0001144204-15-043332.txt : 20150720 0001144204-15-043332.hdr.sgml : 20150720 20150720172727 ACCESSION NUMBER: 0001144204-15-043332 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20150720 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20150720 DATE AS OF CHANGE: 20150720 FILER: COMPANY DATA: COMPANY CONFORMED NAME: COMMUNITY FINANCIAL CORP /MD/ CENTRAL INDEX KEY: 0000855874 STANDARD INDUSTRIAL CLASSIFICATION: STATE COMMERCIAL BANKS [6022] IRS NUMBER: 521652138 STATE OF INCORPORATION: MD FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36094 FILM NUMBER: 15996519 BUSINESS ADDRESS: STREET 1: 3035 LEONARDTOWN RD STREET 2: P O BOX 38 CITY: WALDORF STATE: MD ZIP: 20601 BUSINESS PHONE: 3016455601 MAIL ADDRESS: STREET 1: 3035 LEONARDTOWN ROAD CITY: WALDORF STATE: MD ZIP: 20601 FORMER COMPANY: FORMER CONFORMED NAME: TRI COUNTY FINANCIAL CORP /MD/ DATE OF NAME CHANGE: 19920703 8-K 1 v415806_8k.htm FORM 8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

CURRENT REPORT

 

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

 

Date of Report (Date of earliest event reported): July 20, 2015

 

THE COMMUNITY FINANCIAL CORPORATION

(Exact name of registrant as specified in its charter)

 

Maryland     0-18279    52-1652138
(State or other Jurisdiction of (Commission (IRS Employer
incorporation or organization) File Number) Identification No.)

 

3035 Leonardtown Road, Waldorf, Maryland 20601

(Address of principal executive offices)

 

(301) 645-5601

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 
 

 

Item 2.02        Results of Operations and Financial Condition

 

On July 20, 2015, The Community Financial Corporation issued a press release announcing its results of operations and financial condition for the three and six months ended June 30, 2015. A copy of the press release is attached as Exhibit 99.1 to this report and is furnished herewith.

 

Item 9.01        Financial Statements and Exhibits

 

  Exhibits  
     
  Number Description
  99.1 Press Release dated July 20, 2015

  

 
 

  

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 hereunto duly authorized.

 

 

 

Dated: July 20, 2015 By: /s/ Todd L. Capitani   
    Todd L. Capitani  
    Executive Vice President and  
    Chief Financial Officer  

 

 

 

EX-99.1 2 v415806_ex99-1.htm EXHIBIT 99.1

The Community Financial Corporation Announces Results Of Operations For Second Quarter Of 2015

WALDORF, Md., July 20, 2015 /PRNewswire/ -- The Community Financial Corporation (NASDAQ: TCFC) (the "Company"), the holding company for Community Bank of the Chesapeake (the "Bank"), reported its results of operations for the three and six months ended June 30, 2015. Consolidated net income available to common shareholders for the three months ended June 30, 2015 increased $427,000, or 33.2%, to $1.7 million, or $0.37 per common share (diluted), compared to $1.3 million, or $0.28 per common share (diluted), for the three months ended June 30, 2014. Consolidated net income available to common shareholders for the six months ended June 30, 2015 increased $554,000, or 18.7%, to $3.5 million or $0.75 per common share (diluted) compared to $3.0 million or $0.63 per common share (diluted) for the six months ended June 30, 2014. The increase in net income was mainly due to increased net interest income. Additionally, net income was positively impacted by an increase in noninterest income and a decrease in the provision for loan losses compared to the same periods in 2014. These increases to net income were partially offset by increased noninterest expense and income tax expense.

"I am very pleased with our continued progress in increasing transaction deposits over the last several quarters. This has been achieved by providing excellent service while adding new products. Through these efforts, we have positioned the Bank to be less sensitive to rising interest rates. We are confident that our deposit acquisition successes will fund our strong loan pipeline during the third and fourth quarters," stated William J. Pasenelli, President and Chief Executive Officer. "Net interest income for the quarter met our expectations. First quarter to second quarter loan growth at $4.6 million was less than the last several quarters; however, loan interest income increased compared to the prior quarter. Loan interest income increased due to average loan growth in our higher yielding CRE portfolio and the growth of overall average loans which increased $22.0 million during the second quarter to $874.9 million compared to average loans of $852.9 million for the first quarter of 2015."

On February 6, 2015 the Company issued $23.0 million of unsecured 6.25% fixed to floating rate subordinated notes due 2025 ("subordinated notes"). On February 13, 2015, the Company used proceeds of the offering to redeem all $20 million of the Company's outstanding preferred stock issued under the Small Business Lending Fund ("SBLF") program. The subordinated notes qualify as tier 2 regulatory capital and replaced SBLF tier 1 capital. The balance of the net proceeds will be used for general corporate purposes, including, but not limited to, contributing capital to Community Bank of the Chesapeake, supporting organic growth, possible acquisitions of branches or other financial institutions should accretive acquisition opportunities arise and the payment of dividends. The subordinated notes will increase the Company's cost of funds during 2015. The Company's decision to move forward with the subordinated debt issuance during 2015 was based on a scheduled increase in the after-tax SBLF dividend rate to 9% in March 2016, a receptive market for community banks to raise sub-ordinated debt and management's belief that a simplified capital structure will improve the Company's profitability over time.

The Company exited the residential mortgage origination line of business in April 2015 and has established third party sources to fund its residential whole loan portfolio. The third party sources will allow the Company to maintain a well-diversified residential portfolio while addressing the credit needs of the communities in its footprint.

Operations – Three Months Ended June 30, 2015 compared to Three Months Ended June 30, 2014

The increase in net income available to common shareholders of $427,000 to $1.7 million for the three months ended June 30, 2015 compared to the same period in 2014 was attributable to increased net interest income of $463,000 and noninterest income of $107,000 and decreases in the provision for loan losses of $171,000 and preferred stock dividends of $50,000. These increases to net income were partially offset by increased noninterest expense of $121,000 and income tax expense of $244,000.

Net interest income increased to $9.0 million for the three months ended June 30, 2015 compared to $8.6 million for the three months ended June 30, 2014. The net interest margin was 3.60% for the three months ended June 30, 2015, a three basis point decrease from 3.63% for the three months ended June 30, 2014. The slight decrease in net interest margin was largely the result of additional interest expense related to the $23.0 million of subordinated debt issued during the first quarter of 2015 and to a lesser degree a decrease in loan yields. The decreases to net interest margin were partially offset by the positive impact from the increase in the average balance of loans as a percentage of total assets and a continued decrease in the cost of deposit funding compared to the same period of 2014.

