We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Mayflower Bancorp, Inc. (MM) | NASDAQ:MFLR | NASDAQ | Common Stock |
Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 17.60 | 0 | 01:00:00 |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2013
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 000-52477
MAYFLOWER BANCORP, INC.
(Exact name of registrant as specified in its charter)
Massachusetts | 20-8448499 | |
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification No.) |
|
30 South Main Street, Middleboro, Massachusetts | 02346 | |
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (508) 947-4343
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one)
Large Accelerated Filer | ¨ | Accelerated Filer | ¨ | |||
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 Exchange Act). Yes ¨ No x
The number of shares outstanding of each of the registrants classes of common stock as of October 24, 2013
Common Stock $1.00 par value | 2,070,076 | |
(Title of class) | (Shares outstanding) |
PART I - FINANCIAL INFORMATION
ITEM I - Financial Statements
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Consolidated Balance Sheets
See accompanying notes to consolidated financial statements
2
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Income
Unaudited
Three months ended
September 30, |
Six months ended
September 30, |
|||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
(In Thousands, Except Per Share Data) | ||||||||||||||||
Interest income: |
||||||||||||||||
Loans receivable |
$ | 1,568 | $ | 1,738 | $ | 3,255 | $ | 3,518 | ||||||||
Securities held-to-maturity |
196 | 275 | 432 | 568 | ||||||||||||
Securities available-for-sale |
189 | 259 | 393 | 547 | ||||||||||||
Interest-bearing deposits in banks |
6 | 5 | 11 | 11 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest income |
1,959 | 2,277 | 4,091 | 4,644 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
184 | 257 | 384 | 533 | ||||||||||||
Borrowed funds |
12 | 12 | 23 | 23 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
196 | 269 | 407 | 556 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income |
1,763 | 2,008 | 3,684 | 4,088 | ||||||||||||
Provision for loan losses |
| 20 | | 30 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income after provision for loan losses |
1,763 | 1,988 | 3,684 | 4,058 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest income: |
||||||||||||||||
Loan origination and other loan fees |
52 | 41 | 91 | 60 | ||||||||||||
Customer service fees |
138 | 145 | 274 | 299 | ||||||||||||
Gain (loss) on sales of mortgage loans |
(25 | ) | 216 | 102 | 377 | |||||||||||
Gain on sales of investment securities |
1 | 70 | 2 | 119 | ||||||||||||
Interchange income |
70 | 63 | 139 | 124 | ||||||||||||
Other |
26 | 32 | 54 | 59 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest income |
262 | 567 | 662 | 1,038 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Noninterest expense: |
||||||||||||||||
Compensation and fringe benefits |
1,104 | 1,082 | 2,224 | 2,183 | ||||||||||||
Occupancy and equipment |
246 | 247 | 513 | 522 | ||||||||||||
FDIC assessment |
39 | 35 | 75 | 69 | ||||||||||||
Merger expenses |
295 | | 449 | | ||||||||||||
Other |
401 | 611 | 973 | 1,167 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest expense |
2,085 | 1,975 | 4,234 | 3,941 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
(60 | ) | 580 | 112 | 1,155 | |||||||||||
Provision for income taxes |
(39 | ) | 205 | 39 | 391 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | (21 | ) | $ | 375 | $ | 73 | $ | 764 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per share (basic) |
$ | (0.01 | ) | $ | 0.18 | $ | 0.04 | $ | 0.37 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per share (diluted) |
$ | (0.01 | ) | $ | 0.18 | $ | 0.04 | $ | 0.37 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average basic shares outstanding |
2,063 | 2,059 | 2,057 | 2,060 | ||||||||||||
Diluted effect of outstanding stock options |
20 | 7 | 10 | 6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average diluted shares outstanding |
2,083 | 2,066 | 2,067 | 2,066 | ||||||||||||
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
3
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Comprehensive Income (Loss)
Unaudited
Six months ended September 30, | ||||||||
2013 | 2012 | |||||||
(In thousands) | ||||||||
Net Income |
$ | 73 | $ | 764 | ||||
|
|
|
|
|||||
Other comprehensive income (loss) |
||||||||
Unrealized holding (losses) gains on available-for-sale securities |
(820 | ) | 289 | |||||
Reclassification adjustment for gains realized in income |
(2 | ) | (119 | ) | ||||
|
|
|
|
|||||
Net unrealized (losses) gains |
(822 | ) | 170 | |||||
Tax effect |
319 | (60 | ) | |||||
|
|
|
|
|||||
Total other comprehensive income (loss) |
(503 | ) | 110 | |||||
|
|
|
|
|||||
Comprehensive income (loss) |
$ | (430 | ) | $ | 874 | |||
|
|
|
|
See accompanying notes to consolidated financial statements.
4
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Changes in Stockholders Equity
Unaudited
Common
Stock |
Additional
Paid-in Capital |
Retained
Earnings |
Accumulated
Other Comprehensive Income (Loss) |
Total | ||||||||||||||||
(In Thousands) | ||||||||||||||||||||
BALANCE, March 31, 2012 |
$ | 2,063 | $ | 4,321 | $ | 14,710 | $ | 790 | $ | 21,884 | ||||||||||
Net income for the six months ended September 30, 2012 |
| | 764 | | 764 | |||||||||||||||
Other comprehensive income |
| | | 110 | 110 | |||||||||||||||
Grants of restricted common stock |
1 | 15 | | | 16 | |||||||||||||||
Stock-based compensation |
| 58 | | | 58 | |||||||||||||||
Purchase of 6,252 shares of Company stock |
(6 | ) | (11 | ) | (48 | ) | | (65 | ) | |||||||||||
Cash dividends ($0.12 per share) |
| | (248 | ) | | (248 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
BALANCE, September 30, 2012 |
$ | 2,058 | $ | 4,383 | $ | 15,178 | $ | 900 | $ | 22,519 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
BALANCE, March 31, 2013 |
$ | 2,058 | $ | 4,383 | $ | 15,635 | $ | 550 | $ | 22,626 | ||||||||||
Net income for the six months ended September 30, 2013 |
| | 73 | | 73 | |||||||||||||||
Other comprehensive income (loss) |
| | | (503 | ) | (503 | ) | |||||||||||||
Issuance of 5,970 shares of common stock |
6 | 71 | | | 77 | |||||||||||||||
Grants of restricted common stock |
2 | 13 | | | 15 | |||||||||||||||
Cash dividends ($0.18 per share) |
| | (372 | ) | | (372 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
BALANCE, September 30, 2013 |
$ | 2,066 | $ | 4,467 | $ | 15,336 | $ | 47 | $ | 21,916 | ||||||||||
|
|
|
|
|
|
|
|
|
|
5
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows
Unaudited
6
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows
(Continued)
Reconciliation of Net Income to Net Cash
Provided by Operating Activities
Unaudited
See accompanying notes to consolidated financial statements
7
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
A. | Basis of presentation: |
The consolidated financial statements of Mayflower Bancorp, Inc. and Subsidiary presented herein should be read in conjunction with the consolidated financial statements of Mayflower Bancorp, Inc. and Subsidiary as of the year ended March 31, 2013. In the opinion of management, the financial statements reflect all adjustments necessary for a fair presentation. Interim results are not necessarily indicative of results to be expected for the entire year.
B. | Agreement and Plan of Merger |
On May 14, 2013, the Company and the Bank entered into an Agreement and Plan of Merger (the Merger Agreement) with Independent Bank Corp. (Independent), the parent company of Rockland Trust Company (Rockland), pursuant to which the Company will merge with and into Independent. As part of the transaction, the Bank will also merge with and into Rockland. Under the terms of the Merger Agreement, each share of Company common stock, other than shares held by Independent, will convert into the right to receive either (i) $17.50 in cash or (ii) 0.565 shares of Independent common stock, all as more fully set forth in the Merger Agreement and subject to the terms and conditions set forth therein. The Merger Agreement provides that 30% of the aggregate merger consideration will consist of cash and 70% of the aggregate merger consideration will consist of shares of Independent common stock. Following the consummation of the transactions contemplated by the Merger Agreement, the Board of Directors of Independent and Rockland will each consist of its respective directors immediately prior to the merger. The transaction is subject to customary closing conditions, including the receipt of regulatory approvals and approval of the merger by the holders of at least two-thirds of the outstanding common shares of the Company. If the merger is not consummated under certain circumstances, the Company has agreed to reimburse Independent up to $625,000 for its reasonably documented fees and expenses and to pay Independent a termination fee of $1.5 million; provided however, that any amounts paid in reimbursement will be credited against the termination fee payable. Currently, the merger is expected to be completed in the fourth quarter of calendar year 2013.
C. | Reclassification: |
Certain amounts in the prior periods consolidated financial statements were reclassified to facilitate comparison with the current period.
