Annual Reports

 
Quarterly Reports

  • 10-Q (May 15, 2013)
  • 10-Q (Nov 9, 2012)
  • 10-Q (Aug 14, 2012)
  • 10-Q (Aug 9, 2012)
  • 10-Q (May 9, 2012)
  • 10-Q (Nov 14, 2011)

 
8-K

 
Other

Shore Bancshares 10-Q 2011

Documents found in this filing:

  1. 10-Q
  2. Ex-31.1
  3. Ex-31.2
  4. Ex-32
  5. Ex-32
Unassociated Document
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C.  20549
_______________________________

FORM 10-Q



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

For the Quarterly Period Ended September 30, 2011

OR

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

For the transition period from ________ to ________

Commission file number 0-22345

SHORE BANCSHARES, INC.
(Exact name of registrant as specified in its charter)

 
Maryland
 
52-1974638
 
 
(State or Other Jurisdiction of
 
(I.R.S. Employer
 
 
Incorporation or Organization)
 
Identification No.)
 
         
 
18 East Dover Street, Easton, Maryland
 
21601
 
 
(Address of Principal Executive Offices)
 
(Zip Code)
 
 
(410) 763-7800
Registrant’s Telephone Number, Including Area Code

          N/A         
Former name, former address and former fiscal year, if changed since last report.

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes R No £

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.  (Check one):

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

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

APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:  8,457,359 shares of common stock outstanding as of October 31, 2011.
 
 
 

 
 
INDEX

 
Page
   
Part I. Financial Information
2
   
Item 1.  Financial Statements
2
   
Consolidated Balance Sheets -
 
September 30, 2011 (unaudited) and December 31, 2010
2
   
Consolidated Statements of Operations -
 
For the three and nine months ended September 30, 2011 and 2010 (unaudited)
3
   
Consolidated Statements of Comprehensive Income (Loss) -
 
For the three and nine months ended September 30, 2011 and 2010 (unaudited)
4
   
Consolidated Statements of Changes in Stockholders’ Equity -
 
For the nine months ended September 30, 2011 and 2010 (unaudited)
5
   
Consolidated Statements of Cash Flows -
 
For the nine months ended September 30, 2011 and 2010 (unaudited)
6
   
Notes to Consolidated Financial Statements (unaudited)
7
   
Item 2.  Management’s Discussion and Analysis of Financial Condition and Results of Operations
29
   
Item 3.  Quantitative and Qualitative Disclosures about Market Risk
39
   
Item 4.  Controls and Procedures
39
   
Part II.  Other Information
39
   
Item 1A.  Risk Factors
39
   
Item 6.  Exhibits
40
   
Signatures
40
   
Exhibit Index
41
 
 
1

 
 
PART I – FINANCIAL INFORMATION
Item 1.  Financial Statements.
SHORE BANCSHARES, INC.
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except per share amounts)

   
September 30,
   
December 31,
 
   
2011
   
2010
 
ASSETS
 
(Unaudited)
       
Cash and due from banks
  $ 26,519     $ 19,680  
Interest-bearing deposits with other banks
    92,293       21,593  
Federal funds sold
    9,966       36,691  
Investment securities:
               
Available for sale, at fair value
    105,804       99,055  
Held to maturity, at amortized cost – fair value of $6,803 (2011) and $6,851 (2010)
    6,524       6,727  
                 
Loans
    862,566       895,404  
Less:  allowance for credit losses
    (13,540 )     (14,227 )
Loans, net
    849,026       881,177  
                 
Premises and equipment, net
    14,236       14,483  
Goodwill
    12,454       13,678  
Other intangible assets, net
    4,334       4,840  
Other real estate and other assets owned, net
    9,865       3,702  
Other assets
    26,515       28,685  
TOTAL ASSETS
  $ 1,157,536     $ 1,130,311  
                 
LIABILITIES
               
Deposits:
               
Noninterest-bearing
  $ 135,822     $ 124,188  
Interest-bearing
    876,097       855,328  
Total deposits
    1,011,919       979,516  
                 
Short-term borrowings
    15,292       16,041  
Other liabilities
    8,407       11,309  
Long-term debt
    932       932  
TOTAL LIABILITIES
    1,036,550       1,007,798  
                 