Interest and dividend income increased by $681,000 to $10.9 million for the three months ended June 30, 2015 compared to $10.3 million for the three months ended June 30, 2014, primarily due to increased income from the growth in the average balance of loans. Interest and dividend income increased $764,000 due to growth of $64.5 million in the average balance of loans from $810.4 million for the three months ended June 30, 2014 to $874.9 million for the three months ended June 30, 2015. These increases to interest income were partially offset by decreased income from reduced yields on loans and smaller average investment balances. Average loan yields declined four basis points from 4.78% for the three months ended June 30, 2014 to 4.74% for the three months ended June 30, 2015, which resulted in a decrease of $76,000. Interest and dividend income was further reduced $12,000 as average interest-earning investment balances decreased $2.9 million from $132.8 million for the three months ended June 30, 2014 to $129.9 million for the three months ended June 30, 2015.

Interest expense increased $218,000 to $1.9 million for the three months ended June 30, 2015 compared to the three months ended June 30, 2014 due primarily to an increase in interest expense related to the $23.0 million 6.25% subordinated notes issued during the first quarter of 2015. During the three months ended June 30, 2015, interest expense increased $379,000 due to the subordinated note issuance and larger short-term debt balances, and $27,000 due to increased average balances of interest-bearing transaction deposit accounts compared to the same quarter of 2014. Additionally, interest expense increased $11,000 on savings and money market accounts, as rates increased modestly from 0.10% and 0.26%, respectively, to 0.11% and 0.27%, respectively for the second quarter of 2015. The average rate paid on debt, which includes long-term debt, trust preferred junior subordinated debentures ("TRUPS"), subordinated notes, and short-term borrowings, increased from 2.35% for the three months ended June 30, 2014 to 2.80% for the comparable period in 2015. The increases to interest expense were partially offset by reductions of $51,000 due to lower average balances of long-term debt and time deposits and $149,000 due to decreases in rates paid on time deposits and long-term debt.

The issuance of subordinated debt was the primary reason the average cost of total interest-bearing liabilities increased four basis points from 0.85% for the second quarter of 2014 to 0.89% for the second quarter of 2015. However, the Company continued to make significant progress in reducing overall deposit costs, which decreased nine basis points from 0.58% for the three months ended June 30, 2014 to 0.49% for the three months ended June 30, 2015. The continued change in deposit funding contributed to the decline in the costs of deposits. Average transaction deposits, which include savings, money market, interest-bearing demand and non-interest bearing demand accounts, for the three months ended June 30, 2015 increased $61.4 million or 14.9% to $474.4 million compared to $413.0 million for the comparable period in 2014. The increase in average transaction deposits included growth in average noninterest bearing demand deposits of $19.0 million from $96.9 million for the three months ended June 30, 2014 to $115.9 million for the three months ended June 30, 2015. Average transaction accounts as a percentage of total deposits increased from 51.5% for the three months ended June 30, 2014 to 55.6% for the three months ended June 30, 2015. The Company has continued progress in changing our deposit mix to be less dependent on time deposits. In the current year, the progress in continuing to add transaction deposits has mitigated the impact of the increased interest expense associated with the $23.0 million 6.25% subordinated notes issued in the first quarter of 2015.

The provision for loan losses decreased $171,000 to $392,000 for the three months ended June 30, 2015 compared to $563,000 for the three months ended June 30, 2014 and reflected decreases in net-charge-offs for the periods used to evaluate baseline charge-off factors as well as improvements in other qualitative factors. Net charge-offs decreased $455,000 from $710,000 for the three months ended June 30, 2014 to $255,000 for the three months ended June 30, 2015.

Noninterest income increased by $107,000 to $962,000 for the three months ended June 30, 2015 compared to $855,000 for the three months ended June 30, 2014. Noninterest income increased primarily due to increases in service charges of $153,000 and bank owned life insurance ("BOLI") of $53,000. The Bank made an additional investment of $7.0 million in BOLI during the third quarter of 2014. These increases were partially offset by a reduction in gains on loans held for sale of $69,000 that reflected the Bank's exit from residential originations during the second quarter. Gains on loans sales were $7,000 for the three months ended June 30, 2015 compared to $76,000 for the three months ended June 30, 2014.


For the three months ended June 30, 2015, noninterest expense increased 1.8%, or $121,000, to $6.9 million from $6.8 million for the comparable period in 2014. The increase was primarily due to an increase in the OREO expenses and a moderate increase in other operating expenses of 2.1%, partially offset by a moderate decrease in compensation and benefits. The Company controlled the growth of salary and benefit costs by restructuring our branch organization and better aligning incentives with Company performance. Employee compensation and other operating expenses have grown at greater than historical rates over the last several years due to the Company's expanding footprint and the increased cost of compliance and regulation. The Company's noninterest expense as a percentage of average assets was 2.56% for the years ended December 31, 2014 and 2013. Prior to 2013, the Company was consistently below 2.50%. The Company is working to slow the growth of noninterest expense as a percentage of average assets based on current expansion plans and a greater ability to increase efficiencies as a result of our larger asset size. The Company's efficiency ratio and noninterest expense as a percentage of average assets for the three months ended June 30, 2015 were 68.91% and 2.54%, respectively, compared to 71.80% and 2.67%, respectively, for the three months ended June 30, 2014. The following is a summary breakdown of noninterest expense:



Three Months Ended June 30,





(dollars in thousands)


2015


2014


$ Change


% Change

Compensation and Benefits


$                    3,888


$                    3,992


$                (104)


(2.6%)

OREO Valuation Allowance and Expenses


334


165


169


102.4%

Other Operating Expenses


2,666


2,610


56


2.1%

Total Noninterest Expense


$                    6,888


$                    6,767


$                  121


1.8%

Operations – Six Months Ended June 30, 2015 compared to Six Months Ended June 30, 2014

The increase in net income available to common shareholders of $554,000 to $3.5 million for the six months ended June 30, 2015 compared to the same period in 2014 was attributable to increased net interest income of $1.1 million and noninterest income of $174,000 and decreases in the provision for loan losses of $197,000 and preferred stock dividends of $77,000. These increases to net income were partially offset by increased noninterest expense of $733,000 and income tax expense of $253,000.