D. | Recent Accounting Pronouncements: |
In February 2013, the FASB issued Accounting Standards Update 2013-02 (ASU 2013-02), Comprehensive Income (Topic 220) . This Update states that the amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. However, the amendments require an entity to provide information about amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes to the financial statements, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amounts reclassified is required under U.S. GAAP to be reclassified in its entirety in the same reporting period. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under U.S. GAAP that provide additional detail about those amounts. The amendments are effective prospectively for reporting periods beginning after December 15, 2012. Early adoption is permitted. The adoption of this Update will not have an impact on the Companys consolidated financial position.
8
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
E. | Investment Securities |
Investment securities have been classified according to managements intent. The amortized cost of securities and their respective fair values at September 30, 2013 and March 31, 2013 follows:
There was no impairment charge recognized against investment securities during the six months ended September 30, 2013 or 2012.
The scheduled maturities of securities held-to-maturity and securities (other than trust preferred securities) available-for-sale at September 30, 2013 are shown below. Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.
9
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
Held-to-Maturity | Available-for-Sale | |||||||||||||||
Amortized
Cost |
Fair
Value |
Amortized
Cost |
Fair
Value |
|||||||||||||
(In Thousands) | ||||||||||||||||
Due in 1 year or less |
$ | | $ | | $ | | $ | | ||||||||
Due after 1 year through 5 years |
9,496 | 9,348 | 10,753 | 10,615 | ||||||||||||
Due after 5 years through 10 years |
2,502 | 2,590 | 2,520 | 2,562 | ||||||||||||
Due after 10 years |
713 | 723 | 778 | 789 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
12,711 | 12,661 | 14,051 | 13,966 | |||||||||||||
Mortgage-backed and related securities |
26,701 | 26,928 | 24,911 | 25,073 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 39,412 | $ | 39,589 | $ | 38,962 | $ | 39,039 | |||||||||
|
|
|
|
|
|
|
|
Information pertaining to securities with gross unrealized losses at September 30, 2013, aggregated by investment category and length of time that individual securities have been in a continuous loss position follows:
Less Than Twelve Months | Twelve Months or Greater | Total | ||||||||||||||||||||||
Fair
Value |
Gross
Unrealized Losses |
Fair
Value |
Gross
Unrealized Losses |
Fair
Value |
Gross
Unrealized Losses |
|||||||||||||||||||
Securities Available-for-Sale: |
||||||||||||||||||||||||
U.S. Government agency obligations |
$ | 11,339 | $ | 157 | $ | | $ | | $ | 11,339 | $ | 157 | ||||||||||||
Municipal obligations |
511 | 6 | | | 511 | 6 | ||||||||||||||||||
Mortgage-backed and related securities |
12,708 | 367 | | | 12,708 | 367 | ||||||||||||||||||
Trust preferred securities |
745 | 5 | | | 745 | 5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total securities available-for-sale |
$ | 25,303 | $ | 535 | $ | | $ | | $ | 25,303 | $ | 535 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Securities Held-to-Maturity: |
||||||||||||||||||||||||
U.S. Government agency obligations |
$ | 9,836 | $ | 159 | $ | | $ | | $ | 9,836 | $ | 159 | ||||||||||||
Municipal obligations |
181 | 13 | | | 181 | 13 | ||||||||||||||||||
Mortgage-backed and related securities |
12,004 | 446 | | | 12,004 | 446 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total securities held-to-maturity |
$ | 22,021 | $ | 618 | $ | | $ | | $ | 22,021 | $ | 618 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
10
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
F. | Loans Receivable |
Loans receivable at September 30, 2013 and March 31, 2013 are summarized as follows:
(In Thousands) |
September 30,
2013 |
March 31,
2013 |
||||||
Mortgage loans on real estate |
||||||||
Residential |
$ | 63,919 | $ | 69,295 | ||||
Commercial |
39,865 | 42,666 | ||||||
Construction |
6,528 | 6,946 | ||||||
Home equity loans |
2,391 | 2,587 | ||||||
Home equity lines of credit |
15,340 | 15,713 | ||||||
|
|
|
|
|||||
Total mortgage loans |
128,043 | 137,207 | ||||||
Consumer loans |
1,220 | 1,461 | ||||||
Commercial loans |
3,599 | 4,340 | ||||||
|
|
|
|
|||||
Total loans |
132,862 | 143,008 | ||||||
|
|
|
|
|||||
Less: |
||||||||
Due borrowers on construction and other loans |
2,287 | 2,553 | ||||||
Net deferred loan origination costs |
(74 | ) | (74 | ) | ||||
Allowance for loan losses |
1,212 | 1,208 | ||||||
|
|
|
|
|||||
3,425 | 3,687 | |||||||
|
|
|
|
|||||
Loans receivable, net |
$ | 129,437 | $ | 139,321 | ||||
|
|
|
|
Included in the above table are fixed-rate residential mortgages purchased by the Company with total balances of $14,159,000 and $18,832,000, at September 30, 2013 and March 31, 2013, respectively. The unamortized premium included in these balances was $203,000 at September 30, 2013 and $313,000 at March 31, 2013.
11
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based upon impairment method as of September 30, 2013 and March 31, 2013.
Residential
Mortgages |
Commercial
Mortgages |
Construction
Mortgages |
Home Equity
Loans and Lines of Credit |
Commercial
Loans |
Consumer
Loans |
Unallocated | Total | |||||||||||||||||||||||||
(In Thousands) |
September 30, 2013 | |||||||||||||||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||||||||||
Beginning balance |
$ | 173 | $ | 640 | $ | 55 | $ | 238 | $ | 89 | $ | 13 | $ | | $ | 1,208 | ||||||||||||||||
Loans charged off |
| | | | | | | | ||||||||||||||||||||||||
Recoveries |
1 | | 1 | | 2 | | | 4 | ||||||||||||||||||||||||
Provision for loan losses |
15 | (3 | ) | (3 | ) | 12 | (19 | ) | (2 | ) | | | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending Balance |
$ | 189 | $ | 637 | $ | 53 | $ | 250 | $ | 72 | $ | 11 | $ | | $ | 1,212 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: individually evaluated for impairment |
$ | | $ | 251 | $ | | $ | 50 | $ | | $ | | $ | | $ | 301 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: collectively evaluated for impairment |
$ | 189 | $ | 386 | $ | 53 | $ | 200 | $ | 72 | $ | 11 | $ | | $ | 911 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Loans Receivable: |
||||||||||||||||||||||||||||||||
Ending balance |
$ | 63,919 | $ | 39,865 | $ | 4,241 | $ | 17,731 | $ | 3,599 | $ | 1,220 | $ | | $ | 130,575 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: individually evaluated for impairment |
$ | | $ | 2,364 | $ | | $ | 293 | $ | | $ | | $ | | $ | 2,657 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: collectively evaluated for impairment |
$ | 63,919 | $ | 37,501 | $ | 4,241 | $ | 17,438 | $ | 3,599 | $ | 1,220 | $ | | $ | 127,918 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
Residential
Mortgages |
Commercial
Mortgages |
Construction
Mortgages |
Home Equity
Loans and Lines of Credit |
Commercial
Loans |
Consumer
Loans |
Unallocated | Total | |||||||||||||||||||||||||
(In Thousands) |
March 31, 2013 | |||||||||||||||||||||||||||||||
Allowance for loan losses: |
||||||||||||||||||||||||||||||||
Beginning balance |
$ | 182 | $ | 585 | $ | 65 | $ | 246 | $ | 114 | $ | 25 | $ | | $ | 1,217 | ||||||||||||||||
Loans charged off |
| | | (57 | ) | | | | (57 | ) | ||||||||||||||||||||||
Recoveries |
1 | | | 1 | 6 | | | 8 | ||||||||||||||||||||||||
Provision for loan losses |
(10 | ) | 55 | (10 | ) | 48 | (31 | ) | (12 | ) | | 40 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending Balance |
$ | 173 | $ | 640 | $ | 55 | $ | 238 | $ | 89 | $ | 13 | $ | | $ | 1,208 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: individually evaluated for impairment |
$ | | $ | 211 | $ | | $ | 30 | $ | | $ | | $ | | $ | 241 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: collectively evaluated for impairment |
$ | 173 | $ | 429 | $ | 55 | $ | 208 | $ | 89 | $ | 13 | $ | | $ | 967 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Loans Receivable: |
||||||||||||||||||||||||||||||||
Ending balance |
$ | 69,295 | $ | 42,666 | $ | 4,393 | $ | 18,300 | $ | 4,340 | $ | 1,461 | $ | | $ | 140,455 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: individually evaluated for impairment |
$ | | $ | 1,808 | $ | | $ | 148 | $ | | $ | | $ | | $ | 1,956 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Ending balance: collectively evaluated for impairment |
$ | 69,295 | $ | 40,858 | $ | 4,393 | $ | 18,152 | $ | 4,340 | $ | 1,461 | $ | | $ | 138,499 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
Impaired loans at September 30, 2013 and March 31, 2013 were as follows:
