Harbor Bankshares Corporation 10-QSB
Table of Contents

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 10-QSB

 

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

 

   For the quarterly period ended June 30, 2003.

 

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 0-20990

 


HARBOR BANKSHARES CORPORATION

(Exact name of registrant as specified in its charter)

 

Maryland   52-1786341

(State of other jurisdiction

of incorporation or organization)

 

(IRS Employer

identification No.)

     
25 W. Fayette Street, Baltimore, Maryland   21201
(Address of principal executive office)   (Zip code)

 

Registrant’s telephone number, including area code: (410) 528-1800

 


 

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.

 

Common stock, non-voting, $.01 Par value – 33,795 shares as of June 30, 2003.

 

Common stock, $.01 Par value – 670,381 shares as of June 30, 2003.



Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY

 

INDEX

 

PART I

   FINANCIAL INFORMATION     
    

Item 1

   Financial Statements     
          Consolidated Statements of Condition – June 30, 2003 (Unaudited) and December 31, 2002    3
          Consolidated Statements of Income, (Unaudited) – Three months Ended June 30, 2003 and 2002    4
          Consolidated Statements of Income, (Unaudited) – Six months Ended June 30, 2003 and 2002    5
          Consolidated Statement of Cash Flows (Unaudited) – Six months Ended June 30, 2003 and 2002    6
          Notes to Unaudited Consolidated Financial Statements    7
    

Item 2

   Management Discussion and Analysis of Financial Condition and Results of Operations    10
    

Item 3

   Control and Procedures    12

PART II

   OTHER INFORMATION     

SIGNATURES

             13

 

 

-2-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

CONSOLIDATED STATEMENTS OF CONDITION

 

     June 30
2003


    December 31
2002


 
     (Unaudited)        
     Dollars in Thousands  

ASSETS

                

Cash and Due from Banks

   $ 9,325     $ 7,273  

Interest Bearing Deposits in Other Banks

     1,900       2,300  

Investment Securities:

                

Held to maturity (market values of $2,174 as of June 30, 2003 and $2,189 as of December 31, 2002)

     2,054       2,057  

Available for Sale

     40,269       53,627  
    


 


Total Investment Securities

     42,323       55,684  
    


 


Federal Funds Sold

     7,094       12,653  

Loans Held for Sale

     3,964       2,372  

Loans

     141,566       119,199  

Allowance for Loan Losses

     (1,118 )     (1,049 )
    


 


Net Loans

     140,448       118,150  
    


 


Property and Equipment – Net

     1,027       985  

Other Real Estate Owned

     61       70  

Goodwill

     2,506       2,506  

Intangible Assets

     674       716  

Accrued Interest Receivable and Other Assets

     7,603       7,525  
    


 


TOTAL ASSETS

   $ 216,925     $ 210,234  
    


 


LIABILITIES

                

Deposits:

                

Non-Interest Bearing Demand

   $ 32,114     $ 27,420  

Interest Bearing Transaction Accounts

     24,998       21,846  

Savings

     86,425       88,911  

Time, $100,000 or more

     27,603       25,842  

Other Time

     28,524       29,275  
    


 


Total Deposits

     199,664       193,294  

Accrued Interest and Other Liabilities

     826       848  

Notes Payable

     1,872       1,943  
    


 


TOTAL LIABILITIES

     202,362       196,085  
    


 


STOCKHOLDERS EQUITY

                

Common stock, non voting, – par value $.01 per share:

                

Authorized 10,000,000 shares; at 670,381 at June 30, 2003 and 702,018 at December 31, 2002 and 33,795 common non-voting at June 30, 2003 and December 31, 2002.

     7       7  

Paid in Capital

     7,209       7,204  

Retained Earnings

     7,002       6,436  

Accumulated other comprehensive income

     345       502  
    


 


TOTAL STOCKHOLDERS EQUITY

     14,563       14,149  
    


 


TOTAL LIABILITIES & STOCKHOLDERS EQUITY

   $ 216,925     $ 210,234  
    


 


 

See Notes to Unaudited Consolidated Financial Statements

 

-3-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

CONSOLIDATED STATEMENTS OF INCOME

 

    

Three Months Ended

June 30,


           2003      

         2002      

    

(Unaudited)

In Thousands

Except per Share Data

INTEREST INCOME

             

Interest and Fees on Loans

   $ 2,632    $ 2,311

Interest on Investment Securities (Taxable)

     411      572

Interest on Deposits in Other Banks

     19      13

Interest on Federal Funds Sold

     25      80

Other Interest Income

     4      8
    

  

TOTAL INTEREST INCOME

     3,091      2,984
    

  