Net interest income increased to $18.1 million for the six months ended June 30, 2015 compared to $17.0 million for the six months ended June 30, 2014. The net interest margin was 3.63% for the six months ended June 30, 2015, a one basis point increase from 3.62% for the six months ended June 30, 2014. The slight increase in net interest margin was largely the result of the positive impact of the increase in the average balance of loans as a percentage of total assets and a continued decrease in the cost of deposit funding compared to the same period of 2014. The increases to net interest margin were partially offset by additional interest expense related to the $23.0 million 6.25% subordinated notes issued during the first quarter of 2015 and, to a lesser degree, a decrease in loan yields.

Interest and dividend income increased by $1.3 million to $21.7 million for the six months ended June 30, 2015 compared to $20.4 million for the six months ended June 30, 2014, primarily due to increased income from the growth in the average balance of loans. Interest and dividend income increased $1.4 million due to growth of $60.9 million in the average balance of loans from $803.1 million for the six months ended June 30, 2014 to $864.0 million for the six months ended June 30, 2015. These increases to interest income were partially offset by decreased income from reduced yields on loans and smaller average investment balances. Average loan yields declined four basis points from 4.80% for the six months ended June 30, 2014 to 4.76% for the six months ended June 30, 2015, which resulted in a decrease in interest income of $166,000. Interest and dividend income was further reduced $44,000 as average interest-earning investment balances decreased $5.3 million from $137.0 million for the six months ended June 30, 2014 to $131.7 million for the six months ended June 30, 2015.

Interest expense increased $142,000 to $3.6 million for the six months ended June 30, 2015 compared to the six months ended June 30, 2014 due primarily to an increase in interest expense related to the $23.0 million 6.25% subordinated notes issued during the first quarter of 2015. During the six months ended June 30, 2015, interest expense increased $584,000 due to the subordinated note issuance and larger short-term debt balances and $48,000 due to increased average balances of interest-bearing transaction deposit accounts compared to the same six months of 2014. The increases to interest expense were partially offset by reductions of $76,000 due to lower average balances of long-term debt and time deposits and $414,000 due to decreases in rates paid on transaction deposits, time deposits and long-term debt. As a result of the additional subordinated debt of $23.0 million at 6.25%, the average rate paid on debt, which includes long-term debt, TRUPS, subordinated notes, and short-term borrowings, increased from 2.30% for the six months ended June 30, 2014 to 2.63% for the comparable period in 2015.

The average cost of total interest-bearing liabilities decreased two basis points from 0.86% for the six months ended June 30, 2014 to 0.84% for the six months ended June 30, 2015. The Company continued to make significant progress in reducing overall deposit costs, which declined 12 basis points from 0.60% for the six months ended June 30, 2014 to 0.48% for the six months ended June 30, 2015. The continued change in the deposit funding mix contributed to the decline in the costs of deposits. Average transaction deposits for the six months ended June 30, 2015 increased $59.7 million or 14.7% to $466.6 million compared to $406.9 million for the comparable period in 2014. The increase in average transaction deposits included growth in average noninterest bearing demand deposits of $20.2 million, or 21.5%, from $93.8 million for the six months ended June 30, 2014 to $114.0 million for the six months ended June 30, 2015. Average transaction accounts as a percentage of total deposits increased from 51.2% for the six months ended June 30, 2014 to 55.2% for the six months ended June 30, 2015. The Company has continued progress in changing the deposit mix to become less dependent on time deposits. In the current year the progress in continuing to add transaction deposits has mitigated some of the impact of the increased interest expense associated with the $23.0 million 6.25% subordinated notes issued in the first quarter of 2015.

The provision for loan losses decreased $196,000 to $570,000 for the six months ended June 30, 2015 compared to $766,000 for the six months ended June 30, 2014 and reflected decreases in net-charge-offs for the periods used to evaluate baseline charge-off factors as well as improvements in other qualitative factors. Net charge-offs decreased $561,000 from $854,000 for the six months ended June 30, 2014 to $293,000 for the six months ended June 30, 2015.

Noninterest income increased by $174,000 to $1.9 million for the six months ended June 30, 2015 compared to $1.8 million for the six months ended June 30, 2014. Noninterest income increased primarily due to increases in service charges of $186,000 and BOLI of $107,000. The Bank made an additional investment of $7.0 million in BOLI during the third quarter of 2014. These increases were partially offset by a reduction in gains on loans held for sale which were $104,000 for the six months ended June 30, 2015 compared to $144,000 for the six months ended June 30, 2014. The reduction in gains on loans held for sale reflected the Bank's exit from residential originations during the second quarter of 2015. Additionally miscellaneous fees for the six months ended June 30, 2015 decreased $44,000 compared to the same period in 2014.

For the six months ended June 30, 2015, noninterest expense increased 5.6%, or $733,000, to $13.8 million from $13.1 million for the comparable period in 2014. The increase was primarily due to an increase in other operating expenses and OREO valuation allowance and expenses. Compensation and benefits remained flat compared to the same period in the prior year. The Company controlled the growth of salary and benefit costs by restructuring our branch organization and better aligning incentives with Company performance. As previously disclosed, the Company is working to slow the growth of noninterest expenses as a percentage of average assets based on current expansion plans and a greater ability to increase efficiencies as a result of our larger asset size. The Company's efficiency ratio and noninterest expense as a percentage of average assets for the six months ended June 30, 2015 were 69.09% and 2.57%, respectively, compared to 69.84% and 2.60%, respectively, for the six months ended June 30, 2014. The following is a summary breakdown of noninterest expense:



Six Months Ended June 30,





(dollars in thousands)


2015


2014


$ Change


% Change

Compensation and Benefits


$                    8,033


$                    8,021


$                    12


0.1%

OREO Valuation Allowance and Expenses


553


294


259


88.1%

Other Operating Expenses


5,245


4,783


462


9.7%

Total Noninterest Expense


$                  13,831


$                  13,098


$                  733


5.6%

Financial Condition at June 30, 2015 compared to December 31, 2014

Total assets at June 30, 2015 of $1.13 billion increased $43.9 million compared to total assets of $1.08 billion at December 31, 2014. The increase in total assets was primarily attributable to growth in cash and loans partially offset by declines in securities. Net loans increased $23.5 million from $862.4 million at December 31, 2014 to $885.9 million at June 30, 2015, due primarily to increases in loans for commercial real estate, partially offset by decreases in commercial loans and residential loans. The following is a breakdown of the Company's loan portfolio at June 30, 2015 and December 31, 2014:

