based capital, compared to 246.6% for 2014. Management believes that its current level of credit review, portfolio monitoring and stress testing adequately assures that the Bank is mitigating CRE concentration levels. In a strategic effort to diversify, the Bank continues to develop its commercial loans and, as such, the December 31, 2015 balance of $84.6 million represents 26.3% of the total commercial loan portfolio, which reflected a 1.9% increase from the period December 31, 2014 to December 31, 2015. However, excluding the year-end, 90-day or less, cash-secured loans that were increased by $1.6 million from 2014 to 2015, the core commercial loan portfolio grew by $10.7 million, or 21.5%, from 2014 to 2015. In addition, residential loans grew by $6.5 million, or 16.5%, for the same period.

Loan personnel will continue to aggressively pursue both commercial and small business opportunities supported by product incentives and marketing efforts. When necessary, management will continue to offer competitive fixed-rate and derivative pricing options on commercial real estate products to qualifying customers in an effort to establish new business relationships, retain existing relationships, and capture additional market share. The Bank’s lending function continues to provide business services to a wide array of medium and small businesses, including but not limited to, commercial and industrial accounts such as health care facilities, grocery stores, manufacturers, trucking companies, physicians and medical groups, service contractors, restaurants, hospitality industry companies, retailers, wholesalers, educational institutions and other political subdivisions as well as commercial and residential real estate builders.

Loan personnel will continue to aggressively pursue both commercial and small business opportunities supported by product incentives and marketing efforts. When necessary, management will continue to offer competitive fixed-rate commercial real estate products to qualifying customers in an effort to establish new business relationships, retain existing relationships, and capture additional market share. The Bank’s lending function continues to provide business services to a wide array of medium and small businesses, including but not limited to, commercial and industrial accounts such as health care facilities, grocery stores, manufacturers, trucking companies, physicians and medical groups, service contractors, restaurants, hospitality industry companies, retailers, wholesalers, educational institutions and other political subdivisions as well as commercial and residential real estate builders.

Commercial and small business loans are originated by commercial loan personnel and other loan personnel assigned to the Bank’s offices within various geographical regions. These loans are all processed in accordance with established business loan underwriting standards and practices.

The following table provides an overview of commercial loans by various business sectors reflecting the areas of largest concentration. It should be noted that these are current loan balances including executed commitments to fund and do not reflect existing commitments that have not been accepted or executed.

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

Balances

 

 

% of Portfolio

 

 

Balances

 

 

% of Portfolio

 

 

Balances

 

 

% of Portfolio

 

Non-residential building/apartment building

$

65,308

 

 

 

20.30

 

 

$

56,731

 

 

 

19.17

 

 

$

51,396

 

 

 

18.33

 

Skilled nursing

 

36,119

 

 

 

11.23

 

 

 

30,239

 

 

 

10.22

 

 

 

30,589

 

 

 

10.91

 

Hotels/motels

 

29,215

 

 

 

9.08

 

 

 

31,151

 

 

 

10.53

 

 

 

24,745

 

 

 

8.83

 

Trucking/courier services

 

19,941

 

 

 

6.20

 

 

 

15,670

 

 

 

5.30

 

 

 

13,934

 

 

 

4.97

 

Residential real estate lessors, agents and

   managers

 

16,032

 

 

 

4.98

 

 

 

14,245

 

 

 

4.81

 

 

 

4,398

 

 

 

1.57

 

 

37


 

The most substantial increase in concentrations since 2013 comes from non-residential building/apartment building. The single largest customer relationship had an aggregate balance at year end 2015 of $9.7 million compared to $11.4 million in 2014. This balance represented approximately 2.8% of the total commercial and CRE portfolio in 2015 and 3.9% in 2014. It is important to note that within this relationship, there is a 90-day or less note for $6.2 million in 2015 and $10.5 million in 2014, which were fully secured by segregated deposit accounts with the Bank at the time of origination.

Throughout 2015, the price of oil has declined significantly. This occurrence has negatively affected several industries, particularly those whose revenues are derived from oil and oil-related products. The Company has reviewed its borrowers to identify and measure any potential credit losses relating to oil. Nothing of significance was noted and no additional provisions are considered necessary.

The Bank continues to be active in home equity financing. Home equity term loans and credit lines (HELOCs) remain popular with consumers wishing to finance home improvement costs, education expenses, vacations and consumer goods purchased at favorable interest rates. In order to improve customer retention and provide better overall balance, management will continue to evaluate and reposition the Company’s portfolio product offerings during 2016.

In the consumer lending area, the Company provides financing for a variety of consumer purchases, such as: fixed- and variable-rate amortizing mortgage products that consumers utilize for home improvements; the purchase of consumer goods of all types; and education, travel and other personal expenditures. The consolidation of credit card balances and other existing debt into term payouts continues to remain a popular financing option among consumers.

Additional information regarding the loan portfolio can be found in Item 8, Notes 1, 3, 8, 11 and 14 to the Consolidated Financial Statements.

MORTGAGE BANKING

In late 2011, the Company implemented a wholesale mortgage operation serviced through CSB. During 2013 and 2012, management capitalized on the expertise of CSB’s newly hired personnel to substantially increase loans sold on the secondary market. The persistent rise in mortgage rates that began in May 2013 caused the Company’s application volume to decline from $82.9 million and $94.2 million for the first and second quarters of 2013 to $42.7 million in the third quarter of 2013, compared to $123.9 million for the same quarter of 2012. With the dramatic volume decrease and the prospects for any turnaround considered improbable in the near term, the Company curtailed portions of its mortgage banking activities. Originations from the wholesale channel and all out-of-market retail originations were closed down as of September 13, 2013. In addition to the origination channels, operational staff were also severed in order to right-size the business line with expected volume.

Currently, the Company is not retaining the servicing on loans sold. Although the Company’s primary strategy is to sell long-term residential mortgages, loans are occasionally retained in the portfolio when requested by a customer or to enhance account relationships, and tend to be variable rate or shorter term. The mix of portfolio retained to those sold to investors will vary from year to year. The Company has shifted to a retail based volume versus the wholesale channel.

The Company maintains reserves for mortgage loans sold to agencies and investors in the event that, either through error or disagreement between the parties, the Company is required to indemnify the purchase. The reserves take into consideration risks associated with underwriting, key factors in the mortgage industry, loans with specific reserve requirements, past due loans and potential indemnification by the Company. Reserves are estimated based on consideration of factors in the mortgage industry, such as declining collateral values and rising levels of delinquency, default and foreclosure, coupled with increased incidents of quality reviews at all levels of the mortgage industry seeking justification for pushing back losses to loan originators and wholesalers. As of December 31, 2015 and 2014, the Company had reserves for mortgage loans sold of $719,000 and $700,000, respectively. For both the twelve months ended December 31, 2015 and 2014, the Company recorded $19,000 in provision expense related to potential repurchase and warranties exposure. For the years ended December 31, 2015 and 2014, the Company did not repurchase any mortgage loans sold.

INVESTMENT SECURITIES

Investment securities are segregated into three separate portfolios: available-for-sale, held-to-maturity and trading. Each portfolio type has its own method of accounting. The Company currently does not maintain a held-to-maturity portfolio. Securities classified as available-for-sale are those that could be sold for liquidity, investment management, or similar reasons even though management has no present intentions to do so. Securities available-for-sale are carried at fair value using the specific identification method. Changes in the unrealized gains and losses on available-for-sale securities are recorded net of tax effect as a component of comprehensive income.

38


 

Held-to-maturity securities are recorded at historical cost and adjusted for amortization of premiums and accretion of discounts. Securities designated by the Company as held-to-maturity tend to be higher yielding but less liquid either due to maturity, size or other characteristics of the issue. The Company must have both the intent and the ability to hold such securities to maturity.

Trading securities are currently an investment in obligations of states and political subdivisions and a short duration bond fund. Management has purchased these securities principally for the purpose of selling them in the near term. Trading securities are carried at fair value with valuation adjustments included in other non-interest income.

Securities the Company has designated as available-for-sale may be sold prior to maturity in order to fund loan demand, to adjust for interest rate sensitivity, to reallocate bank resources or to reposition the portfolio to reflect changing economic conditions and shifts in the relative values of market sectors. Available-for-sale securities tend to be more liquid investments and generally exhibit less price volatility as interest rates fluctuate.

Securities are evaluated periodically to determine whether a decline in their value is other-than-temporary. Management utilizes criteria such as the magnitude and duration of the decline, in addition to the reasons underlying the decline, to determine whether the loss in value is other-than-temporary. The OTTI is not intended to indicate that the decline is permanent, but indicates that the prospect for a near-term recovery of value is not necessarily favorable, or that there is a lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. Once a decline in value is determined to be an OTTI, the credit-related OTTI is recognized in earnings while the non-credit related OTTI on securities not expected to be sold is recognized in other comprehensive income (loss).

The following table shows the fair value of available-for-sale securities by type of obligation at:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

U.S. Treasury and U.S. Government agencies and corporations

$

12,623

 

 

$

8,749

 

 

$

9,059

 

Obligations of states and political subdivisions

 

51,405

 

 

 

50,091

 

 

 

43,535

 

U.S. Government-sponsored mortgage-backed and related securities

 

86,046

 

 

 

99,579

 

 

 

95,107

 

Trust preferred securities

 

778

 

 

 

779

 

 

 

10,136

 

Federal Home Loan Bank and Federal Reserve Bank stock

 

3,049

 

 

 

3,049

 

 

 

3,049

 

Total fair value of investment securities available-for-sale

$

153,901

 

 

$

162,247

 

 

$

160,886

 

 

Impairment Analysis of Investment Securities

Item 8, Note 2 in the Notes to the Consolidated Financial Statements contains the accounting and disclosures for securities impairment.

Fair Value

The Company owns two trust preferred securities totaling $2.0 million (original face) consisting of obligations of banks, thrifts and insurance companies. The market for these securities at December 31, 2015 is not fully active and markets for similar securities are also not completely active. Given conditions in the debt markets today and the absence of observable transactions in the secondary and new issue markets, the Company determined the few observable transactions and market quotations that are available are not reliable for purposes of determining fair value at December 31, 2015. It was decided that an income valuation approach technique (present value technique) that maximizes the use of relevant observable inputs and minimizes the use of unobservable inputs would be more representative of fair value than the market approach valuation technique used at measurement dates prior to 2008.

The Company enlisted the aid of an independent third party to perform the trust preferred securities valuations. The approach to determining fair value involved the following process:

 

1.

Estimate the credit quality of the collateral using average probability of default values for each issuer (adjusted for rating levels).

 

2.

Consider the potential for correlation among issuers within the same industry for default probabilities (e.g. banks with other banks).

 

3.

Forecast the cash flows for the underlying collateral and apply to each trust preferred security tranche to determine the resulting distribution among the securities.

 

4.

Discount the expected cash flows to calculate the present value of the security.

39


 

The effective discount rates on an overall basis generally range from 10.26% to 14.12% and are highly dependent upon the credit quality of the collateral, the relative position of the tranche in the capital structure of the trust preferred securities and the prepayment assumptions.

Based upon the results of the analysis, the Company currently believes that a weighted average price of approximately $0.44 per $1.00 of par value is representative of the fair value of the two trust preferred securities, with individual securities therein ranging from $0.43 to $0.45.

The Company considered all information available as of December 31, 2015 to estimate the impairment and resulting fair value of the trust preferred securities. These securities are supported by a number of banks and insurance companies located throughout the country. While the number of bank failures has declined since the historically high failure rates of 2009, 2010 and 2011, there is still the potential for troubled banks to fail. The Company did not recognize any credit related impairment during 2015 or 2014. If the conditions of the underlying banks in the trust preferred securities worsen, there may be additional impairment to recognize in 2016 or later.  

A summary of securities held at December 31, 2015, classified according to the earlier of next re-pricing or the maturity date and the weighted average yield for each range of maturities, is set forth below. Fixed-rate mortgage-backed securities are classified by their estimated contractual cash flow, adjusted for current prepayment assumptions. Actual maturities may differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

(Amounts in thousands)

 

 

Fair Value

 

 

Weighted

Average

Yield (1)

 

U.S. Government agencies and corporations:

 

 

 

 

 

 

 

Maturing or repricing within one year

$

 

 

 

%

Maturing or repricing after one year but within five years

 

2,988

 

 

 

2.510

 

Maturing or repricing after five years but within ten years

 

9,635

 

 

 

2.629

 

Maturing or repricing after ten years

 

 

 

 

 

Total U.S. Government agencies and corporations

$

12,623

 

 

 

2.601

%

Obligations of states and political subdivisions:

 

 

 

 

 

 

 

Maturing or repricing within one year

$

 

 

 

%

Maturing or repricing after one year but within five years

 

1,828

 

 

 

5.865

 

Maturing or repricing after five years but within ten years

 

12,599

 

 

 

4.546

 

Maturing or repricing after ten years

 

36,978

 

 

 

4.331

 

Total obligations of states and political subdivisions

$

51,405

 

 

 

4.438

%

U.S. Government mortgage-backed and related securities:

 

 

 

 

 

 

 

Maturing or repricing within one year

$

 

 

 

%

Maturing or repricing after one year but within five years

 

562

 

 

 

0.211

 

Maturing or repricing after five years but within ten years

 

 

 

 

 

Maturing or repricing after ten years

 

85,484

 

 

 

2.134

 

Total U.S. Government mortgage-backed and related securities

$

86,046

 

 

 

2.122

%

Other securities (2):

 

 

 

 

 

 

 

Maturing or repricing within one year

$

778

 

 

 

0.606

%

Maturing or repricing after one year but within five years

 

 

 

 

 

Maturing or repricing after five years but within ten years

 

 

 

 

 

Maturing or repricing after ten years

 

3,049

 

 

 

 

Total other securities

$

3,827

 

 

 

0.123

%

 

(1)

The weighted-average yield has been computed by dividing the total interest income adjusted for amortization of premium or accretion of discount over the life of the security by the amortized cost of the securities outstanding. The weighted-average yield of tax-exempt obligations of states and political subdivisions has been calculated on a fully taxable equivalent basis. The amount of adjustment to interest, which is based on the statutory tax rate of 34%, was $858,000.

(2)

Regulatory stock is included in the amount maturing or repricing after ten years, and although pays dividends, is not contractually obligated.

40


 

As of December 31, 2015, there were $8.8 million in callable U.S. Government agency securities and $3.3 million in callable obligations of states and political subdivisions that, given current and expected interest rate environments, have the possibility of being called within the one-year time horizon. These securities are categorized according to their contractual maturities, with none classified as maturing or repricing within one year, $261,000 classified as maturing after one year but within five years, $10.9 million classified as maturing after five years but within ten years and $935,000 classified as maturing after 10 years.

As of December 31, 2015, there were no callable U.S. Government agency securities and $28.0 million in callable obligations of states and political subdivisions that, given current and expected interest rate environments, have the possibility of being called within the time frame defined as after one year but within five years. These securities are categorized according to their contractual maturities, with $1.2 million maturing after one year but within five years, $8.1 million maturing after five years but within ten years and $18.7 million maturing after 10 years.

As of December 31, 2015, the carrying value of all investment securities totaled $153.9 million, a decrease of $8.3 million, or 5.1%, from the prior year. The Bank’s management elected to reallocate some of the proceeds from called and paid-down securities that were realized during the twelve months ended December 31, 2015. Additionally, by utilizing the available liquidity, the Bank was able to fund commercial loan growth. The investment portfolio represents 31.0% of each deposit dollar, down from 35.5% at the prior year end. The allocation between single maturity investment securities and mortgage-backed securities shifted to a 45/55 split versus the 39/61 division of the previous year.

Holdings of obligations of U.S. Government agencies and corporations increased by $4.0 million, or 46.0%. The increase was due to purchases of $9.8 million offset by calls of $6.4 million.

Holdings of U.S. Government-sponsored mortgage-backed securities decreased by $15.9 million, or 18.6%. This decrease was primarily the result of principal paydowns of $14.3 million.

Holdings of U.S. Government-guaranteed small business administration pools increased $2.8 million with the purchase of a small business administration pool. Last year, there were none of these holdings.

Holdings of other securities remained relatively unchanged during the year.

The mix of mortgage-backed and related securities remained weighted in favor of fixed-rate securities in 2015, and accordingly, the portion of the mortgage-backed portfolio allocated to fixed-rate securities increased slightly from 96.8% to 98.8% in the current year. Floating-rate and adjustable-rate mortgage-backed securities provide some degree of protection against rising interest rates, while fixed-rate securities perform better in periods of stable-to-slightly-declining interest rates. Included in the mortgage-backed securities and related portfolio are investments in collateralized mortgage obligations, which totaled $13.5 million and $14.0 million at December 31, 2015 and 2014, respectively, and U.S. Government-guaranteed small business administration pools which totaled $2.8 million in 2015 and was zero in 2014.

At December 31, 2015, a net unrealized loss of $147,000, net of tax, was included in shareholders’ equity as a component of other comprehensive income, as compared to a net unrealized gain of $359,000, net of tax, as of December 31, 2014. Lower interest rates generally translate into more favorable market prices for debt securities; conversely, rising interest rates generally result in depreciation in the market value of debt securities.

The Company has $778,000 in investments considered to be structured notes as of December 31, 2015, relatively unchanged compared to $779,000 from one year ago. The Company has no investments in other derivative products.

Additional information regarding investment securities can be found in Item 8, Notes 1 and 2 to the Consolidated Financial Statements.

DEPOSITS

The Company’s deposits are primarily derived from the individuals and businesses located in its market area. Total deposits at year-end exhibited an increase of 8.7% to $496.4 million at December 31, 2015, as compared to $456.8 million at December 31, 2014.

The Company’s deposit base consists of demand deposits, savings, money market and time deposit accounts. Noninterest-bearing deposits increased 14.2% during 2015, while interest-bearing deposits increased by 7.2%.

At December 31, 2015, noninterest-bearing deposits were $108.1 million, or 21.8%, compared to $94.7 million or 20.1% of total deposits in 2014.

41


 

Core deposits, which are deposits exclusive of certificates of deposit greater than $250,000, represented 93.4% of total deposits at year-end 2015 compared to 91.7% in 2014.

The Company’s portfolio of certificates of deposit is sourced primarily from customers in the Bank’s immediate market area and includes an insignificant amount of brokered deposits.

Average noninterest-bearing and interest-bearing checking accounts now comprise 29.5% of total deposits compared to 24.2% five years ago. The largest shift, however, is the decline in CD balances of 11.6%. This is reflective of the unwillingness of customers to commit to longer terms in the low interest rate environment, and the expectation of rising rates on the horizon. The following table depicts how the deposit mix has shifted during this five-year time frame.

 

 

(In percentages)

 

 

December 31,

 

 

2015

 

 

2011

 

Checking

 

21.6

 

 

 

16.8

 

NOW

 

7.9

 

 

 

7.4

 

Money market

 

16.3

 

 

 

11.2

 

Savings

 

25.0

 

 

 

23.8

 

CDs

 

29.2

 

 

 

40.8

 

 

Additional information regarding interest-bearing deposits can be found in Item 8, Note 5 to the Consolidated Financial Statements.

OTHER ASSETS AND OTHER LIABILITIES

Premises and equipment totaled $9.2 million at December 31, 2015, an increase of $1.5 million from $7.7 million at December 31, 2013. The increase is mainly due to construction of a new branch in Canfield, Ohio in Mahoning County. Bank-owned life insurance had a cash surrender value of $17.3 million at December 31, 2015 and $17.0 million at December 31, 2014. The Company purchased $1.6 million in bank-owned life insurance in 2014 and $714,000 in 2013 as part of its funding of executive post-retirement benefits. Other assets increased to $12.3 million at December 31, 2015 from $8.0 million at December 31, 2014. Net deferred tax assets measured $3.3 million at December 31, 2015 comparable to $3.4 million at December 31, 2014. Federal income tax receivable of $330,000 and $70,000 was recorded for the years ended December 31, 2015 and 2014, respectively.

In 2015, a $3.6 million investment in a partnership fund is included in other assets and $1.7 million at 2014 with an offsetting $2.4 million in other liabilities at 2015 and $810,000 in 2014, which is the commitment to fund this affordable housing investment. Also, an investment of $2.0 million into a pooled fund of small business administration loans was an addition to other assets. Both of these investments are intended to satisfy Community Reinvestment Act requirements.

Other liabilities measured $9.7 million at December 31, 2015 and $6.4 million at December 31, 2014. The increase from December 31, 2014 is due to a $1.5 million increase in the commitment to fund the affordable housing partnership fund previously described. In 2015, there was a $1.0 million balance in securities to settle on investment purchases, with none at December 31, 2014. Other major components are accrued interest on deposits and borrowings which measured $248,000 and $290,000 in 2015 and 2014. Accrued expenses measured $3.9 million at December 31, 2015 and $3.6 million at December 31, 2014. Post-retirement benefits is the largest accrued expense item, which measured $2.8 million at December 31, 2015 and $2.5 million at December 31, 2014.

ASSET-LIABILITY MANAGEMENT

The Company’s executive management and Board of Directors routinely review the Company’s balance sheet structure for stability, liquidity and capital adequacy. The Company has defined a set of key control parameters which provide various measures of the Company’s exposure to changes in interest rates. The Company’s asset-liability management goal is to produce a net interest margin that is relatively stable despite interest rate volatility, while maintaining an acceptable level of earnings. Net interest income is the difference between total interest earned on a fully taxable equivalent basis and total interest expensed. The net interest margin ratio expresses this difference as a percentage of average earning assets. In the past five years, the net interest margin has averaged 3.61% ranging between 3.41% and 3.72% as depicted in the following table.

 

 

(In percentages)

 

December 31,

 

2015

 

2014

 

2013

 

2012

 

2011

Net interest margin

3.65

 

3.67

 

3.41

 

3.58

 

3.72

 

42


 

Included among the various measurement techniques used by the Company to identify and manage exposure to changing interest rates is the use of computer-based simulation models. Computerized simulation techniques enable the Company to explore and measure net interest income volatility under alternative asset deployment strategies, different interest rate environments, various product offerings and changing growth patterns.

During 2015, the effective maturities of earning assets remained fairly stable as rates in the credit markets remained extremely low. Federal Reserve policy makers kept the short-term rates in the range of 0.00% to 0.50% during all of 2015 in an attempt to ease strains in the financial market, stimulate spending and help improve the recovery. The quarter point tightening in December 2015 is not expected to affect markets significantly. During the year, management invested the excess funds, with an allocation towards municipal bonds for yield, and mortgage-backed securities for cash flow.

The computerized simulation techniques utilized by management provide a more sophisticated measure of the degree to which the Company’s interest sensitive assets and liabilities may be impacted by changes in the general level of interest rates. These analyses show the Company’s net interest income remaining relatively neutral within the economic and interest rate scenarios anticipated by management. As previously noted, the Company’s net interest margin has remained in the range of 3.41% to 3.72% over the past five years, a period characterized by significant shifts in the mix of earning assets and the direction and level of interest rates. The targeted Federal funds rate during that period ranged from a low of 0.00% to 0.50%, as Federal Reserve monetary policy turned from guarding against deflation to warding off inflationary threats to attempting to recover from a recession and softening the effects of the housing correction.

 

 

LIQUIDITY

The central role of the Company’s liquidity management is to (1) ensure sufficient liquid funds to meet the normal transaction requirements of its customers, (2) take advantage of market opportunities requiring flexibility and speed, and (3) provide a cushion against unforeseen liquidity needs.

Liquidity risk arises from the possibility that the Company may not be able to satisfy current or future financial commitments or may become unduly reliant on alternative funding sources. The objective of liquidity management is to ensure the Company has the ability to fund balance sheet growth and meet deposit and debt obligations in a timely and cost-effective manner. Management monitors liquidity through a regular review of asset and liability maturities, funding sources, and loan and deposit forecasts. The Company maintains strategic and contingency liquidity plans to ensure sufficient available funding to satisfy requirements for balance sheet growth, properly manage capital markets funding sources and address unexpected liquidity requirements.

Principal sources of liquidity available to the Company include assets considered relatively liquid, such as interest-bearing deposits in other banks, federal funds sold, and cash and due from banks, as well as cash flows from maturities and repayments of loans, investment securities and mortgage-backed securities.

Principal repayments on mortgage-backed securities, collateralized mortgage obligations and small business administration pools, along with investment securities maturing or called amounted to $23.7 million during 2015, representing 15.4% of the total combined portfolio, compared to $22.1 million, or 13.0%, of the portfolio a year ago.

In order to address the concern of FDIC insurance of larger depositors, the Bank is a member of the Certificate of Deposit Account Registry Service (CDARS®) program and the Insured Cash Sweep (ICS) program. Through CDARS®, the Bank’s customers can increase their FDIC insurance by up to $50.0 million through reciprocal certificate of deposit accounts and likewise through ICS, they can accomplish the same through money market savings accounts. This is accomplished by the Bank entering into reciprocal depository relationships with other member banks. The individual customer’s large deposit is broken into amounts below $250,000 and placed with other banks that are members of the network. The reciprocal member bank issues certificates of deposit or money market savings accounts in amounts that ensure that the entire deposit is eligible for FDIC insurance. The Bank can also enter into one-way buy or sell transactions which are not reciprocated. At December 31, 2015, the Bank had $21.3 million in deposits in the CDARS® program, and $4.6 million of deposits in the ICS money market program. For regulatory purposes, CDARS® and ICS are considered a brokered deposit even though reciprocal deposits are generally matched with funds from customers in the local market.