September 30, 2013 |
Six Months Ended
September 30, 2013 |
|||||||||||||||||||
(In Thousands) |
Recorded
Investment |
Unpaid
Principal Balance |
Related
Allowance |
Average
Recorded Investment |
Interest
Income Recognized |
|||||||||||||||
With no related allowance recorded: |
||||||||||||||||||||
Home equity loans and lines of credit |
$ | 114 | $ | 114 | $ | | $ | 115 | $ | 2 | ||||||||||
Commercial mortgages |
175 | 175 | | 200 | 3 | |||||||||||||||
With an allowance recorded: |
||||||||||||||||||||
Home equity loans and lines of credit |
179 | 179 | 50 | 180 | 4 | |||||||||||||||
Commercial mortgages |
2,189 | 2,189 | 251 | 2,201 | 57 | |||||||||||||||
Totals: |
||||||||||||||||||||
Home equity loans and lines of credit |
293 | 293 | 50 | 295 | 6 | |||||||||||||||
Commercial mortgages |
2,364 | 2,364 | 251 | 2,401 | 60 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total impaired loans |
$ | 2,657 | $ | 2,657 | $ | 301 | $ | 2,696 | $ | 66 | ||||||||||
|
|
|
|
|
|
|
|
|
|
March 31, 2013 |
Year ended
March 31, 2013 |
|||||||||||||||||||
(In Thousands) |
Recorded
Investment |
Unpaid
Principal Balance |
Related
Allowance |
Average
Recorded Investment |
Interest
Income Recognized |
|||||||||||||||
With no related allowance recorded: |
||||||||||||||||||||
Home equity loans and lines of credit |
$ | 118 | $ | 118 | $ | | $ | 119 | $ | 3 | ||||||||||
Commercial mortgages |
| | | | | |||||||||||||||
With an allowance recorded: |
||||||||||||||||||||
Home equity loans and lines of credit |
30 | 30 | 30 | 30 | 1 | |||||||||||||||
Commercial mortgages |
1,808 | 1,808 | 211 | 1,832 | 108 | |||||||||||||||
Totals: |
||||||||||||||||||||
Home equity loans and lines of credit |
148 | 148 | 30 | 149 | 4 | |||||||||||||||
Commercial mortgages |
1,808 | 1,808 | 211 | 1,832 | 108 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total impaired loans |
$ | 1,956 | $ | 1,956 | $ | 241 | $ | 1,981 | $ | 112 | ||||||||||
|
|
|
|
|
|
|
|
|
|
The following table presents the recorded investment in nonaccrual loans and loans past due over 90 days and still accruing by portfolio segment as of September 30, 2013 and March 31, 2013:
Non
accrual |
Loans Past
Due Over 90 Days and Still Accruing |
Non
accrual |
Loans Past
Due Over 90 Days and Still Accruing |
|||||||||||||
(In Thousands) |
September 30, 2013 | March 31, 2013 | ||||||||||||||
Commercial mortgages |
$ | 874 | $ | | $ | 298 | $ | | ||||||||
Home equity loans and lines of credit |
243 | | 147 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 1,117 | $ | | $ | 445 | $ | | ||||||||
|
|
|
|
|
|
|
|
14
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
The following table presents the aging of the recorded investment in past due loans as of September 30, 2013 and March 31, 2013 follows:
30-59 Days
Past Due |
60-89 Days
Past Due |
Greater
Than 90 Days Past Due |
Total Past
Due |
Current |
Total
Loans Receivable |
|||||||||||||||||||
(In Thousands) |
September 30, 2013 | |||||||||||||||||||||||
Residential Mortgages |
$ | 19 | $ | 217 | $ | | $ | 236 | $ | 63,683 | $ | 63,919 | ||||||||||||
Commercial Mortgages |
| | 874 | 874 | 38,991 | 39,865 | ||||||||||||||||||
Construction Mortgages |
| | | | 4,241 | 4,241 | ||||||||||||||||||
Home Equity Loans and Lines of Credit |
15 | | 213 | 228 | 17,503 | 17,731 | ||||||||||||||||||
Commercial Loans |
| 2 | | 2 | 3,597 | 3,599 | ||||||||||||||||||
Consumer Loans |
| | | | 1,220 | 1,220 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 34 | $ | 219 | $ | 1,087 | $ | 1,340 | $ | 129,235 | $ | 130,575 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
30-59 Days
Past Due |
60-89 Days
Past Due |
Greater
Than 90 Days Past Due |
Total Past
Due |
Current |
Total
Loans Receivable |
|||||||||||||||||||
(In Thousands) |
March 31, 2013 | |||||||||||||||||||||||
Residential Mortgages |
$ | 239 | $ | | $ | | $ | 239 | $ | 69,056 | $ | 69,295 | ||||||||||||
Commercial Mortgages |
181 | 298 | | 479 | 42,187 | 42,666 | ||||||||||||||||||
Construction Mortgages |
| | | | 4,393 | 4,393 | ||||||||||||||||||
Home Equity Loans and Lines of Credit |
28 | | 147 | 175 | 18,125 | 18,300 | ||||||||||||||||||
Commercial Loans |
3 | | | 3 | 4,337 | 4,340 | ||||||||||||||||||
Consumer Loans |
| | | | 1,461 | 1,461 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
$ | 451 | $ | 298 | $ | 147 | $ | 896 | $ | 139,559 | $ | 140,455 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
There were no loans modified as troubled debt restructures during the six months ended September 30, 2013.
During the fiscal year ended, March 31, 2013, the Company modified two commercial mortgages as troubled debt restructures. The pre-modification and post-modification recorded investment of these loans was $654,000.
For one restructure, a rate reduction of 2.0% and a maturity extension of 4 years were granted. Because repayment of the mortgage was expected to be provided solely by the operation of the underlying collateral, the Company used the fair value of the collateral to measure impairment. As of September 30, 2013, the current balance of this loan was $295,000, and the loan was not in compliance with its modified terms and is in non-performing status.
For the second restructure, a rate reduction of 2.0% was granted and principal payments were suspended for six months while the borrower attempts to market the property for sale. Principal payments have since resumed. A discounted cash flow calculation was used to determine the amount of impairment reserve required. As of September 30, 2013, the current balance of this loan was $348,000, and the loan was in compliance with its modified terms.
15
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
Losses on loans modified as troubled debt restructures, if any, are charged against the allowance for loan losses when management believes the uncollectibility of the loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance for loan losses.
Credit Quality Information
The Company utilizes the following indicators to assess credit quality:
Loans rated Pass: Loans in this category have low to average risk.
Loans rated Special Mention: Loans in this category are currently protected, but exhibit conditions that have the potential for weakness. The borrower may be affected by unfavorable economic, market or other external conditions that may affect their ability to repay the debt. These may also include credits where there is deterioration of the collateral or have deficiencies which may affect the Companys ability to collect on the collateral.
Loans rated Substandard: Generally, a loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligors and/or the collateral pledged. There is a distinct possibility that the Company will sustain some loss if the weakness is not corrected.
Loans rated Doubtful: Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable.
On a quarterly basis, or more often if needed, the Company reviews the ratings on commercial mortgages, construction mortgages, and commercial loans.
The following table displays the loan portfolio by credit quality indicators as of September 30, 2013 and March 31, 2013:
Residential
Mortgages |
Commercial
Mortgages |
Construction
Mortgages |
Home Equity
Loans and Lines of Credit |
Commercial
Loans |
Consumer
Loans |
Total | ||||||||||||||||||||||
(In Thousands) |
September 30, 2013 | |||||||||||||||||||||||||||
Pass |
$ | 63,919 | $ | 35,827 | $ | 4,241 | $ | 17,438 | $ | 3,184 | $ | 1,220 | $ | 125,829 | ||||||||||||||
Special mention |
| 2,198 | | | 364 | | 2,562 | |||||||||||||||||||||
Substandard |
| 1,840 | | 293 | 51 | | 2,184 | |||||||||||||||||||||
Doubtful |
| | | | | | | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 63,919 | $ | 39,865 | $ | 4,241 | $ | 17,731 | $ | 3,599 | $ | 1,220 | $ | 130,575 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
Mortgages |
Commercial
Mortgages |
Construction
Mortgages |
Home Equity
Loans and Lines of Credit |
Commercial
Loans |
Consumer
Loans |
Total | ||||||||||||||||||||||
(In Thousands) |
March 31, 2013 | |||||||||||||||||||||||||||
Pass |
$ | 69,295 | $ | 39,160 | $ | 4,393 | $ | 18,152 | $ | 4,282 | $ | 1,461 | $ | 136,743 | ||||||||||||||
Special mention |
| 2,049 | | | | | 2,049 | |||||||||||||||||||||
Substandard |
| 1,457 | | 118 | 58 | | 1,633 | |||||||||||||||||||||
Doubtful |
| | | 30 | | | 30 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
$ | 69,295 | $ | 42,666 | $ | 4,393 | $ | 18,300 | $ | 4,340 | $ | 1,461 | $ | 140,455 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
G. | Other Comprehensive Income |
Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the stockholders equity section of the consolidated balance sheet, such items, along with net income, are components of comprehensive income.