(dollars in thousands)


June 30, 2015


%


December 31, 2014


%










Commercial real estate


$                  601,270


67.12%


$                  561,080


64.34%

Residential first mortgages


143,662


16.04%


152,837


17.52%

Construction and land development


39,159


4.37%


36,370


4.17%

Home equity and second mortgages


21,068


2.35%


21,452


2.46%

Commercial loans


63,480


7.09%


73,625


8.44%

Consumer loans


396


0.04%


613


0.07%

Commercial equipment 


26,804


2.99%


26,152


3.00%



895,839


100.00%


872,129


100.00%

Less:









Deferred loan fees


1,168


0.13%


1,239


0.14%

Allowance for loan losses


8,757


0.98%


8,481


0.97%



9,925




9,720





$                  885,914




$                  862,409












The Bank has been working in an increasingly assertive matter to reduce classified loans by using approaches that maximize the Bank's contractual rights with each individual customer relationship. The objective is to move off the balance sheet non-performing or substandard credits that are not likely to become performing or passing credits in a reasonable timeframe. This is being accomplished by encouraging existing classified customers to seek and obtain financing with other lenders or by the Bank enforcing its contractual rights. Management believes this strategy is in the best long-term interest of the Bank.

Non-accrual loans (90 days or greater delinquent and non-accrual only loans) increased $2.8 million from $10.3 million or 1.18% of total loans at December 31, 2014 to $13.1 million or 1.46% of total loans at June 30, 2015. Non-accrual only loans are loans classified as non-accrual due to customer operating results or payment history. In accordance with the Company's policy, interest income is recognized on a cash basis for these loans. There were no non-accrual only loans at June 30, 2015 or at December 31, 2014. The Bank had 37 non-accrual loans at June 30, 2015 compared to 31 non-accrual loans at December 31, 2014. Non-accrual loans at June 30, 2015 included $10.4 million, or 80% of non-accrual loans, attributed to 18 loans representing five customer relationships classified as substandard. Non-accrual loans at December 31, 2014 included $8.8 million, or 86% of nonperforming loans, attributed to 16 loans representing six customer relationships classified as substandard. Of these loans at June 30, 2015 and December 31, 2014, four loans totaling $3.8 and $3.9 million, respectively, represented a stalled residential development project. During the second quarter of 2014, the Bank deferred the collection of principal and interest to enable the project to use available funds to build units and complete the project. The stalled development project loans are considered both troubled debt restructures ("TDRs") and non-accrual loans. Additionally at June 30, 2015 and December 31, 2014, the Bank had one TDR commercial real estate loan of $1.0 million that is greater than 90 days delinquent. These loans are classified solely as non-accrual loans for the calculation of financial ratios.

The non-accrual balance of $13.1 million as of June 30, 2015 increased $4.7 million from the first quarter March 31, 2014 balance of $8.4 million due primarily to the addition of two classified customer relationships (eight loans) totaling $3.6 million where the Bank proactively requested the customers to seek other financing as these loans approached scheduled renewal dates. The Bank is in a strong collateral position for both of these relationships.

Loan delinquency (90 days or greater delinquent and 31-89 days delinquent) increased $3.1 million from $12.1 million, or 1.39% of loans, at December 31, 2014 to $15.2 million, or 1.70% of loans, at June 30, 2015. Loans 31-89 days delinquent increased $325,000 from $1.8 million, or 0.21% of total loans, at December 31, 2014 to $2.1 million, or 0.24% of total loans, at June 30, 2015.

At June 30, 2015, the Bank had 23 accruing TDRs totaling $13.9 million compared to 19 accruing TDRs totaling $13.2 million as of December 31, 2014. The Bank added six and 15 TDRs totaling $2.3 million and $12.0 million during the six months ended June 30, 2015 and the year ended December 31, 2014, respectively. Two TDRs totaling $1.6 million were disposed of during the second quarter of 2015 due to a payoff and refinancing by another lender. The Bank had specific reserves of $447,000 on seven TDRs totaling $3.0 million at June 30, 2015 and $251,000 on five TDRs totaling $2.5 million at December 31, 2014. The following is a breakdown by loan classification of the Company's TDRs at June 30, 2015 and December 31, 2014:












June 30, 2015


December 31, 2014

(dollars in thousands)


Dollars 


Number
of Loans


Dollars 


Number
 of Loans










Commercial real estate


$             12,237


12


$             10,438


9

Residential first mortgages


895


3


906


3

Construction and land development


4,329


4


4,376


4

Commercial loans


1,084


7


2,262


6

Commercial equipment


140


2


154


2

Total TDRs


$             18,685


28


$             18,136


24

Less: TDRs included in non-accrual loans


(4,777)


(5)


(4,887)


(5)

Total accrual TDR loans


$             13,908


23


$             13,249


19










The OREO balance was $6.4 million at June 30, 2015, an increase of $539,000 compared to $5.9 million at December 31, 2014. This increase consisted of additions of $1.6 million offset by valuation allowances of $374,000 to adjust properties to current appraised values and $643,000 in disposals. OREO carrying amounts reflect management's estimate of the realizable value of these properties incorporating current appraised values, local real estate market conditions and related costs.

Non-accrual loans and OREO to total assets increased 24 basis points from 1.49% at December 31, 2014 to 1.73% at June 30, 2015. Non-accrual loans, OREO and TDRs to total assets increased 25 basis points from 2.71% at December 31, 2014 to 2.96% at June 30, 2015. Management considers classified assets to be an important measure of asset quality. Classified assets have been trending down as a percentage of total assets and in total dollars from a high point of greater than 8.45% of total assets or $81.9 million at September 30, 2011 to 4.01% of total assets or $45.1 million at June 30, 2015. Classified assets decreased $8.9 million, or 16.5%, from $54.0 million at December 31, 2014 to $45.1 million at June 30, 2015. The following is a breakdown of the Company's classified and special mention assets at June 30, 2015 and March 31, 2015 and December 31, 2014, 2013, 2012 and 2011, respectively:

Classified Assets and Special Mention Assets







(dollars in thousands)