STOCKHOLDERS’ EQUITY
               
Common stock, par value $.01 per share; shares authorized – 35,000,000; shares issued and outstanding – 8,457,359 (2011) and 8,443,436 (2010)
      85         84  
Warrant
    1,543       1,543  
Additional paid in capital
    30,438       30,242  
Retained earnings
    90,560       92,458  
Accumulated other comprehensive loss
    (1,640 )     (1,814 )
TOTAL STOCKHOLDERS’ EQUITY
    120,986       122,513  
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
  $ 1,157,536     $ 1,130,311  

See accompanying notes to Consolidated Financial Statements.
 
 
2

 
 
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)
(Dollars in thousands, except per share amounts)

   
For the Three Months Ended
   
For the Nine Months Ended
 
   
September 30,
   
September 30,
 
   
2011
   
2010
   
2011
   
2010
 
                         
INTEREST INCOME
                       
Interest and fees on loans
  $ 12,003     $ 13,083     $ 35,900     $ 39,004  
Interest and dividends on investment securities:
                               
Taxable
    795       677       2,234       2,405  
Tax-exempt
    38       50       116       165  
Interest on federal funds sold
    3       21       24       47  
Interest on deposits with other banks
    29       6       47       11  
Total interest income
    12,868       13,837       38,321       41,632  
                                 
INTEREST EXPENSE
                               
Interest on deposits
    2,720       3,117       8,322       9,744  
Interest on short-term borrowings
    15       17       41       68  
Interest on long-term debt
    10       16       31       47  
Total interest expense
    2,745       3,150       8,394       9,859  
                                 
NET INTEREST INCOME
    10,123       10,687       29,927       31,773  
Provision for credit losses
    3,650       4,193       15,435       16,727  
                                 
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES
    6,473       6,494       14,492       15,046  
                                 
NONINTEREST INCOME
                               
Service charges on deposit accounts
    697       841       2,145       2,458  
Trust and investment fee income
    389       357       1,183       1,145  
Gains on sales of investment securities
    354       -       435       -  
Insurance agency commissions
    2,312       2,513       7,297       7,997  
Other noninterest income
    771       932       2,239       2,493  
Total noninterest income
    4,523       4,643       13,299       14,093  
                                 
NONINTEREST EXPENSE
                               
Salaries and wages
    4,097       4,404       12,447       13,257  
Employee benefits
    878       897       2,917       2,936  
Occupancy expense
    585       547       1,749       1,766  
Furniture and equipment expense
    262       325       825       938  
Data processing
    661       696       2,192       1,987  
Directors’ fees
    198       118       417       344  
Goodwill and other intangible assets impairment
    1,344       3,051       1,344       3,051  
Amortization of other intangible assets
    129       128       386       386  
Insurance agency commissions expense
    250       338       982       1,230  
FDIC insurance premium expense
    180       448       1,044       1,389  
Other noninterest expenses
    2,093       1,677       5,459       5,354  
Total noninterest expense
    10,677       12,629       29,762       32,638  
                                 
INCOME (LOSS) BEFORE INCOME TAXES
    319       (1,492 )     (1,971 )     (3,499 )
Income tax expense (benefit)
    225       (92 )     (749 )     (982 )
                                 
NET INCOME (LOSS)
  $ 94     $ (1,400 )   $ (1,222 )   $ (2,517 )
                                 
Basic net income (loss) per common share
  $ 0.01     $ (0.17 )   $ (0.14 )   $ (0.30 )
Diluted net income (loss) per common share
  $ 0.01     $ (0.17 )   $ (0.14 )   $ (0.30 )
Dividends paid per common share
  $ 0.01     $ 0.06     $ 0.08     $ 0.18  

See accompanying notes to Consolidated Financial Statements.
 