At September 30, 2013 and March 31, 2013, accumulated other comprehensive income relates to unrealized gains on available-for sale securities of $72,000 and $894,000, respectively, net of tax effects of $25,000 and $344,000, respectively.
H. | Fair Values of Financial Instruments |
The Company uses fair value measurements to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Companys various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument.
The following methods and assumptions were used by the Company in estimating its fair value disclosures for financial instruments:
Cash, due from banks, federal funds sold and interest-bearing deposits: The carrying amounts reported in the consolidated statements of financial condition for cash, due from banks, federal funds sold and interest-bearing deposits, approximate those assets fair values.
Investment Securities: Fair values of investment 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 instruments.
Loans: Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type, such as commercial real estate, residential mortgage, and other consumer. Each loan category is further segmented into fixed and adjustable rate interest terms, and by performing and non-performing categories.
The fair value of performing loans, except residential mortgage loans, is calculated by discounting contractual cash flows using estimated market discount rates which reflect the credit and interest rate risk inherent in the loan. For performing residential mortgage loans, fair value is estimated by discounting contractual cash flows adjusted for prepayment estimates using discount rates based on secondary market sources adjusted to reflect differences in servicing and credit costs.
Fair value for significant non-performing loans is based on recent internal or external appraisals. If appraisals are not available, estimated cash flows are discounted using a rate commensurate with the risk associated with the estimated cash flows. Assumptions regarding credit risk, cash flows, and discount rates are judgmentally determined using available market information and specific borrower information.
17
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
The carrying amount of accrued interest receivable approximates its fair value.
Deposits with The Co-operative Central Bank and Stock in Federal Home Loan Bank: The carrying amount of the deposits with The Co-operative Central Bank approximates its fair value. The carrying amount of the stock in Federal Home Loan Bank is at cost, since it is not practicable to estimate the fair value because the stock is not marketable.
Deposit Liabilities: The fair value of deposits with no stated maturity, such as non-interest-bearing demand deposits, savings and NOW accounts, and money market and checking accounts, is equal to the amount payable on demand (that is, their carrying amounts). The fair value of certificates of deposit is based on the discounted value of contractual cash flows.
Advances and Borrowings: Fair values of advances and borrowings are estimated by discounting the future cash payment using rates currently available to the Company for borrowings with similar terms and maturities.
Commitments to Extend Credit: Commitments to extend credit were evaluated and fair value was estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed-rate loan commitments, fair value also considers the difference between current levels of interest rates and the committed rates.
Limitations: The fair value estimates are made at a discrete point in time based on relevant market information and information about the financial instruments. Because no market exists for a significant portion of the Companys financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and such other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment, and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.
In addition, the fair value estimates are based on existing on-balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Other significant assets and liabilities that are not considered financial assets or liabilities include the deferred tax assets or liabilities, and premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.
18
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
The estimated fair values of the Companys financial instruments at September 30, 2013 and March 31, 2013 were as follows:
Carrying
Amount |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
Significant
Other Observable Inputs (Level 2) |
Significant
Other Unobservable Inputs (Level 3) |
|||||||||||||
(In Thousands) |
September 30, 2013 | |||||||||||||||
Financial assets: |
||||||||||||||||
Cash and due from banks |
$ | 3,485 | $ | 3,485 | $ | | $ | | ||||||||
Interest-bearing deposits in banks |
17,406 | 17,406 | | | ||||||||||||
Investment securities |
79,196 | | 79,373 | | ||||||||||||
Loans, net |
129,437 | | | 131,371 | ||||||||||||
Accrued interest receivable |
673 | | | 673 | ||||||||||||
Deposits with The Co-operative Central Bank |
449 | N/A | N/A | N/A | ||||||||||||
Stock in Federal Home Loan Bank of Boston |
1,252 | N/A | N/A | N/A | ||||||||||||
Financial liabilities: |
||||||||||||||||
Deposits: |
||||||||||||||||
Checking, savings and money market accounts |
147,556 | 147,556 | | | ||||||||||||
Certificates of deposit |
71,580 | | 71,904 | | ||||||||||||
Advances and borrowings |
1,000 | | 1,153 | |
Carrying
Amount |
Quoted Prices
in Active Markets for Identical Assets (Level 1) |
Significant
Other Observable Inputs (Level 2) |
Significant
Other Unobservable Inputs (Level 3) |
|||||||||||||
(In Thousands) |
March 31, 2013 | |||||||||||||||
Financial assets: |
||||||||||||||||
Cash and due from banks |
$ | 3,492 | $ | 3,492 | $ | | $ | | ||||||||
Interest-bearing deposits in banks |
8,931 | 8,931 | | | ||||||||||||
Investment securities |
94,200 | | 95,300 | | ||||||||||||
Loans, net |
139,321 | | | 141,996 | ||||||||||||
Accrued interest receivable |
781 | | | 781 | ||||||||||||
Deposits with The Co-operative Central Bank |
449 | N/A | N/A | N/A | ||||||||||||
Stock in Federal Home Loan Bank of Boston |
1,252 | N/A | N/A | N/A | ||||||||||||
Financial liabilities: |
||||||||||||||||
Deposits: |
||||||||||||||||
Checking, savings and money market accounts |
157,606 | 157,606 | | | ||||||||||||
Certificates of deposit |
78,077 | | 78,464 | | ||||||||||||
Advances and borrowings |
1,000 | | 1,167 | |
I. | Fair Value Measurements |
The Company groups its financial assets and financial liabilities generally measured at fair value in 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.
19
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
Level 2: Significant other observable inputs as of the measurement date other than Level 1 prices, such as quoted prices for similar assets or liabilities in active markets; quoted prices for identical or similar assets or liabilities in markets that are not active; or other inputs that are observable or can be derived from or corroborated by observable market data by correlation or other means for substantially the full term of the asset.
Level 3: Significant unobservable inputs that reflect the Companys own assumptions about the assumptions that market participants would use in pricing an asset or liability as of the measurement date. These financial instruments do not have two way markets and are measured using managements best estimate of fair value.
The following is a description of the Companys valuation methodologies used to measure and disclose the fair values of its financial assets and liabilities on a recurring or nonrecurring basis:
Securities available-for-sale: Securities available-for-sale are recorded at fair value on a recurring basis. Fair value measurement is based on quoted prices, when available. If quoted prices are not available, fair values are measured using pricing models.
The Company utilizes a third party pricing service to obtain fair values for investment securities. The pricing service utilizes the following method to value the security portfolio.
The securities measured at fair value utilizing Level 1 inputs are marketable equity securities and utilizing Level 2 inputs are corporate debt securities, municipal obligations, U.S. Government and Agency obligations, including mortgage-backed and related securities, trust preferred securities, and equity securities. The fair values represent either quoted market prices for the identical securities (Level 1 inputs) or fair values determined by pricing models that consider standard input factors such as observable market data, benchmark yields, reported trades, broker/dealer quotes, credit spreads, benchmark securities, as well as new issue data, monthly payment information, and collateral performance, among others. The Company does not currently have any Level 3 securities in its portfolio.
Loans: The Company does not record loans at fair value on a recurring basis. However, from time to time, non-recurring fair value adjustments to collateral dependent loans are recorded to reflect partial write-downs based on the observable market price or current appraised value of the collateral.
Real estate acquired by foreclosure: From time to time, the Company records non-recurring fair value adjustments to foreclosed real estate to reflect partial write-downs based on observable market prices or current appraised values.