43


 

Along with its liquid assets, the Bank has other sources of liquidity available to it which help to ensure that adequate funds are available as needed. These other sources include, but are not limited to, the ability to obtain deposits through the adjustment of interest rates, the purchasing of federal funds, correspondent bank lines of credit and access to the Federal Reserve Discount Window. The Bank is also a member of the Federal Home Loan Bank of Cincinnati, which provides its largest source of liquidity. At December 31, 2015, the Bank had approximately $9.0 million available of collateral-based borrowing capacity at FHLB of Cincinnati, supplementing the $3.1 million of availability with the Federal Reserve Discount window. Additionally, the FHLB has committed a $28.2 million cash management line, of which nothing has been disbursed, subject to posting additional collateral. The Bank, by policy, has access to approximately 5% of total deposits in brokered certificates of deposit that could be used as an additional source of liquidity. At December 31, 2015 and 2014 there was $11.1 million and $6.0 million, respectively, in outstanding balances in brokered certificates of deposit. The Company was also granted a total of $8.5 million in unsecured, discretionary Federal Funds lines of credit with no funds drawn upon as of December 31, 2015. Unpledged securities of $40.8 million are also available for borrowing under repurchase agreements or as additional collateral for FHLB lines of credit or to sell to generate liquidity.

The Company has other more limited sources of liquidity. In addition to its existing liquid assets, it can raise funds in the securities market through debt or equity offerings or it can receive dividends from the Bank. Generally, the Bank may pay dividends without prior approval as long as the dividend is not more than the total of the current calendar year-to-date earnings plus any earnings from the previous two years not already paid out in dividends, as long as the Bank remains well-capitalized after the dividend payment. The amount available for dividends in 2016 is $4.4 million plus 2016 profits retained up to the date of the dividend declaration. Future dividend payments by the Bank to the Company are based upon future earnings. The Company had cash of $3.8 million at December 31, 2015 available to meet cash needs. It also held a $6.0 million note receivable, the cash flow from which approximates the debt service on the Junior Subordinated Debentures. Cash is generally used by the Company to pay quarterly interest payments on the debentures, to pay dividends to common shareholders and to fund operating expenses.

In November 2013, the Bank closed its Middlefield branch due to its nominal asset size. In addition, total deposits at the Middlefield branch were less than 1% of total Bank deposits. The Bristol and Mantua branches are less than twenty miles away. Any loss of deposits or customers has not had a material effect on liquidity or consolidated deposit totals.

Cash and cash equivalents increased from $10.6 million in 2014 to $18.5 million in 2015. The following table details the cash flows from operating activities for the years ended 2015, 2014 and 2013.

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

Net income

$

4,378

 

 

$

3,869

 

 

$

1,784

 

Adjustments to reconcile net income to net cash flow from operating

   activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

2,534

 

 

 

2,465

 

 

 

3,221

 

Provision for loan losses

 

455

 

 

 

1,638

 

 

 

650

 

Investment securities available-for-sale gains, net

 

(75

)

 

 

(588

)

 

 

(535

)

Net impairment losses recognized in earnings

 

 

 

 

 

 

 

1,954

 

Increase in trading account

 

(273

)

 

 

(614

)

 

 

(7,247

)

Other real estate (gains) losses, net

 

 

 

 

(9

)

 

 

25

 

Originations of mortgage banking loans held for sale

 

(39,191

)

 

 

(18,443

)

 

 

(249,714

)

Proceeds from the sale of mortgage banking loans

 

36,575

 

 

 

18,907

 

 

 

275,305

 

Mortgage banking gains, net

 

(785

)

 

 

(440

)

 

 

(1,491

)

Earnings on bank-owned life insurance

 

(338

)

 

 

(336

)

 

 

(324

)

Changes in:

 

 

 

 

 

 

 

 

 

 

 

Deferred taxes

 

303

 

 

 

451

 

 

 

96

 

Prepaid FDIC assessment

 

 

 

 

 

 

 

1,187

 

Federal income tax receivable

 

(260

)

 

 

982

 

 

 

667

 

Other assets and liabilities

 

(1,936

)

 

 

(676

)

 

 

1,322

 

Net cash flow from operating activities

$

1,387

 

 

$

7,206

 

 

$

26,900

 

 

44


 

Key variations stem from: 1) Provision for loan losses decreased by $1.2 million in 2015 from 2014.  $1.3 million of the provision in 2014 is related to one affiliated group. 2) Impairment losses of $2.0 million were recognized in 2013 with none in 2014 or 2015.  The losses in 2013 were due to regulatory changes mandated by the Volcker Rule. 3) Gains on the sale of investments decreased to $75,000 in 2015 compared to $588,000 in 2014 and $535,000 in 2013. 4) A purchase of trading securities was made in 2013 for $7.0 million. 5) Loans held for sale increased $3.4 million in 2015 compared to a decrease of $24,000 in 2014 and a decrease of $24.1 million in 2013 due to the impact of interest rates on activity of mortgage banking and the exit from wholesale operations in September 2013. 6) In 2014, a $1.1 million refund and in 2013, a refund of $933,000 was received from the IRS with a resulting decrease in federal income tax receivable. 7) In 2013, included in the $1.2 million change in the FDIC assessment is a returned deposit of $1.1 million. 8) Other assets increased in 2015 due to an investment in SBA loans fund of $2.0 million. Refer to the Consolidated Statements of Cash Flows in item 8 for a summary of the sources and uses of cash for 2015, 2014 and 2013.

CONTRACTUAL OBLIGATIONS AND COMMITMENTS

The Company has various obligations, including contractual obligations and commitments that may require future cash payments.

Contractual Obligations: The following table presents significant fixed and determinable contractual obligations to third parties by payment date. Further discussion of the nature of each obligation is included in the referenced Item 8, Notes to the Consolidated Financial Statements.

 

 

 

 

(Amounts in thousands)

 

 

 

 

December 31, 2015

 

 

 

 

Payments Due in:

 

 

See Note

 

One Year or Less

 

 

One to Three Years

 

 

Three to Five Years

 

 

Over Five Years

 

 

Total

 

Non-interest bearing deposits

 

 

$

108,144

 

 

$

 

 

$

 

 

$

 

 

$

108,144

 

Interest bearing deposits (a)

5

 

 

256,433

 

 

 

 

 

 

 

 

 

 

 

 

256,433

 

Average rate (b)

 

 

 

0.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.16

%

Certificates of deposit (a)

5

 

 

92,256

 

 

 

9,912

 

 

 

11,365

 

 

 

18,294

 

 

 

131,827

 

Average rate (b)

 

 

 

0.54

%

 

 

1.97

%

 

 

2.93

%

 

 

2.48

%

 

 

1.12

%

Federal funds purchased and security repurchase

   agreements (a)

6

 

 

2,499

 

 

 

 

 

 

 

 

 

 

 

 

2,499

 

Average rate (b)

 

 

 

0.10

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.10

%

FHLB advances (a)

6

 

 

22,000

 

 

 

20,000

 

 

 

 

 

 

 

 

 

42,000

 

Average rate (b)

 

 

 

0.74

%

 

 

3.51

%

 

 

 

 

 

 

 

 

 

 

2.06

%

Subordinated debt

7

 

 

 

 

 

 

 

 

 

 

 

5,155

 

 

 

5,155

 

Average rate (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1.96

%

 

 

1.96

%

Operating leases

8

 

 

236

 

 

 

212

 

 

 

92

 

 

 

4

 

 

 

544

 

 

(a)

Excludes present and future accrued interest.

(b)

Variable-rate obligations reflect interest rates in effect at December 31, 2015.

The Company’s operating lease obligations represent short- and long-term lease and rental payments for the Bank’s branch facilities.

The Company also has obligations under its supplemental retirement plans as described in Item 8, Note 9 to the Consolidated Financial Statements. The postretirement benefit payments represent actuarially-determined future benefit payments to eligible plan participants. The Company does not have any commitments or obligations to the defined contribution retirement plan (401(k) plan) at December 31, 2015 due to the funded status of the plan. Additional information regarding benefit plans can be found in Item 8, Note 9 to the Consolidated Financial Statements.

45


 

Off-balance sheet arrangements/commitments: The following table details the amounts and expected maturities of significant off-balance sheet commitments. Additional information regarding commitments can be found in Item 8, Note 8 to the Consolidated Financial Statements.

 

 

(Amounts in thousands)

 

 

December 31, 2015

 

 

One Year

or Less

 

 

One to

Three Years

 

 

Three to

Five Years

 

 

Over Five

Years

 

 

Total

 

Commitments to extend credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial (including commercial real estate)

$

11,444

 

 

$

7

 

 

$

1,209

 

 

$

19,733

 

 

$

32,393

 

Revolving home equity

 

16,335

 

 

 

 

 

 

 

 

 

 

 

 

16,335

 

Overdraft protection

 

9,598

 

 

 

 

 

 

 

 

 

 

 

 

9,598

 

Other

 

653

 

 

 

 

 

 

 

 

 

 

 

 

653

 

Residential real estate

 

4,608

 

 

 

 

 

 

 

 

 

5,251

 

 

 

9,859

 

Standby letters of credit

 

3,453

 

 

 

55

 

 

 

 

 

 

 

 

 

3,508

 

 

Commitments to extend credit, including loan commitments, standby letters of credit, and commercial letters of credit do not necessarily represent future cash requirements since these commitments often expire without being drawn upon.

CAPITAL RESOURCES

Regulatory standards for measuring capital adequacy require banks and bank holding companies to maintain capital based on “risk-adjusted” assets so that categories of assets of potentially higher credit risk require more capital backing than assets with lower risk. In addition, banks and bank holding companies are required to maintain capital to support, on a risk-adjusted basis, certain off-balance sheet activities such as standby letters of credit and interest rate swaps.

The risk-based standards classify capital into two tiers. Tier 1 capital consists of common shareholders’ equity, noncumulative and cumulative perpetual preferred stock, qualifying trust preferred securities and minority interests less intangibles, disallowed deferred tax assets and the unrealized market value adjustment of investment securities available-for-sale. Tier 2 capital consists of a limited amount of the allowance for loan and lease losses, perpetual preferred stock (not included in Tier 1), hybrid capital instruments, term subordinated debt, and intermediate-term preferred stock.

The Federal Financial Institutions Examination Council (FFIEC) determines the risk weightings of direct credit substitutions that have been downgraded below investment grade. Included in the definition of a direct credit substitute are mezzanine and subordinated tranches of trust preferred securities and non-agency collateralized mortgage obligations. Following these guidelines results in an increase in total risk-weighted assets with an attendant decrease in the risk-based capital and Tier 1 risk-based capital ratios.

The Company met all capital adequacy requirements to which it was subject as of December 31, 2015 and December 31, 2014.

In early September 2013, the regulatory bodies substantially revised the capital requirements for all banks, varying with the size of the institution. The new requirements became effective January 1, 2015 and are to be phased in over four years. The Company does not expect a material change to its excess capital position currently enjoyed.

Additional information regarding regulatory matters, including capital requirements, can be found in Item 8, Note 13 to the Consolidated Financial Statements and in the Supervision and Regulation portion of Item 1 - Business.  

INTEREST RATE RISK

Interest rate risk is measured as the impact of interest rate changes on the Company’s net interest income. Components of interest rate risk comprise re-pricing risk, basis risk and yield curve risk. Re-pricing risk arises due to timing differences in the re-pricing of assets and liabilities as interest rate changes occur. Basis risk occurs when re-pricing assets and liabilities reference different key rates. Yield curve risk arises when a shift occurs in the relationship among key rates across the maturity spectrum.

The effective management of interest rate risk seeks to limit the adverse impact of interest rate changes on the Company’s net interest margin, providing the Company with the best opportunity for maintaining consistent earnings growth. Toward this end, management uses computer simulation to model the Company’s financial performance under varying interest rate scenarios. These scenarios may reflect changes in the level of interest rates, changes in the shape of the yield curve, and changes in interest rate relationships.

46


 

The simulation model allows management to test and evaluate alternative responses to a changing interest rate environment. Typically when confronted with a heightened risk of rising interest rates, the Company will evaluate strategies that shorten investment and loan re-pricing intervals and maturities, emphasize the acquisition of floating rate over fixed rate assets, and lengthen the maturities of liability funding sources. When the risk of falling rates is perceived, management will consider strategies that shorten the maturities of funding sources, lengthen the re-pricing intervals and maturities of investments and loans, and emphasize the acquisition of fixed rate assets over floating rate assets. The Company does not currently use financial derivatives, such as interest rate options, caps, floors or other similar instruments. Interest rate swaps are currently used to accommodate large commercial borrowers desiring longer term fixed rates.

Run-off rate assumptions for loans are based on the consensus speeds for the various loan types. Investment speeds are based on the characteristics of each individual investment. Re-pricing characteristics are based upon actual information obtained from the Bank’s information system data and other related programs. Actual results may differ from simulated results not only due to the timing, magnitude and frequency of interest rate changes, but also due to changes in general economic conditions, changes in customer preferences and behavior, and changes in strategies by both existing and potential competitors.

The following table shows the Company’s current estimate of interest rate sensitivity based on the composition of its balance sheet at December 31, 2015. For purposes of this analysis, short-term interest rates as measured by the federal funds rate and the prime lending rate are assumed to increase (decrease) gradually over the next twelve months reaching a level 300 basis points higher (and 100 basis points lower) than the rates in effect at December 31, 2014. Because rates on the short end of the curve are below 3%, it is not practical to review results to the degree of 300 basis points lower. Under both the rising rate scenario and the falling rate scenario, the yield curve is assumed to exhibit a parallel shift.

During 2015, the Federal Reserve kept its target rate for overnight federal funds constant until late December. At December 31, 2015, the difference between the yield on the ten-year Treasury and the three-month Treasury had only slightly decreased to a positive 211 from the positive 213 basis points that existed at December 31, 2014, indicating that the yield curve had remained similarly shaped. At December 31, 2015, rates peaked at the 30-year point on the Treasury yield curve. The yield curve remains positively sloping as interest rates continue to increase with a lengthening of maturities, with rates peaking at the long-end of the Treasury yield curve.

The base case against which interest rate sensitivity is measured assumes no change in short-term rates. The base case also assumes no growth in assets and liabilities and no change in asset or liability mix. Under these simulated conditions, the base case projects net interest income of $20.0 million for the year ending December 31, 2016.

 

 

(Amounts in thousands)

 

 

December 31, 2016

 

 

Net Interest Income

 

 

$ Change

 

 

% Change

 

Change in interest rates:

 

 

 

 

 

 

 

 

 

 

 

Graduated increase of +300 basis points

$

21,691

 

 

$

1,709

 

 

 

8.6

%

Short-term rates unchanged (base case)

 

19,982

 

 

 

 

 

 

 

 

 

Graduated decrease of -100 basis points

 

19,338

 

 

 

(644

)

 

 

3.2

%

 

The level of interest rate risk indicated is within limits that management considers acceptable. However, given that interest rate movements can be sudden and unanticipated and are increasingly influenced by global events and circumstances beyond the purview of the Federal Reserve, no assurances can be made that interest rate movements will not impact key assumptions and parameters in a manner not presently embodied by the model.

It is management’s opinion that hedging instruments currently available are not a cost effective means of controlling interest rate risk for the Company. Accordingly, the Company does not currently use financial derivatives, such as interest rate options, swaps, caps, floors or other similar instruments, but does utilize swaps to accommodate large commercial borrowers that desire longer term fixed rates.

IMPACT OF INFLATION

Consolidated financial information included herein has been prepared in accordance with U.S. Generally Accepted Accounting Principles, which require the Company to measure financial position and operating results in terms of historical dollars. Changes in the relative value of money due to inflation are generally not considered. Neither the price, timing nor magnitude of changes directly coincides with changes in interest rates.

 

Item 7A. Quantitative and Qualitative Disclosures About Market Risk – Not applicable to the Company because it is a smaller reporting company.

47


 

 

Item 8. Financial Statements and Supplementary Data

 

Consolidated Financial Statements included in this Annual Report:

 

Management’s Annual Report on Internal Control Over Financial Reporting

49

Report of Independent Registered Public Accounting Firm

50

Consolidated Balance Sheets as of December 31, 2015 and 2014

51

Consolidated Statements of Income for the Years Ended December 31, 2015, 2014 and 2013

52

Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2015, 2014 and 2013

53

Consolidated Statements of Shareholders’ Equity for the Years Ended December 31, 2015, 2014 and 2013

54

Consolidated Statements of Cash Flows for the Years Ended December 31, 2015, 2014 and 2013

55

Notes to Consolidated Financial Statements

56

 

 

 

48


 

MANAGEMENT’S ANNUAL REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Management of the Company is responsible for establishing and maintaining adequate internal control over financial reporting as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. The Company’s internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

A material weakness is a significant deficiency (as defined in Public Company Accounting Oversight Board Auditing Standard No. 5), or a combination of significant deficiencies, that results in there being more than a remote likelihood that a material misstatement of the annual or interim financial statements will not be prevented or detected on a timely basis by management or employees in the normal course of performing their assigned functions.

Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2015. In making this assessment, management used the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) 2013 Internal Control-Integrated Framework. Based on this assessment, management believes that, as of December 31, 2015, the Company’s internal control over financial reporting was effective.

This annual report does not include an attestation report of the Company’s independent registered public accounting firm regarding internal control over financial reporting. Management’s report was not subject to attestation by the Company’s independent registered public accounting firm pursuant to a provision of the Dodd-Frank Act which eliminates such requirements for “smaller reporting companies” as defined by the Securities and Exchange Commission regulations.

 

/s/ James M. Gasior

  

/s/ David J. Lucido

James M. Gasior

  

David J. Lucido

President and Chief Executive Officer

 

Senior Vice President and Chief Financial Officer

(Principal Executive Officer)

 

(Principal Financial and Accounting Officer)

 

 

 

Cortland, Ohio

 

Cortland, Ohio

March 24, 2016

  

March 24, 2016

 

 

 

49


 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Shareholders

Cortland Bancorp

Cortland, Ohio

We have audited the accompanying consolidated balance sheet of Cortland Bancorp and subsidiaries as of December 31, 2015 and 2014, and the related consolidated statements of income, comprehensive income, changes in shareholders’ equity and cash flows for each of the three years in the period ended December 31, 2015. These financial statements are the responsibility of the Cortland Bancorp’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. Cortland Bancorp is not required to have, nor were we engaged to perform an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of Cortland Bancorp’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Cortland Bancorp and subsidiaries as of December 31, 2015 and 2014, and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2015, in conformity with U.S. generally accepted accounting principles.

 

/s/ S.R. Snodgrass, P.C.

S.R. Snodgrass, P.C. 

Wexford, Pennsylvania

March 24, 2016

 

 

 

50


 

CORTLAND BANCORP AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Amounts in thousands, except share data)

 

 

December 31,

 

 

December 31,

 

 

2015

 

 

2014

 

ASSETS

 

 

 

 

 

 

 

Cash and due from banks

$

8,454

 

 

$

6,588

 

Interest-earning deposits

 

10,042

 

 

 

3,981

 

Total cash and cash equivalents

 

18,496

 

 

 

10,569

 

Investment securities available-for-sale (Note 2)

 

153,901

 

 

 

162,247

 

Trading securities (Note 2)

 

8,134

 

 

 

7,861

 

Loans held for sale

 

4,033

 

 

 

632

 

Total loans (Note 3)

 

394,254

 

 

 

360,185

 

Less allowance for loan losses (Note 3)

 

(5,194

)

 

 

(5,202

)

Net loans

 

389,060

 

 

 

354,983

 

Premises and equipment

 

9,190

 

 

 

7,697

 

Bank-owned life insurance

 

17,328

 

 

 

16,990

 

Other assets

 

12,301

 

 

 

7,953

 

Total assets

$

612,443

 

 

$

568,932

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Noninterest-bearing deposits

$

108,144

 

 

$

94,731

 

Interest-bearing deposits (Note 5)

 

388,260

 

 

 

362,030

 

Total deposits

 

496,404

 

 

 

456,761

 

Short-term borrowings

 

2,499

 

 

 

4,259

 

Federal Home Loan Bank advances - short term (Note 6)

 

17,000

 

 

 

15,500

 

Federal Home Loan Bank advances - long term (Note 6)

 

25,000

 

 

 

25,000

 

Subordinated debt (Note 7)

 

5,155

 

 

 

5,155

 

Other liabilities

 

9,701

 

 

 

6,405

 

Total liabilities

 

555,759

 

 

 

513,080

 

 

 

 

 

 

 

 

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Common stock - $5.00 stated value - authorized 20,000,000 shares; issued 4,728,267

   shares in 2015 and 2014; outstanding shares, 4,404,783 in 2015 and 4,527,848 in 2014

 

23,641

 

 

 

23,641

 

Additional paid-in capital

 

20,833

 

 

 

20,833

 

Retained earnings

 

17,851

 

 

 

14,555

 

Accumulated other comprehensive (loss) income

 

(238

)

 

 

376

 

Treasury stock, at cost, 323,484 shares in 2015 and 200,419 shares in 2014

 

(5,403

)

 

 

(3,553

)

Total shareholders’ equity

 

56,684

 

 

 

55,852

 

Total liabilities and shareholders’ equity

$

612,443

 

 

$

568,932

 

 

See accompanying notes to consolidated financial statements

 

 

51


 

CORTLAND BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Amounts in thousands, except per share data)

 

 

For the years ended December 31,

 

 

2015

 

 

2014

 

 

2013

 

INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Interest and fees on loans

$

16,909

 

 

$

16,120

 

 

$

15,993

 

Interest and dividends on investment securities:

 

 

 

 

 

 

 

 

 

 

 

Taxable interest

 

2,343

 

 

 

2,677

 

 

 

2,498

 

Nontaxable interest

 

1,716

 

 

 

1,721

 

 

 

1,408

 

Dividends

 

126

 

 

 

126

 

 

 

131

 

Other interest income

 

19

 

 

 

21

 

 

 

30

 

Total interest income

 

21,113

 

 

 

20,665

 

 

 

20,060

 

INTEREST EXPENSE

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

1,668

 

 

 

1,694

 

 

 

2,102

 

Other short-term borrowings

 

4

 

 

 

3

 

 

 

3

 

Federal Home Loan Bank advances - short term

 

40

 

 

 

156

 

 

 

7

 

Federal Home Loan Bank advances - long term

 

804

 

 

 

943

 

 

 

1,202

 

Subordinated debt

 

91

 

 

 

88

 

 

 

90

 

Total interest expense

 

2,607

 

 

 

2,884

 

 

 

3,404

 

Net interest income

 

18,506

 

 

 

17,781

 

 

 

16,656

 

PROVISION FOR LOAN LOSSES (Note 3)

 

455

 

 

 

1,638

 

 

 

650

 

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

 

18,051

 

 

 

16,143

 

 

 

16,006

 

NON-INTEREST INCOME

 

 

 

 

 

 

 

 

 

 

 

Fees for customer services

 

2,027

 

 

 

2,007

 

 

 

1,935

 

Investment securities available-for-sale gains, net

 

75

 

 

 

588

 

 

 

535

 

Trading security (losses) gains, net

 

(11

)

 

 

327

 

 

 

185

 

Impairment losses on investment securities:

 

 

 

 

 

 

 

 

 

 

 

Total other-than-temporary impairment losses

 

 

 

 

 

 

 

1,641

 

Portion of gains recognized in other comprehensive income (before

   tax)

 

 

 

 

 

 

 

(3,595

)

Net impairment losses recognized in earnings

 

 

 

 

 

 

 

(1,954

)

Mortgage banking gains, net

 

785

 

 

 

440

 

 

 

1,491

 

Earnings on bank-owned life insurance

 

338

 

 

 

336

 

 

 

324

 

Wealth management income

 

435

 

 

 

313

 

 

 

218

 

Other non-interest income

 

260

 

 

 

116

 

 

 

11

 

Total non-interest income

 

3,909

 

 

 

4,127

 

 

 

2,745

 

NON-INTEREST EXPENSES

 

 

 

 

 

 

 

 

 

 

 

Salaries and employee benefits

 

9,311

 

 

 

9,147

 

 

 

9,844

 

Net occupancy and equipment expense

 

2,019

 

 

 

1,912

 

 

 

1,896

 

State and local taxes

 

389

 

 

 

341

 

 

 

555

 

FDIC insurance expense

 

304

 

 

 

309

 

 

 

391

 

Professional fees

 

830

 

 

 

815

 

 

 

806

 

Advertising and marketing expenses

 

454

 

 

 

277

 

 

 

240

 

Other operating expenses

 

3,056

 

 

 

2,698

 

 

 

3,147

 

Total non-interest expenses

 

16,363

 

 

 

15,499

 

 

 

16,879

 

INCOME BEFORE FEDERAL INCOME TAX EXPENSE

 

5,597

 

 

 

4,771

 

 

 

1,872

 

Federal income tax expense (Note 10)

 

1,219

 

 

 

902

 

 

 

88

 

NET INCOME

$

4,378

 

 

$

3,869

 

 

$

1,784

 

EARNINGS PER SHARE (Note 1)

$

0.97

 

 

$

0.85

 

 

$

0.39

 

CASH DIVIDENDS DECLARED PER SHARE

$

0.24

 

 

$

0.18

 

 

$

0.12

 

 

See accompanying notes to consolidated financial statements

 

 

52


 

CORTLAND BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Amounts in thousands)

 

 

For the years ended December 31,

 

 

2015

 

 

2014

 

 

2013

 

Net income

$

4,378

 

 

$

3,869

 

 

$

1,784

 

Other comprehensive (loss) income:

 

 

 

 

 

 

 

 

 

 

 

Securities available for sale:

 

 

 

 

 

 

 

 

 

 

 

Unrealized holding (losses) gains on available-for-sale securities

 

(692

)

 

 

5,465

 

 

 

(3,166

)

Tax effect

 

235

 

 

 

(1,858

)

 

 

1,076

 

Reclassification adjustment for other-than-temporary impairment

   losses on debt securities

 

 

 

 

 

 

 

1,954

 

Tax effect

 

 

 

 

 

 

 

(664

)

Reclassification adjustment for net gains realized in net income

 

(75

)

 

 

(588

)

 

 

(535

)

Tax effect

 

26

 

 

 

200

 

 

 

182

 

Total securities available-for-sale

 

(506

)

 

 

3,219

 

 

 

(1,153

)

Change in post-retirement obligations

 

(108

)

 

 

45

 

 

 

(28

)

Total other comprehensive (loss) income

 

(614

)

 

 

3,264

 

 

 

(1,181

)

Total comprehensive income

$

3,764

 

 

$

7,133

 

 

$

603

 

 

See accompanying notes to consolidated financial statements

 

 

53


 

CORTLAND BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Amounts in thousands, except share data)

 

 

Common

Stock

 

 

Additional

Paid-in

Capital

 

 

Retained

Earnings

 

 

Accumulated Other

Comprehensive (Loss)

Income

 

 

Treasury

Stock

 

 

Total

Shareholders'

Equity

 

Balance at December 31, 2012

$

23,641

 

 

$

20,850

 

 

$

10,262

 

 

$

(1,707

)

 

$

(3,594

)

 

$

49,452

 

Net income

 

 

 

 

 

 

 

1,784

 

 

 

 

 

 

 

 

 

1,784

 

Other comprehensive loss, net of tax

 

 

 

 

 

 

 

 

 

 

(1,181

)

 

 

 

 

 

(1,181

)

Cash dividend declared ($0.12 per share)

 

 

 

 

 

 

 

(544

)

 

 

 

 

 

 

 

 

(544

)

Treasury shares reissued (2,333 shares)

 

 

 

 

(17

)

 

 

 

 

 

 

 

 

41

 

 

 

24

 

Balance at December 31, 2013

 

23,641

 

 

 

20,833

 

 

 

11,502

 

 

 

(2,888

)

 

 

(3,553

)

 

 

49,535

 

Net income

 

 

 

 

 

 

 

3,869

 

 

 

 

 

 

 

 

 

3,869

 

Other comprehensive income, net of tax

 

 

 

 

 

 

 

 

 

 

3,264

 

 

 

 

 

 

3,264

 

Cash dividend declared ($0.18 per share)

 

 

 

 

 

 

 

(816

)

 

 

 

 

 

 

 

 

(816

)

Balance at December 31, 2014

 

23,641

 

 

 

20,833

 

 

 

14,555

 

 

 

376

 

 

 

(3,553

)

 

 

55,852

 

Net income

 

 

 

 

 

 

 

4,378

 

 

 

 

 

 

 

 

 

4,378

 

Other comprehensive loss, net of tax

 

 

 

 

 

 

 

 

 

 

(614

)

 

 

 

 

 

(614

)

Cash dividend declared ($0.24 per share)

 

 

 

 

 

 

 

(1,082

)

 

 

 

 

 

 

 

 

(1,082

)

Treasury shares purchased net of 1 share

   reissued (123,065 shares)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,850

)

 

 

(1,850

)

Balance at December 31, 2015

$

23,641

 

 

$

20,833

 

 

$

17,851

 

 

$

(238

)

 

$

(5,403

)

 

$

56,684

 

 

See accompanying notes to consolidated financial statements

 

 

54


 

CORTLAND BANCORP AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

 

 

For the years ended December 31,

 

 

2015

 

 

2014

 

 

2013

 

Net cash flow from operating activities

 

 

 

 

 

 

 

 

 

 

 

Net income

$

4,378

 

 

$

3,869

 

 

$

1,784

 

Adjustments to reconcile net income to net cash flow from operating activities:

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization and accretion

 

2,534

 

 

 

2,465

 

 

 

3,221

 

Provision for loan losses

 

455

 

 

 

1,638

 

 

 

650

 

Investment securities available-for-sale gains, net

 

(75

)

 

 

(588

)

 

 

(535

)

Net impairment losses recognized in earnings

 

 

 

 

 

 

 

1,954

 

Other real estate (gains) losses, net

 

 

 

 

(9

)

 

 

25

 

Originations of mortgage banking loans held for sale

 

(39,191

)

 

 

(18,443

)

 

 

(249,714

)

Proceeds from the sale of mortgage banking loans

 

36,575

 

 

 

18,907

 

 

 

275,305

 

Mortgage banking gains, net

 

(785

)

 

 

(440

)

 

 

(1,491

)

Increase in trading account

 

(273

)

 

 

(614

)

 

 

(7,247

)

Earnings on bank-owned life insurance

 

(338

)

 

 

(336

)

 

 

(324

)

Changes in:

 

 

 

 

 

 

 

 

 

 

 

Interest receivable

 

83

 

 

 

(48

)

 

 

90

 

Interest payable

 

7

 

 

 

(42

)

 

 

(69

)

Deferred taxes

 

303

 

 

 

451

 

 

 

96

 

Prepaid FDIC assessment

 

 

 

 

 

 

 

1,187

 

Federal income tax receivable

 

(260

)

 

 

982

 

 

 

667

 

Other assets and liabilities

 

(2,026

)

 

 

(586

)

 

 

1,301

 

Net cash flow from operating activities

 

1,387

 

 

 

7,206

 

 

 

26,900

 

Cash deficit from investing activities

 

 

 

 

 

 

 

 

 

 

 

Purchases of available-for-sale securities

 

(29,055

)

 

 

(52,515

)

 

 

(50,377

)

Proceeds from sale of available-for-sale securities

 

12,291

 

 

 

32,733

 

 

 

29,338

 

Proceeds from call, maturity and principal payments on available-for-sale

   securities

 

23,708

 

 

 

22,137

 

 

 

39,126

 

Net increase in loans made to customers

 

(34,594

)

 

 

(13,649

)

 

 

(30,496

)

Proceeds from sale of other real estate

 

41

 

 

 

99

 

 

 

321

 

Proceeds from sale of premises and equipment

 

 

 

 

 

 

 

14

 

Purchases of bank-owned life insurance

 

 

 

 

(1,605

)

 

 

(714

)

Purchases of premises and equipment

 

(2,302

)

 

 

(1,864

)

 

 

(894

)

Net cash deficit from investing activities

 

(29,911

)

 

 

(14,664

)

 

 

(13,682

)

Cash flow (deficit) from financing activities

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in deposit accounts

 

39,643

 

 

 

8,092

 

 

 

(28,232

)

Net change in short-term borrowings

 

(1,760

)

 

 

455

 

 

 

(247

)

Net change in Federal Home Loan Bank advances - short term

 

1,500

 

 

 

7,400

 

 

 

3,100

 

Proceeds from Federal Home Loan Bank advances - long term

 

4,000

 

 

 

3,000

 

 

 

 

Repayments of  Federal Home Loan Bank advances - long term

 

(4,000

)

 

 

(12,500

)

 

 

(2,500

)

Dividends paid

 

(1,082

)

 

 

(816

)

 

 

(544

)

Treasury shares (purchased) sold, net

 

(1,850

)

 

 

 

 

 

24

 

Net cash flow (deficit) from financing activities

 

36,451

 

 

 

5,631

 

 

 

(28,399

)

Net change in cash and cash equivalents

 

7,927

 

 

 

(1,827

)

 

 

(15,181

)

Cash and cash equivalents

 

 

 

 

 

 

 

 

 

 

 

Beginning of period

 

10,569

 

 

 

12,396

 

 

 

27,577

 

End of period

$

18,496

 

 

$

10,569

 

 

$

12,396

 

Supplemental disclosures:

 

 

 

 

 

 

 

 

 

 

 

Cash paid during the period for:

 

 

 

 

 

 

 

 

 

 

 

Income taxes

$

1,010

 

 

$

320

 

 

$

 

Interest

$

2,600

 

 

$

2,926

 

 

$

3,473

 

Transfer of loans to other real estate owned

$

62

 

 

$

97

 

 

$

234

 

 

See accompanying notes to consolidated financial statements

 

 

 

55


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The accounting and financial reporting policies of Cortland Bancorp (the Company), and its bank subsidiary, The Cortland Savings and Banking Company (the Bank), reflect banking industry practices and conform to U.S. generally accepted accounting principles. A summary of the significant accounting policies followed by the Company in the preparation of the accompanying consolidated financial statements is set forth below.

Principles of Consolidation: The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, the Bank, CSB Mortgage Company, Inc. and New Resources Leasing Co. All significant intercompany balances and transactions have been eliminated.

Industry Segment Information: The Company and its subsidiaries operate in the domestic banking industry which accounts for substantially all of the Company’s assets, revenues and operating income. The Company, through the Bank, grants residential, consumer, and commercial loans and offers a variety of saving plans to customers located primarily in the Northeastern Ohio and Western Pennsylvania area. Based on the analysis performed by the Company, management has determined that the Company only has one operating segment, which is commercial banking. The chief operating decision-makers use consolidated results to make operating and strategic decisions, and therefore are not required to disclose any additional segment information.

Use of Estimates: The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the Consolidated Balance Sheet and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

Cash Flow: Cash and cash equivalents include cash on hand and amounts due from banks, both interest and non-interest bearing, but excludes the liquid portion of the securities trading account. The Company reports net cash flows for customer loan transactions, deposit transactions and deposits made with other financial institutions.

Investment Securities: Investments in debt and equity securities are classified as held-to-maturity, available-for-sale or trading. Securities classified as held-to-maturity are those that management has the positive intent and ability to hold to maturity. Securities classified as available-for-sale are those that could be sold for liquidity, investment management, or similar reasons, even though management has no present intentions to do so. Securities classified as trading are those that management has bought principally for the purpose of selling in the near term. The Company currently has no securities classified as held-to-maturity.

Available-for-sale securities are carried at fair value with unrealized gains and losses recorded as a separate component of shareholders’ equity, net of tax. Realized gains or losses on dispositions are based on net proceeds and the adjusted carrying amount of securities sold, using the specific identification method. Interest income includes amortization of purchase premium or discount and is amortized on the level-yield method without anticipating payments, except for U.S. Government mortgage-backed and related securities where twelve months of historical prepayments are taken into consideration. Trading securities are carried at fair value with valuation adjustments included in non-interest income.

Other-than-Temporary Investment Security Impairment: Securities are evaluated periodically to determine whether a decline in value is other-than-temporary. Management utilizes criteria such as the magnitude and duration of the decline, along with the reasons underlying the decline, to determine whether the loss in value is other-than-temporary. The term “other-than-temporary” is not intended to indicate that the decline in value is permanent, but indicates that the prospect for a near-term recovery of value is not necessarily favorable and that there is a lack of evidence to support a realizable value equal to or greater than the carrying value of the investment. Unrealized losses on available-for-sale investments have not been recognized into income. However, once a decline in value is determined to be other-than-temporary, the credit related other-than-temporary impairment (OTTI) is recognized in earnings while the non-credit related OTTI on securities not expected to be sold is recognized in other comprehensive income (loss). Unrealized losses on trading securities are recognized in the Consolidated Statements of Income.

Loans: Loans are stated at the principal amount outstanding net of the unamortized balance of deferred loan origination fees and costs. Deferred loan origination fees and costs are amortized as an adjustment to the related loan yield over the contractual life using the level-yield method. Interest income on loans is accrued over the term of the loans based on the amount of principal outstanding. The accrual of interest is discontinued on a loan when management determines that the collection of interest is doubtful. Generally, a loan is placed on non-accrual status once the borrower is 90 days past due on payments, or whenever sufficient information is received to question the collectability of the loan or any time legal proceedings are initiated involving a loan. Interest income accrued up to the date a loan is placed on non-accrual is reversed through interest income. Cash payments received while a loan is classified as non-

56


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

accrual are recorded as a reduction to principal or reported as interest income according to management’s judgment as to the collectability of principal. A loan is returned to accrual status when either all of the principal and interest amounts contractually due are brought current and future payments are, in management’s judgment, collectable, or when it otherwise becomes well secured and in the process of collection. When a loan is charged-off, any interest accrued but not collected on the loan is charged against earnings. The same treatment is applied to impaired loans, which means that it is probable that all amounts will not be collected according to the contractual terms of the loan agreement.

Loans Held for Sale: The Company originates certain residential mortgage loans for sale in the secondary mortgage loan market. The Company concurrently sells the rights to service the related loans. These loans are classified as loans held for sale, and carried at the estimated fair value based on secondary market prices. Adjustments to the fair value of loans held for sale are included in “mortgage banking gains” in the Consolidated Statements of Income. Deferred fees and costs related to loans held for sale are not amortized, but included in the cost basis at the time of sale.

Allowance for Loan Losses (ALLL) and Allowance for Losses on Lending Related Commitments: Management establishes the allowance for loan losses based upon its evaluation of the pertinent factors underlying the types and quality of loans in the portfolio. Commercial loans and commercial real estate loans are reviewed on a regular basis with a focus on larger loans, along with loans which have experienced past payment or financial deficiencies. Larger commercial loans and commercial real estate loans are evaluated for impairment in accordance with the Bank’s loan review policy. These loans are analyzed to determine if they are impaired. All loans that are delinquent 90 days and are placed on non-accrual status are evaluated on an individual basis. Allowances for loan losses on impaired loans are determined using the estimated future cash flows of the loan, discounted to their present value using the loan’s effective interest rate, or in most cases, the estimated fair value of the underlying collateral. If the analysis indicates a collection shortfall, a specific reserve is allocated to loans on an individual basis which are reviewed for impairment. The remaining loans are evaluated and classified as groups of loans with similar risk characteristics.

Estimating the risk of loss and the amount of loss on any loan is necessarily subjective. Accordingly, the allowance is maintained by management at a level considered adequate to cover possible losses that are currently anticipated. Estimates of credit losses should reflect consideration of all significant factors that affect collectability of the portfolio. While historical loss experience provides a reasonable starting point, historical losses, or even recent trends in losses are not, by themselves, a sufficient basis to determine the appropriate level for the ALLL. Management will also consider any factors that are likely to cause estimated credit losses associated with the Bank’s current portfolio to differ from historical loss experience. Factors include, but are not limited to, changes in lending policies and procedures, including underwriting standards and collection, charge-offs, and recovery practices; changes in economic trends; changes in the nature and volume of the portfolio; changes in the experience and ability of lending management and the depth of staff; changes in the trend, volume and severity of past-due and classified loans, and trends in the volume of non-accrual loans; the existence and effect of any concentrations of credit and changes in the level of such concentrations; levels and trends in classification; declining trends in performance; structure and lack of performance measures and migration between risk classifications.

Key risk factors and assumptions are updated to reflect actual experience and changing circumstances. While management may periodically allocate portions of the ALLL for specific problem loans, the entire ALLL is available for any charge-offs that occur.

Certain collateral dependent loans are evaluated individually for impairment, based on management’s best estimate of discounted cash repayments and the anticipated proceeds from liquidating collateral. The actual timing and amount of repayments and the ultimate realizable value of the collateral may differ from management’s estimates.

The expected loss for certain other commercial credits utilizes internal risk ratings. These loss estimates are sensitive to changes in the customer’s risk profile, the realizable value of collateral, other risk factors and the related loss experience of other credits of similar risk. Consumer credits generally employ statistical loss factors, adjusted for other risk indicators, applied to pools of similar loans stratified by asset type. These loss estimates are sensitive to changes in delinquency status and shifts in the aggregate risk profile.

The Company maintains an allowance for losses on unfunded commercial lending commitments to provide for the risk of loss inherent in these arrangements. The allowance is computed using a methodology similar to that used to determine the allowance for loan losses. This allowance is reported as a liability on the Consolidated Balance Sheets within other liabilities, while the corresponding provision for these losses is recorded as a component of other operating expense.

Loan Charge-off Policies: Consumer loans are generally fully or partially charged down to the fair value of collateral securing the asset prior to the loan becoming 180 days past due, unless the loan is well secured and in the process of collection. All other loans are generally charged down to the net realizable value when the loan is 90 days past due.

57


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Troubled Debt Restructurings (TDR): A loan is classified as a TDR when management grants a concession for other than an insignificant period of time to the borrower that would not otherwise be considered, except in situations of economic difficulties. Management strives to identify borrowers in financial difficulty early and work with them to modify to more affordable terms before their loan reaches non-accrual status. These modified terms may include rate reductions, principal forgiveness, payment forbearance and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. In cases where borrowers are granted new terms that provide for a reduction of either interest or principal, management measures any impairment on the restructuring as noted above for impaired loans. In addition to the allowance for the pooled portfolios, management has developed a separate allowance for loans that are identified as impaired through a TDR. These loans are excluded from pooled loss forecasts and a separate reserve is provided under the accounting guidance for loan impairment.

Premises and Equipment: Land is carried at cost. Premises and equipment are stated at cost less accumulated depreciation. Depreciation is computed generally on the straight-line method over the estimated useful lives (5 to 40 years) of the various assets. Maintenance and repairs are expensed and major improvements are capitalized.

Other Real Estate: Real estate acquired through foreclosure or deed-in-lieu of foreclosure is included in other assets on the Consolidated Balance Sheets. Such real estate is carried at fair value less estimated costs to sell. Any reduction from the carrying value of the related loan to fair value at the time of acquisition is accounted for as a loan loss. Any subsequent reduction in fair market value is reflected as a valuation allowance through a charge to income. Costs of significant property improvements are capitalized, whereas costs relating to holding and maintaining the property are charged to expense.

Cash Surrender Value of Life Insurance: Bank-owned life insurance (BOLI) represents life insurance on the lives of certain Company employees, officers and directors who have provided positive consent allowing the Company to be the co-beneficiary of such policies. Since the Company is the owner of the insurance policies, increases in the cash value of the policies, as well as its share of insurance proceeds received, are recorded in noninterest income, and are not subject to income taxes. The cash surrender value of the policies is included on the Consolidated Balance Sheets. The Company reviews the financial strength of the insurance carriers prior to the purchase of BOLI and quarterly thereafter. The amount of BOLI with any individual carrier is limited to 15% of Tier I Capital. The Company has purchased BOLI to provide a long-term asset to offset long-term benefit liabilities, while generating competitive investment yields.

Endorsement Split-Dollar Life Insurance Arrangement: The Company maintains a liability for the death benefit promised under split-dollar life insurance arrangements.

Derivative Instruments and Hedging Activities: To mitigate interest rate risk associated with commitments made to borrowers for mortgage loans that have not yet closed and that are intended for sale in the secondary markets, the Company may enter into commitments to sell loans or mortgage-backed securities, considered to be derivatives, to limit exposure to potential movements in market interest rates. The Company also enters into contracts for the future delivery of residential mortgage loans when interest rate locks are entered into in order to economically hedge potential adverse effects of changes in interest rates. These contracts are also derivative instruments. All derivative instruments are recognized as either other assets or other liabilities at fair value in the Consolidated Balance Sheets. Gains or losses are recorded as part of mortgage banking gains on the Consolidated Statements of Income.

Advertising and Marketing: The Company expenses advertising and marketing costs as incurred. Advertising and marketing expenses were $454,000 in 2015, $277,000 in 2014 and $240,000 in 2013.

Income Taxes: A deferred tax liability or asset is determined at each balance sheet date. It is measured by applying currently enacted tax laws to future amounts that result from differences in the financial statement and tax bases of assets and liabilities.

Other Comprehensive (Loss) Income: Accumulated other comprehensive income (loss) for the Company is comprised of unrealized holding (losses) gains on available-for-sale securities, net of tax, and post-retirement obligations.

Per Share Amounts: The Company currently maintains a simple capital structure; therefore, there are no dilutive effects to earnings per share. Basic earnings per common share are based on weighted average shares outstanding.

58


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following table sets forth the computation of basic earnings per common share:

 

 

Years ended December 31,

 

 

2015

 

 

2014

 

 

2013

 

Net income (amounts in thousands)

$

4,378

 

 

$

3,869

 

 

$

1,784

 

Weighted average common shares outstanding

 

4,497,825

 

 

 

4,527,848

 

 

 

4,527,350

 

Earnings per share

$

0.97

 

 

$

0.85

 

 

$

0.39

 

 

Off-Balance Sheet Financial Instruments: Financial instruments include off-balance sheet credit instruments, such as commitments to make loans and commercial letters of credit, issued to meet customer financing needs. The face amount for these items represents the exposure to loss, before considering customer collateral or ability to repay. Such financial instruments are recorded when they are funded.

Reclassifications: Certain items in the financial statements for 2014 and 2013 have been reclassified to conform to the 2015 presentation. Such restrictions did not affect net income or shareholders’ equity.

Authoritative Accounting Guidance:

In January 2014, the FASB issued ASU 2014-04, Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40): Reclassification of Residential Real Estate Collateralized Consumer Mortgage Loans upon Foreclosure. The amendments in this Update clarify that an in substance repossession or foreclosure occurs, and a creditor is considered to have received physical possession of residential real estate property collateralizing a consumer mortgage loan, upon either (1) the creditor obtaining legal title to the residential real estate property upon completion of a foreclosure or (2) the borrower conveying all interest in the residential real estate property to the creditor to satisfy that loan through completion of a deed in lieu of foreclosure or through a similar legal agreement. Additionally, the amendments require interim and annual disclosure of both (1) the amount of foreclosed residential real estate property held by the creditor and (2) the recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure according to local requirements of the applicable jurisdiction. The amendments in this Update are effective for public business entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. An entity can elect to adopt the amendments in this Update using either a modified retrospective transition method or a prospective transition method. This Update did not have a significant impact on the Company’s financial statements.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (a new revenue recognition standard). The Update’s core principle is that a company will recognize revenue to depict the transfer of goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In addition, this update specifies the accounting for certain costs to obtain or fulfill a contract with a customer and expands disclosure requirements for revenue recognition. This Update is effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. The Company is evaluating the effect of adopting this new Update.

In June 2014, the FASB issued ASU 2014-11, Transfers and Servicing (Topic 860): Repurchase-to-Maturity Transactions, Repurchase Financings, and Disclosures.  The amendments in this Update change the accounting for repurchase-to-maturity transactions to secured borrowing accounting.  For repurchase financing arrangements, the amendments require separate accounting for a transfer of a financial asset executed contemporaneously with a repurchase agreement with the same counterparty, which will result in secured borrowing accounting for the repurchase agreement.  The amendments also require enhanced disclosures.  The accounting changes in this Update are effective for the first interim or annual period beginning after December 15, 2014.  An entity is required to present changes in accounting for transactions outstanding on the effective date as a cumulative-effect adjustment to retained earnings as of the beginning of the period of adoption. Earlier application is prohibited.  The disclosure for certain transactions accounted for as a sale is required to be presented for interim and annual periods beginning after December 15, 2014, and the disclosure for repurchase agreements, securities lending transactions, and repurchase-to-maturity transactions accounted for as secured borrowings is required to be presented for annual periods beginning after December 15, 2014, and for interim periods beginning after March 15, 2015. The disclosures are not required to be presented for comparative periods before the effective date.  This Update did not have a significant impact on the Company’s financial statements. (See Footnote 13)

In June 2014, the FASB issued ASU 2014-12, Compensation-Stock Compensation (Topic 718): Accounting for Share-Based Payments when the Terms of an Award Provide that a Performance Target Could Be Achieved After the Requisite Service Period.  The amendments require that a performance target that affects vesting and that could be achieved after the requisite service period be treated as a performance condition. The amendments in this Update are effective for annual periods and interim periods within those

59


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

annual periods beginning after December 15, 2015. Earlier adoption is permitted. Entities may apply the amendments in this Update either (a) prospectively to all awards granted or modified after the effective date or (b) retrospectively to all awards with performance targets that are outstanding as of the beginning of the earliest annual period presented in the financial statements and to all new or modified awards thereafter. If retrospective transition is adopted, the cumulative effect of applying this Update as of the beginning of the earliest annual period presented in the financial statements should be recognized as an adjustment to the opening retained earnings balance at that date. Additionally, if retrospective transition is adopted, an entity may use hindsight in measuring and recognizing the compensation cost.  This Update is not expected to have a significant impact on the Company’s financial statements.

In August 2014, the FASB issued ASU 2014-14, Receivables – Troubled Debt Restructurings by Creditors (Subtopic 310-40).  The amendments in this Update require that a mortgage loan be derecognized and that a separate other receivable be recognized upon foreclosure if the following conditions are met:  (1) the loan has a government guarantee that is not separable from the loan before foreclosure, (2) at the time of foreclosure, the creditor has the intent to convey the real estate property to the guarantor and make a claim on the guarantee, and the creditor has the ability to recover under that claim, and (3) at the time of foreclosure, any amount of the claim that is determined on the basis of the fair value of the real estate is fixed.  Upon foreclosure, the separate other receivable should be measured based on the amount of the loan balance (principal and interest) expected to be recovered from the guarantor.  The amendments in this Update are effective for public business entities for annual periods, and interim periods within those annual periods, beginning after December 15, 2014. This Update did not have a significant impact on the Company’s financial statements.

In August 2014, the FASB issued ASU 2014-15, Presentation of Financial Statements -Going Concern (Subtopic 205-40).  The amendments in this Update provide guidance in accounting principles generally accepted in the United States of America about management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a going concern and to provide related footnote disclosures.  The amendments in this Update are effective for the annual period ending after December 15, 2016, and for annual periods and interim periods thereafter. Early application is permitted. This Update is not expected to have a significant impact on the Company’s financial statements.

In November 2014, the FASB issued ASU 2014-16, Derivatives and Hedging (Topic 815): Determining Whether the Host Contract in a Hybrid Financial Instrument Issued in the Form of a Share Is More Akin to Debt or to Equity (a consensus of the FASB Emerging Issues Task Force).  This ASU clarifies how current U.S. GAAP should be interpreted in subjectively evaluating the economic characteristics and risks of a host contract in a hybrid financial instrument that is issued in the form of a share. Public business entities are required to implement the new requirements in fiscal years and interim periods within those fiscal years beginning after December 15, 2015. This Update is not expected to have a significant impact on the Company’s financial statements.

In November 2014, the FASB issued ASU 2014-17, Business Combinations (Topic 805): Pushdown Accounting. The amendments in this Update apply to the separate financial statements of an acquired entity and its subsidiaries that are a business or nonprofit activity (either public or nonpublic) upon the occurrence of an event in which an acquirer (an individual or an entity) obtains control of the acquired entity.  An acquired entity may elect the option to apply pushdown accounting in the reporting period in which the change-in-control event occurs. If pushdown accounting is not applied in the reporting period in which the change-in-control event occurs, an acquired entity will have the option to elect to apply pushdown accounting in a subsequent reporting period to the acquired entity's most recent change-in-control event. The amendments in this Update are effective on November 18, 2014. After the effective date, an acquired entity can make an election to apply the guidance to future change-in-control events or to its most recent change-in-control event. This Update is not expected to have a significant impact on the Company’s financial statements.

In January 2015, the FASB issued ASU 2015-01, Income Statement –Extraordinary and Unusual Items, as part of its initiative to reduce complexity in accounting standards.  This Update eliminates from GAAP the concept of extraordinary items.  The amendments in this Update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. A reporting entity may apply the amendments prospectively. A reporting entity also may apply the amendments retrospectively to all prior periods presented in the financial statements. Early adoption is permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. This Update is not expected to have a significant impact on the Company’s financial statements.

In February 2015, the FASB issued ASU 2015-02, Consolidation (Topic 810). The amendments in this Update affect reporting entities that are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. Specifically, the amendments (1) Modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities (VIEs) or voting interest entities; (2) Eliminate the presumption that a general partner should consolidate a limited partnership; (3) Affect the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships; (4) Provide a scope exception from consolidation guidance for reporting entities with interests in legal entities that are required to comply with or operate in accordance with requirements that are

60


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

similar to those in Rule 2a-7 of the Investment Company Act of 1940 for registered money market funds.  The amendments in this Update are effective for public business entities for fiscal years, and for interim periods within those fiscal years, beginning after December 15, 2015.  For all other entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2016, and for interim periods within fiscal years beginning after December 15, 2017. This Update is not expected to have a significant impact on the Company’s financial statements.

In April 2015, the FASB issued ASU 2015-03, Interest-Imputation of Interest (Subtopic 835-30), as part of its initiative to reduce complexity in accounting standards.  To simplify presentation of debt issuance costs, the amendments in this Update require that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this Update.  For public business entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years.  For all other entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within fiscal years beginning after December 15, 2016.  An entity should apply the new guidance on a retrospective basis, wherein the balance sheet of each individual period presented should be adjusted to reflect the period-specific effects of applying the new guidance. This Update is not expected to have a significant impact on the Company’s financial statements.

In April 2015, the FASB issued ASU 2015-04, Compensation-Retirement Benefits (Topic 715), as part of its initiative to reduce complexity in accounting standards.  For an entity with a fiscal year-end that does not coincide with a month-end, the amendments in this Update provide a practical expedient that permits the entity to measure defined benefit plan assets and obligations using the month-end that is closest to the entity's fiscal year-end and apply that practical expedient consistently from year to year. The practical expedient should be applied consistently to all plans if an entity has more than one plan. The amendments in this Update are effective for public business entities for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. For all other entities, the amendments in this Update are effective for financial statements issued for fiscal years beginning after December 15, 2016, and interim periods within fiscal years beginning after December 15, 2017. Earlier application is permitted. This Update is not expected to have a significant impact on the Company’s financial statements.

In April 2015, the FASB issued ASU 2015-06, Earnings Per Share (Topic 260): Effects on Historical Earnings per Unit of Master Limited Partnership Dropdown Transactions.  Topic 260, Earnings Per Share, contains guidance that addresses master limited partnerships that originated from Emerging Issues Task Force (“EITF”) Issue No. 07-4, Application of the Two-Class Method Under FASB Statement No. 128 to Master Limited Partnerships. Under Topic 260, master limited partnerships apply the two-class method of calculating earnings per unit because the general partner, limited partners, and incentive distribution rights holders each participate differently in the distribution of available cash in accordance with the contractual rights contained in the partnership agreement. The amendments in this Update specify that for purposes of calculating historical earnings per unit under the two-class method, the earnings (losses) of a transferred business before the date of a dropdown transaction should be allocated entirely to the general partner. In that circumstance, the previously reported earnings per unit of the limited partners (which is typically the earnings per unit measure presented in the financial statements) would not change as a result of the dropdown transaction. Qualitative disclosures about how the rights to the earnings (losses) differ before and after the dropdown transaction occurs for purposes of computing earnings per unit under the two-class method are also required. The amendments in this Update are effective for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Earlier application is permitted.  This Update is not expected to have a significant impact on the Company’s financial statements.

In May 2015, the FASB issued ASU 2015-08, Business Combinations – Pushdown Accounting – Amendment to SEC Paragraphs Pursuant to Staff Accounting Bulletin No. 115. This Update was issued to amend various SEC paragraphs pursuant to the issuance of Staff Accounting Bulletin No. 115.  This Update is not expected to have a significant impact on the Company’s financial statements.

In June 2015, the FASB issued ASU 2015-10, Technical Corrections and Improvements. The amendments in this Update represent changes to clarify the FASB Accounting Standards Codification (“Codification”), correct unintended application of guidance, or make minor improvements to the Codification that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities. Transition guidance varies based on the amendments in this Update. The amendments in this Update that require transition guidance are effective for all entities for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. Early adoption is permitted, including adoption in an interim period. All other amendments will be effective upon the issuance of this Update.  This Update is not expected to have a significant impact on the Company’s financial statements.

In August 2015, the FASB issued ASU 2015-14, Revenue from Contracts with Customers (Topic 606). The amendments in this Update defer the effective date of ASU 2014-09 for all entities by one year.  Public business entities, certain not-for-profit entities, and

61


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

certain employee benefit plans should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2017, including interim reporting periods within that reporting period.  All other entities should apply the guidance in ASU 2014-09 to annual reporting periods beginning after December 15, 2018, and interim reporting periods within annual reporting periods beginning after December 15, 2019. The Company is evaluating the effect of adopting this new accounting Update.

In August 2015, the FASB issued ASU 2015-15, Interest – Imputation of Interest (Subtopic 835-30): Presentation And Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements - Amendments to SEC Paragraphs Pursuant to Staff Announcement at June 18, 2015 EITF Meeting.  This Update adds SEC paragraphs pursuant to the SEC Staff Announcement at the June 18, 2015 Emerging Issues Task Force meeting about the presentation and subsequent measurement of debt issuance costs associated with line-of-credit arrangements.  This Update is not expected to have a significant impact on the Company’s financial statements.

In September 2015, the FASB issued ASU 2015-16, Business Combinations (Topic 805).  The amendments in this Update require that an acquirer recognizes adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The amendments in this Update require that the acquirer record, in the same period's financial statements, the effect on earnings of changes in depreciation, amortization, or other income effects, if any, as a result of the change to the provisional amounts, calculated as if the accounting had been completed at the acquisition date.  The amendments in this Update require an entity to present separately on the face of the income statement or disclose in the notes the portion of the amount recorded in current-period earnings by line item that would have been recorded in previous reporting periods if the adjustment to the provisional amounts had been recognized as of the acquisition date.  For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2015, including interim periods within those fiscal years.  For all other entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2016, and interim periods within fiscal years beginning after December 15, 2017. This Update is not expected to have a significant impact on the Company’s financial statements.

In November 2015, the FASB issued ASU 2015-17, Income Taxes (Topic 740): Balance Sheet Classification of Deferred Taxes.  The amendments in this Update require that deferred tax liabilities and assets be classified as noncurrent in a classified statement of financial position. The amendments in this Update apply to all entities that present a classified statement of financial position.  For public business entities, the amendments in this Update are effective for financial statements issued for annual periods beginning after December 15, 2016, and interim periods within those annual periods. For all other entities, the amendments in this Update are effective for financial statements issued for annual periods beginning after December 15, 2017, and interim periods within annual periods beginning after December 15, 2018.  Earlier application is permitted for all entities as of the beginning of an interim or annual reporting period.  The amendments in this Update may be applied either prospectively to all deferred tax liabilities and assets or retrospectively to all periods presented. This Update is not expected to have a significant impact on the Company’s financial statements.

In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Overall (Subtopic 825-10):  Recognition and Measurement of Financial Assets and Financial Liabilities.  This Update applies to all entities that hold financial assets or owe financial liabilities and is intended to provide more useful information on the recognition, measurement, presentation, and disclosure of financial instruments.  Among other things, this Update (a) requires equity investments (except those accounted for under the equity method of accounting or those that result in consolidation of the investee) to be measured at fair value with changes in fair value recognized in net income; (b) simplifies the impairment assessment of equity investments without readily determinable fair values by requiring a qualitative assessment to identify impairment; (c) eliminates the requirement to disclose the fair value of financial instruments measured at amortized cost for entities that are not public business entities; (d) eliminates the requirement for public business entities to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost on the balance sheet; (e) requires public business entities to use the exit price notion when measuring the fair value of financial instruments for disclosure purposes; (f) requires an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments; (g) requires separate presentation of financial assets and financial liabilities by measurement category and form of financial asset (that is, securities or loans and receivables) on the balance sheet or the accompanying notes to the financial statements; and (h) clarifies that an entity should evaluate the need for a valuation allowance on a deferred tax asset related to available-for-sale securities in combination with the entity’s other deferred tax assets.  For public business entities, the amendments in this Update are effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years.  For all other entities including not-for-profit entities and employee benefit plans within the scope of Topics 960 through 965 on plan accounting, the amendments in this Update are effective for fiscal years beginning after December 15, 2018, and interim periods within fiscal years beginning after December 15, 2019. All entities that are not public business entities may adopt the amendments in this Update earlier

62


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

as of the fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. This Update is not expected to have a significant impact on the Company’s financial statements.

 

 

NOTE 2 - INVESTMENT SECURITIES

The following is a summary of investment securities available-for-sale:

 

 

(Amounts in thousands)

 

December 31, 2015

Amortized Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

U.S. Government agencies and corporations

$

12,555

 

 

$

136

 

 

$

68

 

 

$

12,623

 

Obligations of states and political subdivisions

 

50,139

 

 

 

1,386

 

 

 

120

 

 

 

51,405

 

U.S. Government-sponsored mortgage-backed securities

 

70,193

 

 

 

165

 

 

 

679

 

 

 

69,679

 

U.S. Government-sponsored collateralized mortgage obligations

 

13,665

 

 

 

 

 

 

135

 

 

 

13,530

 

U.S. Government-guaranteed small business administration pools

 

2,883

 

 

 

 

 

 

46

 

 

 

2,837

 

Trust preferred securities

 

1,640

 

 

 

 

 

 

862

 

 

 

778

 

Total debt securities

 

151,075

 

 

 

1,687

 

 

 

1,910

 

 

 

150,852

 

Federal Home Loan Bank (FHLB) stock

 

2,823

 

 

 

 

 

 

 

 

 

2,823

 

Federal Reserve Bank (FRB) stock

 

226

 

 

 

 

 

 

 

 

 

226

 

Total regulatory stock

 

3,049

 

 

 

 

 

 

 

 

 

3,049

 

Total investment securities available-for-sale

$

154,124

 

 

$

1,687

 

 

$

1,910

 

 

$

153,901

 

 

 

(Amounts in thousands)

 

December 31, 2014

Amortized Cost

 

 

Gross

Unrealized

Gains

 

 

Gross

Unrealized

Losses

 

 

Fair Value

 

U.S. Treasury securities

$

100

 

 

$

1

 

 

$

 

 

$

101

 

U.S. Government agencies and corporations

 

8,640

 

 

 

88

 

 

 

80

 

 

 

8,648

 

Obligations of states and political subdivisions

 

48,547

 

 

 

1,667

 

 

 

123

 

 

 

50,091

 

U.S. Government-sponsored mortgage-backed securities

 

85,675

 

 

 

353

 

 

 

441

 

 

 

85,587

 

U.S. Government-sponsored collateralized mortgage obligations

 

14,030

 

 

 

26

 

 

 

64

 

 

 

13,992

 

Trust preferred securities

 

1,662

 

 

 

 

 

 

883

 

 

 

779

 

Total debt securities

 

158,654

 

 

 

2,135

 

 

 

1,591

 

 

 

159,198

 

Federal Home Loan Bank (FHLB) stock

 

2,823

 

 

 

 

 

 

 

 

 

2,823

 

Federal Reserve Bank (FRB) stock

 

226

 

 

 

 

 

 

 

 

 

226

 

Total regulatory stock

 

3,049

 

 

 

 

 

 

 

 

 

3,049

 

Total investment securities available-for-sale

$

161,703

 

 

$

2,135

 

 

$

1,591

 

 

$

162,247

 

 

The regulatory stock is carried at cost (its redeemable value) and the Company is required to hold such investments as a condition of membership in order to transact business with the FHLB of Cincinnati and the FRB.

The Bank is required to maintain a minimum investment in stock of the FHLB and FRB. The stock is bought from and sold based upon its par value. The stock cannot be traded or sold in any market and as such is classified as restricted stock, carried at cost (its redeemable value) and evaluated by management. The stock’s value is determined by the ultimate recoverability of the par value rather than by recognizing temporary declines. The determination of whether the par value will ultimately be recovered is influenced by criteria such as the following: (a) the significance of the decline in net assets of the FHLB and FRB as compared to the capital stock amount and the length of time this situation has persisted, (b) commitments by the FHLB and FRB to make payments required by law or regulation and the level of such payments in relation to the operating performance, (c) the impact of legislative and regulatory changes on the customer base of the FHLB and FRB and (d) the liquidity position of the FHLB and FRB. The Company does not consider these investments to be other-than-temporarily impaired at December 31, 2015.

Trading securities are an investment in obligations of states and political subdivisions, short-term government bonds and include cash equivalent investments for trading liquidity. At December 31, 2015, trading securities were $8.1 million and at December 31, 2014

63


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

trading securities were $7.9 million.  Both realized and unrealized gains and losses are included in the Consolidated Statement of Income.

 

 

(Amounts in thousands)

 

 

2015

 

 

2014

 

 

2013

 

Unrealized gains

$

7

 

 

$

39

 

 

$

52

 

Unrealized losses

 

(3

)

 

 

(4

)

 

 

(3

)

Net unrealized gains

 

4

 

 

 

35

 

 

 

49

 

Net realized (losses) gains

 

(15

)

 

 

292

 

 

 

136

 

Trading securities (losses) gains, net

$

(11

)

 

$

327

 

 

$

185

 

 

The amortized cost and fair value of debt securities at December 31, 2015, by contractual maturity, are shown below. Actual maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties.

 

 

(Amounts in thousands)

 

 

Amortized Cost

 

 

Fair Value

 

Due in one year or less

$

 

 

$

 

Due after one year through five years

 

4,022

 

 

 

4,165

 

Due after five years through ten years

 

21,834

 

 

 

22,234

 

Due after ten years

 

41,361

 

 

 

41,244

 

Total

 

67,217

 

 

 

67,643

 

U.S. Government-sponsored mortgage-backed and related securities

 

83,858

 

 

 

83,209

 

Total debt securities

$

151,075

 

 

$

150,852

 

 

The following table sets forth the proceeds, gains and losses realized on securities sold or called for each of the years ended December 31:

 

 

(Amounts in thousands)

 

 

2015

 

 

2014

 

 

2013

 

Proceeds on securities sold

$

12,291

 

 

$

32,733

 

 

$

29,338

 

Gross realized gains

 

135

 

 

 

1,170

 

 

 

658

 

Gross realized losses

 

60

 

 

 

582

 

 

 

123

 

 

Investment securities with a carrying value of approximately $108.2 million at December 31, 2015 and $116.6 million at December 31, 2014 were pledged to secure deposits and for other purposes. The remaining securities provide an adequate level of liquidity.

The following is a summary of the fair value of securities with unrealized losses and an aging of those unrealized losses at December 31, 2015:

 

 

(Amounts in thousands)

 

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

 

Fair Value

 

 

Unrealized Losses

 

 

Fair Value

 

 

Unrealized Losses

 

 

Fair Value

 

 

Unrealized Losses

 

U.S. Government agencies and corporations

$

1,974

 

 

$

25

 

 

$

1,947

 

 

$

43

 

 

$

3,921

 

 

$

68

 

Obligations of states and political subdivisions

 

5,439

 

 

 

61

 

 

 

2,125

 

 

 

59

 

 

 

7,564

 

 

 

120

 

U.S. Government-sponsored mortgage-backed

   securities

 

35,081

 

 

 

315

 

 

 

16,575

 

 

 

364

 

 

 

51,656

 

 

 

679

 

U.S. Government-sponsored collateralized

   mortgage obligations

 

13,530

 

 

 

135

 

 

 

 

 

 

 

 

 

13,530

 

 

 

135

 

U.S. Government-guaranteed small business

   administration pools

 

2,837

 

 

 

46

 

 

 

 

 

 

 

 

 

2,837

 

 

 

46

 

Trust preferred securities

 

 

 

 

 

 

 

778

 

 

 

862

 

 

 

778

 

 

 

862

 

Total

$

58,861

 

 

$

582

 

 

$

21,425

 

 

$

1,328

 

 

$

80,286

 

 

$

1,910

 

64


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

The above table represents 34 investment securities where the fair value is less than the related amortized cost.

The following is a summary of the fair value of securities with unrealized losses and an aging of those unrealized losses at December 31, 2014:

 

 

(Amounts in thousands)

 

 

Less than 12 Months

 

 

12 Months or More

 

 

Total

 

 

Fair Value

 

 

Unrealized Losses

 

 

Fair Value

 

 

Unrealized Losses

 

 

Fair Value

 

 

Unrealized Losses

 

U.S. Government agencies and corporations

$

335

 

 

$

2

 

 

$

1,910

 

 

$

78

 

 

$

2,245

 

 

$

80

 

Obligations of states and political subdivisions

 

2,456

 

 

 

18

 

 

 

4,159

 

 

 

105

 

 

 

6,615

 

 

 

123

 

U.S. Government-sponsored mortgage-backed

   securities

 

14,460

 

 

 

33

 

 

 

31,550

 

 

 

408

 

 

 

46,010

 

 

 

441

 

U.S. Government-sponsored collateralized

   mortgage obligations

 

2,273

 

 

 

30

 

 

 

3,145

 

 

 

34

 

 

 

5,418

 

 

 

64

 

Trust preferred securities

 

 

 

 

 

 

 

779

 

 

 

883

 

 

 

779

 

 

 

883

 

Total

$

19,524

 

 

$

83

 

 

$

41,543

 

 

$

1,508

 

 

$

61,067

 

 

$

1,591

 

 

The above table represents 37 investment securities where the current value is less than the related amortized cost.

The trust preferred securities with an unrealized loss represent pools of trust preferred debt issued primarily by bank holding companies. The unrealized losses on the Company’s investment in U.S. Government-sponsored-mortgage-backed securities, U.S. Government-sponsored collateralized mortgage obligations, obligations of states and political subdivisions and U.S. Government agencies and corporations were caused by changes in market rates and related spreads. It is expected that the securities would not be settled at less than the amortized cost of the Company’s investment because the decline in fair value is attributable to changes in interest rates and relative spreads and not credit quality. Also, except for the securities described below, the Company does not intend to sell those investments and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of its amortized cost basis less any current period credit loss. The Company does not consider these investments to be other-than-temporarily impaired at December 31, 2015.

Securities Deemed to be Other-Than-Temporarily Impaired

The Company reviews investment debt securities on an ongoing basis for the presence of other-than-temporary impairment (OTTI) with formal reviews performed quarterly.

For debt securities in an unrealized loss position, management assesses whether (a) it has the intent to sell the debt security or (b) it is more-likely-than-not that it will be required to sell the debt security before its anticipated recovery. If either of these conditions is met, an OTTI on the security must be recognized.

In instances in which a determination is made that a credit loss (defined as the difference between the present value of the cash flows expected to be collected and the amortized cost basis) exists but the entity does not intend to sell the debt security and it is not more-likely-than-not that the entity will be required to sell the debt security before the anticipated recovery of its remaining amortized cost basis (i.e., the amortized cost basis less any current-period credit loss), the Company presents the amount of the OTTI recognized in the Consolidated Statement of Income.

In these instances, the impairment is separated into (a) the amount of the total impairment related to the credit loss, and (b) the amount of the total impairment related to all other factors. The amount of the total OTTI related to the credit loss is recognized in earnings. The amount of the total impairment related to all other factors is recognized in other comprehensive income. The total other-than-temporary impairment is presented in the Consolidated Statement of Income with an offset for the amount of the total other-than-temporary impairment that is recognized in other comprehensive income.

As more fully disclosed in Note 11, the Company assessed the impairment of certain securities currently in an illiquid market. The Company records impairment credit losses in earnings (before tax) and non-credit impairment losses in other comprehensive (loss) income (before tax). Through the impairment assessment process, there was no impairment loss recognized in the years ended December 31, 2015 or 2014.

65


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The Company recorded impairment credit losses in earnings (before tax) and non-credit impairment losses in other comprehensive (loss) income (before tax) as indicated in the following table:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

Trust preferred securities:

 

 

 

 

 

 

 

 

 

 

 

Net impairment losses recognized in earnings (before tax)

$

 

 

$

 

 

$

1,954

 

Impairment losses recognized in other comprehensive income (before tax)

$

 

 

$

 

 

$

3,595

 

 

The following provides a cumulative roll forward of credit losses recognized in earnings for trust preferred securities held for the years ended:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

Beginning balance

$

140

 

 

$

2,305

 

 

$

351

 

Reduction for debt securities for which other-than-temporary impairment has

   been previously recognized and there is no related other comprehensive

   income

 

 

 

 

 

 

 

 

Credit losses on debt securities for which other-than-temporary impairment

   has not been previously recognized

 

 

 

 

 

 

 

1,954

 

Additional credit losses on debt securities for which other-than-temporary

   impairment was previously recognized

 

 

 

 

 

 

 

 

Sale of debt securities

 

 

 

 

 

(2,165

)

 

 

 

Ending balance

$

140

 

 

$

140

 

 

$

2,305

 

 

In January 2014, the Company determined that its portfolio of insurance trust preferred collateralized debt obligations, commonly known as iTruPS securities, were considered disallowed investments under the final rule implementing Section 619 of the Dodd-Frank Wall Street Reform and Consumer Protection Act, commonly referred to as the Volcker Rule, which was originally released jointly by five regulatory agencies on December 10, 2013, and further clarified with the release of the Interim Final Rule on January 14, 2014. The final rule requires banking entities to divest disallowed securities by July 21, 2015, unless, upon application, the Federal Reserve grants extensions to July 21, 2017.  

With the release of the Interim Final Rule on January 14, 2014, the joint agencies granted relief by permitting financial institutions to retain their interests in certain collateralized debt obligations, but limited that provision to those collateralized by issuances prior to May 2010 from bank or thrift holding companies with less than $15 billion in consolidated assets. The Interim Final Rule did not contain a provision for issuances by insurance companies, which comprises the various iTruPS securities owned by the Company.

The disallowed iTruPS consisted of nine positions with an amortized cost of $10.5 million at December 31, 2013.  Because the Company could no longer hold the securities until their anticipated recovery, an OTTI had to be recognized for the entire amount of unrealized loss as of December 31, 2013.  The fair value of the iTruPS as determined by the discounted cash flow model used by the Company aggregated to $8.5 million.  The resulting OTTI charge of approximately $2.0 million was included in the Consolidated Statements of Income in 2013. In February 2014, the Company completed the sale of all nine of the disallowed investments.

At December 31, 2015 and December 31, 2014, there were $778,000 and $779,000, respectively, of investment securities considered to be in non-accrual status. This balance is comprised of two trust preferred securities at December 31, 2015. As a result of the delay in the collection of interest payments, management placed these securities in non-accrual status. Current estimates indicate that the interest payment delays may exceed ten years.

 

 

NOTE 3 - LOANS AND ALLOWANCE FOR LOAN LOSSES

The Company, through the Bank, grants residential, consumer and commercial loans to customers located primarily in Northeastern Ohio and Western Pennsylvania.

66


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following represents the composition of the loan portfolio for the period ending:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

Balance

 

 

%

 

 

Balance

 

 

%

 

Commercial

$

84,613

 

 

 

21.5

 

 

$

72,330

 

 

 

20.1

 

Commercial real estate

 

237,137

 

 

 

60.1

 

 

 

223,536

 

 

 

62.1

 

Residential real estate

 

45,414

 

 

 

11.5

 

 

 

38,875

 

 

 

10.8

 

Consumer - home equity

 

23,334

 

 

 

5.9

 

 

 

21,328

 

 

 

5.9

 

Consumer - other

 

3,756

 

 

 

1.0

 

 

 

4,116

 

 

 

1.1

 

Total loans

$

394,254

 

 

 

 

 

 

$

360,185

 

 

 

 

 

 

 

Management has an established methodology to determine the adequacy of the allowance for loan losses that assesses the risks and losses inherent in the loan portfolio. For purposes of determining the allowance for loan losses, the Company has segmented loans in the portfolio by product type. Loans are segmented into the following pools: commercial loans, commercial real estate loans, residential real estate loans and consumer loans. The Company also sub-segments the consumer loan portfolio into the following two classes: home equity loans and other consumer loans. Historical loss percentages for each risk category are calculated and used as the basis for calculating allowance allocations. These historical loss percentages are calculated over multiple periods for all portfolio segments. Management evaluates these results and utilizes the most reflective period in the calculation. Certain qualitative factors are then added to the historical allocation percentage to get the adjusted factor.

 

These factors include, but are not limited to, the following:

 

Factor Considered:

  

Risk Trend:

Levels of and trends in charge-offs, classifications and non-accruals

  

Stable

Trends in volume and terms

  

Increasing

Changes in lending policies and procedures

  

Decreasing

Experience, depth and ability of management

  

Stable

Economic trends

  

Decreasing

Concentrations of credit

  

Increasing

 

The following factors are analyzed and applied to loans internally graded with higher risk credit in addition to the above factors for non-classified loans:

 

Factor Considered:

  

Risk Trend:

Levels and trends in classification

  

Stable

Declining trends in financial performance

  

Stable

Structure and lack of performance measures

  

Stable

Migration between risk categories

 

Stable

 

The provision charged to operations can be allocated to a loan segment either as a positive or negative value as a result of any material changes to: net charge-offs or recovery which influence the historical allocation percentage, qualitative risk factors or loan balances.  

The following is an analysis of changes in the allowance for loan losses for the periods ended:

 

 

(Amounts in thousands)

 

December 31, 2015

Commercial

 

 

Commercial real estate

 

 

Residential real estate

 

 

Consumer - home equity

 

 

Consumer - other

 

 

Total

 

Balance at beginning of period

$

2,064

 

 

$

2,754

 

 

$

229

 

 

$

60

 

 

$

95

 

 

 

5,202

 

Loan charge-offs

 

(470

)

 

 

(84

)

 

 

(45

)

 

 

 

 

 

(124

)

 

 

(723

)

Recoveries

 

134

 

 

 

10

 

 

 

37

 

 

 

17

 

 

 

62

 

 

 

260

 

Net loan recoveries (charge-offs)

 

(336

)

 

 

(74

)

 

 

(8

)

 

 

17

 

 

 

(62

)

 

 

(463

)

Provision charged to operations

 

249

 

 

 

246

 

 

 

(68

)

 

 

(25

)

 

 

53

 

 

 

455

 

Balance at end of period

$

1,977

 

 

$

2,926

 

 

$

153

 

 

$

52

 

 

$

86

 

 

$

5,194

 

67


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

(Amounts in thousands)

 

December 31, 2014

Commercial

 

 

Commercial real estate

 

 

Residential real estate

 

 

Consumer - home equity

 

 

Consumer - other

 

 

Total

 

Balance at beginning of period

$

593

 

 

$

2,638

 

 

$

356

 

 

$

88

 

 

$

89

 

 

$

3,764

 

Loan charge-offs

 

(123

)

 

 

(186

)

 

 

(93

)

 

 

(48

)

 

 

(144

)

 

 

(594

)

Recoveries

 

274

 

 

 

3

 

 

 

16

 

 

 

24

 

 

 

77

 

 

 

394

 

Net loan recoveries (charge-offs)

 

151

 

 

 

(183

)

 

 

(77

)

 

 

(24

)

 

 

(67

)

 

 

(200

)

Provision charged to operations

 

1,320

 

 

 

299

 

 

 

(50

)

 

 

(4

)

 

 

73

 

 

 

1,638

 

Balance at end of period

$

2,064

 

 

$

2,754

 

 

$

229

 

 

$

60

 

 

$

95

 

 

$

5,202

 

 

 

(Amounts in thousands)

 

December 31, 2013

Commercial

 

 

Commercial real estate

 

 

Residential real estate

 

 

Consumer - home equity

 

 

Consumer - other

 

 

Total

 

Balance at beginning of period

$

639

 

 

$

2,616

 

 

$

343

 

 

$

123

 

 

$

104

 

 

$

3,825

 

Loan charge-offs

 

(1

)

 

 

(782

)

 

 

(81

)

 

 

(12

)

 

 

(146

)

 

 

(1,022

)

Recoveries

 

167

 

 

 

11

 

 

 

26

 

 

 

18

 

 

 

89

 

 

 

311

 

Net loan recoveries (charge-offs)

 

166

 

 

 

(771

)

 

 

(55

)

 

 

6

 

 

 

(57

)

 

 

(711

)

Provision charged to operations

 

(212

)

 

 

793

 

 

 

68

 

 

 

(41

)

 

 

42

 

 

 

650

 

Balance at end of period

$

593

 

 

$

2,638

 

 

$

356

 

 

$

88

 

 

$

89

 

 

$

3,764

 

 

The total allowance reflects management’s estimate of loan losses inherent in the loan portfolio at the consolidated balance sheet date.

 

The following tables present a full breakdown by portfolio segment, the changes in the allowance for loan losses and the recorded investment in loans for the periods ended December 31, 2015 and 2014:

 

 

(Amounts in thousands)

 

December 31, 2015

Commercial

 

 

Commercial real estate

 

 

Residential real estate

 

 

Consumer - home equity

 

 

Consumer - other

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

834

 

 

$

178

 

 

$

 

 

$

 

 

$

 

 

$

1,012

 

Collectively evaluated for impairment

 

1,143

 

 

 

2,748

 

 

 

153

 

 

 

52

 

 

 

86

 

 

 

4,182

 

Total ending allowance balance

$

1,977

 

 

$

2,926

 

 

$

153

 

 

$

52

 

 

$

86

 

 

$

5,194

 

Loan Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

1,347

 

 

$

8,465

 

 

$

 

 

$

 

 

$

 

 

$

9,812

 

Collectively evaluated for impairment

 

83,266

 

 

 

228,672

 

 

 

45,414

 

 

 

23,334

 

 

 

3,756

 

 

 

384,442

 

Total ending loan balance

$

84,613

 

 

$

237,137

 

 

$

45,414

 

 

$

23,334

 

 

$

3,756

 

 

$

394,254

 

 

 

(Amounts in thousands)

 

December 31, 2014

Commercial

 

 

Commercial real estate

 

 

Residential real estate

 

 

Consumer - home equity

 

 

Consumer - other

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

1,316

 

 

$

148

 

 

$

 

 

$

 

 

$

 

 

$

1,464

 

Collectively evaluated for impairment

 

748

 

 

 

2,606

 

 

 

229

 

 

 

60

 

 

 

95

 

 

 

3,738

 

Total ending allowance balance

$

2,064

 

 

$

2,754

 

 

$

229

 

 

$

60

 

 

$

95

 

 

$

5,202

 

Loan Portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

2,023

 

 

$

5,729

 

 

$

 

 

$

 

 

$

 

 

$

7,752

 

Collectively evaluated for impairment

 

70,307

 

 

 

217,807

 

 

 

38,875

 

 

 

21,328

 

 

 

4,116

 

 

 

352,433

 

Total ending loan balance

$

72,330

 

 

$

223,536

 

 

$

38,875

 

 

$

21,328

 

 

$

4,116

 

 

$

360,185

 

 

68


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The decrease in the provision for the commercial category is primarily due to the large provision in 2014 relating to a single credit relationship, to which the majority of charge-offs in 2015 relate. The residential real estate decrease in provision is primarily due to a decrease in the historical factor used to produce the provision.

 

The following tables represent credit exposures by internally assigned grades for years ended December 31, 2015 and 2014, respectively. The grading analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled or at all. The Company’s internal credit risk grading system is based on experiences with similarly graded loans.

The Company’s internally assigned grades are as follows:

 

Pass – loans which are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral. Within this category, there are grades of exceptional, quality, acceptable and pass monitor.

 

Special Mention – loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.

 

Substandard – loans that have a well-defined weakness based on objective evidence and 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 a substandard asset but with the severity which makes collection in full highly questionable and improbable, based on existing circumstances.

 

Loss – loans classified as a loss are considered uncollectible, or of such value that continuance as an asset is not warranted. This rating does not mean that the assets have no recovery or salvage value but rather that the assets should be charged off now, even though partial or full recovery may be possible in the future.

The following is a summary of credit quality indicators by internally assigned grade as of December 31, 2015 and 2014.

 

 

(Amounts in thousands)

 

 

Commercial

 

 

Commercial real estate

 

December 31, 2015

 

 

 

 

 

 

 

Pass

$

77,095

 

 

$

219,958

 

Special Mention

 

4,216

 

 

 

7,707

 

Substandard

 

3,302

 

 

 

9,472

 

Doubtful

 

 

 

 

 

Ending Balance

$

84,613

 

 

$

237,137

 

 

 

(Amounts in thousands)

 

 

Commercial

 

 

Commercial real estate

 

December 31, 2014

 

 

 

 

 

 

 

Pass

$

65,339

 

 

$

205,890

 

Special Mention

 

4,963

 

 

 

10,209

 

Substandard

 

2,028

 

 

 

7,437

 

Doubtful

 

 

 

 

 

Ending Balance

$

72,330

 

 

$

223,536

 

 

The Company evaluates the classification of consumer, home equity and residential loans primarily on a pooled basis. If the Company becomes aware that adverse or distressed conditions exist that may affect a particular loan, the loan is downgraded following the above definitions of special mention and substandard.  Nonaccrual loans in these categories are evaluated for charge off or charge down, and the remaining balance has the same allowance factor as pooled loans.

69


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following is a summary of consumer credit exposure as of December 31, 2015 and 2014.

 

 

(Amounts in thousands)

 

 

Residential real estate

 

 

Consumer - home equity

 

 

Consumer- other

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

Performing

$

44,162

 

 

$

23,072

 

 

$

3,756

 

Nonperforming

 

1,252

 

 

 

262

 

 

 

 

Total

$

45,414

 

 

$

23,334

 

 

$

3,756

 

 

 

(Amounts in thousands)

 

 

Residential real estate

 

 

Consumer - home equity

 

 

Consumer- other

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

Performing

$

37,544

 

 

$

21,179

 

 

$

4,110

 

Nonperforming

 

1,331

 

 

 

149

 

 

 

6

 

Total

$

38,875

 

 

$

21,328

 

 

$

4,116

 

 

Loans are considered to be nonperforming when they become 90 days past due or on nonaccrual status, though the Company may be receiving partial payments of interest and partial repayments of principal on such loans. When a loan is placed in non-accrual status, previously accrued but unpaid interest is recorded against interest income. Loans in foreclosure are considered nonperforming. At December 31, 2015, there were $1.3 million of loans in the process of foreclosure.

The following is a summary of classes of loans on non-accrual status as of:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

Commercial

$

1,196

 

 

$

1,824

 

Commercial real estate

 

2,176

 

 

 

2,247

 

Residential real estate

 

1,252

 

 

 

1,331

 

Consumer:

 

 

 

 

 

 

 

Consumer - home equity

 

262

 

 

 

149

 

Consumer - other

 

 

 

 

6

 

Total

$

4,886

 

 

$

5,557

 

 

Gross income that should have been recorded in income on nonaccrual loans was $293,000, $351,000 and $147,000 for the years ended December 31, 2015, 2014 and 2013, respectively. Actual interest included in income on these nonaccrual loans amounts to $26,000, $149,000 and $38,000 in 2015, 2014 and 2013, respectively.

Troubled Debt Restructuring

Nonperforming loans also include certain loans that have been modified in troubled debt restructurings (TDRs) where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months.

None of the loans that were approved as TDRs in 2013 have subsequently defaulted in the years ended December 31, 2014 and 2015.

70


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following presents, by class, information related to loans modified in a TDR during the periods ended:

 

 

(Dollar amounts in thousands)

 

 

December 31, 2015

 

 

Number of contracts

 

 

Pre-modification recorded investment

 

 

Post-modification recorded investment

 

 

Increase in the allowance

 

Commercial real estate

 

2

 

 

$

3,154

 

 

$

3,154

 

 

$

 

Subsequently defaulted

 

 

 

$

 

 

 

 

 

 

 

 

 

 

There were no loans modified as TDRs during the year ended December 31, 2014.

 

 

(Dollar amounts in thousands)

 

 

December 31, 2013

 

 

Number of contracts

 

 

Pre-modification recorded investment

 

 

Post-modification recorded investment

 

 

Increase in the allowance

 

Commercial

 

5

 

 

$

438

 

 

$

438

 

 

$

20

 

Commercial real estate

 

7

 

 

 

2,348

 

 

 

2,348

 

 

 

 

Total restructured loans

 

12

 

 

$

2,786

 

 

$

2,786

 

 

$

20

 

Subsequently defaulted

 

 

 

$

 

 

 

 

 

 

 

 

 

 

In 2015, the two commercial real estate loans were to the same customer.  There was no interest rate impact, only a change in loan terms to six months interest only.

In 2013, the seven commercial real estate loans had either the rate unchanged or blended with no rate impact. All the loans had loan term changes. Five of the commercial real estate loans were to the same customer. Two of the five commercial loans were to the same company. Three of the commercial loans had loan term changes with no rate concessions made. One commercial loan had multiple changes including rate change, shortened maturity and additional collateral and one commercial loan had an extended loan term and interest only for 6 months.

The following is an aging analysis of the recorded investment of past due loans as of the periods ended December 31, 2015 and 2014:

 

 

(Amounts in thousands)

 

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

90 Days Or Greater

 

 

Total Past Due

 

 

Current

 

 

Total Loans

 

 

Recorded Investment > 90 Days and Accruing

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

178

 

 

$

 

 

$

1,196

 

 

$

1,374

 

 

$

83,239

 

 

$

84,613

 

 

$

 

Commercial real estate

 

248

 

 

 

1,480

 

 

 

2,055

 

 

 

3,783

 

 

 

233,354

 

 

 

237,137

 

 

 

 

Residential real estate

 

163

 

 

 

131

 

 

 

1,240

 

 

 

1,534

 

 

 

43,880

 

 

 

45,414

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer - home equity

 

29

 

 

 

117

 

 

 

262

 

 

 

408

 

 

 

22,926

 

 

 

23,334

 

 

 

 

Consumer - other

 

10

 

 

 

 

 

 

 

 

 

10

 

 

 

3,746

 

 

 

3,756

 

 

 

 

Total

$

628

 

 

$

1,728

 

 

$

4,753

 

 

$

7,109

 

 

$

387,145

 

 

$

394,254

 

 

$

 

 

71


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

(Amounts in thousands)

 

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

90 Days Or Greater

 

 

Total Past Due

 

 

Current

 

 

Total Loans

 

 

Recorded Investment > 90 Days and Accruing

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

54

 

 

$

282

 

 

$

1,542

 

 

$

1,878

 

 

$

70,452

 

 

$

72,330

 

 

$

 

Commercial real estate

 

574

 

 

 

1,774

 

 

 

2,115

 

 

 

4,463

 

 

 

219,073

 

 

 

223,536

 

 

 

 

Residential real estate

 

122

 

 

 

173

 

 

 

1,144

 

 

 

1,439

 

 

 

37,436

 

 

 

38,875

 

 

 

 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer - home equity

 

61

 

 

 

 

 

 

149

 

 

 

210

 

 

 

21,118

 

 

 

21,328

 

 

 

 

Consumer - other

 

15

 

 

 

 

 

 

6

 

 

 

21

 

 

 

4,095

 

 

 

4,116

 

 

 

 

Total

$

826

 

 

$

2,229

 

 

$

4,956

 

 

$

8,011

 

 

$

352,174

 

 

$

360,185

 

 

$

 

 

An impaired loan is a loan on which, based on current information and events, it is probable that a creditor will be unable to collect all amounts due (including both interest and principal) according to the contractual terms of the loan agreement. However, an insignificant delay or insignificant shortfall in amount of payments on a loan does not indicate that the loan is impaired.

When a loan is determined to be impaired, impairment should be measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate. However, as a practical expedient, the Company will measure impairment based on a loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent.

The following are the criteria for selecting individual loans / relationships for impairment analysis. Non-homogenous loans which meet the criteria below are evaluated quarterly.

 

All borrowers whose loans are classified doubtful by examiners and internal loan review

 

All loans on non-accrual status

 

Any loan in foreclosure

 

Any loan with a specific reserve

 

Any loan determined to be collateral dependent for repayment

 

Loans classified as troubled debt restructuring

Commercial loans and commercial real estate loans evaluated for impairment are excluded from the general pool of loans in the ALLL calculation regardless if a specific reserve was determined. If management determines that the value of the impaired loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allowance estimate or a charge-off to the allowance.

72


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following table presents the recorded investment and unpaid principal balances for impaired loans, excluding homogenous loans for which impaired analyses are not necessarily performed, with the associated allowance amount, if applicable, at December 31, 2015 and 2014. Also presented are the average recorded investments in the impaired balances and interest income recognized after impairment for the years ended December 31, 2015, 2014 and 2013.

 

 

(Amounts in thousands)

 

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

232

 

 

$

264

 

 

$

 

Commercial real estate

 

7,222

 

 

 

7,424

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

1,115

 

 

 

1,552

 

 

 

834

 

Commercial real estate

 

1,243

 

 

 

1,243

 

 

 

178

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

1,347

 

 

$

1,816

 

 

$

834

 

Commercial real estate

$

8,465

 

 

$

8,667

 

 

$

178

 

 

 

(Amounts in thousands)

 

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

457

 

 

$

457

 

 

$

 

Commercial real estate

 

4,498

 

 

 

5,242

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

1,566

 

 

 

1,566

 

 

 

1,316

 

Commercial real estate

 

1,231

 

 

 

1,231

 

 

 

148

 

Total:

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

2,023

 

 

$

2,023

 

 

$

1,316

 

Commercial real estate

$

5,729

 

 

$

6,473

 

 

$

148

 

 

 

(Amounts in thousands)

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

December 31, 2015

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial

$

322

 

 

$

13

 

Commercial real estate

 

4,842

 

 

 

181

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial

 

1,341

 

 

 

 

Commercial real estate

 

1,160

 

 

 

84

 

Total:

 

 

 

 

 

 

 

Commercial

$

1,663

 

 

$

13

 

Commercial real estate

$

6,002

 

 

$

265

 

 

73


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

(Amounts in thousands)

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

December 31, 2014

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial

$

257

 

 

$

17

 

Commercial real estate

 

4,069

 

 

 

158

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial

 

311

 

 

 

 

Commercial real estate

 

1,430

 

 

 

73

 

Total:

 

 

 

 

 

 

 

Commercial

$

568

 

 

$

17

 

Commercial real estate

$

5,499

 

 

$

231

 

 

 

(Amounts in thousands)

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

December 31, 2013

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

Commercial

$

123

 

 

$

6

 

Commercial real estate

 

1,638

 

 

 

117

 

With an allowance recorded:

 

 

 

 

 

 

 

Commercial

 

73

 

 

 

 

Commercial real estate

 

3,015

 

 

 

95

 

Total:

 

 

 

 

 

 

 

Commercial

$

196

 

 

$

6

 

Commercial real estate

$

4,653

 

 

$

212

 

 

 

NOTE 4 - PREMISES AND EQUIPMENT

The following is a summary of premises and equipment:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

Land

$

2,746

 

 

$

2,673

 

Premises

 

9,689

 

 

 

8,298

 

Equipment

 

8,970

 

 

 

8,440

 

Leasehold improvements

 

222

 

 

 

219

 

Total premises and equipment

 

21,627

 

 

 

19,630

 

Less accumulated depreciation

 

12,437

 

 

 

11,933

 

Net book value

$

9,190

 

 

$

7,697

 

 

Depreciation expense was $792,000 in 2015, $715,000 in 2014 and $713,000 in 2013.

 

 

74


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 5 - DEPOSITS

The following is a summary of interest-bearing deposits:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

Demand

$

38,078

 

 

$

33,146

 

Money market

 

104,334

 

 

 

84,277

 

Savings

 

114,021

 

 

 

114,400

 

Time:

 

 

 

 

 

 

 

In denominations  $250,000 or under

 

98,833

 

 

 

91,802

 

In denominations of over $250,000

 

32,994

 

 

 

38,405

 

Total

$

388,260

 

 

$

362,030

 

 

Stated maturities of time deposits were as follows:

 

 

(Amounts in thousands)

 

 

2015

 

2016

$

92,256

 

2017

 

5,691

 

2018

 

4,221

 

2019

 

2,631

 

2020

 

8,734

 

2021 and beyond

 

18,294

 

Total

$

131,827

 

 

The following is a summary of time deposits of $100,000 or more by remaining maturities:

 

 

(Amounts in thousands)

 

 

December 31, 2015

 

 

Certificates of

Deposit

 

 

Other Time

Deposits

 

 

Total

 

Three months or less

$

21,269

 

 

$

1,116

 

 

$

22,385

 

Three to six months

 

11,786

 

 

 

 

 

 

11,786

 

Six to twelve months

 

24,881

 

 

 

500

 

 

 

25,381

 

One through five years

 

6,166

 

 

 

2,050

 

 

 

8,216

 

Over five years

 

4,229

 

 

 

2,206

 

 

 

6,435

 

Total

$

68,331

 

 

$

5,872

 

 

$

74,203

 

 

 

75


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 6 - FEDERAL HOME LOAN BANK (FHLB) ADVANCES AND OTHER SHORT TERM BORROWINGS

The following is a summary of FHLB advances and other short term borrowings:

 

 

 

 

 

 

(Amounts in thousands)

 

 

 

 

 

 

December 31,

 

 

Weighted Average

Interest Rate

 

 

2015

 

 

2014

 

FHLB advances - long term:

 

 

 

 

 

 

 

 

 

 

 

Fixed rate payable and convertible fixed rate FHLB advances, with

   monthly interest payments:

 

 

 

 

 

 

 

 

 

 

 

Due in 2015

 

 

 

 

$

 

 

$

4,000

 

Due in 2016

 

1.99

%

 

 

5,000

 

 

 

5,000

 

Due in 2017

 

3.77

%

 

 

18,000

 

 

 

16,000

 

Due in 2018

 

1.17

%

 

 

2,000

 

 

 

 

Total FHLB advances - long term

 

3.20

%

 

 

25,000

 

 

 

25,000

 

FHLB advances - short term:

 

 

 

 

 

 

 

 

 

 

 

Short term

 

0.39

%

 

 

8,000

 

 

 

9,500

 

Cash management

 

0.36

%

 

 

9,000

 

 

 

6,000

 

Total FHLB advances - short term

 

0.37

%

 

 

17,000

 

 

 

15,500

 

Total FHLB advances

 

2.06

%

 

 

42,000

 

 

 

40,500

 

Other short term borrowings:

 

 

 

 

 

 

 

 

 

 

 

Securities sold under repurchase agreements

 

0.11

%

 

 

2,499

 

 

 

4,259

 

Total FHLB advances and other short term borrowings

 

1.95

%

 

$

44,499

 

 

$

44,759

 

 

The following is a summary of FHLB advances – short term:

 

 

(Amounts in thousands)

 

 

2015

 

 

2014

 

 

2013

 

Average balance during the year

$

14,674

 

 

$

17,541

 

 

$

4,559

 

Average interest rate during the year

 

0.27

%

 

 

0.89

%

 

 

0.15

%

Maximum month-end balance during the year

$

23,500

 

 

$

22,500

 

 

$

13,000

 

Weighted average interest rate at year end

 

0.37

%

 

 

0.25

%

 

 

0.12

%

 

At December 31, 2015, FHLB advances were collateralized by FHLB stock owned by the Bank with a carrying value of $2.8 million, a blanket lien against the Bank’s qualified mortgage loan portfolio of $27.2 million, $26.1 million in mortgage-backed securities and $2.8 million in U.S. Government-guaranteed small business administration pools. In comparison, in the prior year FHLB advances were collateralized by FHLB stock owned by the Bank with a carrying value of $2.8 million, a blanket lien against the Bank’s qualified mortgage loan portfolio of $25.6 million and $31.6 million in mortgage-backed securities. Maximum borrowing capacities from FHLB totaled $51.0 million and $53.4 million at December 31, 2015 and 2014, respectively.

At December 31, 2015, $18.0 million of the FHLB fixed rate advances were putable on or after certain specified dates at the option of the FHLB and at December 31, 2014, $22.0 million of the FHLB fixed rate advances were putable on or after certain specified dates at the option of the FHLB. Should the FHLB elect to exercise the put, the Company is required to pay the advance off on that date without penalty.

The following is a summary of other short term borrowings:

 

 

(Amounts in thousands)

 

 

2015

 

 

2014

 

 

2013

 

Average balance during the year

$

4,082

 

 

$

4,141

 

 

$

3,453

 

Average interest rate during the year

 

0.10

%

 

 

0.07

%

 

 

0.09

%

Maximum month-end balance during the year

$

7,541

 

 

$

5,795

 

 

$

4,022

 

Weighted average interest rate at year end

 

0.11

%

 

 

0.07

%

 

 

0.07

%

 

76


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Securities sold under repurchase agreements represent arrangements the Bank has entered into with certain deposit customers within its local market areas. These borrowings are collateralized with securities. At December 31, 2015 and 2014, securities allocated for this purpose, owned by the Bank and held in safekeeping accounts at independent correspondent banks, amounted to $5.8 million and $7.5 million, respectively.

The following table provides additional detail regarding other short term borrowings:

 

 

(Amounts in thousands)

 

 

Repurchase Agreements (Sweep)

 

 

Accounted for as Secured Borrowings

 

 

At December 31, 2015

 

 

At December 31, 2014

 

 

Remaining Contractual Maturity of the Agreements

 

 

Overnight and Continuous

 

 

Overnight and Continuous

 

Repurchase agreements:

 

 

U.S. Government-sponsored mortgage-backed securities

$

4,729

 

 

$

6,137

 

U.S. Government-sponsored collateralized mortgage obligations

 

1,088

 

 

 

1,361

 

Total collateral carrying value

$

5,817

 

 

$

7,498

 

Total short-term borrowings

$

2,499

 

 

$

4,259

 

 

 

NOTE 7 - SUBORDINATED DEBT

In July 2007, a trust formed by the Company issued $5.0 million of floating rate trust preferred securities as part of a pooled offering of such securities due December 2037. The Company owns all $155,000 of the common securities issued by the trust. The securities bear interest at the 3-month LIBOR rate plus 1.45%. The rates at December 31, 2015 and 2014 were 1.96% and 1.69%. The Company issued subordinated debentures to the trust in exchange for the proceeds of the trust preferred offering. The debentures represent the sole assets of this trust. The Company may redeem the subordinated debentures, in whole or in part, at par.

The trust is not consolidated with the Company’s financial statements. Accordingly, the Company does not report the securities issued by the trust as liabilities, but instead reports as liabilities the subordinated debentures issued by the Company and held by the trust. The subordinated debentures qualify as Tier 1 capital for regulatory purposes in determining and evaluating the Company’s capital adequacy.

 

 

NOTE 8 – COMMITMENTS AND CONTINGENCIES

The Bank occupies office facilities under operating leases extending to 2021. Most of these leases contain an option to renew at the then fair rental value for periods of five and ten years. These options enable the Bank to retain use of facilities in desirable operating areas. In most cases, management expects that in the normal course of business, leases will be renewed or replaced by other leases. Rental and lease expense was $168,000 for 2015, $139,000 for 2014 and $181,000 for 2013.

The following is a summary of remaining future minimum lease payments under current non-cancelable operating leases for office facilities:

 

 

(Amounts in thousands)

 

Years ending:

 

 

 

December 31, 2016

$

236

 

December 31, 2017

 

133

 

December 31, 2018

 

79

 

December 31, 2019

 

46

 

December 31, 2020

 

46

 

Later years

 

4

 

Total

$

544

 

 

At December 31, 2015, the Bank was required to maintain aggregate cash reserves amounting to $5.9 million in order to satisfy federal regulatory requirements. The reserves are held in useable vault cash and interest-earning balances at the Federal Reserve Bank of Cleveland.

77


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The Bank grants commercial and industrial loans, commercial and residential mortgage loans, and consumer loans to customers in Northeastern Ohio and Western Pennsylvania. Although the Bank has a diversified portfolio, exposure to credit loss can be adversely impacted by downturns in local economic and employment conditions. Approximately 0.48% of total loans are unsecured at December 31, 2015 and approximately 1.0% at December 31 2014.

The Bank is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit, standby letters of credit and financial guarantees. Such instruments involve, to varying degrees, elements of credit risk in excess of the amount recognized on the Consolidated Balance Sheets. The contract or notional amounts on those instruments reflect the extent of involvement the Company has in particular classes of financial instruments.

In the event of nonperformance by the other party, the Company’s exposure to credit loss on these financial instruments is represented by the contract or notional amount of the instrument. The Company uses the same credit policies in making commitments and conditional obligations as it does for instruments recorded on the balance sheet. The amount and nature of collateral obtained, if any, is based on management’s credit evaluation.

The following is a summary of such contractual commitments:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

Commitments to extend credit:

 

 

 

 

 

 

 

Fixed rate

$

13,311

 

 

$

13,825

 

Variable rate

 

45,929

 

 

 

49,897

 

Standby letters of credit

 

3,508

 

 

 

608

 

 

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. Generally, these financial arrangements have fixed expiration dates or other termination clauses and may require payment of a fee. Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Bank upon extension of credit, is based on management’s credit evaluation of the counterparty. Collateral held varies but may include accounts receivable, inventory, property, plant and equipment and income-producing commercial properties.

The Company also offers limited overdraft protection as a non-contractual courtesy which is available to businesses as well as individually/jointly owned accounts in good standing for personal or household use. The Company reserves the right to discontinue this service without prior notice.

The following table is a summary of overdraft protection for the periods indicated:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

Overdraft protection available on depositors' accounts

$

9,598

 

 

$

9,632

 

Balance of overdrafts included in loans

 

80

 

 

 

108

 

Average daily balance of overdrafts

 

99

 

 

 

117

 

Average daily balance of overdrafts as a percentage of available

 

1.03

%

 

 

1.21

%

 

Customer Derivatives - Interest Rates Swaps/Floors – The Company enters into interest rate swaps that allow our commercial loan customers to effectively convert a variable-rate commercial loan agreement to a fixed-rate commercial loan agreement. Under these agreements, the Company enters into a variable-rate loan agreement with a customer in addition to an interest rate swap agreement, which serves to effectively swap the customer’s variable-rate into a fixed-rate. The Company then enters into a corresponding swap agreement with a third party in order to economically hedge its exposure through the customer agreement. The interest rate swaps with both the customers and third parties are not designated as hedges under FASB ASC 815 and are not marked to market through earnings. As the interest rate swaps are structured to offset each other, changes to the underlying benchmark interest rates considered

78


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

in the valuation of these instruments do not result in an impact to earnings; however, there may be fair value adjustments related to credit quality variations between counterparties, which may impact earnings as required by FASB ASC 820. There was no effect on earnings in any periods presented. At December 31, 2015, the Company had $150,000 in cash pledged for collateral on its interest rate swap with the third party financial institution.

 

Summary information regarding these derivatives is presented below:

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

Fair Value

 

 

 

 

 

 

 

 

 

December 31,

 

 

Notional Amount

 

 

Interest Rate Paid

 

Interest Rate Received

 

2015

 

 

2014

 

Customer interest rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturing in 2020

$

2,680

 

 

BBA 1 Mo. + Margin

 

Fixed

 

$

35

 

 

$

 

Maturing in 2025

 

5,921

 

 

1 Mo. Libor + Margin

 

Fixed

 

 

136

 

 

 

 

Total

$

8,601

 

 

 

 

 

 

$

171

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Third party interest rate swap

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturing in 2020

$

2,680

 

 

Fixed

 

BBA 1 Mo. + Margin

 

$

(35

)

 

$

 

Maturing in 2025

 

5,921

 

 

Fixed

 

1 Mo. Libor + Margin

 

 

(136

)

 

 

 

Total

$

8,601

 

 

 

 

 

 

$

(171

)

 

$

 

 

The following table presents the fair values of derivative instruments in the balance sheet.

 

 

(Amounts in thousands)

 

 

Assets

 

 

Liabilities

 

 

Balance Sheet

Location

 

Fair Value

 

 

Balance Sheet

Location

 

Fair Value

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

Interest rate derivatives

Other assets

 

$

171

 

 

Other liabilities

 

$

171

 

 

 

NOTE 9 – BENEFIT PLANS

The Bank has a contributory defined contribution retirement plan (401(k) plan) which covers substantially all employees. Total expense under the plan was $307,000 for 2015, $284,000 for 2014 and $296,000 for 2013. The Bank matches participants’ voluntary contributions up to 5% of gross pay. Participants may make voluntary contributions to the plan up to a maximum of $18,000 with an additional $6,000 catch-up deferral for plan participants over the age of 50. The Bank makes monthly contributions to this plan equal to amounts accrued for plan expense.

The Company provides supplemental retirement benefit plans for the benefit of certain officers and non-officer directors. The plan for officers is designed to provide post-retirement benefits to supplement other sources of retirement income such as social security and 401(k) benefits. The benefits will be paid for a period of 15 years after retirement. Director Retirement Agreements provide for a benefit of $10,000 annually on or after the director reaches normal retirement age, which is based on a combination of age and years of service. Director retirement benefits are paid over a period of 10 years following retirement. The Company accrues the cost of these post-retirement benefits during the working careers of the officers and directors. At December 31, 2015, the accumulated liability for these benefits totaled $2.8 million, with $2.3 million accrued for the officers’ plan and $522,000 for the directors’ plan.

The following table reconciles the accumulated liability for the benefit obligation of these agreements:

 

 

 

(Amounts in thousands)

 

 

 

Years Ended December 31,

 

 

 

2015

 

 

2014

 

 

2013

 

Beginning balance

 

$

2,549

 

 

$

2,396

 

 

$

2,218

 

Benefit expense

 

 

369

 

 

 

308

 

 

 

327

 

Benefit payments

 

 

(158

)

 

 

(155

)

 

 

(149

)

Ending balance

 

$

2,760

 

 

$

2,549

 

 

$

2,396

 

 

79


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Supplemental executive retirement agreements are unfunded plans and have no plan assets. The benefit obligation represents the vested net present value of future payments to individuals under the agreements. The benefit expense, as specified in the agreements for the entire year 2016, is expected to be approximately $359,000. The benefits expected to be paid in the next year are approximately $162,000.

The Bank has purchased insurance contracts on the lives of the participants in the supplemental retirement benefit plan and has named the Bank as the beneficiary. Similarly, the Company has purchased insurance contracts on the lives of the directors with the Bancorp as beneficiary. While no direct linkage exists between the supplemental retirement benefit plan and the life insurance contracts, it is management’s current intent that the revenue from the insurance contracts be used as a funding source for the plan.

The Company accrues for the monthly benefit expense of postretirement cost of insurance for split-dollar life insurance coverage. The following table presents the changes in the accumulated liability.

 

 

 

(Amounts in thousands)

 

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

2013

 

Beginning balance

 

$

616

 

 

$

614

 

 

$

530

 

Expense recorded

 

 

132

 

 

 

47

 

 

 

56

 

Other comprehensive loss (income) recorded

 

 

108

 

 

 

(45

)

 

 

28

 

Ending balance

 

$

856

 

 

$

616

 

 

$

614

 

 

 

NOTE 10 - FEDERAL INCOME TAXES

The composition of income tax expense is as follows:

 

 

 

(Amounts in thousands)

 

 

 

Years Ended December 31,

 

 

 

2015

 

 

2014

 

 

2013

 

Current

 

$

916

 

 

$

451

 

 

$

(8

)

Deferred

 

 

303

 

 

 

451

 

 

 

96

 

Total

 

$

1,219

 

 

$

902

 

 

$

88

 

 

The ability to realize the benefit of deferred tax assets is dependent upon a number of factors, including the generation of future taxable income, the ability to carry back taxes paid in previous years, the ability to offset capital losses with capital gains, the reversal of deferred tax liabilities, and certain tax planning strategies. A valuation allowance of $94,000 has been established to offset in its entirety the tax benefits associated with securities sold at a loss that management believes may not be realizable.

 

80


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following is a summary of net deferred taxes included in other assets:

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

Gross deferred tax assets:

 

 

 

 

 

 

 

Allowance for loan and other real estate losses

$

1,766

 

 

$

1,769

 

Deferred loan origination cost - net

 

314

 

 

 

303

 

Impairment loss on securities

 

48

 

 

 

48

 

Deferred compensation

 

939

 

 

 

866

 

AMT credit carryforward

 

704

 

 

 

928

 

Unrealized loss on available-for-sale securities

 

76

 

 

 

 

Other items

 

763

 

 

 

809

 

Total gross deferred tax assets

 

4,610

 

 

 

4,723

 

Valuation allowance

 

(94

)

 

 

(94

)

Total net deferred tax assets

 

4,516

 

 

 

4,629

 

Gross deferred tax liabilities:

 

 

 

 

 

 

 

Unrealized gain on available-for-sale securities

 

 

 

 

(185

)

Premises and equipment

 

(586

)

 

 

(494

)

Other items

 

(617

)

 

 

(595

)

Total net deferred tax liabilities

 

(1,203

)

 

 

(1,274

)

Net deferred tax asset

$

3,313

 

 

$

3,355

 

 

The Company had a deferred tax asset of $704,000 for credits related to Alternative Minimum Taxes (AMT) as of December 31, 2015. In comparison, the Company had a deferred tax asset of $928,000 for credits related to AMT at December 31, 2014. The Company also had deferred tax asset of $94,000 relating to a capital loss carryforward as of December 31, 2015 and 2014. The AMT credits have an unlimited carry-forward period. No valuation allowance had been established for these deferred tax assets in view of the Corporation’s ability to carry forward taxes paid and credits earned in previous years, to future years, coupled with the anticipated future taxable income as evidenced by the Corporation’s earnings potential. The capital loss carryforward has a 5 year life and expires in 2017; it has a 100% valuation allowance of $94,000 against it. Because of the Company’s inability to generate capital gains, realization of the deferred tax asset therein was not probable.

The following is a reconciliation between tax expense using the statutory tax rate of 34% and the income tax provision:

 

 

 

(Amounts in thousands)

 

 

 

Years Ended December 31,

 

 

 

2015

 

 

2014

 

 

2013

 

Statutory tax expense

 

$

1,903

 

 

$

1,622

 

 

$

636

 

Tax effect of non-taxable interest income

 

 

(600

)

 

 

(609

)

 

 

(504

)

Tax effect of earnings on bank-owned life insurance-net

 

 

(115

)

 

 

(114

)

 

 

(111

)

Tax effect of low income housing credit

 

 

(54

)

 

 

(52

)

 

 

13

 

Tax effect of non-deductible expenses

 

 

85

 

 

 

55

 

 

 

54

 

Federal income tax expense

 

$

1,219

 

 

$

902

 

 

$

88

 

 

The related income tax expense on investment securities gains amounted to $22,000 for 2015, $311,000 for 2014 and $245,000 for 2013 and is included in the federal income tax expense.

The Company prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. Benefits from tax positions should be recognized in the financial statements only when it is more-likely-than-not that the tax position will be sustained upon examination by the appropriate taxing authority that would have full knowledge of all relevant information. A tax position that meets the more-likely-than-not recognition threshold is measured at the largest amount of benefit that is greater than fifty percent likely of being realized upon ultimate settlement. Tax positions that previously failed to meet the more-likely-than-not recognition threshold should be recognized in the first subsequent financial reporting period in which that threshold is met. Previously recognized tax positions that no longer meet the more-likely-than-not recognition threshold should be derecognized in the first subsequent financial reporting period in which that threshold

81


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

is no longer met. The provision also provides guidance on the accounting for and disclosure of unrecognized tax benefits, interest and penalties. There were no significant unrecognized tax benefits at December 31, 2015 and the Company does not expect any significant increase in unrecognized tax benefits in the next twelve months. No interest or penalties were incurred for income taxes which would have been recorded as a component of income tax expense.

There is currently no liability for uncertain tax positions and no known unrecognized tax benefits. The Company’s federal and state income tax returns for taxable years through 2011 have been closed for purposes of examination by the Internal Revenue Service and the Ohio Department of Revenue.

 

 

NOTE 11 – FAIR VALUE

Measurements

The Company groups assets and liabilities recorded at fair value into three levels based on the markets in which the assets and liabilities are traded and the reliability of the assumptions used to determine fair value. A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement (with level 1 considered highest and level 3 considered lowest). A brief description of each level follows:

 

Level 1:

 

Quoted prices are available in active markets for identical assets or liabilities as of the reported date.

 

Level 2:

 

 

Pricing inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reported date. The nature of these assets and liabilities include items for which quoted prices are available but which trade less frequently, and items that are fair valued using other financial instruments, the parameters of which can be directly observed.

 

Level 3:

 

 

Assets and liabilities that have little to no pricing observability as of the reported date. These items do not have two-way markets and are measured using management’s best estimate of fair value, where inputs into the determination of fair value require significant management judgment or estimation.

The following table presents the assets reported on the consolidated balance sheets at their fair value as of December 31, 2015 and December 31, 2014 by level within the fair value hierarchy. Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.

 

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2015 Using

 

Description

 

December 31,

2015

 

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable Inputs

(Level 3)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Government agencies and corporations

 

$

12,623

 

 

$

 

 

$

12,623

 

 

$

 

Obligations of states and political subdivisions

 

 

51,405

 

 

 

 

 

 

51,405

 

 

 

 

U.S. Government-sponsored mortgage-backed securities

 

 

69,679

 

 

 

 

 

 

69,679

 

 

 

 

U.S. Government-sponsored collateralized mortgage obligations

 

 

13,530

 

 

 

 

 

 

13,530

 

 

 

 

U.S. Government-guaranteed small business administration pools

 

 

2,837

 

 

 

 

 

 

2,837

 

 

 

 

Trust preferred securities

 

 

778

 

 

 

 

 

 

 

 

 

778

 

Regulatory stock

 

 

3,049

 

 

 

3,049

 

 

 

 

 

 

 

Trading securities

 

 

8,134

 

 

 

 

 

 

8,134

 

 

 

 

Loans held for sale

 

 

4,033

 

 

 

4,033

 

 

 

 

 

 

 

Interest rate derivatives

 

 

171

 

 

 

 

 

 

171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate derivatives

 

$

171

 

 

$

 

 

$

171

 

 

$

 

82


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

 

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2014 Using

 

Description

 

December 31,

2014

 

 

Quoted Prices in

Active Markets for

Identical Assets

(Level 1)

 

 

Significant Other

Observable Inputs

(Level 2)

 

 

Significant

Unobservable Inputs

(Level 3)

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. Treasury securities

 

$

101

 

 

$

 

 

$

101

 

 

$

 

U.S. Government agencies and corporations

 

 

8,648

 

 

 

 

 

 

8,648

 

 

 

 

Obligations of states and political subdivisions

 

 

50,091

 

 

 

 

 

 

50,091

 

 

 

 

U.S. Government-sponsored mortgage-backed securities

 

 

85,587

 

 

 

 

 

 

85,587

 

 

 

 

U.S. Government-sponsored collateralized mortgage obligations

 

 

13,992

 

 

 

 

 

 

13,992

 

 

 

 

Trust preferred securities

 

 

779

 

 

 

 

 

 

 

 

 

779

 

Regulatory stock

 

 

3,049

 

 

 

3,049

 

 

 

 

 

 

 

Trading securities

 

 

7,861

 

 

 

 

 

 

7,861

 

 

 

 

Loans held for sale

 

 

632

 

 

 

632

 

 

 

 

 

 

 

 

The following tables present the changes in the Level 3 fair value category for the years ended December 31, 2015, 2014 and 2013. The Company classifies financial instruments in Level 3 of the fair-value hierarchy when there is reliance on at least one significant unobservable input to the valuation model. In addition to these unobservable inputs, the valuation models for Level 3 financial instruments typically also rely on a number of inputs that are readily observable either directly or indirectly.

 

 

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

 

2013

 

 

Trust preferred

securities

 

 

Trust preferred

securities

 

 

Trust preferred

securities

 

Beginning balance

$

779

 

 

$

10,136

 

 

$

7,612

 

Net realized/unrealized gains/(losses) included in:

 

 

 

 

 

 

 

 

 

 

 

Noninterest income

 

 

 

 

 

 

 

(1,954

)

Other comprehensive income

 

21

 

 

 

835

 

 

 

4,553

 

Discount accretion (premium amortization)

 

 

 

 

7

 

 

 

8

 

Sales

 

 

 

 

(10,044

)

 

 

 

Purchases, issuance, and settlements

 

(22

)

 

 

(155

)

 

 

(83

)

Ending balance

$

778

 

 

$

779

 

 

$

10,136

 

Losses included in net income for the period relating

   to assets held at period end

$

 

 

$

 

 

$

(1,954

)

 

The Company conducts OTTI analyses on a quarterly basis. The initial indication of other-than-temporary impairment for both debt and equity securities is a decline in the fair value below the amount recorded for an investment. A decline in value that is considered to be other-than-temporary is recorded as a loss within non-interest income in the consolidated statements of income. In determining whether an impairment is other than temporary, the Company considers a number of factors, including, but not limited to, the length of time and extent to which the market value has been less than cost, recent events specific to the issuer, including investment downgrades by rating agencies and economic conditions of its industry, and a determination that the Company does not intend to sell those investments and it is not more-likely-than-not that the Company will be required to sell the investments before recovery of its amortized cost basis less any current period credit loss. Among the factors that are considered in determining the Company’s intent and ability is a review of its capital adequacy, interest rate risk position and liquidity.

The Company also considers the issuer’s financial condition, capital strength and near-term prospects. In addition, for debt securities the Company considers the cause of the price decline (general level of interest rates and industry- and issuer-specific factors), current ability to make future payments in a timely manner and the issuer’s ability to service debt, the assessment of a security’s ability to recover any decline in market value, the ability of the issuer to meet contractual obligations and the Company’s intent and ability to retain the security. All of the foregoing require considerable judgment.

83


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

Trust Preferred Securities

Trust preferred securities are accounted for under FASB ASC Topic 325 Investments Other. The Company evaluates current available information in estimating the future cash flows of securities and determines whether there have been favorable or adverse changes in estimated cash flows from the cash flows previously projected. The Company considers the structure and term of the pool and the financial condition of the underlying issuers. Specifically, the evaluation incorporates factors such as interest rates and appropriate risk premiums, the timing and amount of interest and principal payments and the allocation of payments to the various note classes. Current estimates of cash flows are based on the most recent trustee reports, announcements of deferrals or defaults, expected future default rates and other relevant market information.

As referenced in Note 2, Investment Securities, with the release of the Volcker Rule in December 2013, the Company could no longer support the ability to hold certain trust preferred securities comprised of obligations issued by insurance companies. The inability to hold the investments triggered a $2.0 million OTTI recognition reflecting the estimated fair value of the securities at December 31, 2013. For the remaining bank-issued trust preferred securities, the Company does not intend to sell the securities and it is more-likely-than-not that the Company will not be required to sell the securities before recovery of its amortized cost basis. There is a risk that subsequent evaluations could result in recognition of OTTI charges in the future. The securities had life-to-date impairment losses as presented below.

The following table details the breakdown of trust preferred securities for the periods indicated:

 

 

(Dollar amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

Total number of trust preferred securities

 

2

 

 

 

2

 

Par value

$

1,780

 

 

$

1,802

 

 

 

 

 

 

 

 

 

Number not considered OTTI

 

1

 

 

 

1

 

Par value

$

780

 

 

$

802

 

 

 

 

 

 

 

 

 

Number considered OTTI

 

1

 

 

 

1

 

Par value

$

1,000

 

 

$

1,000

 

 

 

 

 

 

 

 

 

Life-to-date impairment recognized in earnings

$

140

 

 

$

140

 

Life-to-date impairment recognized in other comprehensive income

 

862

 

 

 

883

 

Total life-to-date impairment

$

1,002

 

 

$

1,023

 

 

The following table details the one debt security with other-than-temporary impairment, its credit rating at December 31, 2015 and the related loss recognized in earnings:

 

 

 

(Dollar amounts in thousands)

 

 

 

Moody’s/Fitch

Rating

 

Amount of

OTTI

related to

credit loss at

January 1,

2015

 

 

Additions in QTD March 31,

2015

 

 

Additions in QTD June 30,

2015

 

 

Additions in QTD

September 30,

2015

 

 

Additions in QTD

December 31,

2015

 

 

Amount of

OTTI

related to

credit loss at

December 31,

2015

 

Trapeza IX B-1

 

Ca/CC

 

$

140

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

140

 

 

84


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following table details the one debt security with other-than-temporary impairment, its credit rating at December 31, 2014 and the related losses recognized in earnings:

 

 

 

(Dollar amounts in thousands)

 

 

 

Moody’s/Fitch

Rating

 

Amount of

OTTI

related to

credit loss at

January 1,

2014

 

 

Additions in QTD March 31,

2014

 

 

Additions in QTD June 30,

2014

 

 

Additions in QTD

September 30,

2014

 

 

Additions in QTD

December 31,

2014

 

 

Amount of

OTTI

related to

credit loss at

December 31,

2014

 

Trapeza IX B-1

 

Ca/CC

 

$

140

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

140

 

 

The following table provides additional information related to the Company’s trust preferred securities as of December 31, 2015 used to evaluate other-than-temporary impairments:

 

 

 

(Dollar amounts in thousands)

 

Deal

 

Class

 

Amortized Cost

 

 

Fair Value

 

 

Unrealized

Gain/(Loss)

 

 

Moody’s/

Fitch Rating

 

Number of

Issuers

Currently

Performing

 

 

Deferrals and

Defaults as a %

of Current

Collateral

 

 

Excess

Subordination as a

% of Current

Performing

Collateral

 

PreTSL XXIII

 

C-2

 

$

780

 

 

$

332

 

 

$

(448

)

 

B2/CCC

 

 

90

 

 

 

22.5

%

 

 

1.77

%

Trapeza IX

 

B-1

 

 

860

 

 

 

446

 

 

 

(414

)

 

Ca/CC

 

 

31

 

 

 

18.5

 

 

 

 

Total

 

 

 

$

1,640

 

 

$

778

 

 

$

(862

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table provides additional information related to the Company’s trust preferred securities as of December 31, 2014 used to evaluate other-than-temporary impairments:

 

 

 

(Dollar amounts in thousands)

 

Deal

 

Class

 

Amortized Cost

 

 

Fair Value

 

 

Unrealized

Gain/(Loss)

 

 

Moody’s/

Fitch Rating

 

Number of

Issuers

Currently

Performing

 

 

Deferrals and

Defaults as a %

of Current

Collateral

 

 

Excess

Subordination as a

% of Current

Performing

Collateral

 

PreTSL XXIII

 

C-2

 

$

802

 

 

$

313

 

 

$

(489

)

 

B2/C

 

 

91

 

 

 

25.2

%

 

 

%

Trapeza IX

 

B-1

 

 

860

 

 

 

466

 

 

 

(394

)

 

Ca/CC

 

 

33

 

 

 

18.1

 

 

 

 

Total

 

 

 

$

1,662

 

 

$

779

 

 

$

(883

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The market for these securities at December 31, 2015 and December 31, 2014 is not active and markets for similar securities are also not active. The inactivity was evidenced first by a significant widening of the bid-ask spread in the brokered markets in which trust preferred securities trade and then by a significant decrease in the volume of trades relative to historical levels. The new issue market is also inactive as no new trust preferred securities have been issued since 2007. There are currently very few market participants who are willing and/or able to transact for these securities. The pooled market value for these securities remains very depressed relative to historical levels. Although there has been marked improvement in the credit spread premium in the corporate bond space, no such improvement has been noted in the market for trust preferred securities.

Given conditions in the debt markets today and the absence of observable transactions in the secondary and the new issue markets, the Company determined the following:

 

·

The few observable transactions and market quotations that are available are not reliable for purposes of determining fair value at December 31, 2015;

 

·

An income valuation approach technique (present value technique) that maximizes the use of relevant observable inputs and minimizes the use of unobservable inputs will be equally or more representative of fair value than the market approach valuation technique used at measurement dates prior to 2008; and

 

·

The trust preferred securities will be classified within Level 3 of the fair value hierarchy because the Company determined that significant judgments are required to determine fair value at the measurement date.

85


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The Company enlisted the aid of an independent third party to perform the trust preferred security valuations. The approach to determining fair value involved the following process:

 

1.

Estimate the credit quality of the collateral using average probability of default values for each issuer (adjusted for rating levels).

 

2.

Consider the potential for correlation among issuers within the same industry for default probabilities (e.g. banks with other banks).

 

3.

Forecast the cash flows for the underlying collateral and apply to each trust preferred security tranche to determine the resulting distribution among the securities, including prepayment and cures.

 

4.

Discount the expected cash flows to calculate the present value of the security.

The effective discount rates on an overall basis generally range from 10.26% to 14.12% and are highly dependent upon the credit quality of the collateral, the relative position of the tranche in the capital structure of the trust preferred security and the prepayment assumptions.

 

The following table presents the assets measured on a nonrecurring basis on the consolidated balance sheets at their fair value as of December 31, 2015 and December 31, 2014, by level within the fair value hierarchy. Impaired loans that are collateral dependent are written down to fair value through the establishment of specific reserves. Techniques used to value the collateral that secure the impaired loans include: quoted market prices for identical assets classified as Level 1 inputs; observable inputs, employed by certified appraisers, for similar assets classified as Level 2 inputs. In cases where valuation techniques include inputs that are unobservable and are based on estimates and assumptions developed by management based on the best information available under each circumstance, the asset valuation is classified as Level 3 inputs. Other real estate owned is carried at the lower of cost or fair value less estimated costs to sell.

 

 

 

(Amounts in thousands)

 

 

 

December 31, 2015

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets measured on a nonrecurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

8,800

 

 

$

8,800

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

$

 

 

$

 

 

$

61

 

 

$

61

 

 

 

 

(Amounts in thousands)

 

 

 

December 31, 2014

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets measured on a nonrecurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

$

 

 

$

 

 

$

6,288

 

 

$

6,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

$

 

 

$

 

 

$

40

 

 

$

40

 

 

Financial Instruments

The Company disclosures fair value information about financial instruments, whether or not recognized in the consolidated balance sheets, for which it is practicable to estimate the value. In cases where quoted market prices are not available, fair values are based on estimates using present value or other estimation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows.

Such techniques and assumptions, as they apply to individual categories of the financial instruments, are as follows:

Cash and cash equivalents – The carrying amounts for cash and cash equivalents are a reasonable estimate of those assets’ fair value.

Investment securities – Fair values of securities are based on quoted market prices, where available. If quoted market prices are not available, fair values are based on quoted market prices of comparable securities. Prices on trust preferred securities were calculated

86


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

using a discounted cash-flow technique. Cash flows were estimated based on credit and prepayment assumptions. The present value of the projected cash flows was calculated using a discount rate equal to the current yield used to accrete the beneficial interest.

Loans held for sale – Loans held for sale consist of residential mortgage loans originated for sale. Loans held for sale are recorded at fair value based on what the secondary markets have offered on best efforts commitments.

Loans, net of allowance for loan losses – Market quotations are generally not available for loan portfolios. The fair value is estimated by discounting future cash flows using current market inputs at which loans with similar terms and qualities would be made to borrowers of similar credit quality.

Bank-owned life insurance – The fair value is based upon the cash surrender value of the underlying policies net of any split dollar obligation and matches the book value.

Accrued interest receivable – The carrying amount is a reasonable estimate of these assets’ fair value.

Interest rate derivatives – The fair value is based on settlement values adjusted for credit risks associated with the counter parties and the Company and observable market interest rate curves.

Demand, savings and money market deposits – Demand, savings, and money market deposit accounts are valued at the amount payable on demand.

Time deposits – The fair value of certificates of deposit is based on the discounted value of contractual cash flows. The discount rates are estimated using market rates currently offered for similar instruments with similar remaining maturities.

Short term borrowings – Short term borrowings generally have an original term to maturity of one year or less. Consequently, their carrying value is a reasonable estimate of fair value.

FHLB advances - short term – Short term borrowings generally have an original term to maturity of one year or less. Advances of one month or less are considered to be at fair value. The fair value of notes with one to twelve month terms is based on the discounted value of contractual cash flows. The discount rates are estimated using market rates currently offered for similar instruments with similar remaining maturities.

FHLB advances - long term – The fair value for fixed rate advances is estimated by discounting the future cash flows using rates at which advances would be made to borrowers with similar credit ratings and for the same remaining maturities. The fair value for the fixed rate advances that are convertible to quarterly LIBOR floating rate advances on or after certain specified dates at the option of the FHLB and the FHLB fixed rate advances that are putable on or after certain specified dates at the option of the FHLB are priced using the FHLB of Cincinnati’s model.

Subordinated debt – The floating issuances curves to maturity are averaged to obtain an index. The spread between BBB-rated bank debt and 25-year swap rates is determined to calculate the spread on outstanding trust preferred securities. The discount margin is then added to the index to arrive at a discount rate, which determines the present value of projected cash flows.

Accrued interest payable – The carrying amount is a reasonable estimate of these liabilities’ fair value. The fair value of unrecorded commitments at December 31, 2015 and December 31, 2014 is not material.

In addition, other assets and liabilities of the Company that are not defined as financial instruments are not included in the disclosures, such as property and equipment. Also, non-financial instruments typically not recognized in financial statements nevertheless may have value but are not included in the above disclosures. These include, among other items, the estimated earning power of core deposit accounts, the trained work force, customer goodwill and similar items. Accordingly, the aggregate fair value amounts presented do not represent the underlying value of the Company.

87


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The carrying amounts and estimated fair values of the Company’s financial instruments are as follows:

 

 

(Amounts in thousands)

 

 

December 31, 2015

 

 

Carrying

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

18,496

 

 

$

18,496

 

 

$

 

 

$

 

 

$

18,496

 

Investment securities available-for-sale

 

153,901

 

 

 

3,049

 

 

 

150,074

 

 

 

778

 

 

 

153,901

 

Trading securities

 

8,134

 

 

 

 

 

 

8,134

 

 

 

 

 

 

8,134

 

Loans held for sale

 

4,033

 

 

 

4,033

 

 

 

 

 

 

 

 

 

4,033

 

Loans, net of allowance for loan losses

 

389,060

 

 

 

 

 

 

 

 

 

393,355

 

 

 

393,355

 

Bank-owned life insurance

 

17,328

 

 

 

17,328

 

 

 

 

 

 

 

 

 

17,328

 

Accrued interest receivable

 

1,640

 

 

 

1,640

 

 

 

 

 

 

 

 

 

1,640

 

Interest rate derivatives

 

171

 

 

 

 

 

 

171

 

 

 

 

 

 

171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, savings and money market deposits

$

364,577

 

 

$

364,577

 

 

$

 

 

$

 

 

$

364,577

 

Time deposits

 

131,827

 

 

 

 

 

 

 

 

 

134,251

 

 

 

134,251

 

Short-term borrowings

 

2,499

 

 

 

2,499

 

 

 

 

 

 

 

 

 

2,499

 

Federal Home Loan Bank advances - short term

 

17,000

 

 

 

12,000

 

 

 

 

 

 

4,995

 

 

 

16,995

 

Federal Home Loan Bank advances - long term

 

25,000

 

 

 

 

 

 

 

 

 

25,667

 

 

 

25,667

 

Subordinated debt

 

5,155

 

 

 

 

 

 

 

 

 

4,321

 

 

 

4,321

 

Accrued interest payable

 

255

 

 

 

255

 

 

 

 

 

 

 

 

 

255

 

Interest rate derivatives

 

171

 

 

 

 

 

 

171

 

 

 

 

 

 

171

 

 

 

(Amounts in thousands)

 

 

December 31, 2014

 

 

Carrying

Amount

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Fair Value

 

ASSETS:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

10,569

 

 

$

10,569

 

 

$

 

 

$

 

 

$

10,569

 

Investment securities available-for-sale

 

162,247

 

 

 

3,049

 

 

 

158,419

 

 

 

779

 

 

 

162,247

 

Trading securities

 

7,861

 

 

 

 

 

 

7,861

 

 

 

 

 

 

7,861

 

Loans held for sale

 

632

 

 

 

632

 

 

 

 

 

 

 

 

 

632

 

Loans, net of allowance for loan losses

 

354,983

 

 

 

 

 

 

 

 

 

359,518

 

 

 

359,518

 

Bank-owned life insurance

 

16,990

 

 

 

16,990

 

 

 

 

 

 

 

 

 

16,990

 

Accrued interest receivable

 

1,723

 

 

 

1,723

 

 

 

 

 

 

 

 

 

1,723

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand, savings and money market deposits

$

326,554

 

 

$

326,554

 

 

$

 

 

$

 

 

$

326,554

 

Time deposits

 

130,207

 

 

 

 

 

 

 

 

 

133,171

 

 

 

133,171

 

Short-term borrowings

 

4,259

 

 

 

4,259

 

 

 

 

 

 

 

 

 

4,259

 

Federal Home Loan Bank advances - short term

 

15,500

 

 

 

6,000

 

 

 

 

 

 

9,490

 

 

 

15,490

 

Federal Home Loan Bank advances - long term

 

25,000

 

 

 

 

 

 

 

 

 

26,194

 

 

 

26,194

 

Subordinated debt

 

5,155

 

 

 

 

 

 

 

 

 

4,573

 

 

 

4,573

 

Accrued interest payable

 

248

 

 

 

248

 

 

 

 

 

 

 

 

 

248

 

 

88


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following table presents quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at December 31, 2015.

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

Fair value at

December 31,

2015

 

 

Valuation

Technique

 

Significant

Unobservable Input

 

Description of Inputs

 

Trust preferred securities

$

778

 

 

Discounted Cash Flow

 

Projected

Prepayments

 

1) Trust preferred securities issued by banks subject to Dodd-Frank's phase-out of trust preferred securities from Tier 1 Capital.  All fixed rate within one year; variable rate at increasing intervals depending on spread.

2) Trust preferred securities issued by healthy, well capitalized banks that have fixed rate coupons greater than 8%.

3) 1% annually for all other fixed rate issues and all variable rate issues.

4) Zero for collateral issued by REITs and 2% for insurance companies.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected

Defaults

 

1) All deferring issuers that do not meet the criteria for curing, as described below, are projected to default immediately.

2) Banks with high, near team default risk are identified using a CAMELS model, and projected to default immediately. Healthy banks are projected to default at a rate of 2% annually for 2 years, and 0.36% annually thereafter.

3) Insurance and REIT defaults are projected according to the historical default rates exhibited by companies with the same credit ratings. Historical default rates are doubled in each of the first two years of the projection to account for current economic conditions. Unrated issuers are assumed to have CCC- ratings.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected Cures

 

1) Deferring issuers that have definitive agreements to either be acquired or recapitalized.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected

Recoveries

 

1) Zero for insurance companies, REITs and insolvent banks, and 10% for projected bank deferrals lagged 2 years.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount Rates

 

1) Ranging from ~10.26% to ~14.12%, depending on each bond's seniority and remaining subordination after projected losses.

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

8,800

 

 

Appraisal of

Collateral (1)

 

Appraisal

Adjustments (2)

 

Range (0)% to (53)%

Weighted average (29)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidation

Expenses (2)

 

Range (0)% to (43)%

Weighted average (5)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

61

 

 

Appraisal of

Collateral (1), (3)

 

Appraisal

Adjustments (2)

 

 

0%

 

 

(1)

Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable.

(2)

Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses are presented as a percent of the appraisal. The adjustment of appraised value is measured as the effect on fair value as a percentage of unpaid principal.

(3)

Includes qualitative adjustments by management and estimated liquidation expenses.

89


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following table presents quantitative information about the Level 3 significant unobservable inputs for assets and liabilities measured at fair value on a recurring and nonrecurring basis at December 31, 2014.

 

 

(Amounts in thousands)

 

 

 

 

 

 

 

 

 

 

Fair value at

December 31,

2014

 

 

Valuation

Technique

 

Significant

Unobservable Input

 

Description of Inputs

 

Trust preferred securities

$

779

 

 

Discounted Cash Flow

 

Projected

Prepayments

 

1) Trust preferred securities issued by banks subject to Dodd-Frank's phase-out of trust preferred securities from Tier 1 Capital.  All fixed rate within one year; variable rate at increasing intervals depending on spread.

2) Trust preferred securities issued by healthy, well capitalized banks that have fixed rate coupons greater than 8%.

3) 1% annually for all other fixed rate issues and all variable rate issues.

4) Zero for collateral issued by REITs and 2% for insurance companies.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected

Defaults

 

1) All deferring issuers that do not meet the criteria for curing, as described below, are projected to default immediately.

2) Banks with high, near team default risk are identified using a CAMELS model, and projected to default immediately. Healthy banks are projected to default at a rate of 2% annually for 2 years, and 0.36% annually thereafter.

3) Insurance and REIT defaults are projected according to the historical default rates exhibited by companies with the same credit ratings. Historical default rates are doubled in each of the first two years of the projection to account for current economic conditions. Unrated issuers are assumed to have CCC- ratings.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected Cures

 

1) Deferring issuers that have definitive agreements to either be acquired or recapitalized.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Projected

Recoveries

 

1) Zero for insurance companies, REITs and insolvent banks, and 10% for projected bank deferrals lagged 2 years.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount Rates

 

1) Ranging from ~10.24% to ~15.75%, depending on each bond's seniority and remaining subordination after projected losses.

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans

 

6,288

 

 

Appraisal of

Collateral (1)

 

Appraisal

Adjustments (2)

 

Range (0)% to (40)%

Weighted average (23)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liquidation

Expenses (2)

 

Range (0)% to (33)%

Weighted average (6)%

 

 

 

 

 

 

 

 

 

 

 

 

 

Other real estate owned

 

40

 

 

Appraisal of

Collateral (1), (3)

 

Appraisal

Adjustments (2)

 

 

0%

 

 

(1)

Fair value is generally determined through independent appraisals of the underlying collateral, which generally include various Level 3 inputs which are not identifiable.

(2)

Appraisals may be adjusted by management for qualitative factors such as economic conditions and estimated liquidation expenses. The range and weighted average of liquidation expenses are presented as a percent of the appraisal. The adjustment of appraised value is measured as the effect on fair value as a percentage of unpaid principal.

(3)

Includes qualitative adjustments by management and estimated liquidation expenses.

 

 

90


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 12 - ACCUMULATED OTHER COMPREHENSIVE (LOSS) INCOME

The following table presents the changes in accumulated other comprehensive loss or income by component net of tax for the years ended December 31, 2015 and 2014.

 

 

(Amounts in thousands)

 

 

Unrealized gains

(losses) on

available-for-sale

securities (a)

 

 

Change in pension

and postretirement

obligations

 

Balance as of December 31, 2013

$

(2,860

)

 

$

(28

)

Other comprehensive income before reclassification

 

3,607

 

 

 

45

 

Amount reclassified from accumulated other comprehensive loss

 

(388

)

 

 

 

Total other comprehensive income

 

3,219

 

 

 

45

 

Balance as of December 31, 2014

$

359

 

 

$

17

 

Other comprehensive income before reclassification

 

(457

)

 

 

(108

)

Amount reclassified from accumulated other comprehensive loss

 

(49

)

 

 

 

Total other comprehensive loss

 

(506

)

 

 

(108

)

Balance as of December 31, 2015

$

(147

)

 

$

(91

)

 

(a)

All amounts are net of tax. Amounts in parentheses indicate debits.

The following table presents significant amounts reclassified out of each component of accumulated other comprehensive loss or income for the years ended December 31, 2015 and 2014.

 

 

(Amounts in thousands)

 

 

 

 

December 31, 2015

 

 

 

 

Amount reclassified from

accumulated other

comprehensive loss

 

 

Affected line item in the

statement where net

income is presented

Details about other comprehensive income or loss:

 

 

 

 

 

Unrealized gains on available-for-sale securities

$

(75

)

 

Investment securities available-for-sale gains, net

 

 

26

 

 

Federal income tax expense

 

$

(49

)

 

Net of tax

 

 

(Amounts in thousands)

 

 

 

 

December 31, 2014

 

 

 

 

Amount reclassified from

accumulated other

comprehensive income

 

 

Affected line item in the

statement where net

income is presented

Details about other comprehensive income or loss:

 

 

 

 

 

Unrealized gains on available-for-sale securities

$

(588

)

 

Investment securities available-for-sale gains, net

 

 

200

 

 

Federal income tax expense

 

$

(388

)

 

Net of tax

 

 

 

 

NOTE 13 - REGULATORY MATTERS

The Company and the Bank are subject to regulatory capital requirements administered by federal banking agencies. Capital adequacy guidelines and prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weightings, and other factors, and the regulators can lower classifications in certain cases. Failure to meet various capital requirements can initiate regulatory action that could have a direct material effect on the financial statements.

91


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

In July 2013, the Board of Governors of the Federal Reserve Board and the FDIC approved the final rules implementing the Basel Committee on Banking Supervision's capital guidelines for U.S. banks (commonly known as Basel III). Under the final rules, which began for the Company and the Bank on January 1, 2015 and are subject to a phase-in period through January 1, 2019, minimum requirements will increase for both the quantity and quality of capital held by the Company and the Bank. The rules include a new common equity Tier 1 capital to risk-weighted assets ratio (CET1 ratio) of 4.5% and a capital conservation buffer of 2.5% of risk-weighted assets, which when fully phased-in, effectively results in a minimum CET1 ratio of 7.0%. Basel III raises the minimum ratio of Tier 1 capital to risk-weighted assets from 4.0% to 6.0% (which, with the capital conservation buffer, effectively results in a minimum Tier 1 capital ratio of 8.5% when fully phased-in), effectively results in a minimum total capital to risk-weighted assets ratio of 10.5% (with the capital conservation buffer fully phased-in), and requires a minimum leverage ratio of 4.0%. Basel III also makes changes to risk weights for certain assets and off-balance-sheet exposures. Management expects that the capital ratios for the Company and the Bank under Basel III will continue to exceed the well capitalized minimum capital requirements.

At December 31, 2015 and December 31, 2014, actual capital levels and minimum required levels for the Company were:

 

 

(Amounts in thousands)

 

 

Actual

 

 

Minimum required for capital

adequacy purposes

 

December 31, 2015

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

CET1 capital (to risk-weighted assets)

$

56,922

 

 

 

12.78

%

 

$

20,043

 

 

 

4.5

%

Tier 1 capital (to risk-weighted assets)

 

61,922

 

 

 

13.90

%

 

 

26,723

 

 

 

6.0

%

Total capital (to risk-weighted assets)

 

67,199

 

 

 

15.09

%

 

 

35,631

 

 

 

8.0

%

Tier 1 capital (to average assets)

 

61,922

 

 

 

10.62

%

 

 

23,314

 

 

 

4.0

%

 

 

(Amounts in thousands)

 

 

Actual

 

 

Minimum required for capital

adequacy purposes

 

December 31, 2014

Amount

 

 

Ratio

 

 

Amount

 

 

Ratio

 

Tier 1 capital (to risk-weighted assets)

$

58,705

 

 

 

14.58

%

 

$

16,106

 

 

 

4.0

%

Total capital (to risk-weighted assets)

 

63,704

 

 

 

15.82

%

 

 

32,212

 

 

 

8.0

%

Tier 1 capital (to average assets)

 

58,705

 

 

 

10.66

%

 

 

22,024

 

 

 

4.0

%

 

Approximately $5.0 million of trust preferred securities outstanding at December 31, 2015 and December 31, 2014, respectively, qualified as Tier 1 capital. Refer to Note 7, “Subordinated Debt.”

The Bank was categorized as "well capitalized" at December 31, 2015 and December 31, 2014.

 

 

NOTE 14 - RELATED PARTY TRANSACTIONS

Certain directors, executive officers and companies with whom they are affiliated were loan customers during 2015. The following is an analysis of such loans:

 

 

(Amounts in thousands)

 

Total related-party loans at December 31, 2014

$

4,165

 

New related-party loans

 

2,147

 

Repayments or other

 

(1,942

)

Total related-party loans at December 31, 2015

$

4,370

 

 

Deposits from executive officers, directors, and their affiliates at December 31, 2015 and 2014 were $2.5 million and $2.6 million, respectively.

The banking relationships were made in the ordinary course of business with the Bank.

 

 

92


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

NOTE 15 - CONDENSED FINANCIAL INFORMATION – PARENT COMPANY

Below is condensed financial information of Cortland Bancorp (parent company only). In this information, the Parent’s investment in subsidiaries is stated at cost, including equity in the undistributed earnings of the subsidiaries, adjusted for any unrealized gains or losses on available-for-sale securities.

BALANCE SHEETS

(Amounts in thousands)

 

 

December 31,

 

 

2015

 

 

2014

 

ASSETS

 

 

 

 

 

 

 

Cash

$

122

 

 

$

96

 

Investment in bank subsidiary

 

52,848

 

 

 

52,082

 

Investment in non-bank subsidiary

 

 

 

 

15

 

Subordinated note from subsidiary bank

 

6,000

 

 

 

6,000

 

Other assets

 

3,833

 

 

 

3,650

 

Total assets

$

62,803

 

 

$

61,843

 

LIABILITIES

 

 

 

 

 

 

 

Other liabilities

$

964

 

 

$

836

 

Subordinated debt (Note 7)

 

5,155

 

 

 

5,155

 

Total liabilities

 

6,119

 

 

 

5,991

 

SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

Common stock

 

23,641

 

 

 

23,641

 

Additional paid-in capital

 

20,833

 

 

 

20,833

 

Retained earnings

 

17,851

 

 

 

14,555

 

Accumulated other comprehensive (loss) income

 

(238

)

 

 

376

 

Treasury stock

 

(5,403

)

 

 

(3,553

)

Total shareholders’ equity

 

56,684

 

 

 

55,852

 

Total liabilities & shareholders’ equity

$

62,803

 

 

$

61,843

 

 

 

STATEMENTS OF COMPREHENSIVE INCOME

(Amounts in thousands)

 

 

Years ended December 31,

 

 

2015

 

 

2014

 

 

2013

 

Dividends from bank subsidiary

$

3,310

 

 

$

1,013

 

 

$

544

 

Interest and dividend income

 

97

 

 

 

93

 

 

 

96

 

Other income

 

63

 

 

 

62

 

 

 

99

 

Interest on subordinated debt

 

(91

)

 

 

(88

)

 

 

(90

)

Other expenses

 

(513

)

 

 

(311

)

 

 

(380

)

Income before income tax and equity in undistributed earnings of

   subsidiaries

 

2,866

 

 

 

769

 

 

 

269

 

Income tax benefit

 

133

 

 

 

95

 

 

 

104

 

Equity in undistributed earnings of subsidiaries

 

1,379

 

 

 

3,005

 

 

 

1,411

 

Net income

$

4,378

 

 

$

3,869

 

 

$

1,784

 

Comprehensive income

$

3,764

 

 

$

7,133

 

 

$

603

 

 

93


CORTLAND BANCORP AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

STATEMENTS OF CASH FLOWS

(Amounts in thousands)

 

 

Years ended December 31,

 

 

2015

 

 

2014

 

 

2013

 

Cash flow from operating activities

 

 

 

 

 

 

 

 

 

 

 

Net income

$

4,378

 

 

$

3,869

 

 

$

1,784

 

Adjustments to reconcile net income to net cash deficit from operating

   activities:

 

 

 

 

 

 

 

 

 

 

 

Equity in undistributed net income of subsidiaries

 

(1,379

)

 

 

(3,005

)

 

 

(1,411

)

Deferred tax benefit

 

(6

)

 

 

 

 

 

(6

)

Change in other assets and liabilities

 

(35

)

 

 

(156

)

 

 

113

 

Net cash flow from operating activities

 

2,958

 

 

 

708

 

 

 

480

 

Cash deficit from financing activities

 

 

 

 

 

 

 

 

 

 

 

Dividends paid

 

(1,082

)

 

 

(816

)

 

 

(544

)

Treasury shares reissued

 

 

 

 

 

 

 

24

 

Treasury shares purchased

 

(1,850

)

 

 

 

 

 

 

Net cash deficit from financing activities

 

(2,932

)

 

 

(816

)

 

 

(520

)

Net change in cash

 

26

 

 

 

(108

)

 

 

(40

)

Cash

 

 

 

 

 

 

 

 

 

 

 

Beginning of year

 

96

 

 

 

204

 

 

 

244

 

End of year

$

122

 

 

$

96

 

 

$

204

 

 

 

NOTE 16 - DIVIDEND RESTRICTIONS

The Bank is subject to a dividend restriction that generally limits the amount of dividends that can be paid by an Ohio state-chartered bank. Under the Ohio Banking Code, cash dividends may not exceed net profits as defined for that year combined with retained net profits for the two preceding years less any required transfers to surplus. Under this formula, the amount available for payment of dividends in 2016 is $4.4 million plus 2016 profits retained up to the date of the dividend declaration.

 

 

NOTE 17 – LITIGATION

The Bank is involved in legal actions arising in the ordinary course of business. In the opinion of management, the outcomes from these other matters, either individually or in the aggregate, are not expected to have any material effect on the Company.

 

 

NOTE 18 – STOCK REPURCHASE PROGRAM

On March 24, 2015, the Company’s Board of Directors adopted a Stock Repurchase Program which allowed the Company to repurchase up to 200,000 shares or approximately 4.4% of its 4,527,849 outstanding common shares in the open market or in privately negotiated transactions in accordance with applicable regulations of the Securities and Exchange Commission. Based on the value of the Company’s stock on March 24, 2015, the commitment to repurchase the stock during the program was approximately $3.1 million. Repurchased shares are designated as treasury shares, available for general corporate purposes, including possible use in connection with the Company’s dividend reinvestment program, employee benefit plans, acquisitions or other distributions. As of December 31, 2015, the Company had repurchased 123,066 shares under the program to date. On January 26, 2016, the Company’s Board of Directors approved a new program which allows the Company to repurchase up to 100,000 shares, or approximately 2.3% of the 4,404,783 shares outstanding at January 26, 2016, of the Company’s outstanding common stock. This program will terminate on December 31, 2016 or upon purchase of 100,000 shares if earlier or at any time without prior notice.

 

 

 

94


 

Item 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosures - None

Item 9A. Controls and Procedures

Evaluation of Disclosure Controls and Procedures. With the supervision and participation by management, including the Company’s principal executive officer and principal financial officer, the effectiveness of disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”)) has been evaluated as of the end of the period covered by this report. Based upon that evaluation, the Company’s principal executive officer and principal financial officer have concluded that these controls and procedures were effective.

Management’s Annual Report on Internal Control Over Financial Reporting. The report on management’s assessment of internal control over financial reporting is included in Item 8.

Changes in Internal Control Over Financial Reporting. Our Chief Executive Officer and Chief Financial Officer have concluded that there have been no changes during the fourth quarter of 2015 in the Company’s internal control over financial reporting (as defined in Rules 13a-13 and 15d-15 of the Exchange Act) that have materially affected, or are reasonable likely to materially affect, internal control over financial reporting.

Item 9B. Other Information – Not applicable.

 

 

PART III

 

Item l0. Directors, Executive Officers and Corporate Governance

Information relating to this item will be set forth in the Company’s definitive proxy statement to be filed on or about March 30, 2016 in connection with the Annual Meeting of Shareholders to be held May 24, 2016 (the “Proxy Statement”). The information contained in the Proxy Statement under the following captions is incorporated herein by reference: “Board Nominees,” “Continuing Directors,” “The Board of Directors and Committees of the Board,” and “Section 16(a) Beneficial Ownership Reporting Compliance.”

Information relating to executive officers of the Company is set forth in Part I of this Form 10-K.

Item ll. Executive Compensation

Information relating to this item is incorporated herein by reference to the information in the Proxy Statement that is set forth under the following captions of “Executive Compensation” and “Director Compensation in 2015.”

Item l2. Security Ownership of Certain Beneficial Owners and Management and Related Shareholders Matters

Information relating to this item is incorporated herein by reference to the information in the Proxy Statement that is set forth under the caption “Share Ownership of Directors and Executive Officers.”

The Company has no compensation plan under which equity securities of the Company are authorized for issuance.

Item l3. Certain Relationships and Related Transactions, and Director Independence

Information relating to this item is incorporated herein by reference to the information in the Proxy Statement that is set forth under the captions of “Transactions with Related Persons” and “The Board of Directors and Committees of the Board.”

Item l4. Principal Accountant Fees and Services

Information relating to this item is incorporated herein by reference to the information in the Proxy Statement that is set forth under the caption “Ratification of Independent Auditors.”

 

 

95


 

PART IV

 

Item l5. Exhibits, Financial Statement Schedules

(a)

l. Financial Statements

Included in Part II of this report:

Item 8. Financial Statements

 

Consolidated Financial Statements included in this Annual Report:

 

Management’s Annual Report on Internal Control Over Financial Reporting

49

Report of Independent Registered Public Accounting Firm

50

Consolidated Balance Sheets as of December 31, 2015 and 2014

51

Consolidated Statements of Income for the Years Ended December 31, 2015, 2014 and 2013

52

Consolidated Statements of Comprehensive Income for the Years Ended December 31, 2015, 2014 and 2013

53

Consolidated Statements of Shareholders’ Equity for the Years Ended December 31, 2015, 2014 and 2013

54

Consolidated Statements of Cash Flows for the Years Ended December 31, 2015, 2014 and 2013

55

Notes to Consolidated Financial Statements

56

 

(a)

2. Financial Statement Schedules

Financial statements schedules are omitted because the required information is either not applicable, not required or is not shown in the respective financial statements or in the notes thereto.

(a)

3. Exhibits Required by Item 601 of Regulation S-K

The exhibits filed or incorporated by reference as a part of this report are listed in the Index to Exhibits.

 

 

96


 

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.

 

 

CORTLAND BANCORP

 

Date:  March 24, 2016  

By:

 

/s/ James M. Gasior

 

 

James M. Gasior

 

 

President, Chief Executive Officer, Director

 

 

(Principal Executive Officer)

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

/s/ Timothy K. Woofter

 

Director and Chairman of the Board

March 24, 2016

Timothy K. Woofter

 

 

Date

 

 

 

 

/s/ James M. Gasior

 

President, Chief Executive Officer and

Director (Principal Executive Officer)

March 24, 2016

James M. Gasior

 

Date

 

 

 

 

/s/ Timothy Carney

 

Director

March 24, 2016

Timothy Carney

 

 

Date

 

 

 

 

/s/ David C. Cole

 

Director

March 24, 2016

David C. Cole

 

 

Date

 

 

 

 

/s/ J. Martin Erbaugh

 

Director

March 24, 2016

J. Martin Erbaugh

 

 

Date

 

 

 

 

/s/ James E. Hoffman, III

 

Director

March 24, 2016

James E. Hoffman, III

 

 

Date

 

 

 

 

/s/ Neil J. Kaback

 

Director

March 24, 2016

Neil J. Kaback

 

 

Date

 

 

 

 

/s/ Joseph E. Koch

 

Director

March 24, 2016

Joseph E. Koch

 

 

Date

 

 

 

 

/s/ Joseph P. Langhenry

 

Director

March 24, 2016

Joseph P. Langhenry

 

 

Date

 

 

 

 

/s/ Thomas P. Perciak

 

Director

March 24, 2016

Thomas P. Perciak

 

 

Date

 

 

 

 

/s/ Richard B. Thompson

 

Director

March 24, 2016

Richard B. Thompson

 

 

Date

 

 

 

 

/s/ Anthony R. Vross

 

Director

March 24, 2016

Anthony R. Vross

 

 

Date

 

 

 

 

/s/ David J. Lucido

 

Chief Financial Officer

(Principal Financial and Accounting Officer)

March 24, 2016

David J. Lucido

 

Date

 

 

 

97


 

INDEX TO EXHIBITS

The following exhibits are filed or incorporated by reference as part of this report:

 

 

 

 

 

Incorporated by Reference

 

 

 

 

Exhibit
No.

 

Exhibit Description

 

Form**

 

 

 

Exhibit

 

 

Filing
Date

 

 

Filed
Herewith

 

  3.1

 

Restated Amended Articles of Cortland Bancorp reflecting amendment dated June 25, 1999. Note: filed for purposes of SEC reporting compliance only. This restated document has not been filed with the State of Ohio.

 

 

10-K(1)

 

 

 

3.1

 

 

 

03/16/06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  3.2

 

Code of Regulations, as amended.

 

 

10-K

 

 

 

3.2

 

 

 

03/24/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  4.1

 

The rights of holders of equity securities are defined in portions of the Articles of Incorporation and Code of Regulations as referenced in Exhibits 3.1 and 3.2

 

 

10-K(1)

 

 

 

4.1

 

 

 

03/16/06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  4.2

 

Agreement to furnish instruments and agreements defining rights of holders of long-term debt

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ü

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.1

 

Group Term Carve Out Plan dated February 23, 2001, by The Cortland Savings and Banking Company with each executive officer other than Rodger W. Platt and with selected other officers, as amended by the August 2002 letter amendment

 

 

10-K(1)

 

 

 

10.1

 

 

 

03/16/06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.1.1

 

Amendment of Group Term Carve Out Plan, dated October 28, 2014

 

 

8-K

 

 

 

10.1.1

 

 

 

11/03/14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.2

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.3

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.4

 

Amended Director Retirement Agreement between Cortland Bancorp and David C. Cole, dated as of December 18, 2007

 

 

10-K

 

 

 

10.4

 

 

 

03/17/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.5

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.6

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.7

 

Amended Director Retirement Agreement between Cortland Bancorp and James E. Hoffman III, dated as of December 18, 2007

 

 

10-K

 

 

 

10.7

 

 

 

03/17/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.8

 

Amended Director Retirement Agreement between Cortland Bancorp and Neil J. Kaback, dated as of December 18, 2007

 

 

10-K

 

 

 

10.8

 

 

 

03/17/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.9

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.10

 

Amended Director Retirement Agreement between Cortland Bancorp and Richard B. Thompson, dated as of December 18, 2007

 

 

10-K

 

 

 

10.10

 

 

 

03/17/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.11

 

Amended Director Retirement Agreement between Cortland Bancorp and Timothy K. Woofter, dated as of December 18, 2007

 

 

10-K

 

 

 

10.11

 

 

 

03/17/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.12

 

Form of Split Dollar Agreement entered into by Cortland Bancorp and each of Directors David C. Cole, James E. Hoffman III, and Timothy K. Woofter as of February 23, 2001, as of March 1, 2004, with Director Neil J. Kaback, and as of October 1, 2001, with Director Richard B. Thompson;

 

 

 

10-K(1)

 

 

 

 

10.12

 

 

 

 

03/16/06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

as amended on December 26, 2006, for Directors Cole, Hoffman, Thompson, and Woofter;

 

 

10-K

 

 

 

10.12

 

 

 

03/15/07

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.13

 

Director’s Retirement Agreement between Cortland Bancorp and Director Joseph E. Koch, dated as of April 19, 2011

 

 

8-K

 

 

 

10.13

 

 

 

04/22/11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

98


 

 

 

 

 

Incorporated by Reference

 

 

 

 

Exhibit
No.

 

Exhibit Description

 

Form**

 

 

 

Exhibit

 

 

Filing
Date

 

 

Filed
Herewith

 

*10.14

 

Split Dollar Agreement and Endorsement between Cortland Bancorp and Director Joseph E. Koch, dated as of April 19, 2011

 

 

8-K

 

 

 

10.14

 

 

 

04/22/11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.15

 

Form of Indemnification Agreement entered into by Cortland Bancorp with each of its directors

 

 

10-K(1)

 

 

 

10.15

 

 

 

03/16/06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.16

 

Endorsement Split Dollar Agreement between The Cortland Savings and Banking Company and David J. Lucido, dated as of March 27, 2012

 

 

10-K

 

 

 

10.16

 

 

 

03/29/12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.17

 

Seventh Amended Salary Continuation Agreement between The Cortland Savings and Banking Company and Timothy Carney, dated as of November 24, 2015

 

 

8-K

 

 

 

10.17

 

 

 

12/01/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.18

 

Third Amended Salary Continuation Agreement between The Cortland Savings and Banking Company and Lawrence A. Fantauzzi, dated as of December 3, 2008

 

 

8-K

 

 

 

10.18

 

 

 

12/12/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.19

 

Seventh Amended Salary Continuation Agreement between The Cortland Savings and Banking Company and James M. Gasior, dated as of November 24, 2015

 

 

8-K

 

 

 

10.19

 

 

 

12/01/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.20

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.21

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.22

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.23

 

Amended Salary Continuation Agreement between The Cortland Savings and Banking Company and David J. Lucido dated as of November 24, 2015

 

 

 

8-K

 

 

 

 

10.23

 

 

 

 

12/01/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.24

 

Fourth Amended Split Dollar Agreement and Endorsement between The Cortland Savings and Banking Company and Timothy Carney, dated as of April 19, 2011

 

 

8-K

 

 

 

10.24

 

 

 

04/22/11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.25

 

Amended Salary Continuation Agreement between The Cortland Savings and Banking Company and Stanley P. Feret dated as of November 24, 2015

 

 

8-K

 

 

 

10.25

 

 

 

12/01/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.26

 

Fourth Amended Split Dollar Agreement and Endorsement between The Cortland Savings and Banking Company and James M. Gasior, dated as of April 19, 2011

 

 

8-K

 

 

 

10.26

 

 

 

04/22/11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.27

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.28

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.29

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.30

 

Endorsement Split Dollar Agreement between The Cortland Savings and Banking Company and Stanley P. Feret, dated as of July 23, 2013

 

 

10-Q

 

 

 

10.30

 

 

 

08/13/13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.31.1

 

Severance Agreement between Cortland Bancorp and Tim Carney, dated as of September 28, 2012, as amended November 24, 2015

 

 

10-K

 

 

 

10.31.1

 

 

 

12/01/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.31.2

 

Severance Agreement between Cortland Bancorp and James Gasior, dated as of September 28, 2012, as amended November 24, 2015

 

 

8-K

 

 

 

10.31.2

 

 

 

12/01/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.31.3

 

Severance Agreement between Cortland Bancorp and David J. Lucido, dated as of September 28, 2012, as amended November 24, 2015

 

 

8-K

 

 

 

10.31.3

 

 

 

12/01/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.32

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

99


 

 

 

 

 

Incorporated by Reference

 

 

 

 

Exhibit
No.

 

Exhibit Description

 

Form**

 

 

 

Exhibit

 

 

Filing
Date

 

 

Filed
Herewith

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.33

 

[Reserved]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.34

 

Severance Agreement between Cortland Bancorp and Stanley P. Feret, dated as of September 28, 2012, as amended November 24, 2015

 

 

8-K

 

 

 

10.34

 

 

 

12/01/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.35

 

Annual Incentive Plan for Executive Officers

 

 

8-K

 

 

 

10.35

 

 

 

08/03/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.36

 

2015 Omnibus Equity Plan

 

 

10-Q

 

 

 

10.36

 

 

 

08/11/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.36.1

 

Form of incentive stock option award under the 2015 Omnibus Equity Plan

 

 

10-Q

 

 

 

10.36.1

 

 

 

08/11/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.36.2

 

Form of nonqualified stock option award under the 2015 Omnibus Equity Plan

 

 

10-Q

 

 

 

10.36.2

 

 

 

08/11/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.36.3

 

Form of restricted stock award under the 2015 Omnibus Equity Plan

 

 

10-Q

 

 

 

10.36.3

 

 

 

08/11/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

*10.37

 

2015 Director Equity Plan

 

 

10-Q

 

 

 

10.37

 

 

 

08/11/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.37.1

 

Form of nonqualified stock option award under the 2015 Director Equity Plan

 

 

10-Q

 

 

 

10.37.1

 

 

 

08/11/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  10.37.2

 

Form of incentive stock option award under the 2015 Director Equity Plan

 

 

10-Q

 

 

 

10.37.2

 

 

 

08/11/15

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  11

 

Statement of re-computation of per share earnings

 

 

See Note 1

of Financial

Statements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  14

 

Code of Ethics

 

 

10-K

 

 

 

14

 

 

 

3/17/08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  21

 

Subsidiaries of the Registrant

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ü

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  23

 

Consents of experts and counsel – Consent of independent registered public accounting firm

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ü

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  31.1

 

Certification of the Chief Executive Officer under Rule 13a-14(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ü

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  31.2

 

Certification of Chief Financial Officer under Rule 13a-14(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ü

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  32

 

Section 1350 Certification of Chief Executive Officer and Chief Financial Officer required under section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ü

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  101

 

The following materials from Cortland Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2015, formatted in Extensible Business Reporting Language (XBRL): (a) Consolidated Balance Sheets; (b) Consolidated Statements of Income; (c) Consolidated Statements of Comprehensive Income; (d) Consolidated Statements of Changes in Shareholders’ Equity; (e) Consolidated Statements of Cash Flows; and (f) the Notes to Consolidated Financial Statements tagged as blocks of text and in detail (included with this filing)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ü

 

 

(1)

Film number 06691632

*

Management contract or compensatory plan or arrangement

**

SEC File No. 000-13814

Copies of any exhibits will be furnished to shareholders upon written request. Requests should be directed to Lance A. Morrison, Secretary, Cortland Bancorp, 194 West Main Street, Cortland, Ohio 44410.

 

 

100


 

CORTLAND BANCORP AND

THE CORTLAND SAVINGS AND BANKING COMPANY

BOARD OF DIRECTORS

 

TIMOTHY K. WOOFTER

Chairman of the Board

President and Chief Executive Officer, Stan-Wade Metal Products

Tank Manufacturer and Oil Equipment Distributor

TIMOTHY CARNEY

Executive Vice President and Chief Operating Officer

Cortland Bancorp and The Cortland Savings and Banking Company

DAVID C. COLE

Partner and President, Cole Valley Motor Company

Automobile Dealership

J. MARTIN ERBAUGH

President, JM Erbaugh Co.

Investment Firm

JAMES M. GASIOR

President and Chief Executive Officer

Cortland Bancorp and The Cortland Savings and Banking Company

JAMES E. HOFFMAN, III

Attorney, Hoffman and Walker

Law Firm

NEIL J. KABACK

Vice President, Cohen & Company, Ltd.

Accounting Firm

JOSEPH E. KOCH

President, Joe Koch Construction

Homebuilding, Developing and Remodeling Company

JOSEPH P. LANGHENRY

President and Chief Executive Officer, Watteredge, Inc.

Power Conductor Devices and Accessories Manufacturer

THOMAS P. PERCIAK

Mayor, Strongsville, OH

Government

RICHARD B. THOMPSON

Executive, Therm-O-Link, Inc.

Electrical Wire and Cable Manufacturer

ANTHONY R. VROSS

Executive, Simon Roofing

Commercial Roofing and Industrial Roof Maintenance

 

DIRECTOR EMERITUS

K. RAY MAHAN

101


 

CORTLAND BANCORP

EXECUTIVE OFFICERS

JAMES M. GASIOR

President and Chief Executive Officer

TIMOTHY CARNEY

Executive Vice President and Chief Operating Officer

DAVID J. LUCIDO

Senior Vice President and Chief Financial Officer

STANLEY P. FERET

Senior Vice President and Chief Lending Officer

 

THE CORTLAND SAVINGS AND BANKING COMPANY  

 

 

 

 

OFFICERS

 

JAMES M. GASIOR

President and Chief Executive Officer

  

DAVID J. LUCIDO

Senior Vice President and Chief Financial Officer

 

 

 

TIMOTHY CARNEY

Executive Vice President and Chief Operating Officer

  

STANLEY P. FERET

Senior Vice President and Chief Lending Officer

 

 

 

KAREN BOSLEY

Assistant Vice President

Community Banking Manager/Business Banking Officer

  

LANCE A. MORRISON

Vice President

General Counsel/Corporate Secretary/Director of Human Resources

 

 

 

HEATHER J. BOWSER

Assistant Vice President

Collection Officer

  

ROBERT MEEK

Assistant Vice President

Treasury Management/Sales Representative

 

 

 

DANIELLE CANTRELL

Vice President

Retail, Business Banking and Investment Sales Manager

  

KEITH MROZEK

Vice President

Special Assets & Loan Review

 

 

 

MELANIE CHRISTIE

Assistant Vice President

Compliance Officer

  

ROCCO PAGE

Vice President

Retail Mortgage Banking Officer

 

 

 

JONI EVERSON

Vice President

Retail Mortgage Banking Officer

  

RICHARD M. PAVLOCK

Vice President

Retail Mortgage Banking Officer

 

 

 

 DEBORAH L. EAZOR

Vice President

Operations Manager

 

MICHELLE REILLY

Vice President, Assistant Treasurer

Mortgage Banking/ Funds Management

 

 

 

JOAN M. FRANGIAMORE

Vice President

Controller

  

BARBARA R. SANDROCK

Vice President

Information Systems Manager

 

 

 

BRETT GATTA

Assistant Vice President

Commercial Banking Portfolio Manager

  

KAREN SHARP

Vice President

Retail Mortgage Banking Officer

 

 

 

JOHN HEWITT

Vice President

Credit Manager

  

JEROME L. SMITH

Vice President

Commercial Banking Officer

 

 

 

JANET K. HOUSER

Assistant Vice President

Electronic Banking Specialist

  

CARRIE STACKHOUSE

Vice President

Commercial Banking Officer

 

 

 

JAMES HUGHES

Assistant Vice President

Community Banking Manager/Business Banking Officer

  

GREGORY STALLMAN

Vice President

Retail Mortgage Banking Officer

102


 

 

 

 

BRYAN IGNAZIO

Assistant Vice President

Community Banking Manager/Business Banking Officer

  

MARK E. TAYLOR

Vice President

Commercial Banking Officer

 

 

 

MICHELE LEE

Assistant Vice President

Community Banking Manager/Business Banking Officer

  

RUSSELL E. TAYLOR

Assistant Vice President

BSA/Compliance Officer/Director of Security

 

 

 

ANGELO LOCASTRO

Assistant Vice President

Community Banking Manager/Business Banking Officer

  

JACQUELINE TREHARNE

Assistant Vice President

Mortgage Operations Manager

 

 

 

DARLENE MACK

Assistant Vice President

Human Resources Manager

  

SHIRLEY A. WADE

Assistant Vice President

Executive Secretary

 

 

 

MELISSA MAKI

Assistant Vice President

Director of Marketing and Communications

  

JAMES E. WELLINGTON

Vice President

Retail Mortgage Banking Officer

 

 

 

STANLEY MAGIELSKI

Vice President

Commercial Banking Officer

  

MINDY WIESENSEE

Assistant Vice President

Community Banking Manager/Business Banking Officer

 

 

 

NATHANIEL J. MARSHALL

Market Vice President

Private Banking Services Officer

 

NICOLE WHITSEL

Assistant Vice President

Risk Manager/Compliance

 

 

 

KAREN MILLER

Assistant Secretary

Retail Operations Manager/Retail Training

 

 

 

 

103