 
3

 
 
SHORE BANCSHARES, INC.
 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited)
(Dollars in thousands)

   
For the Three Months Ended
September 30,
   
For the Nine Months Ended
September 30,
 
   
2011
   
2010
   
2011
   
2010
 
Net income (loss)
  $ 94     $ (1,400 )   $ (1,222 )   $ (2,517 )
                                 
Other comprehensive (loss) income:
                               
Securities available for sale:
                               
Unrealized holding gains on available-for-sale securities
    723       242       1,555       1,654  
Tax effect
    (292 )     (97 )     (632 )     (665 )
Reclassification of gains recognized in net income
    (354 )     -       (435 )     -  
Tax effect
    143       -       176       -  
Net of tax amount
    220       145       664       989  
                                 
Cash flow hedging activities:
                               
Unrealized holding losses on cash flow hedging activities
    (484 )     (1,077 )     (821 )     (4,543 )
Tax effect
    196       435       331       1,834  
Net of tax amount
    (288 )     (642 )     (490 )     (2,709 )
Total other comprehensive (loss) income
    (68 )     (497 )     174       (1,720 )
Comprehensive income (loss)
  $ 26     $ (1,897 )   $ (1,048 )   $ (4,237 )
 
See accompanying notes to Consolidated Financial Statements.
 
 
4

 
 
SHORE BANCSHARES, INC.
 CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY (Unaudited)
For the Nine Months Ended September 30, 2011 and 2010
(Dollars in thousands, except per share amounts)

                           
Accumulated
       
               
Additional
         
Other
   
Total
 
   
Common
         
Paid in
   
Retained
   
Comprehensive
   
Stockholders’
 
   
Stock
   
Warrant
   
Capital
   
Earnings
   
Income (Loss)
   
Equity
 
Balances, January 1, 2011
  $ 84     $ 1,543     $ 30,242     $ 92,458     $ (1,814 )   $ 122,513  
                                                 
Comprehensive loss:
                                               
Net loss
    -       -       -       (1,222 )     -       (1,222 )
Unrealized gains on available-for-sale securities, net of taxes
    -       -       -       -       664       664  
Unrealized losses on cash flow hedging activities, net of taxes
    -       -       -       -       (490 )     (490 )
Total comprehensive loss
                                            (1,048 )
                                                 
Shares issued for employee stock-based awards
    1       -       (1 )     -       -       -  
                                                 
Stock-based compensation
    -       -       197       -       -       197  
                                                 
Cash dividends paid ($0.08 per share)
    -       -       -       (676 )     -       (676 )
                                                 
Balances, September 30, 2011
  $ 85     $ 1,543     $ 30,438     $ 90,560     $ (1,640 )   $ 120,986  
                                                 
Balances, January 1, 2010
  $ 84     $ 1,543     $ 29,872     $ 96,151     $ 160     $ 127,810  
                                                 
Comprehensive loss:
                                               
Net loss
    -       -       -       (2,517 )     -       (2,517 )
Unrealized gains on available-for-sale securities, net of taxes
    -       -       -       -       989       989  
Unrealized losses on cash flow hedging activities, net of taxes
    -       -       -       -       (2,709 )     (2,709 )
Total comprehensive loss
                                            (4,237 )
                                                 
Stock-based compensation
    -       -       301       -       -       301  
                                                 
Cash dividends paid ($0.18 per share)
    -       -       -       (1,519 )     -       (1,519 )
                                                 
Balances, September 30, 2010
  $ 84     $ 1,543     $ 30,173     $ 92,115     $ (1,560 )   $ 122,355  

See accompanying notes to Consolidated Financial Statements.
 
 
5

 
 
SHORE BANCSHARES, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(Dollars in thousands)

    For the Nine Months Ended  
   
September 30,
 
   
2011
   
2010
 
CASH FLOWS FROM OPERATING ACTIVITIES:
           
Net loss
  $ (1,222 )   $ (2,517 )
Adjustments to reconcile net loss to net cash provided by operating activities:
               
Provision for credit losses
    15,435       16,727  
Goodwill and other intangible assets impairment
    1,344       3,051  
Depreciation and amortization
    1,802       1,835  
Discount accretion on debt securities
    (94 )     (91 )
Stock-based compensation expense
    241       301  
Excess tax (expense) benefit from stock-based arrangements
    (44 )     3  
Deferred income tax benefit
    (880 )     (2,213 )
Gains on sales of investment securities
    (435 )     -  
Losses on disposals of premises and equipment
    4       -  
Losses on sales of other real estate owned
    651       713  
Net changes in:
               