20
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
The balances of assets and liabilities measured at fair value as of September 30, 2013 and March 31, 2013, were as follows:
Assets at
Fair Value |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
Significant
Other Observable Inputs (Level 2) |
Significant
Other Unobservable Inputs (Level 3) |
|||||||||||||
(In thousands) |
September 30, 2013 | |||||||||||||||
Financial instruments measured at fair value on a recurring basis: |
||||||||||||||||
Securities available-for-sale: |
||||||||||||||||
U.S. Government Agency obligations |
$ | 11,339 | $ | | $ | 11,339 | $ | | ||||||||
Municipal obligations |
2,627 | | 2,627 | | ||||||||||||
Mortgage-backed and related securities |
25,073 | | 25,073 | | ||||||||||||
Trust preferred securities |
745 | | 745 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Securities available-for-sale |
$ | 39,784 | $ | | $ | 39,784 | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Assets measured at fair value on a non-recurring basis: |
||||||||||||||||
Impaired loans |
$ | 2,657 | $ | | $ | 2,657 | $ | | ||||||||
Real estate acquired by foreclosure |
$ | 273 | $ | | $ | 273 | $ | |
Assets at
Fair Value |
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
Significant
Other Observable Inputs (Level 2) |
Significant
Other Unobservable Inputs (Level 3) |
|||||||||||||
(In thousands) |
March 31, 2013 | |||||||||||||||
Financial instruments measured at fair value on a recurring basis: |
||||||||||||||||
Securities available-for-sale: |
||||||||||||||||
U.S. Government Agency obligations |
$ | 15,013 | $ | | $ | 15,013 | $ | | ||||||||
Municipal obligations |
2,712 | | 2,712 | | ||||||||||||
Mortgage-backed and related securities |
29,761 | | 29,761 | | ||||||||||||
Trust preferred securities |
762 | | 762 | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Securities available-for-sale |
$ | 48,248 | $ | | $ | 48,248 | $ | | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Assets measured at fair value on a non-recurring basis: |
||||||||||||||||
Impaired loans |
$ | 1,956 | $ | | $ | 1,956 | $ | | ||||||||
Real estate acquired by foreclosure |
$ | 139 | $ | | $ | 139 | $ | |
J. | Stock-Based Compensation |
The Company accounts for stock-based compensation pursuant to ASC 718 Compensation - Stock Compensation (ASC 718). The Company uses the Black-Scholes option pricing model as its method for determining the fair value of stock option grants. In 1999, the Company adopted a Stock Option and Incentive Plan for the benefit of officer and non-officer employees and directors of the Company. Shares reserved under this plan totaled 99,750 shares of authorized but unissued common stock. This plan expired in 2009. All remaining awards outstanding under this plan were granted in December 2005. However, awards outstanding at the time the plan expired continue to remain outstanding according to their terms.
21
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
On August 24, 2010, the Companys stockholders approved the Mayflower Bancorp, Inc. 2010 Equity Incentive Plan (the Incentive Plan). Under this plan, 156,475 shares have been reserved for issuance as options to purchase stock, restricted stock, or other stock awards, of which a maximum of 104,317 may be granted as restricted shares. The exercise price of an option may not be less than the fair market value of the Companys common stock on the date of the grant of the option and may not be exercisable more than ten years after the date of the grant. As of September 30, 2013, 124,650 shares remained unissued and available for award under the Incentive Plan, of which 96,282 are available as restricted stock.
Forfeitures of awards granted under the incentive plan are estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates in order to derive the Companys best estimate of awards ultimately expected to vest. Estimated forfeiture rates represent only the unvested portion of a surrendered option and are typically estimated based on historical experience. Based on an analysis of the Companys historical data, the Company applied no forfeiture rate to stock options outstanding in determining stock compensation expense for the six months ended September 30, 2013 or 2012.
The fair value of the stock options granted was estimated on the date of the grant using the Black-Scholes option-pricing model with the following weighted average assumptions:
Six months
ended September 30, 2012 |
||||
Weighted average fair value |
$ | 2.92 | ||
Total options granted |
19,855 | |||
Expected dividend yield |
3.31 | % | ||
Risk-free interest rate |
1.69 | % | ||
Expected volatility |
41.95 | % | ||
Expected life in years |
5.00 |
There was no stock option compensation expense for the six months ended September 30, 2013. Stock option compensation expense was $58,000 for the six months ended September 30, 2012.
Stock option activity was as follows:
Six months ended September 30, | ||||||||||||||||
2013 | 2012 | |||||||||||||||
Number of
Shares |
Average
Exercise Price |
Number of
Shares |
Average
Exercise Price |
|||||||||||||
Options outstanding beginning of period |
45,740 | $ | 11.92 | 26,885 | $ | 13.20 | ||||||||||
Options granted |
| | 19,855 | 10.28 | ||||||||||||
Options exercised |
(5,970 | ) | 12.89 | | | |||||||||||
Options forfeited |
| | (1,000 | ) | 14.00 | |||||||||||
|
|
|
|
|||||||||||||
Options outstanding end of period |
39,770 | $ | 11.77 | 45,740 | $ | 11.92 | ||||||||||
|
|
|
|
|
|
|
|
The Company granted no restricted shares in the six months ended September 30, 2013 and granted 4,315 restricted shares in the six months ended September 30, 2012, which vest over a five year period. Total compensation expense related to all grants was $15,000 and $16,000, respectively for the six months ended September 30, 2013 and 2012.
22
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Notes to Consolidated Financial Statements
September 30, 2013 and March 31, 2013
Shares of restricted stock vest immediately upon a change in control. It is anticipated that future compensation expense related to restricted stock is expected to be $38,000.
A summary of restricted stock activity is as follows:
Six months ended September 30, | ||||||||||||||||
2013 | 2012 | |||||||||||||||
Number of
Restricted Shares |
Weighted Average
Grant Date Fair Value |
Number of
Restricted Shares |
Weighted Average
Grant Date Fair Value |
|||||||||||||
Non-vested beginning of period |
5,684 | $ | 9.37 | 2,976 | $ | 8.59 | ||||||||||
Granted |
| | 4,315 | 9.88 | ||||||||||||
Vested |
(1,607 | ) | 9.28 | (1,607 | ) | 9.28 | ||||||||||
Forfeited |
| | | | ||||||||||||
|
|
|
|
|||||||||||||
Non-vested end of period |
4,077 | $ | 9.41 | 5,684 | $ | 9.37 | ||||||||||
|
|
|
|
|
|
|
|
23
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Item 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations |
Forward Looking Statements:
This report includes certain forward-looking statements that involve inherent risks and uncertainties. A number of important factors could cause actual results to differ materially from those in the forward-looking statements. Those factors include the economic environment, competition, products and pricing in geographic and business areas in which Mayflower Bancorp, Inc. (the Company) and its wholly owned subsidiary, Mayflower Co-operative Bank (the Bank) operate, prevailing interest rates, changes in government regulations and policies affecting financial services companies, credit quality and credit risk management, and the other risk factors referred to in Item 1A of the Companys Annual Report on Form 10-K for the year ended March 31, 2013. The Company undertakes no obligation to release revisions to these forward-looking statements or reflect events or circumstances after the date of this report.
Critical Accounting Policies:
Accounting policies involving significant judgments and assumptions by management, which have, or could have, a material effect on the carrying value of certain assets and impact income, are considered critical accounting policies. The Company believes the following are critical accounting policies:
Allowance for loan losses :
The adequacy of the allowance for loan losses is evaluated on a quarterly basis by management and the Companys Board of Directors. Factors considered in evaluating the adequacy of the allowance include previous loss experience, current economic conditions and their effect on borrowers, the performance of individual loans in relation to contract terms, and the estimated value of any underlying collateral for those loans. The provision for loan losses charged to operations is based upon managements judgment of the amount necessary to maintain the allowance at a level adequate to absorb possible losses. Loans are charged off when management believes the collectability of the principal is unlikely.
The allowance consists of general, allocated and unallocated components, as further discussed below.
General and unallocated components:
The general component covers non-classified loans and is based on historical loss experience adjusted for qualitative factors. An unallocated component may be maintained to cover uncertainties that could affect managements estimate of probable losses. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.
The qualitative factors are determined based on the various risk characteristics of each loan segment. Risk characteristics relevant to each portfolio segment are as follows:
Residential mortgages and home equity loans and lines of credit - The Company generally does not generate loans with a loan-to-value ratio greater than 80 percent and does not grant subprime loans. All loans in these segments are collateralized by residential real estate and repayment is dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment rates and housing prices, could have an effect on the credit quality in this segment.
Commercial mortgages - Loans in this segment are primarily income-producing properties such as apartment buildings and properties used for business operations such as office buildings and industrial facilities. The underlying cash flows generated by the properties may be adversely impacted by a downturn in the economy as evidenced by increased vacancy rates, which in turn, could have an effect on the credit quality in this segment.
24
Construction mortgages - Loans in this segment primarily include real estate development loans for which payment is derived from sale of the property, as well as construction projects in which the property will ultimately be used by the borrower. Credit risk is affected by cost overruns, time to sell at an adequate price, and market conditions.
Commercial loans - Loans in this segment are made to businesses and are generally secured by the assets of the business. Repayment is expected from the cash flows generated by the business. A weakened economy, and resultant decreased consumer spending, could have an effect on the credit quality in this segment.
Allocated component:
The allocated component relates to loans that are classified as impaired. Impairment is measured on a loan by loan basis for residential mortgages, commercial mortgages, construction mortgages, home equity loans and lines of credit, and commercial loans by either the present value of expected future cash flows discounted at the loans effective interest rate or the fair value of the collateral if the loan is collateral dependent. An allowance is established when the discounted cash flows (or collateral value) of the impaired loan is lower than the carrying value of that loan.
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrowers prior payment record, and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loans effective interest rate, the loans obtainable market price, or the fair value of the collateral if the loan is collateral dependent.
Large groups of smaller balance homogenous loans are collectively evaluated for impairment. Accordingly, the Company does not separately identify individual consumer loans for impairment disclosures, unless such loans are the subject of a restructuring agreement.
The Company periodically may agree to modify the contractual terms of loans. When a loan is modified and a concession that the Company would not otherwise consider is made because the borrower is experiencing financial difficulty, the modification is considered a troubled debt restructuring (TDR). All TDRs are initially classified as impaired.