INTEREST EXPENSE

             

Interest on Deposits

             

Savings

     191      306

Interest Bearing Transaction Accounts

     12      13

Time $100,000 or More

     190      213

Other Time

     226      303

Interest on Notes Payable

     33      35
    

  

TOTAL INTEREST EXPENSE

     652      870
    

  

NET INTEREST INCOME

     2,439      2,114

Provision for Loan Losses

     142      82
    

  

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

     2,297      2,032
    

  

NON-INTEREST INCOME

             

Service Charges on Deposit Accounts

     215      238

Other Income

     192      208

Gain of Sale of Loans

     28      1
    

  

TOTAL NON-INTEREST INCOME

     435      447
    

  

NON-INTEREST EXPENSES

             

Salaries and Employee Benefits

     1,061      1,041

Occupancy Expense of Premises

     196      193

Equipment Expense

     105      121

Data Processing Expense

     232      236

Amortization of Other Intangible Assets

     20      10

Other Expenses

     506      469
    

  

TOTAL NON-INTEREST EXPENSES

     2,120      2,070
    

  

INCOME BEFORE INCOME TAXES

     612      409

Applicable Income Taxes

     191      120
    

  

NET INCOME

   $ 421    $ 289
    

  

BASIC EARNINGS PER SHARE

     .58    $ .39

DILUTED EARNINGS PER SHARE

   $ .56    $ .38

AVERAGE COMMON SHARES OUTSTANDING

     736      732

Dividends Declared per Share

   $ .25    $ .25

 

(See notes to unaudited consolidated Financial Statements)

 

-4-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

CONSOLIDATED STATEMENTS OF INCOME

 

    

Six Months Ended

June 30,


           2003      

         2002      

    

(Unaudited)

In Thousands

Except per Share Data

INTEREST INCOME

             

Interest and Fees on Loans

   $ 5,014    $ 4,509

Interest on Investment Securities (Taxable)

     898      1,081

Interest on Deposits in Other Banks

     38      24

Interest on Federal Funds Sold

     55      170

Other Interest Income

     13      17
    

  

TOTAL INTEREST INCOME

     6,018      5,801
    

  

INTEREST EXPENSE

             

Interest on Deposits

             

Savings

     388      576

Interest Bearing Transaction Accounts

     23      25

Time $100,000 or More

     381      491

Other Time

     464      574

Interest on Notes Payable

     67      70
    

  

TOTAL INTEREST EXPENSE

     1,323      1,736
    

  

NET INTEREST INCOME

     4,695      4,065

Provision for Loan Losses

     365      175
    

  

NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES

     4,330      3,890
    

  

NON-INTEREST INCOME

             

Service Charges on Deposit Accounts

     420      450

Other Income

     397      425

Gain of Sale of Loans

     49      23

Realized Gains on Security Sales

     83      28
    

  

TOTAL NON-INTEREST INCOME

     949      926
    

  

NON-INTEREST EXPENSES

             

Salaries and Employee Benefits

     2,101      2,036

Occupancy Expense of Premises

     409      380

Equipment Expense

     202      251

Data Processing Expense

     476      455

Amortization of Other Intangible Assets

     40      10

Other Expenses

     969      877
    

  

TOTAL NON-INTEREST EXPENSES

     4,197      4,009
    

  

INCOME BEFORE INCOME TAXES

     1,082      807

Applicable Income Taxes

     332      235
    

  

NET INCOME

   $ 750    $ 572
    

  

BASIC EARNINGS PER SHARE

     1.02    $ .78

DILUTED EARNINGS PER SHARE

   $ .99    $ .76

AVERAGE COMMON SHARES OUTSTANDING

     736      732

Dividends Declared per Share

   $ .25    $ .25

 

(See notes to unaudited consolidated Financial Statements)

 

 

-5-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

    

Six Months Ended

June 30


 
     2003

    2002

 
    

(Unaudited)

In Thousands

 

OPERATING ACTIVITIES

                

Net Income

   $ 750     $ 572  

Adjustments to Reconcile Net Income to Net Cash

                

And Cash Equivalents Provided by (Used in) Operating Activities:

                

Origination of Loans Held for Sale

     (2,385 )     (2,025 )

Proceeds from the Sale of Loans Held for Sale

     2,434       2,048  

Gains on sale of loans

     (49 )     (23 )

Gains on sale of securities

     (83 )     (28 )

Provisions for possible loan losses

     365       175  

Depreciation and Amortization

     236       243  

Increase in Interest Receivable and Other Assets

     (27 )     (848 )

Decrease in Interest Payable and Other Liabilities

     (22 )     22  
    


 