Accrued interest receivable
    1,039       90  
Other assets
    1,031       1,189  
Accrued interest payable
    (172 )     (855 )
Other liabilities
    (2,730 )     (4,572 )
Net cash provided by operating activities
    15,970       13,661  
                 
CASH FLOWS FROM INVESTING ACTIVITIES:
               
Proceeds from maturities and principal payments of investment securities available for sale
    42,746       44,113  
Proceeds from sales of investment securities available for sale
    17,446       -  
Purchases of investment securities available for sale
    (65,927 )     (41,580 )
Proceeds from maturities and principal payments of investment securities held to maturity
    186       1,070  
Net change in loans
    7,025       (5,030 )
Purchases of premises and equipment
    (525 )     (1,253 )
Proceeds from sales of premises and equipment
    4       -  
Proceeds from sales of other real estate owned
    2,879       990  
Investment in unconsolidated subsidiary
    (12 )     (25 )
Net cash provided by (used in) investing activities
    3,822       (1,715 )
                 
CASH FLOWS FROM FINANCING ACTIVITIES:
               
Net changes in:
               
Noninterest-bearing deposits
    11,634       (1,012 )
Interest-bearing deposits
    20,769       (7,497 )
Short-term borrowings
    (749 )     (2,622 )
Excess tax expense (benefits) from stock-based arrangements
    44       (3 )
Common stock dividends paid
    (676 )     (1,519 )
Net cash provided by (used in) financing activities
    31,022       (12,653 )
Net increase (decrease) in cash and cash equivalents
    50,814       (707 )
Cash and cash equivalents at beginning of period
    77,964       75,646  
Cash and cash equivalents at end of period
  $ 128,778     $ 74,939  
                 
Supplemental cash flows information:
               
Interest paid
  $ 8,567     $ 10,715  
Income taxes paid
  $ 1,986     $ 988  
Transfers from loans to other real estate owned
  $ 9,693     $ 668  

See accompanying notes to Consolidated Financial Statements.
 
 
6

 
 
Shore Bancshares, Inc.
Notes to Consolidated Financial Statements
For the Three and Nine Months Ended September 30, 2011 and 2010
(Unaudited)

Note 1 - Basis of Presentation

The consolidated financial statements include the accounts of Shore Bancshares, Inc. and its subsidiaries with all significant intercompany transactions eliminated.The consolidated financial statements conform to accounting principles generally accepted in the United States of America (“GAAP”) and to prevailing practices within the banking industry.  The accompanying interim financial statements are unaudited; however, in the opinion of management all adjustments necessary to present fairly the consolidated financial position at September 30, 2011, the consolidated results of operations and comprehensive income (loss) for the three and nine months ended September 30, 2011 and 2010, and changes in stockholders’ equity and cash flows for the nine months ended September 30, 2011 and 2010, have been included.  All such adjustments are of a normal recurring nature.  The amounts as of December 31, 2010 were derived from the 2010 audited financial statements. The results of operations for the three and nine months ended September 30, 2011 are not necessarily indicative of the results to be expected for any other interim period or for the full year.  This Quarterly Report on Form 10-Q should be read in conjunction with the Annual Report of Shore Bancshares, Inc. on Form 10-K for the year ended December 31, 2010.  For purposes of comparability, certain reclassifications have been made to amounts previously reported to conform with the current period presentation.

When used in these notes, the term “the Company” refers to Shore Bancshares, Inc. and, unless the context requires otherwise, its consolidated subsidiaries.

Recent Accounting Pronouncements
 
Accounting Standards Update (“ASU”) No. 2010-28, “Intangibles - Goodwill and Other (Topic 350) - When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts.”  ASU 2010-28 modifies Step 1 of the goodwill impairment test for reporting units with zero or negative carrying amounts.  For those reporting units, an entity is required to perform Step 2 of the goodwill impairment test if it is more likely than not that a goodwill impairment exists.  In determining whether it is more likely than not that a goodwill impairment exists, an entity should consider whether there are any adverse qualitative factors indicating that an impairment may exist such as if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount.  ASU 2010-28 became effective for the Company on January 1, 2011 and did not have a significant impact on the Company’s financial statements.

ASU No. 2011-02, “Receivables (Topic 310) - A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring.”  ASU 2011-02 clarifies which loan modifications constitute troubled debt restructurings and is intended to assist creditors in determining whether a modification of the terms of a receivable meets the criteria to be considered a troubled debt restructuring, both for purposes of recording an impairment loss and for disclosure of troubled debt restructurings.  In evaluating whether a restructuring constitutes a troubled debt restructuring, a creditor must separately conclude, under the guidance clarified by ASU 2011-02, that both of the following exist:  (1) the restructuring constitutes a concession; and (2) the debtor is experiencing financial difficulties.  ASU 2011-02 will be effective for the Company on July 1, 2011, and applies retrospectively to restructurings occurring on or after January 1, 2011.  Adoption of ASU 2011-02 is not expected have a significant impact on the Company’s financial statements.

ASU No. 2011-03, “Reconsideration of Effective Control for Repurchase Agreements.”  ASU No. 2011-03 affects all entities that enter into agreements to transfer financial assets that both entitle and obligate the transferor to repurchase or redeem the financial assets before their maturity.  The amendments in ASU No. 2011-03 remove from the assessment of effective control the criterion relating to the transferor’s ability to repurchase or redeem financial assets on substantially the agreed terms, even in the event of default by the transferee.  ASU No. 2011-03 also eliminates the requirement to demonstrate that the transferor possesses adequate collateral to fund substantially all the cost of purchasing replacement financial assets.  The guidance is effective for the Company’s reporting period ending March 31, 2012.  The guidance will be applied prospectively to transactions or modifications of existing transactions that occur on or after January 1, 2012.
 
 
7

 
 
ASU No. 2011-04, “Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs.”  ASU No. 2011-04 results in a consistent definition of fair value and common requirements for measurement of and disclosure about fair value between U.S. GAAP and International Financial Reporting Standards (“IFRS”).  As a result of ASU No. 2011-04, the following changes were made to U.S. GAAP.  First, the concepts of highest and best use and valuation premise are relevant only when measuring the fair value of nonfinancial assets (that is, they do not apply to financial assets or any liabilities).  Second, whereas U.S. GAAP currently prohibits application of a blockage factor in valuing financial instruments with quoted prices in active markets, ASU No. 2011-04 extends that prohibition to all fair value measurements.  Third, an exception is provided to the basic fair value measurement principles for an entity that holds a group of financial assets and financial liabilities with offsetting positions in market risks or counterparty credit risk that are managed on the basis of the entity’s net exposure to either of those risks. This exception allows the entity, if certain criteria are met, to measure the fair value of the net asset or liability position in a manner consistent with how market participants would price the net risk position.  Fourth, the fair value measurement of instruments classified within an entity’s stockholders’ equity has been aligned with the guidance for liabilities.  Fifth, disclosure requirements have been enhanced for recurring Level 3 fair value measurements to disclose quantitative information about unobservable inputs and assumptions used, to describe the valuation processes used by the entity, and to describe the sensitivity of fair value measurements to changes in unobservable inputs and interrelationships between those inputs.  In addition, entities must report the level in the fair value hierarchy of items that are not measured at fair value in the statement of condition but whose fair value must be disclosed.  The provisions of ASU No. 2011-04 are effective for the Company’s interim reporting period beginning on or after December 15, 2011.  The adoption of ASU No. 2011-04 is not expected to have a material impact on the Company’s statements of income and condition.

ASU 2011-08, "Intangibles - Goodwill and Other (Topic 350) - Testing Goodwill for Impairment."  ASU 2011-08 amends Topic 350, "Intangibles – Goodwill and Other," to give entities the option to first assess qualitative factors to determine whether the existence of events or circumstances leads to a determination that it is more likely than not that the fair value of a reporting unit is less than its carrying amount.  If, after assessing the totality of events or circumstances, an entity determines it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, then performing the two-step impairment test is unnecessary.  However, if an entity concludes otherwise, then it is required to perform the first step of the two-step impairment test by calculating the fair value of the reporting unit and comparing the fair value with the carrying amount of the reporting unit.  ASU 2011-08 is effective for annual and interim impairment tests beginning after December 15, 2011, and is not expected to have a significant impact on the Company's financial statements.
 