Allowance for loan losses on off-balance sheet credit exposures :
The Company also maintains an allowance for possible losses on its outstanding loan commitments. The allowance for loan losses on off-balance sheet credit exposures is maintained based on expected drawdowns of committed loans and their loss experience factors and managements assessment of various other factors including current and anticipated economic conditions that may affect the borrowers ability to pay, and trends in loan delinquencies and charge-offs.
Other-Than-Temporarily Impaired Investment Securities :
Management judgment is involved in the evaluation of declines in value of individual investment securities held by the Company. Declines in value that are deemed other-than-temporary are recognized in the income statement through a write-down in the recorded value of the affected security. In estimating other-than-temporary impairment losses, management considers whether the Company intends to sell the security or will, more likely than not, have to sell the security before its fair value is recovered. If either of these conditions is met, an other-than-temporary impairment is recognized.
25
Whenever a debt or equity security is deemed to be other-than-temporarily impaired as determined by managements analysis, it is written-down to its current fair market value. Any unfavorable change in general market conditions or the condition of a specific issuer could cause an increase in the Companys impairment write-downs on investment securities, which would have an adverse effect on the Companys earnings.
Liquidity and Capital Resources:
The Companys primary sources of liquidity are deposits, loan payments and payoffs, investment income, principal repayments and maturities of investments, and advances from the Federal Home Loan Bank of Boston. The Companys liquidity management program is designed to insure that sufficient funds are available to meet its daily cash requirements and this management program has proven to be successful toward that end. The Company has also established a line of credit with The Federal Reserve Bank, collateralized by certain securities issued by Government Sponsored Entities. Additionally, as a member of The Co-operative Central Banks Reserve Fund, the Company has the right to borrow from that entitys Reserve Fund for short-term cash needs.
The Company believes its capital resources, including deposits, scheduled loan repayments, revenue generated from the sales of loans and investment securities, unused borrowing capacity at the Federal Home Loan Bank of Boston, and cash flows from other sources are adequate to meet its funding commitments and requirements.
At September 30, 2013 and March 31, 2013, the Companys and the Banks capital ratios were in excess of regulatory requirements and the Company and the Bank are considered to be well-capitalized under all regulatory requirements.
Financial Condition:
At September 30, 2013, the Companys total assets were $244.1 million, a decrease of $17.2 million when compared to March 31, 2013. During the six months ended September 30, 2013, net loans receivable decreased by $9.9 million and total investment securities decreased by $15.0 million. These decreases were offset by an increase of $8.5 million in cash and cash equivalents.
Net loans receivable were $129.4 million at September 30, 2013, compared to $139.3 million at March 31, 2013, a decrease of $9.9 million. This decrease was partially due to a reduction of $5.4 million in residential mortgage loans on real estate. Residential mortgage rates increased significantly during the six months ended September 30, 2013, and refinancing activity slowed dramatically. Accordingly, the Company originated $11.8 million in residential mortgages as compared to $21.2 million originated for the six months ended September 30, 2012. Additionally, during the six months, the Company sold $8.8 million of fixed-rate residential loans in the secondary mortgage market, producing gains of $102,000, compared to sales of $12.4 million for the prior year quarter, which resulted in gains of $377,000. This activity, combined with other mortgage payoffs and regularly scheduled amortization, resulted in a $5.4 million decrease in residential loan balances as compared to March 31, 2013.
Additionally, during the quarter, higher than typical repayments resulted in a decrease of $3.5 million in commercial loans and mortgages, while home equity loans and lines of credit decreased by $569,000 and net construction loans outstanding decreased by $152,000. Finally, consumer loans decreased by $241,000.
During the six months ended September 30, 2013, total investment securities decreased by $15.0 million, due in part to investment calls received totaling $5.8 million and principal repayments of $8.1 million on mortgage-backed and related securities. Additionally, investment balances declined due to a decrease of $822,000 in the unrealized gain on securities available for sale, from $894,000 at March 31, 2013 to $72,000 at September 30, 2013.
26
Non-performing assets are comprised of non-performing loans and real estate acquired by foreclosure. Non-performing loans consist of loans that are more than 90 days past due and loans less than 90 days past due on which the Company has ceased accruing interest. As of September 30, 2013, non-performing assets totaled $1.4 million, compared to $584,000 at March 31, 2013. The increase in non-performing assets is comprised of an increase of $134,000 in real estate acquired by foreclosure, coupled with an increase of $672,000 in non-performing loans. During the period, two commercial mortgages and one home equity line of credit with balances totaling $678,000 were classified as non-performing. At September 30, 2013, non-performing assets represented 0.57% of total assets compared to 0.22% of total assets at March 31, 2013.
At September 30, 2013, the Companys allowance for loan losses was $1,212,000, which represented an allowance of 0.94% of net loans receivable and 108.5% of non-performing loans at that date. This compares to a balance of $1,208,000 at March 31, 2013, which represented 0.87% of net loans receivable and 271.5% of non-performing loans. During the six months ended September 30, 2013, the Company recovered $2,000 against previously charged off commercial loans, $1,000 against charged off construction mortgages, and $1,000 against residential mortgages previously charged off. Management and the Board of the Company continue to closely monitor the loan portfolio and will continue to provide for potential losses as they become likely.
The Companys loan portfolio is dependent on the strength of the local real estate market and further deterioration in that market or other negative economic conditions could have an adverse impact on the Companys results. In addition, commercial, construction, and commercial real estate financing are generally considered to involve a higher degree of credit risk than long-term financing of residential properties due to their higher potential for default and the possible difficulty of disposing of the underlying collateral. As management continues to monitor the Companys loan portfolio, higher provisions for loan losses and foreclosed property expense may be required should economic conditions worsen or the levels of non-performing assets increase.
The Company also maintains an allowance for loan losses against off-balance sheet credit exposures (included in other liabilities on the balance sheet). This allowance totaled $110,000 at September 30, 2013 and March 31, 2013. This allowance is intended to protect the Company against potential losses on undrawn or unfunded loan commitments made to customers.
During the six months ended September 30, 2013, total deposits, after interest credited, decreased by $16.5 million. This decrease was comprised of a reduction of $6.5 million in certificates of deposit, coupled with a decrease of $10.0 million in checking and savings accounts. During the six months ended September 30, 2013, advances and borrowings outstanding remained constant at $1.0 million.
Total stockholders equity decreased by $710,000 when compared to March 31, 2013. This decrease is partially due to a decrease of $503,000 in the unrealized gain (net of tax) on securities available for sale and dividends declared of $0.18 per share, totaling $372,000. Offsetting these decreases was net income for the period of $73,000, proceeds from the issuance of common stock totaling $77,000, and stock based compensation credits totaling $15,000.
Results of Operations :
Comparison of the three months ended September 30, 2013 and 2012:
General:
The net loss for the three months ended September 30, 2013 was $21,000 compared with net income of $375,000 for the three months ended September 30, 2012, a decrease of $396,000. Net interest income decreased by $245,000, the provision for loan losses decreased by $20,000, total non-interest income decreased by $305,000, and total non-interest expense increased by $110,000.
27
The Companys results largely depend upon its net interest margin, which is the difference between the income earned on loans and investments, and the interest paid on deposits and borrowings as a percentage of average interest-earning assets. As compared to the quarter ended September 30, 2012, during the three months ended September 30, 2013, the Companys net interest margin decreased from 3.45% to 3.05%. This decrease in net interest margin is primarily a result of the decrease in yields on interest-earning assets.
Mayflower Bancorp, Inc. and Subsidiary
Analysis of Interest Rate Spread
The following table reflects the weighted average yield, interest earned, and the average balances of loans and investments, and the weighted average rates, interest expense, and the average balances of deposits and borrowed funds for the periods indicated. The yield data for loans does not include loan origination and other loan fees.
Three months ended September 30, | ||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||
Average
Balance (1) |
Interest |
Rate
(Annualized) |
Average
Balance (1) |
Interest |
Rate
(Annualized) |
|||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans |
$ | 132,196 | $ | 1,568 | 4.74 | % | $ | 135,380 | $ | 1,738 | 5.14 | % | ||||||||||||
Investment securities |
83,306 | 385 | 1.85 | % | 87,929 | 534 | 2.43 | % | ||||||||||||||||
Interest-bearing deposits in banks |
15,689 | 6 | 0.15 | % | 9,287 | 5 | 0.22 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
All interest-earning assets |
$ | 231,191 | 1,959 | 3.39 | % | $ | 232,596 | 2,277 | 3.92 | % | ||||||||||||||
|
|
|
|
|||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Deposits |
$ | 222,408 | 184 | 0.33 | % | $ | 225,607 | 257 | 0.46 | % | ||||||||||||||
Borrowed funds |
1,000 | 12 | 4.80 | % | 1,000 | 12 | 4.80 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
All interest-bearing liabilities |
$ | 223,408 | 196 | 0.35 | % | $ | 226,607 | 269 | 0.47 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net interest income |
$ | 1,763 | $ | 2,008 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Weighted average interest rate spread (2) |
|
3.04 | % | 3.45 | % | |||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net interest margin |
3.05 | % | 3.45 | % | ||||||||||||||||||||
|
|
|
|
(1) | Average balances calculated using daily balances |
(2) | Represents the weighted average yield earned on all interest-earning assets during the period less the weighted average interest rate paid on all interest-bearing liabilities. |
28
The effect on net interest income as a result of changes in interest rates and in the amount of interest-earning assets and interest-bearing liabilities is shown in the following table. Information is provided in the table below on changes for the period indicated attributable to (1) changes in volume (change in average balance multiplied by prior period yield), (2) changes in interest rates (changes in yield multiplied by prior period average balance) and (3) the combined effect of changes in interest rates and volume (change in yield multiplied by change in average balance).