Net Cash Provided by Operating Activities

     1,219       136  
    


 


INVESTING ACTIVITIES

                

Net Decrease (Increase) in Deposits at Other Banks

     400       (1,332 )

Purchase of Investments Securities Available for Sale

     (20,980 )     (20,093 )

Proceeds from Securities called

     26,000       4,000  

Proceeds from Matured Securities and Principal Payments

     3,779       549  

Proceeds from sale of Investment Securities

                

Available for sale

     4,083       6,480  

Net Increase in Loans

     (23,890 )     (3,624 )

Purchase of Premises and Equipment

     (238 )     (174 )
    


 


Net Cash Used in Investing Activities

     (10,846 )     (14,194 )
    


 


FINANCING ACTIVITIES

                

Net Increase in Non-Interest Bearing

                

Transaction Accounts

     4,694       4,716  

Net (Decrease) Increase in Interest Bearing

                

Transaction Accounts

     3,152       (491 )

Net (Decrease) Increase in Savings Deposits

     (2,486 )     6,756  

Net Increase in Time Deposits

     1,010       608  

Payment of Cash Dividends

     (184 )     (3 )

Repayment of Long-Term Debt

     (71 )     —    

Proceeds from the Sale of Common Stock

     5       —    
    


 


Net Cash Provided By Financing Activities

     6,120       11,586  
    


 


Decrease in Cash and Cash Equivalents

     (3,507 )     (2,472 )

Cash and Cash Equivalents at Beginning of Period

     19,926       17,545  
    


 


Cash and Cash Equivalents at End of Period

   $ 16,419     $ 15,073  
    


 


 

(See notes to unaudited consolidated Financial Statements)

 

 

-6-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

Notes to Unaudited Consolidated Financial Statements

June 30, 2003

 

Note A:

   Basis of Presentation
     The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10 – QSB. Accordingly, they do not include all the information required for complete financial statements. In the opinion of management, all adjustments and reclassifications considered necessary for a fair presentation have been included. Operating results for the three month period ended June 30, 2003, are not necessarily indicative of the results that may be expected for the year ending December 31, 2003. The enclosed unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and footnotes thereto incorporated by reference in the Corporation’s Annual Report on Form 10 – KSB for the year ended December 31, 2002.

Note B:

   Comprehensive Income
     The Company’s comprehensive income is defined as the change in equity from transactions and other events and circumstances from non-equity sources, and consists of its net income and unrealized holding gains (losses) on its available for sale securities.
     Presented below is a reconciliation of net income to comprehensive income

 

     Six Months
Ended June 30,


 
     2003

    2002

 

Net Income

   $ 750     $ 572  

Unrealized gains on securities

     523       237  

Available-for-sale

                

Related income tax expense

     (178 )     (81 )
    


 


       345       156  
    


 


Reclassifications adjustment for gains

                

Included in net income

     (83 )     (28 )

Related income tax benefit

     28       10  
    


 


       (55 )     (18 )
    


 


Other Comprehensive Income

     290       138  
    


 


Total Comprehensive Income

   $ 1,040     $ 710  
    


 


 

-7-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

     EARNINGS PER SHARE

Note C:

   Basic earnings per share is computed by dividing net income by the weighted average number of common shares outstanding for the period. Basic earnings per share does not include the effect of potentially diluted transactions or conversions. This computation of diluted earnings per share reflects the potential dilution of earnings per share under the treasury stock method which could occur if contracts to issue common stock, such as stock options, were exercised and shared in corporate earnings.

 

The following table presents a summary of per share data and amounts for the period indicated:

 

     Six Months Ended

     June 30,
2003


   June 30,
2002


Basic:

             

Net income applicable to common stock

   $ 750,258    $ 572,431
    

  

Average common shares outstanding

     736,017      731,775
    

  

Basic net income per share

   $ 1.02    $ .78
    

  

Diluted:

             

Net income applicable to common stock

   $ 750,258    $ 572,431
    

  

Average common shares outstanding

     736,017      731,775

Stock option adjustment

     21,722      24,097
    

  

Diluted average common shares outstanding

     757,739      755,872
    

  

Diluted net income per share

   $ .99    $ .76
    

  

 

-8-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

Note D:

RECENT ACCOUNTING PRONOUNCEMENTS

 

In December 2002, the FASB issued SFAS No. 148, “Accounting for Stock-Based Compensation – Transition and Disclosure – an Amendment of FASB Statement No. 123”, which is effective for financial statements for fiscal years ending after December 15, 2002, with early adoption permitted. SFAS No. 148 enables companies that choose to adopt the fair value based method to report the full effect of employee stock options in their financial statements immediately upon adoption, and to make available to investors better and more frequent disclosure about the cost of employee stock options. The corporation will continue to apply the disclosure-only provisions of both SFAS No. 123 and SFAS No. 148.

 

-9-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

Part I. FINANCIAL INFORMATION

 

  Item II.   Managements Discussion and Analysis of Financial Condition and Results of Operations

 

Forward-Looking Statements. This management’s discussion and analysis of financial condition and results of operations and other portions of this report include forward-looking statements such as: statements of the Company’s goals, intentions, and expectations; estimates of risks and of future costs and benefits; assessments of loan quality, and probable loan losses, liquidity, and interest risk; and statements of the Company’s ability to achieve financial and other goals. These forward-looking statements are subject to significant uncertainties because they are based upon: the amount and timing of future changes in interest rates and other economic conditions; future laws and regulations; and a variety of other matters. Because of these uncertainties, the actual future results may be materially different from the results indicated by these forward-looking statements. In addition, the Company’s past growth and performance do not necessarily indicate its future results.

 

Harbor Bankshares Corporation’s earnings for the second quarter of 2003 totaled $421 thousand, an increase of $132 thousand or 45.7 percent when compared to the second quarter of 2002. Net interest income increased by $325 thousand or 15.4 percent. Non-interest expense for the quarter increased by $50 thousand or 2.4 percent. The provision for loan loses increased by $60 thousand or 73.2 percent.

 

Year to date earnings as of June 30, 2003 were $750 thousand, reflecting an increase of $178 thousand or 31.1 percent when compared to the first six months of 2002. The continuing re-pricing of liabilities, increased loan demand and cost controls were the major factors for the increase. The annualized return on average assets (ROAA) and average stockholders equity (ROAE) were .71 percent and 10.5 percent respectively, compared to .59 percent and 9.11 percent achieved during the first six months of 2002.

 

Net interest income increased by $630 thousand or 15.5 percent when compared to the first six months of 2002. Interest and fees on loans increased by $505 thousand or 11.2 percent reflecting the increased loan demand. Investment income decreased by $183 thousand or 16.9 percent and Federal funds income decreased by $115 thousand or 67.6 percent. The decrease in both of these categories reflect the use of the excess funds and liquidation of securities in order to fund the loan demand. Interest expense decreased by $413 thousand or 23.8 percent. Interest expense on savings account decreased by $188 thousand or 32.7 percent, the interest expense on time deposits decreased by $220 thousand or 20.7 percent. Continuing rate reductions and re-pricing of deposits were the main reasons for the decreases. The interest expense for transaction accounts and notes payable showed a slight decrease when compared to the prior year. Interest expense on transaction accounts decreased by $2 thousand or 8.0 percent and interest expense on notes payable, decreased by $3 thousand or 4.3 percent, reflecting the payment of some of the principal of the note payable.

 

The provision for possible loan losses was $365 thousand compared to $175 thousand for the same period of 2002, an increase of $190 thousand or 108.6 percent. The increase reflects the amount necessary to bring the allowance for loan losses to the level determined to be appropriate by management under the Company’s allowance methodology after charge-offs. Charge-offs year to date totaled $324 thousand, reflecting an increase of $136 thousand or 72.3 percent. Consumer loan charge-offs at $220 thousand, represented 67.9 percent of total charge-offs for the quarter. Recoveries for the period were $29 thousand, increasing slightly over the $28 thousand recovered during 2002.

 

Future provisions for loan losses will continue to be based upon our assessment of the overall loan portfolio and its underlying collateral, the mix of loans within the portfolio, delinquency trends, economic conditions, current and prospective trends in real estate values,

 

-10-


Table of Contents

and other relevant factors under our allowance methodology.

 

Our allowance for loan loss methodology is a loan classification-based system. We base the required allowance on a percentage of the loan balance for each type of loan classification level. Watch, special mention, substandard and doubtful loans are reserved at 5.0%, 10.0%, 20.0% and 50.0% respectively. Allowance percentages are based on each individual lending program, its loss history and underwriting characteristics Including loan value, credit score, debt coverage, collateral, and capacity to service debt.

 

This analysis is used to validate the loan loss reserve matrix as well as assist in establishing overall lending direction. In Management’s opinion, the loan loss reserve as of June 30, 2003 is considered adequate.

 

Non-performing assets consist of non-accruing loans, loans past due 90 days or more but still accruing, restructured loans, and foreclosed real estate.

 

The following table shows the non-performing assets as of June 30, 2003 compared to December 31, 2002.

 

     June 30,
2003


    December 31,
2002


 

Non-accruing Loans

   $ 264       409  

Past Due 90 days or more

     390       746  

Restructured loans

     —         —    
    


 


Total non-performing loans

   $ 654     $ 1,155  

Foreclosed real estate

     61       70  
    


 


Total non-performing assets

   $ 715     $ 1,225  
    


 


Non-performing loans to total loans

     .50 %     .95 %

Non-performing assets to total assets

     .33 %     .58 %

Allowance for loan losses to non-performing loans

     170.9 %     90.8 %

 

Non-interest income increased by $23 thousand or 2.5 percent. Service charges on deposit accounts decreased by $30 thousand or 6.7 percent. Other income increased by $53 thousand or 11.1 percent. Included in other income are $83 thousand of gains on securities available for sale and $49 thousand of gains on real estate loans sold. Non-interest expense increased by $188 thousand or 4.7 percent. Salary and benefits increased by $65 thousand or 3.2 percent. Occupancy cost increased by $29 thousand or 7.6 percent due to general rent increases and expansion of the Bank. Equipment expense decreased by $49 thousand or 19.5 percent as a result of lesser depreciation cost. Data Processing expense increased by $21 thousand or 4.6 percent resulting also from the Bank’s expansion. Amortization of intangible assets at $40 thousand relates to the acquisition of a branch during the second quarter of 2002. Other expenses increased by $92 thousand or 10.5 percent.

 

As of June 30, 2003, total deposits were $199.6 million, reflecting an increase of $6.4 million or 3.3 percent when compared to deposits as of December 31, 2002. Non-interest bearing transaction accounts increased by $4.7 or million or 17.1 percent while interest bearing transaction accounts increased by $3.1 million or 14.4 percent. Savings accounts which include money market accounts decreased by $2.5 million or 2.8 percent. Time deposits decreased by $1.0 million or 1.8 percent.

 

Net loans increased by $23.9 million or 19.8 percent from $120.5 million to $144.4 million. The increase was mainly registered in the Commercial and Real Estate loans categories.

 

Stockholders’ equity increased by $414 thousand or 2.9 percent. Earnings of $750 thousand, combined with a decrease of unrealized gains on available-for-sale securities of $157 thousand and cash dividends of $184 thousand, were the main reason for the increase reflected above. Primary and risk based capital for the Corporation were 5.17 percent and 8.28 percent respectively.

 

The Corporation stock is traded privately. As of June 30, 2003, a few trades were registered at $18.00 per share. On June 30, 2003, Bank of America deeded Harbor Bankshares Corporation 32,137 shares of stock, reducing the outstanding number of common voting shares to 670,381 shares from 702,518 shares.

 

-11-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

ITEM III.   Contr ols and Procedures

 

The Company’s management, under the supervision and with the participation of its Chief Executive Officer and the Treasurer, evaluated as of the last day of the period covered by this report, the effectiveness of the design and operation of the Company’s disclosure controls and procedures, as defined in Rule 13a – 15 under the Securities Exchange Act of 1934. Based on that evaluation, the Chief Executive Officer and Treasurer concluded that the Company’s disclosure controls and procedures were adequate. There were no significant changes in the Company’s internal controls over financial reporting (as defined in Rule 13a – 15 under the Securities Act of 1934) during the quarter ended June 30, 2003 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

Part II.   OTHER INFORMATION

 

Item 1.        

   Legal Proceedings
     The Corporation and its subsidiary, at times and in the ordinary course of business, are subject to legal actions. Management does not believe the outcome of such matters will have a material adverse effect on the financial condition of the Corporation.

Item 2.        

   Changes in Securities
     None

Item 3.        

   Defaults Upon Senior Securities
     None

Item 4.        

   Other Information
     None

Item 5.        

   Exhibits and Reports on Form 8-K
     Exhibits
     Exhibit 99.1    (Exhibit 31), Rule 13a-14(a)/15d-14(a) Certifications
     Exhibit 99.2    (Exhibit 32), 18 U.S.C Section 1350 Certifications
     Reports on Form 8-K
     The Company did not file any report on Form 8-K for the period ending June 30, 2003.

 

 

 

 

 

-12-


Table of Contents

HARBOR BANKSHARES CORPORATION AND SUBSIDIARY


 

SIGNATURES

 

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

 

       

HARBOR BANKSHARES CORPORATION

Date: 8-6-03

     

/s/    JOSEPH HASKINS, Jr.


        Joseph Haskins, Jr.
        Chairman and Chief Executive Officer

Date: 8-06-03

     

/s/    TEODORO J. HERNANDEZ


        Teodoro J. Hernandez
        Treasurer

 

-13-