As of
June 30, 2015


As of
March 31, 2015


As of
December 31, 2014


As of
December 31, 2013


As of
December 31, 2012


As of
December 31, 2011

Classified loans













Substandard


$                  37,439


$                  40,934


$                  46,735


$                  47,645


$                  48,676


$                  68,515

Doubtful


-


-


-


-


-


-

Loss


-


-


-


-


-


37

Total classified loans


37,439


40,934


46,735


47,645


48,676


68,552

Special mention loans


3,683


9,385


5,460


9,246


6,092


-

Total classified and special mention loans


$                  41,122


$                  50,319


$                  52,195


$                  56,891


$                  54,768


$                  68,552














Classified loans


37,439


40,934


46,735


47,645


48,676


68,552

Classified securities


1,271


1,336


1,404


2,438


3,028


6,057

Other real estate owned


6,422


6,861


5,883


6,797


6,891


5,029

Total classified assets


$                  45,132


$                  49,131


$                  54,022


$                  56,880


$                  58,595


$                  79,638














Total classified assets as a
   percentage of total assets


4.01%


4.51%


4.99%


5.56%


5.97%


8.10%

The allowance for loan losses was 0.98% of gross loans at June 30, 2015 and 0.97% at December 31, 2014. There was a decrease in the general component of the allowance due to changes to general allowance factors that reflect changes in historical loss, delinquency rates and general economic conditions. Management's determination of the adequacy of the allowance is based on a periodic evaluation of the portfolio with consideration given to: overall loss experience; current economic conditions; size, growth and composition of the loan portfolio; financial condition of the borrowers; current appraised values of underlying collateral and other relevant factors that, in management's judgment, warrant recognition in determining an adequate allowance. The specific allowance is based on management's estimate of realizable value for particular loans. Management believes that the allowance is adequate. The Bank decreased its general allowance as a percentage of gross loans 11 basis points from 0.92% at December 31, 2014 to 0.81% at June 30, 2015. The following is a breakdown of the Company's general and specific allowances as a percentage of gross loans at June 30, 2015 and December 31, 2014, respectively.

(dollar in thousands)

June 30, 2015


% of Gross
Loans


December 31, 2014


% of Gross
Loans









General Allowance

$                        7,284


0.81%


$                        8,030


0.92%

Specific Allowance

1,473


0.16%


451


0.05%

Total Allowance

$                        8,757


0.98%


$                        8,481


0.97%

The most important weighted factor in the Company's allowance for loan loss methodology is the charge-off history of the loan portfolio. The historical loss experience factor is tracked over various time horizons for each portfolio segment. It is weighted as the most important factor of the general component of the allowance and has decreased as the Bank's charge-off history has improved. The following table provides a five-year trend and the current year to date and comparable year to date of the prior year of net charge-offs as a percentage of average loans.



Six Months Ended June 30,


Years Ended December 31,

(dollars in thousands)


2015


2014


2014


2013


2012


2011


2010

Average loans


$           863,955


$           803,090


$    819,381


$    741,369


$    719,798


$    671,242


$    615,887

Net charge-offs


293


854


2,309


1,049


1,937


4,101


3,736

Net charge-offs
    to average loans


0.07%


0.21%


0.28%


0.14%


0.27%


0.61%


0.61%

Deposits increased by 3.6%, or $31.0 million during the first six months of 2015 to $900.4 million at June 30, 2015 compared to $869.4 million at December 31, 2014. Between 2012 and 2014, the Bank increased transaction deposits, including noninterest bearing deposits, to lower its overall cost of funds. Average transaction deposits for the six months ended June 30, 2015 increased $59.8 million or 14.7% to $466.6 million compared to $406.9 million for the comparable period in 2014; of this average increase $20.2 million was attributable to non-interest bearing demand accounts. Transaction deposits have increased from 44.9% of total deposits at December 31, 2011 to 56.8% of total deposits at June 30, 2015. Details of the Company's deposit portfolio at June 30, 2015 and December 31, 2014 are presented below:



June 30, 2015


December 31, 2014

(dollars in thousands)


Balance


%


Balance


%

Noninterest-bearing demand


$                132,367


14.70%


$                122,195


14.06%

Interest-bearing:









Demand


117,238


13.02%


108,350


12.46%

Money market deposits


216,587


24.05%


211,929


24.38%

Savings


45,102


5.01%


41,499


4.77%

Certificates of deposit


389,091


43.21%


385,411


44.33%

Total interest-bearing


768,018


85.30%


747,189


85.94%










Total Deposits


$                900,385


100.00%


$                869,384


100.00%










Transaction accounts


$                511,294


56.79%


$               483,973


55.67%

The Bank uses both traditional brokered deposits and reciprocal brokered deposits. Traditional brokered deposits at June 30, 2015 and December 31, 2014 were $60.5 million and $41.7 million, respectively. Reciprocal brokered deposits at June 30, 2015 and December 31, 2014 were $51.1 million and $41.6 million, respectively. The reciprocal brokered deposits have many characteristics of core deposits and are used to maximize FDIC insurance available to our customers.

Long-term debt and short-term borrowings increased $6.0 million from $76.7 million at December 31, 2014 to $82.7 million at June 30, 2015. During the first six months of 2015, the Company paid off a net of $4.0 million in Federal Home Loan Bank ("FHLB") long-term debt reducing the balance to $70.6 million at June 30, 2015. Short-term borrowings increased $10.0 million to $12.0 million at June 30, 2015, all of which were for terms less than six months. The Bank uses brokered deposits and other wholesale funding to supplement funding when loan growth exceeds core deposit growth and for asset-liability management purposes.

During the six months ended June 30, 2015, stockholders' equity decreased $17.5 million to $99.1 million. The decrease in stockholders' equity was due to the $20.0 million payoff of SBLF preferred stock as described previously, quarterly common dividends paid of $922,000, quarterly preferred stock dividends paid of $73,000 and repurchases of common stock of $328,000. These decreases to capital were partially offset increases to equity from net income of $3.5 million, net stock related activities related to stock-based compensation and the exercise of options of $238,000 and a current year decrease in accumulated other comprehensive loss of $78,000. Increases in common stockholders' equity to $99.1 million at June 30, 2015 resulted in a book value of $21.01 per common share. The Company remains well-capitalized at June 30, 2015 with a Tier 1 capital to average assets ratio of 10.26%.

On January 1, 2015, the Company and Bank became subject to the new Basel III Capital Rules (subject to a phase-in period for certain provisions). In July 2013, the Company's primary federal regulator, the Federal Reserve, published final rules (the "Basel III Capital Rules") establishing a new comprehensive capital framework for U.S. banking organizations. The rules implement the Basel Committee's December 2010 framework known as "Basel III" for strengthening international capital standards as well as certain provisions of the Dodd-Frank Act. The Basel III Capital Rules substantially revise the risk-based capital requirements applicable to bank holding companies and depository institutions compared to the previous U.S. risk-based capital rules. The Basel III Capital Rules define the components of capital and address other issues affecting the numerator in banking institutions' regulatory capital ratios. The Basel III Capital Rules also address risk weights and other issues affecting the denominator in banking institutions' regulatory capital ratios and replace the existing risk-weighting approach with a more risk-sensitive approach. The Basel III Capital Rules also implement the requirements of Section 939A of the Dodd-Frank Act to remove references to credit ratings from the federal banking agencies' rules. The Basel III Capital Rules were effective on January 1, 2015. As of June 30, 2015, the Company and Bank were well-capitalized under the regulatory framework for prompt corrective action under the new Basel III Capital Rules.

About The Community Financial Corporation - The Company is the bank holding company for Community Bank of the Chesapeake. Headquartered in Waldorf, Maryland, Community Bank of the Chesapeake is a full-service commercial bank, with assets over $1 billion. Through its 12 banking centers and five commercial lending centers, Community Bank of the Chesapeake offers a broad range of financial products and services to individuals and businesses. The Company's banking centers are located at its main office in Waldorf, Maryland, and eleven branch offices in Waldorf, Bryans Road, Dunkirk, Leonardtown, La Plata, Charlotte Hall, Prince Frederick, Lusby and California, Maryland; and King George and Fredericksburg, Virginia.

Forward-looking Statements - This news release contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements can generally be identified by the fact that they do not relate strictly to historical or current facts. They often include words like "believe," "expect," "anticipate," "estimate" and "intend" or future or conditional verbs such as "will," "would," "should," "could" or "may." Statements in this release that are not strictly historical are forward-looking and are based upon current expectations that may differ materially from actual results. These forward-looking statements involve risks and uncertainties that could cause actual results to differ materially from those anticipated by the statements made herein. These risks and uncertainties involve general economic trends, changes in interest rates, loss of deposits and loan demand to other financial institutions, substantial changes in financial markets; changes in real estate value and the real estate market, regulatory changes, possibility of unforeseen events affecting the industry generally, the uncertainties associated with newly developed or acquired operations, the outcome of pending litigation, and market disruptions and other effects of terrorist activities. The Company undertakes no obligation to update these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unforeseen events, except as required under the rules and regulations of the Securities and Exchange Commission.

Data is unaudited as of June 30, 2015. This selected information should be read in conjunction with the financial statements and notes included in the Company's Annual Report on Form 10-K for the year ended December 31, 2014.

THE COMMUNITY FINANCIAL CORPORATION









CONSOLIDATED STATEMENTS OF INCOME  (UNAUDITED)
















Three Months Ended June 30,


Six Months Ended June 30,

(dollars in thousands, except per share amounts )


2015


2014


2015


2014

Interest and Dividend Income









   Loans, including fees 


$               10,373


$                 9,685


$             20,550


$             19,268

   Taxable interest and dividends on investment securities


560


565


1,107


1,155

   Interest on deposits with banks


2


4


6


6

Total Interest and Dividend Income


10,935


10,254


21,663


20,429










Interest Expense









   Deposits


1,042


1,159


2,030


2,367

   Short-term borrowings


12


1


21


7

   Long-term debt


848


524


1,516


1,051

Total Interest Expense


1,902


1,684


3,567


3,425










Net Interest Income


9,033


8,570


18,096


17,004

   Provision for loan losses


392


563


570


766

Net Interest Income After Provision For Loan Losses 


8,641


8,007


17,526


16,238










Noninterest Income









Loan appraisal, credit, and miscellaneous charges


90


92


148


192

Gain on sale of asset


1


7


19


7

Net (losses) gains on sale of OREO


(18)


4


(18)


4

Net (losses) gains on sale of investment securities


-


-


(1)


24

Income from bank owned life insurance


205


152


410


303

Service charges


677


524


1,262


1,076

Gain on sale of loans held for sale


7


76


104


144

Total Noninterest Income











962


855


1,924


1,750

Noninterest Expense









Salary and employee benefits


3,888


3,992


8,033


8,021

Occupancy expense


605


654


1,235


1,219

Advertising


183


201


286


323

Data processing expense 


507


381


1,025


652

Professional fees


272


288


567


518

Depreciation of furniture, fixtures, and equipment


204


182


405


367

Telephone communications


39


41


85


91

Office supplies


31


74


70


154

FDIC Insurance


190


199


388


338

OREO valuation allowance and expenses


334


165


553


294

Other


635


590


1,184


1,121

Total Noninterest Expense











6,888


6,767


13,831


13,098

   Income before income taxes


2,715


2,095


5,619


4,890

   Income tax expense


1,004


760


2,087


1,834

Net Income


$                 1,711


$                 1,335


$               3,532


$               3,056

   Preferred stock dividends


-


50


23


100

Net Income Available to Common Stockholders


$                 1,711


$                 1,285


$               3,509


$               2,956











THE COMMUNITY FINANCIAL CORPORATION





CONSOLIDATED BALANCE SHEETS












June 30, 2015


December 31, 2014

(dollars in thousands)


(Unaudited)



Assets





Cash and due from banks 


$                    29,982


$                  17,275

Federal funds sold


4,385


965

Interest-bearing deposits with banks


7,565


3,133

Securities available for sale (AFS), at fair value


38,378


41,939

Securities held to maturity (HTM), at amortized cost


85,985


84,506

Federal Home Loan Bank (FHLB) and Federal Reserve Bank (FRB) stock - at cost


6,550


6,434

Loans receivable - net of allowance for loan losses of $8,757 and $8,481


885,914


862,409

Premises and equipment, net


21,418


20,586

Other real estate owned (OREO)


6,422


5,883

Accrued interest receivable


3,182


3,036

Investment in bank owned life insurance


27,432


27,021

Other assets


9,523


9,691

Total Assets


$               1,126,736


$             1,082,878






Liabilities and Stockholders' Equity





Liabilities





Deposits





Non-interest-bearing deposits


$                  132,367


$                122,195

Interest-bearing deposits


768,018


747,189

Total deposits


900,385


869,384

Short-term borrowings


12,000


2,000

Long-term debt


70,645


74,672

Guaranteed preferred beneficial interest in





     junior subordinated debentures (TRUPs)


12,000


12,000

Subordinated notes - 6.25%


23,000


-

Accrued expenses and other liabilities


9,622


8,263

Total Liabilities


1,027,652


966,319






Stockholders' Equity





Preferred Stock, Senior Non-Cumulative Perpetual, Series C - par value $1,000; 





    authorized and issued 20,000 at December 31, 2014 and none at June 30, 2015 


-


20,000

Common stock - par value $.01; authorized - 15,000,000 shares;





    issued 4,715,212 and 4,702,715 shares, respectively


47


47

Additional paid in capital


46,702


46,416

Retained earnings


53,125


50,936

Accumulated other comprehensive loss


(300)


(378)

Unearned ESOP shares


(490)


(462)

Total Stockholders' Equity


99,084


116,559

Total Liabilities and Stockholders' Equity


$               1,126,736


$             1,082,878







Selected Financial Information and Ratios










(Unaudited)



 Three Months Ended June 30, 


 Six Months Ended June 30, 




2015


2014


2015


2014












KEY OPERATING RATIOS










Return on average assets 


0.63

%

0.53

%

0.66

%

0.61

%

Return on average common equity


6.88


5.53


7.10


6.38


Return on average total equity 


6.88


4.73


6.82


5.43


Average total equity to average total assets


9.18


11.15


9.64


11.17


Interest rate spread


3.46


3.50


3.51


3.49


Net interest margin 


3.60


3.63


3.63


3.62


Cost of funds


0.78


0.76


0.74


0.77


Cost of deposits


0.49


0.58


0.48


0.60


Cost of debt


2.80


2.35


2.63


2.30


Efficiency ratio 


68.91


71.80


69.09


69.84


Non-interest expense to average assets


2.54


2.67


2.57


2.60


Avg. int-earning assets to avg. int-bearing liabilities


116.88


118.62


117.38


118.45


Net charge-offs to average loans


0.12


0.35


0.07


0.21


COMMON SHARE DATA










Basic net income per common share


$                          0.37


$                          0.28


$                          0.75


$                          0.64


Diluted net income per common share


0.37


0.28


0.75


0.63


Cash dividends paid per common share


0.10


0.10


0.10


0.10


Weighted average common shares outstanding:










        Basic


4,650,153


4,651,716


4,653,967


4,645,963


        Diluted


4,687,201


4,669,509


4,691,015


4,662,595














(Unaudited)








(dollars in thousands, except per share amounts)


June 30, 2015


December 31, 2014


$ Change


% Change


ASSET QUALITY










Total assets


$                 1,126,736


$                 1,082,878


$                      43,858


4.1

%

Gross loans


895,839


872,129


23,710


2.7


Allowance for loan losses


8,757


8,481


276


3.3


Past due loans (PDLs) (31 to 89 days)


2,145


1,820


325


17.9


Nonperforming loans (NPLs) (>=90 days)


13,056


10,263


2,793


27.2


Non-accrual loans (NPLs + non-accrual only loans) (a)


13,056


10,263


2,793


27.2


Accruing troubled debt restructures (TDRs) (b)


13,908


13,249


659


5.0


Other real estate owned (OREO)


6,422


5,883


539


9.2


ASSET QUALITY RATIOS










Allowance for loan losses to total loans


0.98

%

0.97

%





Allowance for loan losses to nonperforming loans


67.07


82.64






Past due loans (PDLs) to total loans 


0.24


0.21






Nonperforming loans (NPLs) to total loans


1.46


1.18






Loan delinquency (PDLs + NPLs) to total loans


1.70


1.39






Non-accrual loans to total loans 


1.46


1.18






Non-accrual loans and TDRs to total loans 


3.01


2.70






Non-accrual loans and OREO to total assets


1.73


1.49






Non-accrual loans, OREO and TDRs to total assets 


2.96


2.71






COMMON SHARE DATA










Book value per common share


$                        21.01


$                        20.53






Common shares outstanding at end of period


4,715,212


4,702,715






OTHER DATA










Number of:










Full-time equivalent employees


176


172






Branches


12


12






Loan Production Offices


5


5






REGULATORY CAPITAL RATIOS 










Tier 1 capital to average assets


10.26

%

12.24

%





Tier 1 common capital to risk-weighted assets


10.39


 n/a 






Tier 1 capital to risk-weighted assets


11.65


14.26






Total risk-based capital to risk-weighted assets


14.97


15.21


























(a) Non-accrual loans include all loans that are 90 days or more delinquent and loans that are non-accrual due to the operating results or cash flows of a customer. Non-accrual loans can include loans that are current with all loan payments. Interest and principal are recognized on a cash-basis in accordance with the Bank's policy if the loans are not impaired or there is no impairment. 












(b)  At June 30, 2015 and December 31, 2014, the Bank had total TDRs of $18.7 million and $18.1 million, respectively, with two TDR relationships totaling $4.8 million and $4.9 million, respectively, in non-accrual status.  One TDR customer relationship of $3.8 million dollars has terms that defer the payment of principal and interest for a period of time. These loans will be classified as non-accrual loans during the entire concession period. When the customer is current and paying down the loans, the arrangement will be reported as TDRs in accordance with the Bank's ALLL policy. Additionally at June 30, 2015 and December 31, 2014, the Bank had one TDR loan of $1.0 million that is greater than 90 days delinquent. These loans are classified as non-accrual loans for the calculation of financial ratios.












The following table presents information on the average balances of the Company's interest-earning assets and interest-bearing liabilities and interest earned or paid thereon for the three months ended June 30, 2015 and 2014, respectively. There are no tax equivalency adjustments.


For the Three Months Ended June 30,




2015






2014








Average






Average


Average




Yield/


Average




Yield/

dollars in thousands

Balance


Interest


Cost


Balance


Interest


Cost

Assets












Interest-earning assets:












Loan portfolio (1)

$      874,878


$         10,373


4.74%


$      810,408


$      9,685


4.78%

Investment securities, federal funds












sold and interest-bearing deposits

129,886


562


1.73%


132,771


569


1.71%

Total Interest-Earning Assets

1,004,764


10,935


4.35%


943,179


10,254


4.35%

Cash and cash equivalents

12,027






11,060





Other assets

67,356






59,104





Total Assets

$   1,084,147






$   1,013,343

















Liabilities and Stockholders' Equity












Interest-bearing liabilities:












Savings

$        44,897


$                12


0.11%


$        40,141


$           10


0.10%

Interest-bearing demand and money












market accounts

313,633


214


0.27%


275,990


178


0.26%

Certificates of deposit

378,221


816


0.86%


389,726


971


1.00%

Long-term debt 

70,649


404


2.29%


75,272


449


2.39%

Short-term debt

17,240


12


0.28%


1,991


1


0.20%

Subordinated Notes

23,000


368


6.40%


-


-


0.00%

Guaranteed preferred beneficial interest 












in junior subordinated debentures

12,000


76


2.53%


12,000


75


2.50%













Total Interest-Bearing Liabilities

859,640


1,902


0.89%


795,120


1,684


0.85%













Noninterest-bearing demand deposits

115,907






96,876





Other liabilities

9,060






8,363





Stockholders' equity

99,540






112,984





Total Liabilities and Stockholders' Equity

$   1,084,147






$   1,013,343

















Net interest income



$           9,033






$      8,570















Interest rate spread





3.46%






3.50%

Net yield on interest-earning assets





3.60%






3.63%

Ratio of average interest-earning












assets to average interest bearing












liabilities





116.88%






118.62%













Cost of funds





0.78%






0.76%

Cost of deposits





0.49%






0.58%

Cost of debt





2.80%






2.35%

(1) Average balance includes non-accrual loans























The table below sets forth certain information regarding changes in interest income and interest expense of the Bank for the periods indicated. For each category of interest earning asset and interest bearing liability, information is provided on changes attributable to (1) changes in volume (changes in volume multiplied by old rate); and (2) changes in rate (changes in rate multiplied by old volume). Changes in rate volume (changes in rate multiplied by the change in volume) have been allocated to changes due to volume.


Three Months Ended June 30, 2015


compared to Three Months Ended 


June 30, 2014




Due to



dollars in thousands

Volume


Rate


Total







Interest income:






Loan portfolio (1)

$             764


$              (76)


$          688

Investment securities, federal funds






sold and interest bearing deposits

(12)


5


(7)

Total interest-earning assets

$             752


$              (71)


$          681







Interest-bearing liabilities:






Savings

1


1


2

Interest-bearing demand and money






market accounts

26


10


36

Certificates of deposit

(25)


(130)


(155)

Long-term debt 

(26)


(19)


(45)

Short-term debt

11


-


11

Subordinated notes

368


-


368

Guaranteed preferred beneficial interest 






in junior subordinated debentures

-


1


1

Total interest-bearing liabilities 

$             355


$            (137)


$          218

Net change in net interest income

$             397


$                66


$          463

(1) Average balance includes non-accrual loans





The following table presents information on the average balances of the Company's interest-earning assets and interest-bearing liabilities and interest earned or paid thereon for the six months ended June 30, 2015 and 2014, respectively. There are no tax equivalency adjustments.















For the Six Months Ended June 30,





2015






2014









Average






Average



Average




Yield/


Average




Yield/


dollars in thousands

Balance


Interest


Cost


Balance


Interest


Cost


Assets













Interest-earning assets:













Loan portfolio (1)

$      863,955


$         20,550


4.76%


$      803,090


$    19,268


4.80%


Investment securities, federal funds













sold and interest-bearing deposits

131,727


1,113


1.69%


136,993


1,161


1.69%


Total Interest-Earning Assets

995,682


21,663


4.35%


940,083


20,429


4.35%


Cash and cash equivalents

12,095






9,618






Other assets

66,869






58,881






Total Assets

$   1,074,646






$   1,008,582



















Liabilities and Stockholders' Equity













Interest-bearing liabilities:













Savings

$        43,641


$                22


0.10%


$        39,544


$           20


0.10%


Interest-bearing demand and money













market accounts

308,988


405


0.26%


273,526


379


0.28%


Certificates of deposit

378,798


1,603


0.85%


388,424


1,968


1.01%


Long-term debt 

71,584


794


2.22%


74,745


891


2.38%


Short-term debt

14,787


21


0.28%


5,429


7


0.26%


Subordinated Notes

18,425


571


6.20%


-


-


0.00%


Guaranteed preferred beneficial interest 













in junior subordinated debentures

12,000


151


2.52%


12,000


160


2.67%















Total Interest-Bearing Liabilities

848,223


3,567


0.84%


793,668


3,425


0.86%















Noninterest-bearing demand deposits

113,982






93,787






Other liabilities

8,868






8,503






Stockholders' equity

103,573






112,624






Total Liabilities and Stockholders' Equity

$   1,074,646






$   1,008,582



















Net interest income



$         18,096






$    17,004

















Interest rate spread





3.51%






3.49%


Net yield on interest-earning assets





3.63%






3.62%


Ratio of average interest-earning













assets to average interest bearing













liabilities





117.38%






118.45%















Cost of funds





0.74%






0.77%


Cost of deposits





0.48%






0.60%


Cost of debt





2.63%






2.30%


(1) Average balance includes non-accrual loans












The table below sets forth certain information regarding changes in interest income and interest expense of the Bank for the periods indicated. For each category of interest earning asset and interest bearing liability, information is provided on changes attributable to (1) changes in volume (changes in volume multiplied by old rate); and (2) changes in rate (changes in rate multiplied by old volume). Changes in rate volume (changes in rate multiplied by the change in volume) have been allocated to changes due to volume.


Six Months Ended June 30, 2015


compared to Six Months Ended 


June 30, 2014




Due to



dollars in thousands

Volume


Rate


Total







Interest income:






Loan portfolio (1)

$          1,448


$            (166)


$       1,282

Investment securities, federal funds






sold and interest bearing deposits

(44)


(4)


(48)

Total interest-earning assets

$          1,404


$            (170)


$       1,234







Interest-bearing liabilities:






Savings

2


-


2

Interest-bearing demand and money






market accounts

46


(20)


26

Certificates of deposit

(41)


(324)


(365)

Long-term debt 

(35)


(62)


(97)

Short-term debt

13


1


14

Subordinated notes

571


-


571

Guaranteed preferred beneficial interest 






in junior subordinated debentures

-


(9)


(9)

Total interest-bearing liabilities 

$             556


$            (414)


$          142

Net change in net interest income

$             848


$              244


$       1,092

(1) Average balance includes non-accrual loans







CONTACT: William J. Pasenelli, Chief Executive Officer, 888.745.2265