Three months ended September 30,
2013 vs. 2012 |
||||||||||||||||
Changes due to increase (decrease) | ||||||||||||||||
(in thousands) | ||||||||||||||||
Total | Volume | Rate |
Rate/
Volume |
|||||||||||||
Interest income: |
||||||||||||||||
Loans |
$ | (170 | ) | $ | (41 | ) | $ | (132 | ) | $ | 3 | |||||
Investment securities |
(149 | ) | (28 | ) | (128 | ) | 7 | |||||||||
Interest-bearing deposits in banks |
1 | 3 | (1 | ) | (1 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
(318 | ) | (66 | ) | (261 | ) | 9 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
(73 | ) | (4 | ) | (70 | ) | 1 | |||||||||
Borrowed funds |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
(73 | ) | (4 | ) | (70 | ) | 1 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Increase (decrease) in net interest income |
$ | (245 | ) | $ | (62 | ) | $ | (191 | ) | $ | 8 | |||||
|
|
|
|
|
|
|
|
Interest and Dividend Income:
Total interest and dividend income decreased by $318,000, or 14.0%, to $2.0 million for the three months ended September 30, 2013. Interest income from loans decreased by $170,000. This decrease was due to a decrease in the average rate earned on loans, from 5.14% to 4.74% on an annualized basis, coupled with a decrease of $3.2 million in the average balance of loans outstanding. Interest and dividend income on investment securities decreased by $149,000 as a result of a decrease in the average yield earned, from 2.43% in the quarter ended September 30, 2012 to 1.85% in the quarter ended September 30, 2013, coupled with a decrease of $4.6 million in the average balance of investments. Income from interest-bearing deposits in banks increased by $1,000 due to an increase of $6.4 million in their average balance, offset by a decrease in the average yield earned, from 0.22% for the quarter ended September 30, 2012 to 0.15% for the quarter ended September 30, 2013.
Interest Expense:
Interest expense decreased by $73,000, or 27.1%, to $196,000 for the three months ended September 30, 2013. Interest expense on deposits decreased by $73,000 as a result of a decrease in the average rate paid, from 0.46% to 0.33%, coupled with a decrease of $3.2 million in the average balance of deposits. Interest expense on borrowed funds was $12,000 for both the quarters ended September 30, 2013 and 2012.
Provision for Loan Losses:
There was no provision made to the reserve for loan losses for the quarter ended September 30, 2013, as compared to a provision of $20,000 for the quarter ended September 30, 2012. The allowance for loan losses is maintained at a level that management and the Board of the Company consider adequate to provide for probable losses based upon evaluation of known and inherent risks in the loan portfolio. In determining the appropriate level for the allowance for loan losses, the Company considers past loss experience, evaluations of underlying collateral, prevailing economic conditions, the nature of the loan portfolio and levels of non-performing and other classified loans. While management uses available information to recognize loan losses, future additions to the allowance may be necessary based on additional increases in non-performing loans, changes in economic conditions, or for other reasons.
29
Non-interest Income:
Non-interest income decreased by $305,000 for the three months ended September 30, 2013 as compared to the three months ended September 30, 2012. This decrease was partially due to a decrease of $241,000 in gains/losses on sales of mortgage loans, from a gain of $216,000 during the September 2012 quarter to a loss of $25,000 during the quarter ending September 30, 2013. Also, during the quarter, gains on sales of investments decreased by $69,000, other income decreased by $6,000, and customer service fees decreased by $7,000 due to reduced return check fees collected. These decreases were offset by an increase of $11,000 in loan origination and other loan fees, due to reduced amortization of the mortgage servicing asset. Finally, interchange income increased by $7,000.
Non-interest Expense:
Total non-interest expense increased by $110,000 or 5.6% for the quarter ended September 30, 2013. This increase was primarily the result of merger related expenses totaling $295,000. Additionally, compensation and fringe benefits increased by $22,000 due to increased benefit costs and the FDIC assessment expense increased by $4,000. These increases were partially offset by a decrease of $210,000 in other expenses, due to the elimination of various ongoing operating costs as a result of the pending merger and occupancy and equipment expense decreased by $1,000.
Provision for Income Taxes:
The provision for income taxes decreased by $244,000 for the quarter ended September 30, 2013 when compared to the quarter ended September 30, 2012, due to the decrease in net income before taxes.
Results of Operations :
Comparison of the six months ended September 30, 2013 and September 30, 2012:
General:
Net income for the six months ended September 30, 2013 was $73,000 compared with net income of $764,000 for the six months ended September 30, 2012, a decrease of $691,000. Net interest income decreased by $404,000, the provision for loan losses decreased by $30,000, total non-interest income decreased by $376,000, and total non-interest expense increased by $293,000.
The Companys results largely depend upon its net interest margin, which is the difference between the income earned on loans and investments, and the interest paid on deposits and borrowings as a percentage of average interest-earning assets. During the six months ended September 30, 2013, the Companys net interest margin decreased from 3.49% to 3.13%, when compared to the six months ended September 30, 2012. This decrease in net interest margin is partially the result of a decrease in the yield on interest earning assets, in particular, loans and investments.
30
Mayflower Bancorp, Inc. and Subsidiary
Analysis of Interest Rate Spread
The following table reflects the weighted average yield, interest earned, and the average balances of loans and investments, and the weighted average rates, interest expense, and the average balances of deposits and borrowed funds for the periods indicated. The yield data for loans does not include loan origination and other loan fees.
Six months ended September 30, | ||||||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||||||
Average
Balance (1) |
Interest |
Rate
(Annualized) |
Average
Balance (1) |
Interest |
Rate
(Annualized) |
|||||||||||||||||||
(Dollars in Thousands) | ||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||
Loans |
$ | 135,986 | $ | 3,255 | 4.79 | % | $ | 135,972 | $ | 3,518 | 5.17 | % | ||||||||||||
Investment securities |
86,895 | 825 | 1.90 | % | 88,387 | 1,115 | 2.52 | % | ||||||||||||||||
Interest-bearing deposits in banks |
12,447 | 11 | 0.18 | % | 9,678 | 11 | 0.23 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
All interest-earning assets |
$ | 235,328 | 4,091 | 3.48 | % | $ | 234,037 | 4,644 | 3.97 | % | ||||||||||||||
|
|
|
|
|||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||
Deposits |
$ | 226,784 | 384 | 0.34 | % | $ | 227,583 | 533 | 0.47 | % | ||||||||||||||
Borrowed funds |
1,000 | 23 | 4.60 | % | 1,000 | 23 | 4.60 | % | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
All interest-bearing liabilities |
$ | 227,784 | 407 | 0.36 | % | $ | 228,583 | 556 | 0.49 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net interest income |
$ | 3,684 | $ | 4,088 | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Weighted average interest rate spread (2) |
3.12 | % | 3.48 | % | ||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Net interest margin |
3.13 | % | 3.49 | % | ||||||||||||||||||||
|
|
|
|
(1) | Average balances calculated using daily balances |
(2) | Represents the weighted average yield earned on all interest-earning assets during the period less the weighted average interest rate paid on all interest-bearing liabilities. |
31
The effect on net interest income as a result of changes in interest rates and in the amount of interest-earning assets and interest-bearing liabilities is shown in the following table. Information is provided in the table below on changes for the period indicated attributable to (1) changes in volume (change in average balance multiplied by prior period yield), (2) changes in interest rates (changes in yield multiplied by prior period average balance) and (3) the combined effect of changes in interest rates and volume (change in yield multiplied by change in average balance).