 
8

 
 
Note 2 – Earnings Per Share

Basic earnings/(loss) per common share are calculated by dividing net income/(loss) available to common stockholders by the weighted average number of common shares outstanding during the period.  Diluted earnings/(loss) per common share are calculated by dividing net income/(loss) available to common stockholders by the weighted average number of common shares outstanding during the period, adjusted for the dilutive effect of stock-based awards and the warrant.  There is no dilutive effect on the loss per share during loss periods.  The following table provides information relating to the calculation of earnings/(loss) per common share:

   
For the Three Months Ended
   
For the Nine Months Ended
 
   
September 30,
   
September 30,
 
(In thousands, except per share data)
 
2011
   
2010
   
2011
   
2010
 
Net income (loss) available to common shareholders
  $ 94     $ (1,400 )   $ (1,222 )   $ (2,517 )
Weighted average shares outstanding – Basic
    8,457       8,443       8,449       8,441  
Dilutive effect of stock-based awards and warrant
    -       -       -       -  
Weighted average shares outstanding – Diluted
    8,457       8,443       8,449       8,441  
Earnings (loss) per common share – Basic
  $ 0.01     $ (0.17 )   $ (0.14 )   $ (0.30 )
Earnings (loss) per common share – Diluted
  $ 0.01     $ (0.17 )   $ (0.14 )   $ (0.30 )

The calculations of diluted earnings/(loss) per share for the three and nine months ended September 30, 2011 each excluded seven thousand weighted average stock-based awards and that portion of a warrant to purchase 173 thousand weighted average shares of common stock because the effect of including them would have been antidilutive.  The calculations of diluted earnings/(loss) per share for the three and nine months ended September 30, 2010 each excluded eight thousand weighted average stock-based awards and that portion of a warrant to purchase 173 thousand weighted average shares of common stock because the effect of including them would have been antidilutive.

 
9

 

Note 3 – Investment Securities

The amortized cost and estimated fair values of investment securities are as follows:

         
Gross
   
Gross
   
Estimated
 
   
Amortized
   
Unrealized
   
Unrealized
   
Fair
 
(Dollars in thousands)
 
Cost
   
Gains
   
Losses
   
Value
 
Available-for-sale securities:
                       
September 30, 2011:
                       
Obligations of U.S. Government agencies and corporations
  $ 39,888     $ 947     $ 2     $ 40,833  
Mortgage-backed securities
    62,607       1,819       52       64,374  
Equity securities
    569       28       -       597  
Total
  $ 103,064     $ 2,794     $ 54     $ 105,804  
                                 
December 31, 2010:
                               
Obligations of U.S. Government agencies and corporations
  $ 58,052     $ 921     $ 69     $ 58,904  
Mortgage-backed securities
    38,817       933       173       39,577  
Equity securities
    566       8       -       574  
Total
  $ 97,435     $ 1,862     $ 242     $ 99,055  
                                 
Held-to-maturity securities:
                               
September 30, 2011:
                               
Obligations of states and political subdivisions
  $ 6,524     $ 279     $ -     $ 6,803  
                                 
December 31, 2010:
                               
Obligations of states and political subdivisions
  $ 6,727     $ 143     $ 19     $ 6,851  
 
The amortized cost and estimated fair values of investment securities by maturity date at September 30, 2011 are as follows:

   
Available for sale
   
Held to maturity
 
   
Amortized
   
Estimated
   
Amortized
   
Estimated
 
(Dollars in thousands)
 
Cost
   
Fair Value
   
Cost
   
Fair Value
 
Due in one year or less
  $ 7,003     $ 7,109     $ 693     $ 696  
Due after one year through five years
    18,428       18,574       3,524       3,643  
Due after five years through ten years
    5,005       5,187       1,297       1,374  
Due after ten years
    72,059       74,337       1,010       1,090  
      102,495       105,207       6,524       6,803  
Equity securities
    569       597       -       -  
Total
  $ 103,064     $ 105,804     $ 6,524     $ 6,803  

The maturity dates for debt securities are determined using contractual maturity dates.
 
 
10

 
 
The following table provides information about gross unrealized losses and fair value by length of time that the individual available-for-sale securities have been in a continuous unrealized loss position at September 30, 2011:

   
Less than
12 Months
   
More than
12 Months
   
Total
 
(Dollars in thousands)
 
Fair
Value
   
Unrealized Losses
   
Fair
Value
   
Unrealized Losses
   
Fair
Value
   
Unrealized Losses
 
Available-for-sale securities:
                                   
U.S. Gov’t. agencies and corporations
  $ 1,997     $ 2     $ -     $ -     $ 1,997     $ 2  
Mortgage-backed securities
    7,861       52       -       -       7,861       52  
Total
  $ 9,858     $ 54     $ -     $ -     $ 9,858     $ 54  

The available-for-sale securities have a fair value of approximately $105.8 million.  Of these securities, approximately $9.9 million have unrealized losses when compared to their amortized cost.  The securities with the unrealized losses in the available-for-sale portfolio all have modest duration risk, low credit risk, and minimal losses (approximately 0.05%) when compared to total amortized cost.  The unrealized losses on debt securities that exist are the result of market changes in interest rates since original purchase.  Because the Company does not intend to sell these debt securities and it is not more likely than not that the Company will be required to sell these securities before recovery of their amortized cost bases, which may be at maturity, the Company considers the unrealized losses in the available-for-sale portfolio to be temporary.  There were no unrealized losses in the held-to-maturity securities portfolio at September 30, 2011.
 
 
11

 
 
Note 4 – Loans and allowance for credit losses

The Company makes residential mortgage, commercial and consumer loans to customers primarily in Talbot County, Queen Anne’s County, Kent County, Caroline County and Dorchester County in Maryland and in Kent County, Delaware.  The following table provides information about the principal classes of the loan portfolio at September 30, 2011 and December 31, 2010:

(Dollars in thousands)
 
September 30, 2011
   
December 31, 2010
 
Construction
  $ 127,019     $ 143,952  
Residential real estate
    327,755       333,738  
Commercial real estate
    321,544       318,726  
Commercial
    71,482       82,787  
Consumer
    14,766       16,201  
Total loans
    862,566       895,404  
Allowance for credit losses
    (13,540 )     (14,227 )
Total loans, net
  $ 849,026     $ 881,177  

Loans include deferred costs net of deferred fees of $151 thousand at September 30, 2011 and $38 thousand at December 31, 2010.

A loan is considered impaired if it is probable that the Company will not collect all principal and interest payments according to the loan’s contractual terms.  An impaired loan may show deficiencies in the borrower’s overall financial condition, payment history, support available from financial guarantors and/or the fair market value of collateral.  The impairment of a loan is measured at the present value of expected future cash flows using the loan’s effective interest rate, or at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent.  Generally, the Company measures impairment on such loans by reference to the fair value of the collateral.  Income on impaired loans is recognized on a cash basis, and payments are first applied against the principal balance outstanding (i.e.,  placing impaired loans on nonaccrual status).  Impaired loans do not include groups of smaller balance homogenous loans such as residential mortgage and consumer installment loans that are evaluated collectively for impairment.  Reserves for probable credit losses related to these loans are based on historical loss ratios and are included in the allowance for credit losses.

Loans are evaluated on a case-by-case basis for impairment.  Once the amount of impairment has been determined, the uncollectible portion is charged off.  In some cases, a specific allocation within the allowance for credit losses is made until such time a charge-off is made.  Impaired nonaccrual loans were $49.6 million and $36.2 million at the end of September 2011 and December 2010, respectively.  At September 30, 2011, impaired nonaccrual loans had been reduced by partial charge-offs totaling $12.4 million, or 19.9% of the aggregate unpaid principal balance.  In addition, a $90 thousand impaired loan had a specific reserve established against it for the total amount of our recorded investment.  At December 31, 2010, impaired nonaccrual loans had been reduced by partial charge-offs totaling $8.3 million, or 18.6% of the aggregate unpaid principal balance.  In addition, $203 thousand in specific reserves were established against $837 thousand of impaired nonaccrual loans.
 
A loan is considered a troubled debt restructuring if a concession is granted due to deterioration in a borrower’s financial condition.  At September 30, 2011 and December 31, 2010, the Company had impaired accruing troubled debt restructurings of $22.9 million and $25.2 million, respectively.
 
Gross interest income of $1.9 million for the first nine months of 2011, $2.1 million for fiscal year 2010 and $1.6 million for the first nine months of 2010 would have been recorded if impaired loans had been current and performing in accordance with their original terms.  No interest was recorded on such loans for the first nine months of 2011 or 2010.
 
 
12

 
 
The following tables provide information on impaired loans by loan class as of September 30, 2011 and December 31, 2010:

(Dollars in thousands)
 
Unpaid
principal balance
   
Recorded investment
with no allowance
   
Recorded investment
with an allowance
   
Related
allowance
   
Average
recorded investment
 
September 30, 2011
                             
Impaired nonaccrual loans:
                             
Construction
  $ 23,909     $ 17,348     $ -     $ -     $ 17,024  
Residential real estate
    20,386       17,335       90       90       13,220  
Commercial real estate
    15,147       13,078       -       -       12,405  
Commercial
    2,450       1,690       -       -       3,083  
Consumer
    41       40       -       -       32  
Total
    61,933       49,491       90       90       45,764  
                                         
Impaired accruing restructured loans:
                                       
Construction
    10,078       10,078       -       -       10,446  
Residential real estate
    2,519       2,519       -       -       6,535  
Commercial real estate
    10,332       10,332       -       -       7,605  
Commercial
    -       -       -       -       226  
Consumer
    -       -       -       -       -  
Total
    22,929       22,929       -       -       24,812  
                                         
Total impaired loans:
                                       
Construction
    33,987       27,426       -       -       27,470  
Residential real estate
    22,905       19,854       90       90       19,755  
Commercial real estate
    25,479       23,410       -       -       20,010  
Commercial
    2,450       1,690       -       -       3,309  
Consumer
    41       40       -       -       32  
Total
  $ 84,862     $ 72,420     $ 90     $ 90     $ 70,576  
 
 
13

 
 
(Dollars in thousands)
 
Unpaid
principal balance
   
Recorded investment
with no allowance
   
Recorded investment
with an allowance
   
Related
allowance
   
Average
recorded investment
 
December 31, 2010
                             
Impaired nonaccrual loans:
                             
Construction
  $ 22,643     $ 17,261     $ -     $ -     $ 19,380  
Residential real estate
    11,983       9,132       837       203       8,788  
Commercial real estate
    5,558       5,133       -       -       3,827  
Commercial
    4,305       3,845       -       -       3,191  
Consumer
    30       30       -       -       56  
Total
    44,519       35,401       837       203       35,242  
                                         
Impaired accruing restructured loans:
                                       
Construction
    10,914       10,914       -       -       3,110  
Residential real estate
    5,561       5,561       -       -       4,658  
Commercial real estate
    8,147       8,147       -       -       2,129  
Commercial
    529       529       -       -       171  
Consumer
    -       -       -       -       -  
Total
    25,151       25,151       -       -       10,068  
                                         
Total impaired loans:
                                       
Construction
    33,557       28,175       -       -       22,490  
Residential real estate
    17,544       14,693       837       203       13,446  
Commercial real estate
    13,705       13,280       -       -       5,956  
Commercial
    4,834       4,374       -       -       3,362  
Consumer
    30       30       -       -       56  
Total
  $ 69,670     $ 60,552     $ 837     $ 203     $ 45,310  
 
 
14

 
 
The following tables provide information on troubled debt restructurings by loan class as of September 30, 2011 and December 31, 2010.  The amounts include nonaccrual troubled debt restructurings.

(Dollars in thousands)
 
Number of contracts
   
Premodification outstanding recorded investment
   
Postmodification outstanding recorded investment
 
Troubled debt restructurings:
                 
September 30, 2011
                 
Construction
    5     $ 11,216     $ 10,846  
Residential real estate
    23       12,533       10,840  
Commercial real estate
    19       15,814       14,754  
Commercial
    -       -       -  
Consumer
    -       -       -  
Total
    47     $ 39,463     $ 36,440  
                         
December 31, 2010
                       
Construction
    5     $ 11,075     $ 10,926  
Residential real estate
    31       7,986       7,388  
Commercial real estate
    16       9,424       9,417  
Commercial
    3       529       529  
Consumer
    -       -       -  
Total
    55