Six months ended September 30,
2013 vs. 2012 |
||||||||||||||||
Changes due to increase (decrease) | ||||||||||||||||
(in thousands) | ||||||||||||||||
Total | Volume | Rate |
Rate/
Volume |
|||||||||||||
Interest income: |
||||||||||||||||
Loans |
$ | (263 | ) | $ | | $ | (263 | ) | $ | | ||||||
Investment securities |
(290 | ) | (19 | ) | (276 | ) | 5 | |||||||||
Interest-bearing deposits in banks |
| 3 | (2 | ) | (1 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
(553 | ) | (16 | ) | (541 | ) | 4 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Interest expense: |
||||||||||||||||
Deposits |
(149 | ) | (2 | ) | (148 | ) | 1 | |||||||||
Borrowed funds |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
(149 | ) | (2 | ) | (148 | ) | 1 | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Increase (decrease) in net interest income |
$ | (404 | ) | $ | (14 | ) | $ | (393 | ) | $ | 3 | |||||
|
|
|
|
|
|
|
|
Interest and Dividend Income:
Total interest and dividend income decreased by $553,000, or 11.9%, to $4.1 million for the six months ended September 30, 2013. Interest income from loans decreased by $263,000. This decrease was primarily due a reduction in the average rate earned on loans, from 5.17% to 4.79% on an annualized basis. Interest and dividend income on investment securities decreased by $290,000 as a result of a decrease in the average yield earned, from 2.52% for the six months ended September 30, 2012 to 1.90% for the six months ended September 30, 2013, coupled with a decrease of $1.5 million in the average balance of investments. Income from interest-bearing deposits in banks was $11,000 for both the six months ended September 30, 2013 and 2012.
Interest Expense:
Interest expense decreased by $149,000, or 26.8%, to $407,000 for the six months ended September 30, 2013. Interest expense on deposits decreased by $149,000, primarily as a result of a decrease in the average rate paid, from 0.47% to 0.34%, coupled with a decline of $799,000 in the average balance of deposits. Interest expense on borrowed funds was $23,000 for both the six months ended September 30, 2013 and 2012.
Provision for Loan Losses:
There was no provision for loan losses for the six months ended September 30, 2013, compared to $30,000 for the six months ended September 30, 2012. The allowance for loan losses is maintained at a level that management and the Companys Board of Directors consider adequate to provide for probable losses based upon evaluation of known and inherent risks in the loan portfolio. In determining the appropriate level for the allowance for loan losses, the Company considers past loss experience, evaluations of underlying collateral, prevailing economic conditions, the nature of the loan portfolio and levels of non-performing and other classified loans. While management uses available information to recognize loan losses, future additions to the allowance may be necessary based on additional increases in non-performing loans, changes in economic conditions, or for other reasons.
Non-interest Income:
Non-interest income decreased by $376,000 for the six months ended September 30, 2013 as compared to the six months ended September 30, 2012. This decrease was due to a reduction of $275,000 in gains/losses on sales of residential mortgage loans to the secondary market, coupled with a decrease of
32
$117,000 in gains realized upon the on sale of investments. Additionally, customer service fees decreased by $25,000, due to a reduction in return check fees collected. These decreases were offset by an increase of $31,000 in loan origination and other loan fees and $15,000 in interchange income on debit card transactions. Finally, other income decreased by $5,000.
Non-interest Expense:
Total non-interest expense increased by $293,000 or 7.4% for the six months ended September 30, 2013. This increase was primarily the result of merger related expenses totaling $449,000. Additionally, compensation and fringe benefits increased by $41,000 due to increased benefit costs and the FDIC assessment expense increased by $6,000. Other expenses decreased by $194,000 as a result of the elimination of various ongoing operating costs as a result of the pending merger and occupancy and equipment expense decreased by $9,000.
Provision for Income Taxes:
The provision for income taxes decreased by $352,000 for the six months ended September 30, 2013 when compared to the six months ended September 30, 2012 due to a decrease in net income before taxes. Effective income tax rates were 34.8% and 33.9% respectively in the 2013 and 2012 periods.
Interest Rate Risk Exposure and the Interest Rate Spread:
The Companys net earnings depend primarily upon the difference between the income (interest and dividends) earned on its loans and investment securities (interest-earning assets) and the interest paid on its deposits and borrowed funds (interest-bearing liabilities), together with other income and other operating expenses. The Companys investment income and interest paid (cost of funds) are significantly affected by general economic conditions and by policies of regulatory authorities.
Market risk is the risk of loss from adverse changes in market prices and rates. The Companys market risk arises primarily from interest rate risk inherent in its lending, security investments, and deposit taking activities. To that end, management actively monitors and manages its interest rate risk exposure.
The Companys primary objective in managing interest rate risk is to minimize the adverse impact of interest rate changes on its net interest income and capital, while adjusting its rate-sensitive asset and liability structure to obtain the maximum net yield on that structure. The Company relies primarily on this structure to control interest rate risk. However, a sudden and substantial shift in interest rates may adversely impact the Companys earnings to the extent that the interest rate earned on interest-earning assets and interest paid on interest-bearing liabilities do not change at the same frequency, to the same extent or on the same basis.
33
MAYFLOWER BANCORP, INC. AND SUBSIDIARY
Item 3. | Quantitative and Qualitative Disclosures About Market Risk |
This item is not applicable as the Company is a smaller reporting company.
Item 4. | Controls and Procedures |
As of the end of the period covered by this report, management of the Company carried out an evaluation, under the supervision and with the participation of the Companys principal executive officer and principal financial officer, of the effectiveness of the Companys disclosure controls and procedures. Based on this evaluation, the Companys principal executive officer and principal financial officer concluded that the Companys disclosure controls and procedures are effective in ensuring that information required to be disclosed by the Company in reports that it files or submits under the Securities Exchange Act of 1934, as amended, is recorded, processed, summarized and reported, within the time periods specified in the rules and forms of both the Securities and Exchange Commission. It should be noted that the design of the Companys disclosure controls and procedures is based in part upon certain reasonable assumptions about the likelihood of future events, and there can be no reasonable assurance that any design of disclosure controls and procedures will succeed in achieving its stated goals under all potential future conditions, regardless of how remote, but the Companys principal executive and financial officers have concluded that the Companys disclosure controls and procedures are, in fact, effective at a reasonable assurance level.
There have been no changes in the Companys internal control over financial reporting identified in connection with the evaluation required under paragraph (d) of Securities and Exchange Commission Rule 13a-15 that occurred during the Companys last fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.
PART II
Item 1. | Legal Proceedings |
None
Item 1.A. | Risk Factors |
There have been no material changes to the risk factors disclosed in the Companys Annual Report on Form 10-K for the year ended March 31, 2013.
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
None
Item 3. | Defaults Upon Senior Securities |
None
Item 4. | Mine Safety Disclosures |
Not applicable
Item 5. | Other Information |
None
34
Item 6. | Exhibits |
Exhibit 2.1 | Agreement and Plan of Merger, dated as of May 14, 2013, by and among Independent Bank Corp., Rockland Trust Company, Mayflower Bancorp, Inc. and Mayflower Co-operative Bank (1) | |
Exhibit 3.1 | Articles of Organization of Mayflower Bancorp, Inc. (2) | |
Exhibit 3.2 | Bylaws of Mayflower Bancorp, Inc., as amended (3) | |
Exhibit 4 | Stock Certificate for Common Stock of Mayflower Bancorp, Inc. (2) | |
Exhibit 10.1 | Settlement agreement by and between Independent Bank Corp., Rockland Trust Company, Mayflower Bancorp, Inc., Mayflower Co-operative Bank, and Edward M. Pratt | |
Exhibit 10.2 | Settlement agreement by and between Independent Bank Corp., Rockland Trust Company, Mayflower Bancorp, Inc., Mayflower Co-operative Bank, and John J. Biggio | |
Exhibit 10.3 | Settlement agreement by and between Independent Bank Corp., Rockland Trust Company, Mayflower Bancorp, Inc., Mayflower Co-operative Bank, and Maria Vafiades | |
Exhibit 31 | Rule 13a-14(a)/15d-14(a) Certifications | |
Exhibit 32 | Section 1350 Certifications | |
Exhibit 101 | The following materials from the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2013, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Balance Sheets; (ii) the Consolidated Statements of Income; (iii) the Consolidated Statements of Changes in Stockholders Equity; (iv) the Consolidated Statements of Cash Flows; and (v) Notes to the Consolidated Financial Statements. |
(1) | Incorporated by reference to the Companys Current Report on Form 8-K (File No. 0-52477), filed with the SEC on May 20, 2013. |
(2) | Incorporated by reference to the Companys Current Report on Form 8-K (File No. 0-52477), filed with the SEC on February 16, 2007. |
(3) | Incorporated by reference to the Companys Current Report on Form 8-K (File No. 0-52477), filed with the SEC on February 14, 2012. |
35
SIGNATURES
In accordance with the requirements of the Exchange Act the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
MAYFLOWER BANCORP, INC. | ||||
Date: November 13, 2013 | ||||
/s/ Edward M. Pratt |
||||
Edward M. Pratt, President & Chief Executive Officer | ||||
(Duly Authorized Officer) | ||||
/s/ Maria Vafiades |
||||
Maria Vafiades, Chief Financial Officer | ||||
(Principal Financial & Accounting Officer) |
36
1 Year Mayflower Bancorp, Inc. (MM) Chart |
1 Month Mayflower Bancorp, Inc. (MM) Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions