x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the fiscal year ended December 31, 2011 | |
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
For the transition period from __________ to __________
|
BANK OF SOUTH CAROLINA CORPORATION
|
(Exact name of registrant as specified in its charter)
|
South Carolina
|
57-1021355
|
|
(State or other jurisdiction of
|
(IRS Employer
|
|
incorporation or organization)
|
Identification Number)
|
|
256 Meeting Street, Charleston, SC
|
29401
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Common Stock
|
(Title of Class)
|
Large accelerated filer o
|
|
Accelerated Filer o
|
Non-accelerated filer o |
Smaller reporting Company x
|
Page
|
||||
3
|
||||
8
|
||||
8
|
||||
8
|
||||
8
|
||||
9
|
||||
11
|
||||
13
|
||||
19
|
||||
33
|
||||
69
|
||||
69
|
||||
70
|
||||
70
|
||||
71
|
||||
71
|
||||
72
|
||||
72
|
||||
72
|
●
|
interest rates offered on deposit accounts
|
|
●
|
interest rates charged on loans
|
|
●
|
credit and service charges
|
|
●
|
the quality of services rendered
|
|
●
|
the convenience of banking facilities and other delivery channels and
|
|
●
|
in the case of loans, relative lending limits.
|
●
|
On July 21, 2010 the $250,000 limit for the federal deposit insurance was made permanent and in November 2010 unlimited federal deposit insurance for noninterest bearing demand transaction accounts at all insured depository institutions was extended through December 31, 2012
|
|
●
|
In June 2011, Regulation Q was repealed, and beginning July 21, 2011 depository institutions are now permitted to pay interest on business demand deposits.
|
|
●
|
Effective with the June 30, 2011 measurement period, the assessment base for federal deposit insurance was changed from the amount of insured deposits to consolidated assets less tangible capital.
|
●
|
Centralize responsibility for consumer financial protection by creating a new agency, the Bureau of Consumer Financial Protection, responsible for implementing, examining, and enforcing compliance with federal consumer financial laws
|
|
●
|
Create the Financial Stability Oversight Council that will recommend to the Federal Reserve increasingly strict rules for capital, leverage, liquidity, risk management and other requirements as companies grow in size and complexity
|
|
●
|
Provide mortgage reform provisions regarding a customer’s ability to repay, restricting variable-rate lending by requiring that the ability to repay variable-rate loans be determined by using the maximum rate that will apply during the first five years of a variable-rate loan term, and making more loans subject to provisions for higher cost loans, new disclosures, and certain other revisions
|
|
●
|
Implement corporate governance revisions, including executive compensation and proxy access by shareholders, which apply to all public companies, not just financial institutions
|
·
|
Internal controls
|
|
·
|
Information systems and audit systems
|
|
·
|
Loan documentation
|
|
·
|
Credit underwriting
|
|
·
|
Interest rate risk exposure
|
|
·
|
Asset quality
|
|
·
|
Liquidity
|
|
·
|
Capital Adequacy
|
|
·
|
Bank Secrecy Act
|
|
·
|
Sensitivity to Market Risk
|
·
|
The federal Truth-In-Lending Act, governing disclosures of credit terms to consumer borrowers
|
|
·
|
The Home Mortgage Disclosure Act of 1975, requiring financial institutions to provide information to enable the public and public officials to determine whether a financial institution is fulfilling its obligation to help meet the housing needs of the community it serves
|
|
·
|
The Equal Credit Opportunity Act, prohibiting discrimination on the basis of race, creed or other prohibited factors in extending credit
|
|
·
|
The Fair Credit Reporting Act of 1978, governing the use and provision of information to credit reporting agencies
|
|
·
|
The Fair Debt Collection Act, governing the manner in which consumer debt may be collected by collection agencies
|
|
·
|
The rules and regulations of the various federal agencies charged with the responsibility of implementing such federal laws.
|
·
|
The Right to Financial Privacy Act, which imposes a duty to maintain confidentiality of consumer financial records and prescribes procedures for complying with administrative subpoenas of financial records
|
|
·
|
The Electronic Funds Transfer Act and Regulation E issued by the Federal Reserve Board to implement that Act, which governs automatic deposits to and withdrawals from deposit and customer’s rights and liabilities arising from the use of automated teller machines and other electronic banking services
|
|
·
|
Regulation DD which implements the Truth in Savings Act to enable consumers to make informed decisions about deposit accounts at depository institutions. Regulation DD requires depository institutions to provide disclosures so that consumers can make meaningful comparisons among depository institutions.
|
·
|
Allowing check truncation without making it mandatory
|
|
·
|
Demanding that every financial institution communicate to account holders in writing a description of its substitute check processing program and their rights under the law
|
|
·
|
Legalizing substitutions for and replacement of paper checks without agreement from consumers
|
|
·
|
Retaining in place the previously mandated electronic collection and return of checks between financial institutions only when individuals agreements are in place
|
|
·
|
Requiring that when account holders request verification, financial institutions produce the original check (or a copy that accurately represents the original) and demonstrate that the account debit was accurate and valid
|
|
·
|
Requiring the re-crediting of funds to an individual’s account on the next business day after a consumer proves that the financial institution has erred.
|
2011
|
High
|
Low
|
Dividends
|
|||||||||
Quarter ended March 31, 2011
|
$ | 12.50 | $ | 11.19 | $ | 0.10 | ||||||
Quarter ended June 30, 2011
|
$ | 11.89 | $ | 9.90 | $ | 0.10 | ||||||
Quarter ended September 30, 2011
|
$ | 10.60 | $ | 9.10 | $ | 0.11 | ||||||
Quarter ended December 31, 2011
|
$ | 10.29 | $ | 9.66 | $ | 0.11 | ||||||
2010
|
||||||||||||
Quarter ended March 31, 2010
|
$ | 10.35 | $ | 8.64 | $ | 0.10 | ||||||
Quarter ended June 30, 2010
|
$ | 10.96 | $ | 8.91 | $ | 0.10 | ||||||
Quarter ended September 30, 2010
|
$ | 11.93 | $ | 8.87 | $ | 0.10 | ||||||
Quarter ended December 31, 2010
|
$ | 12.44 | $ | 10.18 | $ | 0.10 | ||||||
2009
|
||||||||||||
Quarter ended March 31, 2009
|
$ | 11.71 | $ | 9.09 | $ | 0.16 | ||||||
Quarter ended June 30, 2009
|
$ | 12.22 | $ | 9.32 | $ | 0.16 | ||||||
Quarter ended September 30, 2009
|
$ | 13.36 | $ | 10.13 | $ | 0.00 | ||||||
Quarter ended December 31, 2009
|
$ | 11.68 | $ | 8.64 | $ | 0.00 |
·
|
Employees whose employment is governed by a collective bargaining agreement between employee representatives and the Company in which retirement benefits were the subject of good faith bargaining unless the collective bargaining agreement expressly provides for the inclusion of such employees in the plan
|
|
·
|
Employees who are non-resident aliens who do not receive earned income from the Company which constitutes income from sources within the United States
|
|
·
|
Any person who becomes an employee as the result of certain asset or stock acquisitions, mergers, or similar transactions (but only during a transitional period)
|
|
·
|
Certain leased employees
|
|
·
|
Employees who are employed by an affiliated Company that does not adopt the plan
|
|
·
|
Any person who is deemed by the Company to be an independent contractor on his or her employment commencement date and on the first day of each subsequent plan year, even if such person is later determined by a court or a governmental agency to be or to have been an employee.
|
·
|
1 Year of Service
|
0% Vested
|
·
|
2 Years of Service
|
25% Vested
|
·
|
3 Years of Service
|
50% Vested
|
·
|
4 Years of Service
|
75% Vested
|
·
|
5 Years of Service
|
100% Vested
|
2011
|
2010
|
2009
|
2008 | 2007 | ||||||||||||||||
For December 31:
|
||||||||||||||||||||
Net Income
|
$ | 3,189,318 | $ | 3,110,513 | $ | 1,869,854 | $ | 2,939,297 | $ | 3,831,244 | ||||||||||
Selected Year End Balances:
|
||||||||||||||||||||
Total Assets
|
334,028,769 | 280,521,267 | 265,914,758 | 243,665,930 | 225,157,090 | |||||||||||||||
Total Loans (1)
|
221,287,699 | 213,933,980 | 217,315,936 | 183,538,172 | 158,329,035 | |||||||||||||||
Investment Securities Available for Sale
|
59,552,160 | 39,379,613 | 36,862,345 | 37,896,250 | 35,840,019 | |||||||||||||||
Federal Funds Sold
|
— | 19,018,104 | 3,779,693 | 13,352,303 | 18,357,674 | |||||||||||||||
Interest Bearing Deposits in Other Banks
|
47,504,282 | 715,231 | 1,139,875 | 814,104 | 782,693 | |||||||||||||||
Earning Assets
|
328,344,141 | 273,046,928 | 259,097,849 | 235,600,829 | 213,309,421 | |||||||||||||||
Deposits
|
301,127,515 | 250,436,975 | 229,837,680 | 214,786,515 | 197,346,458 | |||||||||||||||
Shareholders’ Equity
|
31,993,869 | 28,718,882 | 27,567,197 | 26,808,064 | 25,692,570 | |||||||||||||||
Weighted Average Shares Outstanding-Diluted
|
4,439,887 | 4,416,065 | 4,394,366 | 4,375,485 | 4,368,484 | |||||||||||||||
For the Year:
|
||||||||||||||||||||
Selected Average Balances:
|
||||||||||||||||||||
Total Assets
|
308,509,718 | 266,061,304 | 257,195,300 | 228,987,689 | 236,019,185 | |||||||||||||||
Total Loans (1)
|
212,960,987 | 212,960,118 | 202,885,118 | 165,905,847 | 162,006,962 | |||||||||||||||
Investment Securities Available for Sale
|
52,289,136 | 37,410,074 | 37,325,137 | 37,210,126 | 38,810,306 | |||||||||||||||
Federal Funds Sold and Resale Agreements
|
7,578,169 | 6,845,910 | 7,095,852 | 14,475,859 | 22,548,768 | |||||||||||||||
Interest Bearing Deposits in Other Banks
|
27,800,598 | 825,108 | 791,097 | 1,315,222 | 801,227 | |||||||||||||||
Earning Assets
|
300,628,890 | 258,041,210 | 248,097,204 | 218,907,054 | 224,167,263 | |||||||||||||||
Deposits
|
276,859,602 | 233,712,645 | 223,770,359 | 200,955,703 | 209,104,665 | |||||||||||||||
Shareholders’ Equity
|
30,429,970 | 28,606,139 | 27,546,030 | 26,470,992 | 24,841,050 | |||||||||||||||
Performance Ratios:
|
||||||||||||||||||||
Return on Average Equity
|
10.48 | % | 10.87 | % | 6.79 | % | 11.10 | % | 15.42 | % | ||||||||||
Return on Average Assets
|
1.03 | % | 1.27 | % | .73 | % | 1.28 | % | 1.62 | % | ||||||||||
Average Equity to Average Assets
|
9.86 | % | 10.75 | % | 10.71 | % | 11.56 | % | 10.53 | % | ||||||||||
Net Interest Margin
|
3.83 | % | 4.30 | % | 4.17 | % | 4.69 | % | 5.11 | % | ||||||||||
Net (Recoveries) Charge-offs to Average Loans
|
.13 | % | .36 | % | .38 | % | .06 | % | (0.01 | )% | ||||||||||
Allowance for Loan Losses as a Percentage of Total Loans (excluding mortgage loans held for sale)
|
1.45 | % | 1.41 | % | 1.42 | % | .79 | % | .85 | % | ||||||||||
Per Share:
|
||||||||||||||||||||
Basic Earnings
|
$ | 0.72 | $ | 0.70 | $ | 0.43 | $ | 0.67 | $ | 0.88 | ||||||||||
Diluted Earnings
|
0.72 | 0.70 | 0.43 | 0.67 | 0.88 | |||||||||||||||
Year End Book Value
|
7.20 | 6.48 | 6.26 | 6.74 | 6.50 | |||||||||||||||
Cash Dividends Declared
|
0.42 | 0.40 | 0.32 | 0.64 | 0.62 | |||||||||||||||
Dividend Payout Ratio
|
58.49 | % | 54.27 | % | 68.28 | % | 86.44 | % | 63.88 | % | ||||||||||
Full Time Employee Equivalents
|
76 | 72 | 72 | 67 | 68 |
(1)
|
|
Including mortgage loans held for sale
|
For Years Ended December 31, | ||||||||||||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||
Operating Data:
|
||||||||||||||||||||
Interest and fee income
|
$ | 12,277,604 | $ | 12,166,183 | $ | 11,671,949 | $ | 12,146,820 | $ | 16,482,178 | ||||||||||
Interest expense
|
778,028 | 1,066,391 | 1,336,329 | 1,878,778 | 5,023,086 | |||||||||||||||
Net interest income
|
11,499,576 | 11,099,792 | 10,335,620 | 10,268,042 | 11,459,092 | |||||||||||||||
Provision for loan losses
|
480,000 | 670,000 | 2,369,000 | 192,000 | 40,000 | |||||||||||||||
Net interest income after provision for loan losses
|
11,019,576 | 10,429,792 | 7,966,620 | 10,076,042 | 11,419,092 | |||||||||||||||
Other income
|
1,777,957 | 2,063,697 | 2,264,056 | 1,472,854 | 1,543,869 | |||||||||||||||
Other expense
|
8,260,266 | 7,998,545 | 7,600,705 | 7,192,635 | 7,085,401 | |||||||||||||||
Income before income taxes
|
4,537,267 | 4,494,944 | 2,629,971 | 4,356,261 | 5,877,560 | |||||||||||||||
Income tax expense
|
1,347,949 | 1,384,431 | 760,117 | 1,416,964 | 2,046,316 | |||||||||||||||
Net income
|
$ | 3,189,318 | $ | 3,110,513 | $ | 1,869,854 | $ | 2,939,297 | $ | 3,831,244 | ||||||||||
Basic income per share
|
$ | 0.72 | $ | 0.70 | $ | 0.43 | $ | 0.67 | $ | 0.88 | ||||||||||
Diluted income per share
|
$ | 0.72 | $ | 0.70 | $ | 0.43 | $ | 0.67 | $ | 0.88 | ||||||||||
Weighted average common shares-basic
|
4,439,887 | 4,416,065 | 4,390,835 | 4,362,812 | 4,337,374 | |||||||||||||||
Weighted average common shares – diluted
|
4,439,887 | 4,416,065 | 4,394,366 | 4,375,485 | 4,368,484 | |||||||||||||||
Dividends per common share
|
$ | 0.42 | $ | 0.40 | $ | 0.32 | $ | 0.64 | $ | 0.62 |
As of
December 31,
|
||||||||||||||||||||
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||
Balance Sheet Data:
|
||||||||||||||||||||
Investment securities available for sale
|
$ | 59,552,160 | $ | 39,379,613 | $ | 36,862,345 | $ | 37,896,250 | $ | 35,840,019 | ||||||||||
Total loans (1)
|
221,287,699 | 213,933,980 | 217,315,936 | 183,538,172 | 158,329,035 | |||||||||||||||
Allowance for loan losses
|
3,106,884 | 2,938,588 | 3,026,997 | 1,429,835 | 1,355,099 | |||||||||||||||
Total assets
|
334,028,769 | 280,521,267 | 265,914,758 | 243,665,930 | 225,170,090 | |||||||||||||||
Total deposits
|
301,127,515 | 250,436,975 | 229,837,680 | 214,786,515 | 197,346,458 | |||||||||||||||
Shareholders’ equity
|
31,993,869 | 28,718,882 | 27,567,197 | 26,808,064 | 25,692,570 |
·
|
Risk from changes in economic, monetary policy, and industry conditions
|
|
·
|
Changes in interest rates, shape of the yield curve, deposit rates, the net interest margin and funding sources
|
|
·
|
Market risk (including net income at risk analysis and economic value of equity risk analysis) and inflation
|
|
·
|
Risk inherent in making loans including repayment risks and changes in the value of collateral
|
|
·
|
Loan growth, the adequacy of the allowance for loan losses, provisions for loan losses, and the assessment of problem loans
|
|
·
|
Level, composition, and re-pricing characteristics of the securities portfolio
|
|
·
|
Deposit growth, change in the mix or type of deposit products and services
|
|
·
|
Continued availability of Senior Management
|
|
·
|
Technological changes
|
|
·
|
Ability to control expenses
|
|
·
|
Changes in compensation
|
|
·
|
Risks associated with income taxes including potential for adverse adjustments
|
|
·
|
Changes in accounting policies and practices
|
|
·
|
Changes in regulatory actions, including the potential for adverse adjustments
|
|
·
|
Recently enacted or proposed legislation
|
|
·
|
Current disarray in the financial service industry.
|
|
Less
|
3 Months
to Less |
6 Months
to Less |
1 Year to Less |
5 years
|
Estimated
|
||||||||||||||||||||||||||
Earning Assets
|
|
Than 3
|
Than 6
|
Than 1
|
Than 5
|
or
|
Fair | |||||||||||||||||||||||||
(in 000’s)
|
1 Day
|
Months
|
Months
|
Year
|
Years
|
More
|
Total
|
Value
|
||||||||||||||||||||||||
Loans (1)
|
$ | 151,575 | $ | 16,141 | $ | 12,810 | $ | 13,100 | $ | 27,559 | $ | 103 | $ | 221,288 | $ | 222,240 | ||||||||||||||||
Investment securities (2)
|
- | 455 | 3,135 | 155 | 30,306 | 22,305 | 56,356 | 59,552 | ||||||||||||||||||||||||
Short term investments
|
47,504 | - | - | - | - | - | 47,504 | 47,504 | ||||||||||||||||||||||||
Federal funds sold
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
Total
|
$ | 199,079 | $ | 16,596 | $ | 15,945 | $ | 13,255 | $ | 57,865 | $ | 22,408 | $ | 325,148 | $ | 329,296 | ||||||||||||||||
Interest Bearing Liabilities
(in 000’s)
|
||||||||||||||||||||||||||||||||
CD’s and other time deposits 100,000 and over
|
$ | - | $ | 14,371 | $ | 9,626 | $ | 14,325 | $ | 317 | $ | - | $ | 38,639 | $ | 39,290 | ||||||||||||||||
CD’s and other time deposits under 100,000
|
- | 6,351 | 5,141 | 5,256 | 602 | 67 | 17,417 | 17,469 | ||||||||||||||||||||||||
Money market and interest bearing demand accounts
|
161,185 | - | - | - | - | - | 161,185 | 161,185 | ||||||||||||||||||||||||
Savings
|
14,211 | - | - | - | - | - | 14,211 | 14,211 | ||||||||||||||||||||||||
Short term borrowings
|
- | - | - | - | - | - | - | - | ||||||||||||||||||||||||
$ | 175,396 | $ | 20,722 | $ | 14,767 | $ | 19,581 | $ | 919 | $ | 67 | $ | 231,452 | $ | 232,155 | |||||||||||||||||
Net
|
$ | 23,683 | $ | (4,126 | ) | $ | 1,178 | $ | (6,326 | ) | $ | 56,946 | $ | 22,341 | $ | 93,696 | $ | 97,141 | ||||||||||||||
Cumulative
|
$ | 19,557 | $ | 20,735 | $ | 14,409 | $ | 71,355 | $ | 93,696 |
(1)
|
Including mortgage loans held for sale.
|
|
(2)
|
At amortized cost
|
Payment Due by Period
|
||||||||||||||||
Total
|
Less than 1 Year
|
1-5 Years
|
After 5 Years
|
|||||||||||||
Contractual Obligations (in 000’s)
|
||||||||||||||||
Time deposits
|
$ | 56,055 | $ | 55,069 | $ | 919 | $ | 67 | ||||||||
Short-term borrowings
|
- | - | - | - | ||||||||||||
Operating leases
|
10,347 | 548 | 2,194 | 7,605 | ||||||||||||
Total contractual cash obligations
|
$ | 66,402 | $ | 55,617 | $ | 3,113 | $ | 7,672 |
2011
|
2010
|
2009
|
2008
|
2007
|
||||||||||||||||
Loans (1)
|
$ | 212,960,987 | $ | 212,960,118 | $ | 202,885,118 | $ | 165,905,847 | $ | 162,006,962 | ||||||||||
Investment securities available for sale
|
52,289,136 | 37,410,074 | 37,325,137 | 37,210,126 | 38,810,306 | |||||||||||||||
Federal funds sold and other investments
|
35,378,767 | 7,671,018 | 7,886,949 | 15,791,080 | 23,349,995 | |||||||||||||||
Non-earning assets
|
7,880,828 | 8,020,094 | 9,098,096 | 10,080,636 | 11,851,922 | |||||||||||||||
Total average assets
|
$ | 308,509,718 | $ | 266,061,304 | $ | 257,195,300 | $ | 228,987,689 | $ | 236,019,185 |
2011 vs. 2010
|
2010 vs. 2009
|
2009 vs. 2008
|
||||||||||||||||||||||||||||||||||
Net Dollar
|
Net Dollar
|
Net Dollar
|
||||||||||||||||||||||||||||||||||
Volume
|
Rate
|
Change (1)
|
Volume
|
Rate
|
Change (1)
|
Volume
|
Rate
|
Change (1)
|
||||||||||||||||||||||||||||
Loans (2)
|
$ | 44 | $ | 194,164 | $ | 194,208 | $ | 505,801 | $ | 33,236 | $ | 539,037 | $ | 2,045,844 | $ | (2,110,432 | ) | $ | (64,588 | ) | ||||||||||||||||
Investment securities available for sale
|
471,180 | (621,168 | ) | (149,988 | ) | 3,415 | (47,591 | ) | (44,176 | ) | 4,959 | (110,125 | ) | (105,166 | ) | |||||||||||||||||||||
Federal funds sold and and other investments
|
25,185 | 42,016 | 67,201 | (471 | ) | (157 | ) | (628 | ) | (108,136 | ) | (196,981 | ) | (305,117 | ) | |||||||||||||||||||||
Interest Income
|
$ | 496,409 | $ | (384,988 | ) | $ | 111,421 | $ | 508,746 | $ | (14,512 | ) | $ | 494,233 | $ | 1,942,667 | $ | (2,417,538 | ) | $ | (474,871 | ) | ||||||||||||||
Interest-bearing transaction accounts
|
$ | 44,166 | $ | (76,630 | ) | $ | (32,464 | ) | $ | 9,831 | $ | (30,786 | ) | $ | (20,955 | ) | $ | 51,505 | $ | (387,556 | ) | $ | (336,051 | ) | ||||||||||||
Savings
|
3,334 | (6,984 | ) | (3,650 | ) | 4,751 | (3,251 | ) | 1,500 | 2,484 | (34,835 | ) | (32,351 | ) | ||||||||||||||||||||||
Time deposits
|
64,524 | (307,755 | ) | (243,231 | ) | 2,486 | (247,677 | ) | (245,191 | ) | 416,787 | (596,021 | ) | (179,234 | ) | |||||||||||||||||||||
Federal funds purchased
|
(1,298 | ) | (1,298 | ) | (2,596 | ) | 116 | (1,709 | ) | (1,593 | ) | 4,200 | (74 | ) | 4,126 | |||||||||||||||||||||
Demand notes issued to U.S. Treasury
|
(3,211 | ) | (3,211 | ) | (6,422 | ) | - | - | - | (1,801 | ) | (7,258 | ) | (9,059 | ) | |||||||||||||||||||||
Term auction facility
|
- | - | - | (6,082 | ) | 2,383 | (3,699 | ) | 10,120 | - | 10,120 | |||||||||||||||||||||||||
Interest expense
|
$ | 107,515 | $ | (395,878 | ) | $ | (288,363 | ) | $ | 11,102 | $ | (281,040 | ) | $ | (269,938 | ) | $ | 483,295 | $ | (1,025,744 | ) | $ | (542,449 | ) | ||||||||||||
Increase (decrease) in net interest income
|
$ | 399,784 | $ | 764,171 | $ | 67,578 |
2011 | 2010 | 2009 | ||||||||||||||||||||||||||||||||||
Interest
|
Average
|
Interest
|
Average
|
Interest
|
Average
|
|||||||||||||||||||||||||||||||
Average
|
Paid/
|
Yield/
|
Average
|
Paid/
|
Yield/
|
Average
|
Paid/
|
Yield/
|
||||||||||||||||||||||||||||
Balance
|
Earned
|
Rate (1)
|
Balance
|
Earned
|
Rate (1)
|
Balance
|
Earned
|
Rate (1)
|
||||||||||||||||||||||||||||
Interest-Earning
|
||||||||||||||||||||||||||||||||||||
Assets
|
||||||||||||||||||||||||||||||||||||
Loans (2)
|
$ | 212,960,987 | $ | 10,887,709 | 5.11 | % | $ | 212,960,118 | $ | 10,693,501 | 5.02 | % | $ | 202,885,118 | $ | 10,154,464 | 5.01 | % | ||||||||||||||||||
Investment securities available for sale
|
52,289,136 | 1,309,743 | 2.50 | % | 37,410,074 | 1,459,731 | 3.90 | % | 37,325,137 | 1,503,907 | 4.03 | % | ||||||||||||||||||||||||
Federal funds sold
|
7,578,169 | 12,562 | 0.17 | % | 6,845,910 | 12,918 | 0.19 | % | 7,095,852 | 13,520 | 0.19 | % | ||||||||||||||||||||||||
Other Investments
|
27,800,598 | 67,590 | 0.24 | % | 825,108 | 33 | 0.00 | % | 791,097 | 58 | .01 | % | ||||||||||||||||||||||||
Total earning assets
|
$ | 300,628,890 | $ | 12,277,604 | 4.08 | % | $ | 258,041,210 | $ | 12,166,183 | 4.71 | % | $ | 248,097,204 | $ | 11,671,949 | 4.70 | % | ||||||||||||||||||
Interest-Bearing
|
||||||||||||||||||||||||||||||||||||
Liabilities:
|
||||||||||||||||||||||||||||||||||||
Interest bearing transaction accounts
|
$ | 141,354,076 | $ | 175,519 | 0.12 | % | $ | 113,363,097 | $ | 207,983 | 0.18 | % | $ | 108,542,471 | $ | 228,938 | 0.21 | % | ||||||||||||||||||
Savings
|
13,436,769 | 19,199 | 0.14 | % | 11,557,910 | 22,849 | 0.20 | % | 9,289,183 | 21,350 | 0.23 | % | ||||||||||||||||||||||||
Time deposits
|
61,064,079 | 583,310 | 0.96 | % | 56,346,883 | 826,541 | 1.47 | % | 56,216,166 | 1,071,731 | 1.91 | % | ||||||||||||||||||||||||
Federal funds purchased
|
- | - | 0.00 | % | 592,260 | 2,596 | 0.44 | % | 575,890 | 4,190 | 0.73 | % | ||||||||||||||||||||||||
Demand notes issued to U.S. Treasury
|
- | - | 0.00 | % | 438,165 | - | 0.00 | % | 442,913 | - | 0.00 | % | ||||||||||||||||||||||||
Term auction facility
|
480,644 | - | 0.00 | % | 1,993,151 | 6,421 | 0.32 | % | 4,047,945 | 10,120 | 0.25 | % | ||||||||||||||||||||||||
Total interest bearing liabilities
|
$ | 216,335,568 | $ | 778,028 | 0.36 | % | $ | 184,291,466 | $ | 1,066,390 | 0.58 | % | $ | 179,114,568 | $ | 1,336,329 | 0.75 | % | ||||||||||||||||||
Net interest spread
|
3.72 | % | 4.14 | % | 3.96 | % | ||||||||||||||||||||||||||||||
Net interest margin
|
3.83 | % | 4.30 | % | 4.17 | % | ||||||||||||||||||||||||||||||
Net interest income
|
$ | 11,499,576 | $ | 11,099,793 | $ | 10,335,620 |
(1)
|
The effect of forgone interest income as a result of non-accrual loans was not considered in the above analysis.
|
(2)
|
Average loan balances include non-accrual loans and mortgage loans held for sale.
|
DECEMBER 31, 2011
|
||||||||||||||||
AMORTIZED
COST
|
GROSS
UNREALIZED
GAINS
|
GROSS
UNREALIZED
LOSSES
|
ESTIMATED
FAIR
VALUE
|
|||||||||||||
U.S. Treasury Notes
|
$ | 6,153,299 | $ | 157,483 | $ | - | $ | 6,310,782 | ||||||||
Government-Sponsored Enterprises
|
18,100,730 | 333,387 | - | 18,434,117 | ||||||||||||
Municipal Securities
|
32,101,781 | 2,706,597 | 1,117 | 34,807,261 | ||||||||||||
Total
|
$ | 56,355,810 | $ | 3,197,467 | $ | 1,117 | $ | 59,552,160 |
DECEMBER 31, 2010
|
||||||||||||||||
AMORTIZED
COST
|
GROSS
UNREALIZED
GAINS
|
GROSS
UNREALIZED
LOSSES
|
ESTIMATED
FAIR
VALUE
|
|||||||||||||
U.S. Treasury Notes
|
$ | 9,055,078 | $ | 8,784 | $ | 40,425 | $ | 9,023,437 | ||||||||
Government-Sponsored Enterprises
|
6,013,897 | 86,648 | - | 6,100,545 | ||||||||||||
Municipal Securities
|
23,913,091 | 577,462 | 234,922 | 24,255,631 | ||||||||||||
Total
|
$ | 38,982,066 | $ | 672,894 | $ | 275,347 | $ | 39,379,613 |
DECEMBER 31, 2009
|
||||||||||||||||
AMORTIZED
COST
|
GROSS
UNREALIZED
GAINS
|
GROSS
UNREALIZED
LOSSES
|
ESTIMATED
FAIR
VALUE
|
|||||||||||||
U.S. Treasury Bills
|
$ | 2,981,338 | $ | 137,256 | $ | - | $ | 3,118,594 | ||||||||
Government-Sponsored Enterprises
|
12,026,844 | 514,975 | - | 12,541,819 | ||||||||||||
Municipal Securities
|
20,615,647 | 675,572 | 89,287 | 21,201,932 | ||||||||||||
Total
|
$ | 35,623,829 | $ | 1,327,803 | $ | 89,287 | $ | 36,862,345 |
Book Value (in 000’s)
|
||||||||||||||||||||
Type
|
2011
|
2010
|
2009
|
2008
|
2007
|
|||||||||||||||
Commercial and industrial loans
|
$ | 55,836 | $ | 52,216 | $ | 48,719 | $ | 46,840 | $ | 51,443 | ||||||||||
Real estate loans
|
152,665 | 149,710 | 158,961 | 127,405 | 98,738 | |||||||||||||||
Loans to individuals for household, family and other personal expenditures
|
4,928 | 5,868 | 6,036 | 5,667 | 5,507 | |||||||||||||||
All other loans (including overdrafts)
|
221 | 214 | 179 | 226 | 709 | |||||||||||||||
Total Loans (excluding unearned income)
|
$ | 213,650 | $ | 208,008 | $ | 213,895 | $ | 180,138 | $ | 156,397 |
SELECTED LOAN MATURITY (IN 000’S)
|
||||||||||||||||
One year or less
|
Over one but less than five years
|
Over five years
|
Total
|
|||||||||||||
Type
|
||||||||||||||||
Commercial and industrial loans
|
$ | 30,168 | $ | 22,635 | $ | 3,033 | $ | 55,836 | ||||||||
Real estate loans
|
44,568 | 60,009 | 48,088 | 152,665 | ||||||||||||
Loans to individuals for household, family and other personal expenditures
|
2,311 | 2,551 | 66 | 4,928 | ||||||||||||
All other loans (including overdrafts)
|
60 | 61 | 100 | 221 | ||||||||||||
Total Loans (excluding unearned income)
|
$ | 77,107 | $ | 85,256 | $ | 51,287 | $ | 213,650 |
1)
|
Specific Reserve analysis for impaired loans based on Financial Accounting Standards Board (FASB) ASC 310-10-35.
|
|
2)
|
General reserve analysis applying historical loss rates based on FASB ASC 450-20.
|
|
3)
|
Qualitative or environmental factors.
|
1) Portfolio risk
|
|||
a)
|
Levels and trends in delinquencies and impaired loans
|
||
b)
|
Trends in volume and terms of loans
|
||
c)
|
Over-margined real estate lending risk
|
||
2) National and local economic trends and conditions
|
|||
3) Effects of changes in risk selection and underwriting practices
|
|||
4) Experience, ability and depth of lending management staff
|
|||
5) Industry conditions
|
|||
6) Effects of changes in credit concentrations
|
|||
a)
|
Loan concentration
|
||
b)
|
Geographic concentration
|
||
c)
|
Regulatory concentration
|
||
7) Loan and credit administration risk
|
|||
a)
|
Collateral documentation
|
||
b)
|
Insurance Risk
|
||
c)
|
Maintenance of financial information risk
|
Net charge-offs
|
||||||||
December 31, 2011
|
December 31, 2010
|
|||||||
Commercial Loans
|
$ | 24,719 | $ | (402,651 | ) | |||
Commercial Real Estate
|
(274,565 | ) | (15,872 | ) | ||||
Consumer real estate
|
(61,858 | ) | (54,757 | ) | ||||
Consumer other
|
- | (285,129 | ) | |||||
Total
|
$ | (311,704 | ) | $ | (758,409 | ) |
DEPOSITS
|
||||||||||||||||||||||||||||
3 Months
|
6 Months
|
1 Year
|
||||||||||||||||||||||||||
(in 000’s)
|
1 Day
|
Less
Than 3
Months
|
to Less
Than 6
Months
|
to Less
Than 1
Year
|
to Less
Than 5
Years
|
5 years
or More
|
Total | |||||||||||||||||||||
CD’s and other time deposits 100,000 and over
|
$ | - | 14,371 | $ | 9,626 | $ | 14,325 | $ | 317 | $ | - | $ | 38,639 | |||||||||||||||
CD's and other time deposits under 100,000
|
$ | - | 6,351 | $ | 5,141 | $ | 5,256 | $ | 602 | $ | 67 | $ | 17,417 |
/s/ Elliott Davis, LLC
|
|
|
Charleston, South Carolina
|
||
February 23, 2012
|
DECEMBER 31,
|
||||||||
2011
|
2010
|
|||||||
ASSETS
|
||||||||
Cash and due from banks
|
$ | 4,559,194 | $ | 4,697,450 | ||||
Interest bearing deposits in other banks
|
47,504,282 | 715,231 | ||||||
Federal funds sold
|
— | 19,018,104 | ||||||
Investment securities available for sale (amortized cost of $56,355,810 and $38,982,066 in 2011 and 2010, respectively)
|
59,552,160 | 39,379,613 | ||||||
Mortgage loans to be sold
|
7,578,587 | 5,908,316 | ||||||
Loans
|
213,709,112 | 208,025,664 | ||||||
Less: Allowance for loans losses
|
(3,106,884 | ) | (2,938,588 | ) | ||||
Net loans
|
210,602,228 | 205,087,076 | ||||||
Premises, equipment and leasehold improvements, net
|
2,611,965 | 2,436,526 | ||||||
Other real estate owned
|
— | 659,492 | ||||||
Accrued interest receivable
|
1,147,216 | 1,054,791 | ||||||
Other assets
|
473,137 | 1,564,668 | ||||||
Total assets
|
$ | 334,028,769 | $ | 280,521,267 | ||||
LIABILITIES AND SHAREHOLDER’S EQUITY
|
||||||||
Liabilities
|
||||||||
Deposits:
|
||||||||
Non-interest bearing demand
|
$ | 70,217,614 | $ | 56,884,235 | ||||
Interest bearing demand
|
64,350,891 | 50,394,101 | ||||||
Money market accounts
|
96,292,414 | 68,007,823 | ||||||
Certificates of deposit $100,000 and over
|
38,638,528 | 45,523,280 | ||||||
Other time deposits
|
17,416,840 | 17,760,278 | ||||||
Other savings deposits
|
14,211,228 | 11,867,258 | ||||||
Total deposits
|
301,127,515 | 250,436,975 | ||||||
Short-term borrowings
|
— | 767,497 | ||||||
Accrued interest payable and other liabilities
|
907,385 | 597,913 | ||||||
Total liabilities
|
$ | 302,034,900 | $ | 251,802,385 | ||||
Shareholders’ equity
|
||||||||
Common stock-no par 12,000,000 shares authorized; Issued 4,664,391 shares at December 31, 2011 and 4,649,317 at December 31, 2010; Shares outstanding 4,444,940 at December 31, 2011 and 4,429,866 at December 31, 2010
|
— | — | ||||||
Additional paid in capital
|
$ | 28,390,929 | $ | 28,202,939 | ||||
Retained earnings
|
3,491,678 | 2,167,927 | ||||||
Treasury stock; 219,451 at December 31, 2011 and 2010
|
(1,902,439 | ) | (1,902,439 | ) | ||||
Accumulated other comprehensive income, net of income taxes
|
2,013,701 | 250,455 | ||||||
Total shareholder’s equity
|
$ | 31,993,869 | $ | 28,718,882 | ||||
Total liabilities and shareholders’ equity
|
$ | 334,028,769 | $ | 280,521,267 |
YEARS ENDED DECEMBER 31,
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Interest and fee income
|
||||||||||||
Interest and fees on loans
|
$ | 10,887,709 | $ | 10,693,501 | $ | 10,154,464 | ||||||
Interest and dividends on investment securities
|
1,309,743 | 1,459,731 | 1,503,907 | |||||||||
Other interest income
|
80,152 | 12,951 | 13,578 | |||||||||
Total interest and fee income
|
12,277,604 | 12,166,183 | 11,671,949 | |||||||||
Interest expense
|
||||||||||||
Interest on deposits
|
778,028 | 1,057,373 | 1,322,019 | |||||||||
Interest on short-term borrowings
|
— | 9,018 | 14,310 | |||||||||
Total interest expense
|
778,028 | 1,066,391 | 1,336,329 | |||||||||
Net interest income
|
11,499,576 | 11,099,792 | 10,335,620 | |||||||||
Provision for loan losses
|
480,000 | 670,000 | 2,369,000 | |||||||||
Net interest income after provision for loan losses
|
11,019,576 | 10,429,792 | 7,966,620 | |||||||||
Other income
|
||||||||||||
Service charges, fees and commissions
|
946,518 | 1,030,218 | 1,037,056 | |||||||||
Mortgage banking income
|
674,705 | 1,004,324 | 1,020,373 | |||||||||
Other non-interest income
|
32,062 | 29,155 | 26,556 | |||||||||
Gain on sale of securities
|
124,672 | — | 180,071 | |||||||||
Total other income
|
1,777,957 | 2,063,697 | 2,264,056 | |||||||||
Other expense
|
||||||||||||
Salaries and employee benefits
|
4,742,772 | 4,568,095 | 4,242,913 | |||||||||
Net occupancy expense
|
1,340,227 | 1,316,986 | 1,280,744 | |||||||||
Loss on other real estate owned
|
63,273 | 13,347 | — | |||||||||
Other operating expenses
|
2,113,994 | 2,100,117 | 2,077,048 | |||||||||
Total other expenses
|
8,260,266 | 7,998,545 | 7,600,705 | |||||||||
Income before income tax expense
|
4,537,267 | 4,494,944 | 2,629,971 | |||||||||
Income tax expense
|
1,347,949 | 1,384,431 | 760,117 | |||||||||
Net income
|
$ | 3,189,318 | $ | 3,110,513 | $ | 1,869,854 | ||||||
Weighted average shares outstanding
|
||||||||||||
Basic
|
4,439,887 | 4,416,065 | 4,390,835 | |||||||||
Diluted
|
4,439,887 | 4,416,065 | 4,394,366 | |||||||||
Basic income per common share
|
$ | 0.72 | $ | 0.70 | $ | 0.43 | ||||||
Diluted income per common share
|
$ | 0.72 | $ | 0.70 | $ | 0.43 |
COMMON
STOCK |
ADDITIONAL
PAID IN CAPITAL |
RETAINED
EARNINGS |
TREASURY
STOCK |
ACCUMULATED
OTHER COMPREHENSIVE INCOME (LOSS) |
TOTAL
|
|||||||||||||||||||
December 31, 2008
|
$ | $ | 23,229,045 | $ | 4,375,166 | $ | (1,692,964 | ) | $ | 896,817 | $ | 26,808,064 | ||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||
Net income
|
— | — | 1,869,854 | — | — | 1,869,854 | ||||||||||||||||||
Net unrealized losses on securities (net of tax effect of $1,826)
|
— | — | — | — | (3,105 | ) | (3,105 | ) | ||||||||||||||||
Reclassification adjustment for gains included in net income (net of tax effect of $66,624)
|
— | — | — | — | (113,447 | ) | (113,447 | ) | ||||||||||||||||
Total Comprehensive income
|
— | — | — | — | — | 1,753,302 | ||||||||||||||||||
Exercise of Stock Options
|
— | 235,315 | — | — | — | 235,315 | ||||||||||||||||||
Stock-based compensation expense
|
— | 47,200 | — | — | — | 47,200 | ||||||||||||||||||
Cash dividends ($0.32 per common share)
|
— | — | (1,276,684 | ) | — | — | (1,276,684 | ) | ||||||||||||||||
December 31, 2009
|
$ | — | $ | 23,511,560 | $ | 4,968,336 | $ | (1,692,964 | ) | $ | 780,265 | $ | 27,567,197 | |||||||||||
Comprehensive income:
|
||||||||||||||||||||||||
Net income
|
— | — | 3,110,513 | — | — | 3,110,513 | ||||||||||||||||||
Net unrealized losses on securities (net of tax effect of $311,158)
|
— | — | — | — | (529,810 | ) | (529,810 | ) | ||||||||||||||||
Total Comprehensive income
|
— | — | — | — | — | 2,580,703 | ||||||||||||||||||
Exercise of Stock Options
|
— | 210,811 | — | — | — | 210,811 | ||||||||||||||||||
10% Stock dividend
|
— | 4,429,847 | (4,222,838 | ) | (209,475 | ) | — | (2,466 | ) | |||||||||||||||
Stock-based compensation expense
|
— | 50,721 | — | — | — | 50,721 | ||||||||||||||||||
Cash dividends ($0.40 per common share)
|
— | — | (1,688,084 | ) | — | — | (1,688,084 | ) | ||||||||||||||||
December 31, 2010
|
$ | — | $ | 28,202,939 | $ | 2,167,927 | $ | (1,902,439 | ) | $ | 250,455 | $ | 28,718,882 | |||||||||||
Comprehensive income:
|
||||||||||||||||||||||||
Net income
|
— | — | 3,189,318 | — | — | 3,189,318 | ||||||||||||||||||
Net unrealized gains on securities (net of tax effect of $1,081,686)
|
— | — | — | — | 1,841,789 | 1,841,789 | ||||||||||||||||||
Reclassification adjustment for gains included in net income (net of tax effect of $46,129)
|
— | — | — | — | (78,543 | ) | (78,543 | ) | ||||||||||||||||
Total Comprehensive income
|
— | — | — | — | — | 4,952,564 | ||||||||||||||||||
Exercise of Stock Options
|
— | 123,403 | — | — | — | 123,403 | ||||||||||||||||||
Stock-based compensation expense
|
— | 64,587 | — | — | — | 64,587 | ||||||||||||||||||
Cash dividends ($0.42 per common share)
|
— | — | (1,865,567 | ) | — | — | (1,865,567 | ) | ||||||||||||||||
December 31, 2011
|
$ | — | $ | 28,390,929 | $ | 3,491,678 | $ | (1,902,439 | ) | $ | 2,013,701 | $ | 31,993,869 |
YEARS ENDED DECEMBER 31,
|
||||||||||||
Cash flows from operating activities:
|
2011
|
2010
|
2009
|
|||||||||
Net income
|
$ | 3,189,318 | $ | 3,110,513 | $ | 1,869,854 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||||||
Depreciation
|
209,316 | 231,922 | 217,784 | |||||||||
Gain on sale of securities
|
(124,672 | ) | (180,071 | ) | ||||||||
Loss on sale of other real estate
|
63,273 | 13,347 | — | |||||||||
Provision for loan losses
|
480,000 | 670,000 | 2,369,000 | |||||||||
Stock-based compensation expense
|
64,587 | 50,721 | 47,200 | |||||||||
Deferred income taxes
|
(76,848 | ) | 30,388 | (483,107 | ) | |||||||
Net (accretion) and amortization of unearned discounts on investment securities
|
(243,994 | ) | 28,915 | 45,994 | ||||||||
Origination of mortgage loans held for sale
|
(60,049,882 | ) | (83,127,187 | ) | (101,332,065 | ) | ||||||
Proceeds from sale of mortgage loans held for sale
|
58,379,611 | 80,652,331 | 101,363,827 | |||||||||
Decrease (increase) in accrued interest receivable and other assets
|
528,446 | (1,258,208 | ) | (1,088,897 | ) | |||||||
(Decrease) increase in accrued interest payable and other liabilities
|
(179,471 | ) | 94,785 | 68,033 | ||||||||
Net cash provided by operating activities
|
2,239,684 | 497,527 | 2,897,552 | |||||||||
Cash flows from investing activities:
|
||||||||||||
Proceeds from calls and maturities of investment securities available for sale
|
9,605,000 | 6,420,000 | 2,603,850 | |||||||||
Purchase of investment securities available for sale
|
(45,238,691 | ) | (9,807,151 | ) | (11,959,800 | ) | ||||||
Net decrease (increase) in loans
|
(5,995,152 | ) | 5,839,873 | (34,581,364 | ) | |||||||
Purchase of premises, equipment and leasehold improvements, net
|
(384,755 | ) | (152,259 | ) | (309,497 | ) | ||||||
Proceeds from sale of other real estate
|
596,157 | 169,993 | — | |||||||||
Proceeds from sale of available for sale securities
|
18,140,625 | — | 10,338,930 | |||||||||
Net cash (used) provided by investing activities
|
(23,276,816 | ) | 2,470,456 | (33,907,881 | ) | |||||||
Cash flows from financing activities:
|
||||||||||||
Net increase in deposit accounts
|
50,690,540 | 20,599,295 | 15,051,165 | |||||||||
Net (decrease) increase in short-term borrowings
|
(767,497 | ) | (7,239,256 | ) | 7,006,753 | |||||||
Dividends paid
|
(1,376,623 | ) | (1,688,084 | ) | (1,912,940 | ) | ||||||
Cash paid for fractional shares
|
— | (2,466 | ) | — | ||||||||
Stock options exercised
|
123,403 | 210,811 | 235,315 | |||||||||
Net cash provided by financing activities
|
48,669,823 | 11,880,300 | 20,380,293 | |||||||||
Net increase (decrease) in cash and cash equivalents
|
27,632,691 | 14,848,283 | (10,630,036 | ) | ||||||||
Cash and cash equivalents at beginning of year
|
24,430,785 | 9,582,502 | 20,212,538 | |||||||||
Cash and cash equivalents at end of year
|
$ | 52,063,476 | $ | 24,430,785 | $ | 9,582,502 | ||||||
Supplemental disclosure of cash flow data:
|
||||||||||||
Cash paid during the year for:
|
||||||||||||
Interest
|
$ | 899,219 | $ | 1,126,930 | $ | 1,331,796 | ||||||
Income taxes
|
$ | 1,510,641 | $ | 1,238,877 | $ | 1,174,104 | ||||||
Supplemental disclosure for non-cash investing and financing activity:
|
||||||||||||
Change in unrealized gain (loss) on securities available for sale, net of income taxes
|
$ | 1,763,246 | $ | (529,810 | ) | $ | (3,105 | ) | ||||
Real estate acquired through foreclosure
|
$ | — | $ | 741,470 | $ | — | ||||||
Change in dividends payable
|
$ | 488,944 | $ | — | $ | (636,256 | ) |
1.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
The following is a summary of the more significant accounting policies used in preparation of the accompanying consolidated financial statements. The preparation of the financial statements in conformity with accounting principles generally accepted in the United States of America, requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reported periods. Actual results could differ significantly from these estimates and assumptions. Material estimates that are particularly susceptible to significant change relate to the determination of the Allowance for Loan Losses, non-accrual loans and income taxes.
|
|
The Company is not dependent on any single customer or limited number of customers, the loss of which would have a material adverse effect. No material portion of the Company’s business is seasonal.
|
|
Principles of Consolidation: The accompanying consolidated financial statements include the accounts of Bank of South Carolina Corporation (the “Company”) and its wholly-owned subsidiary, The Bank of South Carolina (the “Bank”). In consolidation, all significant intercompany balances and transactions have been eliminated. Bank of South Carolina Corporation is a one-bank holding company organized under the laws of the State of South Carolina. The Bank provides a broad range of consumer and commercial banking services, concentrating on individuals and small and medium-sized businesses desiring a high level of personalized service.
|
|
The reorganization of the Bank into a one-bank holding company became effective on April 17, 1995. Each issued and outstanding share of the Bank’s stock was converted into two shares of the Company’s stock at the time of the reorganization.
|
|
Accounting Estimates and Assumptions: The preparation of financial statements in conformity with US generally accepted accounting principles (“GAAP”) requires Management to make estimates and assumptions that affect the amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ significantly from those estimates and assumptions. Material estimates that are generally susceptible to significant change relate to the determination of the Allowance for Loan Losses, impaired loans, other real estate owned, asset prepayment rates and other-than-temporary impairment of investment securities.
|
|
Investment Securities: The Company classifies investments into three categories as follows: (1) Held to Maturity - debt securities that the Company has the positive intent and ability to hold to maturity, which are reported at amortized cost, adjusted for the amortization of any related premiums or the accretion of any related discounts into interest income using a methodology which approximates a level yield of interest over the estimated remaining period until maturity, (2) Trading - debt and equity securities that are bought and held principally for the purpose of selling them in the near term, which are reported at fair value, with unrealized gains and losses included in earnings, and (3) Available for Sale - debt and equity securities that may be sold under certain conditions, which are reported at fair value, with unrealized gains and losses excluded from earnings and reported as a separate component of shareholders’ equity, net of income taxes. Unrealized losses on securities due to fluctuations in fair value are recognized when it is determined that an other than temporary decline in value has occurred. Realized gains or losses on the sale of investments are recognized on a specific identification, trade date basis. All securities were classified as available for sale for 2011 and 2010. The Company does not have any mortgage-backed securities nor has it ever invested in mortgage-backed securities.
|
|
Mortgage Loans to be Sold: Mortgage loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated market value in the aggregate. Net unrealized losses are provided for in a valuation allowance by charges to operations as a component of mortgage banking income. At December 31, 2011 and 2010, the Company had approximately $7.6 million and $5.9 million in mortgage loans held for sale, respectively. Gains or losses on sales of loans are recognized when control over these assets has been surrendered and are included in mortgage banking income in the consolidated statements of operations.
|
The Company originates fixed rate residential loans on a servicing released basis in the secondary market. Loans closed but not yet settled with other investors, are carried in the Company’s loans held for sale portfolio. These loans are fixed rate residential loans that have been originated in the Company’s name and have closed. Virtually all of these loans have commitments to be purchased by investors and the majority of these loans were locked in by price with the investors on the same day or shortly thereafter that the loan was locked in with the Company’s customers. Therefore, these loans present very little market risk for the Company. The Company usually delivers to, and receives funding from, the investor within 30 days. Commitments to sell these loans to the investor are considered derivative contracts and are sold to investors on a “best efforts” basis. The Company is not obligated to deliver a loan or pay a penalty if a loan is not delivered to the investor. As a result of the short-term nature of these derivative contracts, the fair value of the mortgage loans held for sale in most cases is the same as the value of the loan amount at its origination.
|
|
Loans and Allowance for Loan Losses: Loans are carried at principal amounts outstanding. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment to yield. Interest income on all loans is recorded on an accrual basis. The accrual of interest is generally discontinued on loans which become 90 days past due as to principal or interest. The accrual of interest on some loans, however, may continue even though they are 90 days past due if the loans are well secured, in the process of collection, and management deems it appropriate. Non-accrual loans are reviewed individually by management to determine if they should be returned to accrual status. The Company defines past due loans based on contractual payment and maturity dates.
|
|
The Company accounts for nonrefundable fees and costs associated with originating or acquiring loans and direct costs of leases by requiring that loan origination fees be recognized over the life on the related loan as an adjustment on the loan’s yield. Certain direct loan origination costs shall be recognized over the life of the related loan as a reduction of the loan’s yield. This statement changed the practice of recognizing loan origination and commitment fees prior to inception of the loan.
|
|
The Company accounts for impaired loans by requiring that all loans for which it is estimated that the Company will be unable to collect all amounts due according to the terms of the loan agreement be recorded at the loan’s fair value. Fair value may be determined based upon the present value of expected future cash flows discounted at the loan’s effective interest rate, or the fair value of the collateral if the loan is collateral dependent.
|
|
Additional accounting guidance allows a creditor to use existing methods for recognizing interest income on an impaired loan and by requiring additional disclosures about how a Company estimates interest income related to impaired loans.
|
|
When the ultimate collectability of an impaired loan’s principal is in doubt, wholly or partially, all cash receipts are applied to principal. Once the recorded principal balance has been reduced to zero, future cash receipts are applied to interest income, to the extent that any interest has been foregone. Further cash receipts are recorded as recoveries of any amounts previously charged off. When this doubt does not exist, cash receipts are applied under the contractual terms of the loan agreement first to principal and then to interest income.
|
|
A loan is also considered impaired if its terms are modified in a troubled debt restructuring. For these accruing impaired loans, cash receipts are typically applied to principal and interest receivable in accordance with the terms of the restructured loan agreement. Interest income is recognized on these loans using the accrual method of accounting, provided they are performing in accordance with their restructured terms.
|
|
Management believes that the allowance is adequate to absorb inherent losses in the loan portfolio; however, assessing the adequacy of the allowance is a process that requires considerable judgment. Management’s judgments are based on numerous assumptions about current events which management believes to be reasonable, but
|
which may or may not be valid. Thus there can be no assurance that loan losses in future periods will not exceed the current allowance amount or that future increases in the allowance will not be required. No assurance can be given that management’s ongoing evaluation of the loan portfolio in light of changing economic conditions and other relevant circumstances will not require significant future additions to the allowance, thus adversely affecting the operating results of the Company.
|
|
The allowance is also subject to examination by regulatory agencies, which may consider such factors as the methodology used to determine adequacy and the size of the allowance relative to that of peer institutions, and other adequacy tests. In addition, such regulatory agencies could require the Company to adjust its allowance based on information available to them at the time of their examination.
|
|
The methodology used to determine the reserve for unfunded lending commitments, which is included in other liabilities, is inherently similar to that used to determine the Allowance for Loan Losses adjusted for factors specific to binding commitments, including the probability of funding and historical loss ratio.
|
|
Concentration of Credit Risk: The Company’s primary market consists of the counties of Berkeley, Charleston and Dorchester, South Carolina. At December 31, 2011, the majority of the total loan portfolio, as well as a substantial portion of the commercial and real estate loan portfolios, were to borrowers within this region. No other areas of significant concentration of credit risk have been identified.
|
|
Premises, Equipment and Leasehold Improvements and Depreciation: Buildings and equipment are carried at cost less accumulated depreciation, calculated on the straight-line method over the estimated useful life of the related assets - 40 years for buildings and 3 to 15 years for equipment. Amortization of leasehold improvements is recorded using the straight-line method over the lesser of the estimated useful life of the asset or the term of the lease. Maintenance and repairs are charged to operating expenses as incurred.
|
|
Other Real Estate Owned: Other real estate owned is recorded at the lower of fair value less estimated selling costs or cost. The balance of other real estate owned at December 31, 2010 was $659,492 with no other real estate owned at December 31, 2011. Gains and losses on the sale of other real estate owned and subsequent write-downs from periodic reevaluation are charged to other operating income. The Company realized a loss of $63,273 in this category for the year ended December 31, 2011 and $13,347 for 2010.
|
|
Income Taxes: The Company accounts for income taxes under the asset and liability method. Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Net deferred tax assets are included in other assets in the consolidated balance sheet.
|
|
Accounting standards require the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. These standards also prescribe a recognition threshold and measurement of a tax position taken or expected to be taken in an enterprise’s tax return.
|
Stock-Based Compensation: The Company accounts for stock options under the fair value recognition provisions to account for compensation costs under its Stock Incentive Plans. The Company previously utilized the intrinsic value method. Under the intrinsic value method no compensation costs were recognized for the Company’s stock options and the Company only disclosed the pro forma effects on net income and earnings per share as if the fair value recognition provisions had been utilized.
|
|
On March 24, 2011, the Executive Committee granted options to purchase 5,000 shares of stock to one employee. Fair value of $4.62 was estimated at the date of grant using the Black-Scholes option pricing model with the following assumptions used for the grant: dividend yield 4.02%, historical volatility 54.43%, risk free interest rate of 3.42%, and an expected life of 10 years. In addition, the Executive Committee granted options to purchase 96,000 shares of stock to twenty-two employees (including 2 Executive Officers) on June 23, 2011. Fair value of $4.03 was estimated at the date of grant using the Black-Scholes option pricing model with the following assumptions used for the grant: dividend yield 4.02%, historical volatility 54.43%, risk free interest rate of 2.93%, and an expected life of 10 years.
|
|
On September 24, 2010, options to purchase 33,000 shares of Common Stock were granted to twenty-one employees. The weighted average fair value per share of $6.13 was estimated on the date of grant using the Black-Scholes option-pricing model with the following assumptions used for the grant: dividend yield of 2.72%, historical volatility of 72.30%, risk-free interest rate of 2.62%, and expected life of 10 years.
|
|
Earnings Per Common Share: Basic earnings per share are computed by dividing net income applicable to common shareholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share are computed by dividing net income by the weighted average number of shares of common stock and common stock equivalents. Common stock equivalents consist of stock options and are computed using the treasury stock method.
|
|
Comprehensive Income: The Company applies accounting standards which establish guidance for the reporting and display of comprehensive income and its components in a full set of general purpose financial statements. Comprehensive income consists of net income and net unrealized gains or losses on securities and is presented in the consolidated statements of shareholders’ equity and comprehensive income.
|
|
Fair Value Measurements: Effective January 1, 2008, the Company adopted accounting standards which provide a framework for measuring and disclosing fair value under generally accepted accounting principles. The guidance requires disclosures about the fair value of assets and liabilities recognized in the balance sheet in periods subsequent to initial recognition, whether the measurements are made on a recurring basis (for example, available-for-sale investment securities) or on a nonrecurring basis (for example, impaired loans).
|
|
The standard defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. The standard also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
|
Level 1
|
Valuation is based upon quoted prices (unadjusted) in active markets for identical assets or liabilities that the Company has the ability to access. Level 1 assets and liabilities include debt and equity securities and derivative contracts that are traded in an active exchange market, as well as US Treasuries and money market funds.
|
Level 2
|
Valuation is based upon quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals. Level 2 assets and liabilities include debt securities with quoted prices that are traded less frequently than exchange-traded instruments, mortgage-backed securities, municipal bonds, corporate debt securities and derivative contracts whose value is determined using a pricing model with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. This category generally includes certain derivative contracts and impaired loans.
|
Level 3
|
Valuation is generated from model-based techniques that use at least one significant assumption based on unobservable inputs for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability.
|
The following is a description of the valuation methodologies used for assets and liabilities recorded at fair value.
|
|
Investment Securities Available for Sale
|
|
Securities available for sale are recorded at fair value on a recurring basis. Fair value measurement is based upon quoted prices if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange such as the New York Stock Exchange, Treasury Securities that are traded by dealers or brokers in active over-the counter markets and money market funds. Level 2 securities include mortgage backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets.
|
|
Mortgage Loans Held for Sale
|
|
Mortgage loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated market value in aggregate. The carrying amount of loans held for sale is a reasonable estimate of fair value. These loans are classified as Level 2.
|
Assets and liabilities measured at fair value on a recurring basis at December 31, 2011 and December 31, 2010 are as follows:
|
Quoted Market Price in active markets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
Balance
at
December 31, 2011
|
|||||||||||||
US Treasury Notes
|
$ | 6,310,782 | $ | — | $ | — | $ | 6,310,782 | ||||||||
Government Sponsored Enterprises
|
$ | — | $ | 18,434,117 | $ | — | $ | 18,434,117 | ||||||||
Municipal Securities
|
$ | — | $ | 34,807,261 | $ | — | $ | 34,807,261 | ||||||||
Mortgage loans held for sale
|
— | 7,578,587 | — | $ | 7,578,587 | |||||||||||
Total
|
$ | 6,310,782 | $ | 60,819,965 | $ | — | $ | 67,130,747 |
Quoted Market Price in active markets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
Balance
at
December 31, 2010
|
|||||||||||||
US Treasury Notes
|
$ | 9,023,437 | $ | — | $ | — | $ | 9,023,437 | ||||||||
Government Sponsored Enterprises
|
$ | — | $ | 6,100,545 | $ | — | $ | 6,100,545 | ||||||||
Municipal Securities
|
$ | — | $ | 24,255,631 | $ | — | $ | 24,255,631 | ||||||||
Mortgage loans held for sale
|
$ | — | $ | 5,908,316 | $ | — | $ | 5,908,316 | ||||||||
Total
|
$ | 9,023,437 | $ | 36,264,492 | $ | — | $ | 45,287,929 |
Other Real Estate Owned (OREO)
|
|
Loans, secured by real estate, are adjusted to fair value upon transfer to other real estate owned (OREO). Subsequently, OREO is carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised values of the collateral or management’s estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraisal, the Company records the OREO as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the asset as nonrecurring Level 3.
|
Impaired Loans
|
|
The Company does not record loans at fair value on a recurring basis. However, from time to time, a loan is considered impaired and an Allowance for Loan Losses is established. Loans for which it is probable that payment of interest and principal will not be made in accordance with the contractual terms of the loan agreement are considered impaired. Once a loan is identified as individually impaired, management measures impairment in accordance with Accounting Standards Codification (ASC) 310-10, “Accounting by Creditors for Impairment of a Loan”.
|
|
In accordance with this standard, the fair value is estimated using one of the following methods: fair value of the collateral less estimated costs to sell, discounted cash flows, or market value of the loan based on similar debt. The fair value of the collateral less estimated costs to sell is the most frequently used method. Typically, the Company reviews the most recent appraisal and if it is over 12 months old will request a new third party appraisal. Depending on the particular circumstances surrounding the loan, including the location of the collateral, the date of the most recent appraisal and the value of the collateral relative to the recorded investment in the loan, management may order an independent appraisal immediately or, in some instances, may elect to perform an internal analysis. Specifically as an example, in situations where the collateral on a nonperforming commercial real estate loan is out of the Company’s primary market area, management would typically order an independent appraisal immediately, at the earlier of the date the loan becomes nonperforming or immediately following the determination that the loan is impaired. However, as a second example, on a nonperforming commercial real estate loan where management is familiar with the property and surrounding areas and where the original appraisal value far exceeds the recorded investment in the loan, management may perform an internal analysis whereby the previous appraisal value would be reviewed and adjusted for recent conditions including recent sales of similar properties in the area and any other relevant economic trends. These valuations are reviewed at a minimum on a quarterly basis.
|
|
Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At December 31, 2011 and December 31, 2010, substantially all of the total impaired loans were evaluated based on the fair value of the collateral. In accordance with ASC 820, impaired loans where an allowance is established based on the fair value of collateral require classification in the fair value hierarchy. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the impaired loan as nonrecurring Level 2. When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the impaired loan as nonrecurring Level 3.
|
|
Certain assets and liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an on going basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following table presents the assets and liabilities carried on the balance sheet by caption and by level within the valuation hierarchy (as described above) as of December 31, 2011, and 2010, for which a nonrecurring change in fair value has been recorded during the twelve months ended December 31, 2011, and 2010.
|
December 31, 2011
|
||||||||||||||||
Quoted Market Price in active markets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
Total
|
|||||||||||||
Impaired loans
|
$ | - | $ | 5,553,481 | $ | - | $ | 5,553,481 | ||||||||
Other real estate owned
|
- | - | - | - | ||||||||||||
Total
|
$ | - | $ | 5,553,481 | $ | - | $ | 5,553,481 |
December 31, 2010
|
||||||||||||||||
Quoted Market Price in active markets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
Total
|
|||||||||||||
Impaired loans
|
$ | - | $ | 2,266,281 | $ | - | $ | 2,266,281 | ||||||||
Other real estate owned
|
$ | - | $ | 659,492 | $ | - | $ | 659,492 | ||||||||
Total
|
$ | - | $ | 2,925,773 | $ | - | $ | 2,925,773 |
The Company has no assets or liabilities whose fair values are measured using level 3 inputs.
|
|
Accounting standards require disclosure of fair value information about financial instruments whether or not recognized on the balance sheet, for which it is practicable to estimate fair value. Fair value estimates are made as of a specific point in time based on the characteristics of the financial instruments and the relevant market information. When available, quoted market prices are used. In other cases, fair values are based on estimates using present value or other valuation techniques. These techniques involve uncertainties and are significantly affected by the assumptions used and the judgments made regarding risk characteristics of various financial instruments, discount rates, prepayments, estimates of future cash flows, future expected loss experience and other factors. Changes in assumptions could significantly affect these estimates. Derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, may or may not be realized in an immediate sale of the instrument.
|
|
Under the accounting standard, fair value estimates are based on existing financial instruments without attempting to estimate the value of anticipated future business and the value of the assets and liabilities that are not financial instruments. Accordingly, the aggregate fair value amounts of existing financing instruments do not represent the underlying value of those instruments on the books of the Company.
|
|
The following describes the methods and assumptions used by the Company in estimating the fair values of financial instruments:
|
a.
|
Cash and due from banks, interest bearing deposits in other banks and federal funds sold
|
The carrying value approximates fair value. All mature within 90 days and do not present unanticipated credit concerns.
|
|
b.
|
Investment securities available for sale
|
The fair value of investment securities is derived from quoted market prices.
|
|
c.
|
Loans
|
The carrying values of variable rate consumer and commercial loans and consumer and commercial loans with remaining maturities of three months or less, approximate fair value. The fair values of fixed rate consumer and commercial loans with maturities greater than three months are determined using a discounted cash flow analysis and assume the rate being offered on these types of loans by the Company at December 31, 2011 and December 31, 2010, approximate market.
|
|
The carrying value of mortgage loans held for sale approximates fair value.
|
|
For lines of credit, the carrying value approximates fair value.
|
d.
|
Deposits
|
The estimated fair value of deposits with no stated maturity is equal to the carrying amount. The fair value of time deposits is estimated by discounting contractual cash flows, by applying interest rates currently being offered on the deposit products. The fair value estimates for deposits do not include the benefit that results from the low cost funding provided by the deposit liabilities as compared to the cost of alternative forms of funding (deposit base intangibles).
|
|
e.
|
Short-term borrowings
|
The carrying amount approximates fair value due to the short-term nature of these instruments.
|
|
Segment Information: The Company reports operating segments in accordance with accounting standards. Operating segments are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and assess performance. Accounting standards require that a public enterprise report a measure of segment profit or loss, certain specific revenue and expense items, segment assets, information about the way that the operating segments were determined and other items. The Company has one reporting segment, The Bank of South Carolina.
|
|
Derivative Instruments: Accounting standards require that all derivative instruments be recorded in the statement of financial position at fair value. The accounting for the gain or loss due to change in fair value of the derivative instrument depends on whether the derivative instrument qualifies as a hedge. If the derivative does not qualify as a hedge, the gains or losses are reported in earnings when they occur. However, if the derivative instrument qualifies as a hedge, the accounting varies based on the type of risk being hedged.
|
|
The Company has no embedded derivative instruments requiring separate accounting treatment. The Company has freestanding derivative instruments consisting of fixed rate conforming loan commitments and commitments to sell fixed rate conforming loans. The Company does not currently engage in hedging activities. Based on short term fair value, derivative instruments are immaterial as of December 31, 2011.
|
|
Cash Flows: Cash and cash equivalents include working cash funds, due from banks, interest bearing deposits in other banks, items in process of collection and federal funds sold. To comply with Federal Reserve regulations, the Bank is required to maintain certain average cash reserve balances. The daily average reserve requirement was approximately $700,000 for the reserve periods ended December 31, 2011 and 2010, respectively.
|
|
Recent Accounting Pronouncements: The following is a summary of recent authoritative pronouncements that could impact the accounting, reporting and/or disclosure of financial information by the Company.
|
|
In July 2010, the Receivables topic of the Accounting Standards Codification was amended by Accounting Standards Update (“ASU) 2010-20 to require expanded disclosures related to a company’s allowance for credit losses and the credit quality of its financing receivables. The amendments require the allowance disclosures to be provided on a disaggregated basis. The Company is required to include these disclosures in their interim and annual financial statements. See Note 3.
|
|
Disclosures about Troubled Debt Restructurings (“TDRs”) required by ASU 2010-20 were deferred by the Financial Accounting Standards Board (“FASB”) in ASU 2011-01 issued in January 2011. In April 2011 FASB issued ASU 2011-02 to assist creditors with their determination of when a restructuring is a TDR. The determination is based on whether the restructuring constitutes a concession and whether the debtor is experiencing financial difficulties as both events must be present. Disclosures related to TDRs under ASU 2010-20 have been presented in Note 3.
|
In April 2011, the criteria used to determine effective control of transferred assets in the Transfers and Servicing topic of the ASC was amended by ASU 2011-03. The requirement for the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms and the collateral maintenance implementation guidance related to that criterion were removed from the assessment of effective control. The other criteria to assess effective control were not changed. The amendments are effective for the Company beginning January 1, 2012 but are not expected to have a material effect on the financial statements.
|
|
ASU 2011-04 was issued in May 2011 to amend the Fair Value Measurement topic of the ASC by clarifying the application of existing fair value measurement and disclosure requirements and by changing particular principles or requirements for measuring fair value or for disclosing information about fair value measurements. The amendments will be effective for the Company beginning January 1, 2012 but are not expected to have a material effect on the financial statements.
|
|
The Comprehensive Income topic of the ASC was amended in June 2011. The amendment eliminates the option to present other comprehensive income as a part of the statement of changes in stockholders’ equity and requires consecutive presentation of the statement of net income and other comprehensive income. The amendments will be applicable to the Company on January 1, 2012 and will be applied retrospectively. In December 2011, the topic was further amended to defer the effective date of presenting reclassification adjustments from other comprehensive income to net income on the face of the financial statements. Companies should continue to report reclassifications out of accumulated other comprehensive income consistent with the presentation requirements in effect prior to the amendments while FASB redeliberates future requirements.
|
|
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s financial position, results of operations or cash flows.
|
|
Reclassifications: Certain prior year amounts have been reclassified to conform to the 2011 presentation. Such reclassifications had no impact on net income or retained earnings as previously reported.
|
|
2.
|
INVESTMENT SECURITIES AVAILABLE FOR SALE
|
The amortized cost and fair value of investment securities available for sale are summarized as follows:
|
DECEMBER 31, 2011
|
||||||||||||||||
AMORTIZED
COST
|
GROSS
UNREALIZED
GAINS
|
GROSS
UNREALIZED
LOSSES
|
ESTIMATED
FAIR
VALUE
|
|||||||||||||
U.S. Treasury Notes
|
$ | 6,153,299 | $ | 157,483 | $ | - | $ | 6,310,782 | ||||||||
Government-Sponsored Enterprises
|
18,100,730 | 333,387 | - | 18,434,117 | ||||||||||||
Municipal Securities
|
32,101,781 | 2,706,597 | 1,117 | 34,807,261 | ||||||||||||
Total
|
$ | 56,355,810 | $ | 3,197,467 | $ | 1,117 | $ | 59,552,160 |
DECEMBER 31, 2010
|
||||||||||||||||
AMORTIZED
COST
|
GROSS
UNREALIZED
GAINS
|
GROSS
UNREALIZED
LOSSES
|
ESTIMATED
FAIR
VALUE
|
|||||||||||||
U.S. Treasury Notes
|
$ | 9,055,078 | $ | 8,784 | $ | 40,425 | $ | 9,023,437 | ||||||||
Government-Sponsored Enterprises
|
6,013,897 | 86,648 | - | 6,100,545 | ||||||||||||
Municipal Securities
|
23,913,091 | 577,462 | 234,922 | 24,255,631 | ||||||||||||
Total
|
$ | 38,982,066 | $ | 672,894 | $ | 275,347 | $ | 39,379,613 |
The amortized cost and estimated fair value of investment securities available for sale at December 31, 2011, by contractual maturity are as follows:
|
AMORTIZED
COST
|
ESTIMATED
FAIR
VALUE
|
|||||||
Due in one year or less
|
$ | 3,745,464 | $ | 3,752,060 | ||||
Due in one year to five years
|
30,306,215 | 31,159,444 | ||||||
Due in five years to ten years
|
11,110,227 | 12,350,591 | ||||||
Due in ten years and over
|
11,193,904 | 12,290,065 | ||||||
Total
|
$ | 56,355,810 | $ | 59,552,160 |
The Company recognized a gain of $124,672 on the sale of $18,000,000 in US Treasury Notes in 2011. There were no securities sold during the year ended December 31, 2010.
|
|
Investment securities with an aggregate amortized cost of $39,660,266 and estimated fair value of $42,245,117 at December 31, 2011, were pledged to secure deposits and other balances, as required or permitted by law.
|
|
At December 31, 2011 there were three Municipal Securities with an unrealized loss of $1,117 as compared to two US Treasury Notes with an unrealized loss of $40,425 and fourteen Municipal Securities with an unrealized loss of $234,922 at December 31, 2010. These investments are not considered other-than-temporarily impaired. Gross unrealized losses and the estimated fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at December 31, 2011 and December 31, 2010 are as follows:
|
DECMBER 31, 2011
|
||||||||||||||||||||||||
Less than 12 months
|
12 months or longer
|
Total
|
||||||||||||||||||||||
Descriptions of Securities
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
U.S. Treasury Notes
|
$ | - | - | $ | - | - | $ | - | $ | - | ||||||||||||||
Government-Sponsored Enterprises
|
- | - | - | - | - | - | ||||||||||||||||||
Municipal Securities
|
243,884 | 1,117 | - | - | 243,884 | 1,117 | ||||||||||||||||||
Total
|
$ | 243,884 | 1,117 | $ | - | - | $ | 243,884 | $ | 1,117 |
DECMBER 31, 2010
|
||||||||||||||||||||||||
Less than 12 months
|
12 months or longer
|
Total
|
||||||||||||||||||||||
Descriptions of Securities
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
Fair
Value
|
Unrealized
Losses
|
||||||||||||||||||
U.S. Treasury Notes
|
$ | 6,015,469 | 40,425 | $ | - | - | $ | 6,015,469 | $ | 40,425 | ||||||||||||||
Government-Sponsored Enterprises
|
- | - | - | - | - | - | ||||||||||||||||||
Municipal Securities
|
8,468,976 | 234,922 | - | - | 8,468,976 | 234,922 | ||||||||||||||||||
Total
|
$ | 14,484,445 | 275,347 | $ | - | - | $ | 14,484,445 | $ | 275,347 |
The unrealized losses on investments were caused by interest rate increases. The contractual terms of these investments do not permit the issuer to settle the securities at a price less the amortized cost of the investment. Because the Company has the ability and intent to hold these investments until a market price recovery or maturity, these investments are not considered other-than-temporarily impaired.
|
|
3.
|
LOANS
|
Major classifications of loans are as follows:
|
DECEMBER 31,
|
||||||||
2011
|
2010
|
|||||||
Commercial loans
|
$ | 55,565,525 | $ | 50,618,945 | ||||
Commercial Real Estate:
|
||||||||
Commercial real estate construction
|
3,564,327 | 2,701,550 | ||||||
Commercial real estate other
|
106,408,621 | 105,303,361 | ||||||
Consumer:
|
||||||||
Consumer real estate
|
43,185,861 | 43,806,004 | ||||||
Consumer other
|
4,984,778 | 5,595,804 | ||||||
213,709,112 | 208,025,664 | |||||||
Allowance for loan losses
|
(3,106,884 | ) | (2,938,588 | ) | ||||
Loans, net
|
$ | 210,602,228 | $ | 205,087,076 |
Changes in the Allowance for Loan Losses are summarized as follows:
|
YEARS ENDED DECEMBER 31,
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Balance at beginning of year
|
$ | 2,938,588 | $ | 3,026,997 | $ | 1,429,835 | ||||||
Provision for loan losses
|
480,000 | 670,000 | 2,369,000 | |||||||||
Charge offs
|
(383,714 | ) | (778,820 | ) | (777,166 | ) | ||||||
Recoveries
|
72,010 | 20,411 | 5,328 | |||||||||
Balance at end of year
|
$ | 3,106,884 | $ | 2,938,588 | $ | 3,026,997 |
The Bank had impaired loans totaling $7,417,892 as of December 31, 2011 compared to $3,559,528, and $2,502,202, as of December 31, 2010, and 2009, respectively. The impaired loans include non-accrual loans with balances at December 31, 2011, 2010, and 2009 of $923,671, $945,328, and $627,373, respectively. The Bank had two restructured (“TDR”) loans at December 31, 2011, one restructured loan at December 31, 2010, no restructured loans for the year ended December 31, 2009. According to GAAP, the Company is required to account for certain loan modifications or restructuring as a troubled debt restructuring (“TDR”). In general, the modification or restructuring of a debt is considered a TDR if the Company, for economic or legal reasons related to a borrower’s financial difficulties, grants a concession to the borrower that the Company would not otherwise consider. At December 31, 2001 and 2010 troubled debt restructurings had an aggregate balance of $491,153 and $153,015, respectively.
|
|
There was one loan at December 31, 2011, that was over 90 days past due and still accruing interest. There were no loans over 90 days past due and still accruing interest at December 31, 2010.
|
|
The accrual of interest is generally discontinued on loans, which become 90 days past due as to principal or interest. The accrual of interest on some loans, however, may continue even though they are 90 days past due if the loans are well secured, in the process of collection, and Management deems it appropriate. Non-accrual loans are reviewed individually by Management to determine if they should be returned to accrual status.
|
Loans Receivable on Non-Accrual
|
||||
December 31, 2011
|
||||
Commercial
|
$ | 4,018 | ||
Commercial Real Estate:
|
||||
Commercial Real Estate - Construction
|
- | |||
Commercial Real Estate - Other
|
851,672 | |||
Consumer:
|
||||
Consumer - Real Estate
|
67,981 | |||
Consumer - Other
|
- | |||
Total
|
$ | 923,671 |
Loans Receivable on Non-Accrual
|
||||
December 31, 2010
|
||||
Commercial
|
$ | 6,702 | ||
Commercial Real Estate:
|
||||
Commercial Real Estate - Construction
|
- | |||
Commercial Real Estate - Other
|
938,626 | |||
Consumer:
|
- | |||
Consumer - Real Estate
|
- | |||
Consumer - Other
|
- | |||
Total
|
$ | 945,328 |
December 31, 2011
|
||||||||||||||||||||||||||||
30-59
Days Past Due |
60-89
Days Past Due |
Greater
Than 90 Days |
Total
Past Due |
Current
|
Total
Loans Receivable |
Recorded
Investment > 90 Days and Accruing |
||||||||||||||||||||||
Commercial
|
$ | 50,892 | - | - | 50,892 | 55,514,633 | 55,565,525 | - | ||||||||||||||||||||
Commercial Real Estate:
|
||||||||||||||||||||||||||||
Commercial Real Estate -Construction
|
- | - | - | - | 3,564,327 | 3,564,327 | - | |||||||||||||||||||||
Commercial Real Estate -Other
|
1,268,321 | 788,167 | 2,056,488 | 104,352,133 | 106,408,621 | 282,173 | ||||||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||||||
Consumer Real Estate
|
- | - | - | - | 43,185,861 | 43,185,861 | ||||||||||||||||||||||
Consumer-Other
|
4,401 | 30,319 | 605 | 35,325 | 4,949,453 | 4,984,778 | - | |||||||||||||||||||||
Total
|
$ | 1,323,614 | 30,319 | 788,772 | 2,142,705 | 211,566,407 | 213,709,112 | 282,173 |
December 31, 2010
|
||||||||||||||||||||||||||||
30-59
Days Past Due |
60-89
Days Past Due |
Greater
Than 90 Days |
Total
Past Due |
Current
|
Total
Loans Receivable |
Recorded
Investment > 90 Days and Accruing |
||||||||||||||||||||||
Commercial
|
$ | 7,056 | 8,038 | - | 15,094 | 50,603,851 | 50,618,945 | - | ||||||||||||||||||||
Commercial Real Estate:
|
||||||||||||||||||||||||||||
Commercial Real Estate -Construction
|
- | - | - | - | 2,701,550 | 2,701,550 | - | |||||||||||||||||||||
Commercial Real Estate -Other
|
134,072 | 589,225 | 723,297 | 104,580,064 | 105,303,361 | - | ||||||||||||||||||||||
Consumer:
|
||||||||||||||||||||||||||||
Consumer Real Estate
|
- | - | - | - | 43,806,004 | 43,806,004 | - | |||||||||||||||||||||
Consumer-Other
|
309,684 | 5,864 | 315,548 | 5,280,256 | 5,595,804 | - | ||||||||||||||||||||||
Total
|
$ | 450,812 | 13,902 | 589,225 | 1,053,939 | 206,971,725 | 208,025,664 | - |
The Company grants short to intermediate term commercial and consumer loans to customers throughout its primary market area of Charleston, Berkeley and Dorchester counties, South Carolina. The Company’s primary market area is heavily dependent on tourism and medical services. Although the Company has a diversified loan portfolio, a substantial portion of its debtors’ ability to honor their contracts is dependent upon the stability of the economic environment in their primary market including the government, tourism and medical industries. The majority of the loan portfolio is located in the Bank’s immediate market area with a concentration in Real Estate Related (37.70%), Offices and Clinics of Medical Doctors (7.15%), Real Estate Agents and Managers (3.29%), and Legal services (2.92%). Management is satisfied with these levels of concentrations.
|
|
As of December 31, 2011 and 2010, loans individually evaluated and considered impaired are presented in the following table:
|
Impaired and Restructured Loans
For the Year Ended December 31, 2011
|
||||||||||||||||||||
With no related allowance recorded:
|
Unpaid
Principal Balance |
Recorded
Investment |
Related
Allowance |
Average
Recorded Investment |
Interest
Income Recognized |
|||||||||||||||
Commercial
|
$ | 83,350 | $ | 4,018 | $ | - | $ | 8,625 | $ | 315 | ||||||||||
Commercial Real Estate
|
4,289,820 | 4,321,755 | - | 4,299,045 | 99,046 | |||||||||||||||
Consumer Real Estate Construction
|
319,536 | 315,926 | - | 317,776 | 12,596 | |||||||||||||||
Consumer Other
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 4,692,706 | $ | 4,641,699 | $ | - | $ | 4,625,446 | $ | 111,957 | ||||||||||
With an allowance recorded:
|
||||||||||||||||||||
Commercial
|
$ | 1,360,535 | $ | 1,281,462 | $ | 1,281,462 | $ | 1,298,891 | $ | 57,458 | ||||||||||
Commercial Real Estate
|
668,950 | 625,648 | 187,713 | 634,511 | 9,957 | |||||||||||||||
Consumer Real Estate
|
822,750 | 819,341 | 345,494 | 819,423 | 34,636 | |||||||||||||||
Consumer Other
|
50,000 | 49,742 | 49,742 | 49,742 | 0 | |||||||||||||||
Total
|
$ | 2,902,235 | $ | 2,776,193 | $ | 1,864,411 | $ | 2,802,567 | $ | 102,051 |
Impaired and Restructured Loans
For the Year Ended December 31, 2010
|
||||||||||||||||||||
With no related allowance recorded:
|
Unpaid
Principal Balance |
Recorded
Investment |
Related
Allowance |
Average
Recorded Investment
|
Interest
Income Recognized |
|||||||||||||||
Commercial
|
$ | 83,350 | $ | 6,702 | $ | - | $ | 12,230 | $ | 439 | ||||||||||
Commercial Real Estate
|
2,317,543 | 2,020,682 | - | 833,939 | 66,537 | |||||||||||||||
Consumer Real Estate Construction
|
230,250 | 230,022 | - | 836,169 | 9,499 | |||||||||||||||
Consumer-Other
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 2,631,143 | $ | 2,257,406 | $ | - | $ | 1,682,338 | $ | 76,475 | ||||||||||
With an allowance recorded:
|
||||||||||||||||||||
Commercial
|
$ | 1,211,163 | $ | 1,207,163 | $ | 1,207,163 | $ | 807,846 | $ | 37,036 | ||||||||||
Commercial Real Estate Construction
|
126,000 | 94,959 | 86,084 | 87,431 | 5,277 | |||||||||||||||
Consumer Real Estate
|
- | - | - | - | - | |||||||||||||||
Consumer Other
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 1,337,163 | $ | 1,302,122 | $ | 1,293,247 | $ | 895,277 | $ | 42,313 |
The following table illustrates credit risks by category and internally assigned grades.
|
December 31, 2011
|
||||||||||||||||||||
Commercial
|
Commercial
Real Estate
Construction
|
Commercial
Real Estate
Other
|
Consumer-
Real Estate |
Consumer -
Other
|
||||||||||||||||
Pass
|
$ | 48,160,256 | $ | 3,088,190 | $ | 93,889,871 | $ | 38,551,256 | $ | 4,390,391 | ||||||||||
Watch
|
4,000,123 | 476,137 | 4,581,885 | 3,312,679 | 214,617 | |||||||||||||||
OAEM
|
2,071,137 | - | 1,905,745 | 212,545 | 311,905 | |||||||||||||||
Sub-Standard
|
1,334,009 | - | 6,031,120 | 1,109,381 | 67,865 | |||||||||||||||
Doubtful
|
- | - | - | - | - | |||||||||||||||
Loss
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 55,565,525 | $ | 3,564,327 | $ | 106,408,621 | $ | 43,185,861 | $ | 4,984,778 |
December 31, 2010
|
||||||||||||||||||||
Commercial
|
Commercial
Real Estate
Construction
|
Commercial
Real Estate
Other
|
Consumer -
Real Estate |
Consumer -
Other
|
||||||||||||||||
Pass
|
$ | 44,264,102 | $ | 2,226,324 | $ | 97,949,596 | $ | 42,017,198 | $ | 4,915,583 | ||||||||||
Watch
|
3,070,186 | 475,225 | 3,516,001 | 338,614 | 363,798 | |||||||||||||||
OAEM
|
1,934,919 | - | 116,277 | 379,092 | 234,007 | |||||||||||||||
Sub-Standard
|
1,349,738 | - | 3,721,487 | 1,071,100 | 79,985 | |||||||||||||||
Doubtful
|
- | - | - | - | 2,432 | |||||||||||||||
Loss
|
- | - | - | - | - | |||||||||||||||
Total
|
$ | 50,618,945 | $ | 2,701,549 | $ | 105,303,361 | $ | 43,806,004 | $ | 5,595,805 |
The following table sets forth the changes in the allowance and an allocation of the allowance by loan category. The allocation of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in Management’s judgment, should be charged-off. The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired. The general component covers non-impaired loans and is based on historical loss experience adjusted for current economic factors described above.
|
DECEMBER 31, 2011
|
||||||||||||||||||||||||
Commercial
|
Commercial
Real Estate
|
Consumer
Real
Estate
|
Consumer-
Other
|
Unallocated
|
Total
|
|||||||||||||||||||
Allowance for Loan Losses
|
||||||||||||||||||||||||
Beginning Balance
|
$ | 1,502,298 | $ | 128,334 | $ | 27,200 | $ | 218,897 | $ | 1,061,859 | $ | 2,938,588 | ||||||||||||
Charge-offs
|
(17,943 | ) | (303,403 | ) | (62,368 | ) | - | - | (383,714 | ) | ||||||||||||||
Recoveries
|
42,662 | 28,838 | 510 | - | - | 72,010 | ||||||||||||||||||
Provisions
|
59,493 | 566,598 | 126,060 | 231,441 | (503,592 | ) | 480,000 | |||||||||||||||||
Ending Balance
|
1,586,510 | 420,367 | 91,402 | 450,338 | 558,267 | 3,106,884 | ||||||||||||||||||
Ending Balances:
|
||||||||||||||||||||||||
Individually evaluated for impairment
|
1,285,480 | 4,947,403 | 49,742 | 1,135,267 | - | 7,417,892 | ||||||||||||||||||
Collectively evaluated for impairment
|
$ | 54,280,045 | $ | 105,025,545 | $ | 4,935,036 | $ | 42,050,594 | $ | - | $ | 206,291,220 |
DECEMBER 31, 2010
|
||||||||||||||||||||||||
Commercial
|
Commercial
Real Estate
|
Consumer
Real Estate
|
Consumer Other
|
Unallocated
|
Total
|
|||||||||||||||||||
Allowance for Loan Losses
|
||||||||||||||||||||||||
Beginning Balance
|
$ | 1,456,332 | $ | 42,448 | $ | 15,651 | $ | 197,428 | $ | 1,315,138 | $ | 3,026,997 | ||||||||||||
Charge-offs
|
(417,078 | ) | (21,356 | ) | (55,257 | ) | (285,129 | ) | - | (778,820 | ) | |||||||||||||
Recoveries
|
14,427 | 5,484 | 500 | - | - | 20,411 | ||||||||||||||||||
Provisions
|
448,617 | 101,758 | 66,306 | 306,598 | (253,279 | ) | 670,000 | |||||||||||||||||
Ending Balance
|
1,502,298 | 128,334 | 27,200 | 218,897 | 1,061,859 | 2,938,588 | ||||||||||||||||||
Ending Balances:
|
||||||||||||||||||||||||
Individually evaluated for impairment
|
1,213,865 | 2,115,641 | - | 230,022 | - | 3,559,528 | ||||||||||||||||||
Collectively evaluated for impairment
|
$ | 49,405,080 | $ | 105,889,269 | $ | 5,595,805 | $ | 43,575,982 | $ | - | $ | 204,466,136 |
Restructured loans (loans, still accruing interest, which have been renegotiated at below-market interest rates or for which other concessions have been granted) were $491,153 and $153,015 at December 31, 2011 and December 31, 2010, respectively, and are illustrated in the following table. At December 31, 2011 and December 31, 2010 all restructured loans were performing as agreed. However, the restructured loan of $153,015 at December 31, 2010 failed to continue to perform as agreed and, as a result, the loan was charged off in March 2011.
|
Modification
|
||||||||||||
As of December 31, 2011
|
||||||||||||
Number of
Contracts |
Pre-Modification
Outstanding Recorded Investment |
Post-Modification
Outstanding Recorded Investment |
||||||||||
Troubled Debt Restructurings
|
||||||||||||
Commercial
|
||||||||||||
Commercial Real Estate
|
1 | $ | 375,323 | $ | 375,323 | |||||||
Commercial Real Estate Construction
|
- | $ | - | $ | - | |||||||
Consumer Real Estate-Prime
|
1 | $ | 115,830 | $ | 115,830 | |||||||
Consumer Real Estate-Subprime
|
- | $ | - | $ | - | |||||||
Consumer Other
|
- | $ | - | $ | - | |||||||
Troubled Debt Restructurings That Subsequently Defaulted
|
- | |||||||||||
Commercial
|
- | $ | - | $ | - | |||||||
Commercial Real Estate
|
1 | $ | 153,015 | $ | 153,015 | |||||||
Commercial Real Estate Construction
|
- | $ | - | $ | - | |||||||
Consumer Real Estate-Prime
|
- | $ | - | $ | - | |||||||
Consumer Real Estate-Subprime
|
- | $ | - | $ | - | |||||||
Consumer Other
|
- | $ | - | $ | - |
Modification
|
||||||||||||
As of December 31, 2010
|
||||||||||||
Number of
Contracts |
Pre-Modification
Outstanding Recorded Investment |
Post-Modification
Outstanding Recorded Investment |
||||||||||
Troubled Debt Restructurings
|
||||||||||||
Commercial
|
- | - | - | |||||||||
Commercial Real Estate
|
1 | $ | 153,015 | $ | 153,015 | |||||||
Commercial Real Estate Construction
|
- | $ | - | $ | - | |||||||
Consumer Real Estate-Prime
|
- | $ | - | $ | - | |||||||
Consumer Real Estate-Subprime
|
- | $ | - | $ | - | |||||||
Consumer Other
|
- | $ | - | $ | - | |||||||
Troubled Debt Restructurings That Subsequently Defaulted
|
||||||||||||
Commercial
|
- | $ | - | $ | - | |||||||
Commercial Real Estate
|
- | $ | - | $ | - | |||||||
Commercial Real Estate Construction
|
- | $ | - | $ | - | |||||||
Consumer Real Estate-Prime
|
- | $ | - | $ | - | |||||||
Consumer Real Estate-Subprime
|
- | $ | - | $ | - | |||||||
Consumer Other
|
- | $ | - | $ | - |
4.
|
PREMISES, EQUIPMENT AND LEASEHOLD IMPROVEMENTS
|
Premises, equipment and leasehold improvements are summarized as follows:
|
2011
|
2010
|
|||||||
Bank buildings
|
$ | 1,813,277 | $ | 1,813,277 | ||||
Land
|
838,075 | 838,075 | ||||||
Leasehold purchase
|
30,000 | 30,000 | ||||||
Lease improvements
|
662,054 | 424,760 | ||||||
Equipment
|
3,096,152 | 2,948,691 | ||||||
6,439,558 | 6,054,803 | |||||||
Accumulated depreciation
|
(3,827,593 | ) | (3,618,277 | ) | ||||
Total
|
$ | 2,611,965 | $ | 2,436,526 |
5.
|
DEPOSITS
|
At December 31, 2011, 2010, and 2009 certificates of deposit of $100,000 or more totaled approximately $38,638,528, $45,523,280, and $41,929,687 respectively. Interest expense on these deposits was $377,839 in 2011,$540,048 in 2010, and $712,898 in 2009.
|
At December 31, 2011, the schedule maturities of certificates of deposit are as follows:
|
2012
|
$ | 55,069,291 | ||
2013
|
680,229 | |||
2014
|
134,447 | |||
2015
|
104,358 | |||
2016 and thereafter
|
67,043 | |||
$ | 56,055,368 |
At December 31, 2011, deposits with a deficit balance of $55,374 were re-classified as other loans, compared to $51,949 at December 31, 2010.
|
|
6.
|
SHORT-TERM BORROWINGS
|
7.
|
INCOME TAXES
|
Total income taxes for the years ended December 31, 2011, 2010 and 2009 are as follows
|
YEARS ENDED DECEMBER 31,
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Income tax expense
|
$ | 1,347,949 | $ | 1,384,431 | $ | 760,117 | ||||||
Shareholders’ equity, for unrealized gains (losses) on securities available for sale
|
1,035,557 | (311,158 | ) | (68,450 | ) | |||||||
Total
|
$ | 2,383,506 | $ | 1,073,273 | $ | 691,667 |
YEAR ENDED DECEMBER 31,
|
||||||||||||
2011
|
Current
|
Deferred
|
Total
|
|||||||||
U.S. Federal
|
$ | 1,292,984 | $ | (85,291 | ) | $ | 1,207,693 | |||||
State and local
|
140,256 | - | 140,256 | |||||||||
$ | 1,433,240 | $ | (85,291 | ) | $ | 1,347,949 |
YEAR ENDED DECEMBER 31,
|
||||||||||||
2010
|
Current
|
Deferred
|
Total
|
|||||||||
U.S. Federal
|
$ | 1,233,179 | $ | 12,409 | $ | 1,245,588 | ||||||
State and local
|
138,843 | - | 138,843 | |||||||||
$ | 1,372,022 | $ | 12,409 | $ | 1,384,431 |
YEAR ENDED DECEMBER 31,
|
||||||||||||
2009
|
||||||||||||
U.S. Federal
|
$ | 1,158,831 | $ | (483,397 | ) | $ | 675,434 | |||||
State and local
|
84,683 | - | 84,683 | |||||||||
$ | 1,243,514 | $ | (483,397 | ) | $ | 760,117 |
YEARS ENDED
|
||||||||||||
DECEMBER 31,
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Computed “expected” tax expense
|
$ | 1,542,671 | $ | 1,532,200 | $ | 898,013 | ||||||
Increase (reduction) in income taxes
|
||||||||||||
Resulting from: | ||||||||||||
Tax exempt interest income
|
(317,802 | ) | (270,759 | ) | (212,594 | ) | ||||||
State income tax, net of federal benefit
|
92,569 | 91,637 | 55,891 | |||||||||
Other, net
|
30,511 | 31,353 | 18,807 | |||||||||
$ | 1,347,949 | $ | 1,384,431 | $ | 760,117 |
The tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities at December 31, 2011 and 2010 are presented below:
|
DECEMBER 31,
|
||||||||
2011
|
2010
|
|||||||
Deferred tax assets:
|
||||||||
State Net Operating Loss Carryforward
|
$ | 26,101 | $ | 22,400 | ||||
Allowance for loan losses
|
987,589 | 930,369 | ||||||
Other
|
38,550 | 23,637 | ||||||
Total gross deferred tax assets
|
1,052,240 | 976,406 | ||||||
Less valuation allowance
|
(26,101 | ) | (22,400 | ) | ||||
Net deferred tax assets
|
1,026,139 | 954,006 | ||||||
Deferred tax liabilities:
|
||||||||
Prepaid expenses
|
(25,071 | ) | (23,067 | ) | ||||
Unrealized gain on securities available for sale
|
(1,182,650 | ) | (147,093 | ) | ||||
Deferred loan fees
|
(20,115 | ) | (5,884 | ) | ||||
Fixed assets, principally due to differences in depreciation
|
(65,137 | ) | (59,692 | ) | ||||
Other-Bond Accretion
|
(27,750 | ) | (62,589 | ) | ||||
Total gross deferred tax liabilities
|
(1,320,723 | ) | (298,325 | ) | ||||
Net deferred tax (liability) asset
|
$ | (294,584 | ) | $ | 655,681 |
The Company analyzed the tax positions taken in its tax returns and concluded it has no liability related to uncertain tax positions.
|
|
There was a $26,101 valuation allowance for deferred tax assets at December 31, 2011 and $22,400 at December 31, 2010 associated with the Holding Company’s state net operating loss. In assessing the realization of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred income tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible and prior to their expiration governed by the income tax code. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, and tax planning strategies in making this assessment. Based upon the level of historical taxable income and projections for future taxable income over the periods during which the deferred income tax assets are expected to be deductible, management believes it is more likely than not the Company will realize the benefits of these deductible differences, net of the existing valuation allowance at December 31, 2011. The amount of the deferred income tax asset considered realizable, however, could be reduced in the near term if estimates of future taxable income during the carry forward period are reduced.
|
|
Tax returns for 2008 and subsequent years are subject to examination by taxing authorities.
|
8.
|
COMMITMENTS AND CONTINGENCIES
|
The Company has entered into agreements to lease equipment and its office facilities under non-cancellable operating lease agreements expiring on various dates through 2012. The Company may, at its option, extend the lease of its office facility at 256 Meeting Street in Charleston, South Carolina, for two additional ten year periods, extend the lease of its Summerville office at 100 North Main Street for two additional ten year periods, and extend the land lease where the Mt. Pleasant office is located for six additional five year periods. In addition on May 27, 2010 the Company entered into a lease agreement for office space located at 1071 Morrison Drive, Charleston, SC. Management intends to exercise its option on the Meeting Street lease. Lease payments below include the lease renewal. Minimum rental commitments for these leases as of December 31, 2011 are as follows:
|
2012
|
$ | 547,915 | ||
2013
|
563,133 | |||
2014
|
543,610 | |||
2015
|
541,214 | |||
2016
|
545,486 | |||
2017 and thereafter
|
7,605,206 | |||
Total
|
$ | 10,346,564 |
Total rental expense was $526,128, $498,832 and $487,055 in 2011, 2010 and 2009, respectively.
|
|
The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. Those instruments involve, to varying degrees, elements of credit, interest rate, and liquidity risk. The Company’s exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is essentially the same as that involved in extending loan facilities to customers. The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.
|
|
Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since many of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The amount of collateral obtained if deemed necessary by the Company upon extension of credit is based on management’s credit evaluation of the borrower. Collateral held varies, but may include accounts receivable, negotiable instruments, inventory, property, plant and equipment, and real estate. Commitments to extend credit, including unused lines of credit, amounted to $47,629,822 and $44,016,496 at December 31, 2011 and 2010, respectively.
|
|
Standby letters of credit represent an obligation of the Company to a third party contingent upon the failure of the Company’s customer to perform under the terms of an underlying contract with the third party or obligates the Company to guarantee or stand as surety for the benefit of the third party. The underlying contract may entail either financial or nonfinancial obligations and may involve such things as the shipment of goods, performance of a contract, or repayment of an obligation. Under the terms of a standby letter, drafts will generally be drawn only when the underlying event fails to occur as intended. The Company can seek recovery of the amounts paid from the borrower. The majority of these standby letters of credit are unsecured. Commitments under standby letters of credit are usually for one year or less. At December 31, 2011 and 2010, the Company has recorded no liability for the current carrying amount of the obligation to perform as a guarantor; as such amounts are not considered material. The maximum potential amount of undiscounted future payments related to standby letters of credit at December 31, 2011 and 2010 was $875,679 and $532,613, respectively.
|
The Company originates certain fixed rate residential loans and commits these loans for sale. The commitments to originate fixed rate residential loans and the sales commitments are freestanding derivative instruments. The fair value of these commitments was not significant at December 31, 2011 and 2010. The Company has forward sales commitments, totaling $7,578,587 at December 31, 2011 to sell loans held for sale of $7,578,587. Such forward sales commitments are to sell loans at par value and are generally funded within 60 days. The fair value of these commitments was not significant at December 31, 2011. The Company has no embedded derivative instruments requiring separate accounting treatment.
|
|
9.
|
RELATED PARTY TRANSACTIONS
|
In the opinion of management, loans to officers and directors of the Company are made on substantially the same terms including interest rates and collateral, as those prevailing at the time for comparable loans with persons not related to the lender and do not involve more than the normal risk of collectability. There were no outstanding loans to executive officers of the Company as of December 31, 2011, 2010 and 2009. Related party loans are summarized as follows:
|
DECEMBER 31,
|
|||||||||
2011
|
2010
|
||||||||
Balance at beginning of year
|
$ | 7,618,873 | $ | 8,329,008 | |||||
New loans or advances
|
5,364,207 | 3,658,787 | |||||||
Repayments
|
(3,218,317 | ) | (4,368,922 | ) | |||||
Balance at end of year
|
$ | 9,764,763 | $ | 7,618,873 |
At December 31, 2011 and 2010 total deposits held by related parties were $6,611,683 and $1,814,006, respectively.
|
|
10.
|
OTHER EXPENSE
|
A summary of the components of other operating expense is as follows:
|
YEARS ENDED DECEMBER 31,
|
||||||||||||
2011
|
2010
|
2009
|
||||||||||
Advertising and business development
|
$ | 17,633 | $ | 10,658 | $ | 14,259 | ||||||
Supplies
|
96,654 | 111,428 | 108,027 | |||||||||
Telephone and postage
|
169,560 | 166,376 | 169,785 | |||||||||
Insurance
|
44,207 | 43,594 | 48,710 | |||||||||
Professional fees
|
465,533 | 431,990 | 410,659 | |||||||||
Data processing services
|
446,625 | 351,101 | 290,420 | |||||||||
State and FDIC insurance and fees
|
249,605 | 363,339 | 472,028 | |||||||||
Courier service
|
189,247 | 179,407 | 178,105 | |||||||||
Other
|
434,930 | 442,224 | 385,055 | |||||||||
$ | 2,113,994 | $ | 2,100,117 | $ | 2,077,048 |
11.
|
STOCK INCENTIVE PLAN AND EMPLOYEE STOCK OWNERSHIP PLAN AND TRUST
|
The Company has a Stock Incentive Plan which was approved in 1998 with 180,000 (299,475 adjusted for two 10% stock dividends, a 10% stock distribution, and a 25% stock dividend) shares reserved and a Stock Incentive Plan which was approved in 2010 with 300,000 shares reserved. Under both Plans, options are periodically granted to employees at a price not less than the fair market value of the shares at the date of grant. Employees become 20% vested after five years and then vest 20% each year until fully vested. The right to exercise each such 20% of the options is cumulative and will not expire until the tenth anniversary of the date of the grant.
|
On March 24, 2011, the Executive Committee granted options to purchase 5,000 shares of stock to one employee. Fair value was estimated at the date of grant using the Black-Scholes option pricing model with the following assumptions used for the grant: dividend yield 4.02%, historical volatility 54.43%, risk free interest rate of 3.42%, and an expected life of 10 years. In addition, the Executive Committee granted options to purchase 96,000 shares of stock to twenty-two employees (including 2 Executive Officers) on June 23, 2011. Fair value was estimated at the date of grant using the Black-Scholes option pricing model with the following assumptions used for the grant: dividend yield 4.02%, historical volatility 54.43%, risk free interest rate of 2.93%, and an expected life of 10 years.
|
|
On September 24, 2010 options to purchase 33,000 shares were granted to twenty-one employees with an exercise price of $10.77.
|
|
All outstanding options under the 1998 Omnibus Stock Incentive Plan have been retroactively restated to reflect the effects of a 10% stock dividend declared on August 26, 2010.
|
|
A summary of the activity under the 1998 and 2010 Omnibus Stock Incentive Plans for the years ended December 31, 2011, 2010, and 2009 follows:
|
2011
|
2010
|
2009
|
||||||||||||||||||||||
Shares
|
Weighted
Average Exercise Price |
Shares
|
Weighted
Average Exercise Price |
Shares
|
Weighted
Average Exercise Price |
|||||||||||||||||||
Outstanding, January 1
|
88,831 | $ | 11.51 | 86,995 | $ | 10.61 | 115,937 | $ | 9.99 | |||||||||||||||
Granted
|
101,000 | 10.48 | 33,000 | 10.77 | - | - | ||||||||||||||||||
Expired
|
(6,491 | ) | 10.47 | (1,581 | ) | 9.60 | - | - | ||||||||||||||||
Exercised
|
(15,074 | ) | 8.19 | (29,583 | ) | 8.13 | (28,942 | ) | 8.13 | |||||||||||||||
Outstanding, December 31
|
168,266 | $ | 11.23 | 88,831 | $ | 11.51 | 86,995 | $ | 10.61 |
Exercise Price: |
Number of
Options Outstanding |
Weighted
Average Remaining Contractual Life |
Weighted
Average Exercise Price |
Intrinsic
Value of Outstanding Options |
Number of
Options Exercisable |
Weighted
Average Exercise Price |
Intrinsic Value of Exercisable Options |
|||||||||||||||||||||||
$ | 8.54 | 8,591 | 1.4 | $ | 8.54 | $ | 15,034 | 5,260 | $ | 8.54 | $ | 9,205 | ||||||||||||||||||
$ | 15.11 | 18,975 | 4.4 | $ | 15.11 | $ | - | - | $ | - | $ | - | ||||||||||||||||||
$ | 14.54 | 5,500 | 5.0 | $ | 14.54 | $ | - | - | $ | - | $ | - | ||||||||||||||||||
$ | 14.10 | 5,500 | 5.5 | $ | 14.10 | $ | - | - | $ | - | $ | - | ||||||||||||||||||
$ | 12.90 | 2,200 | 6.2 | $ | 12.90 | $ | - | - | $ | $ | - | |||||||||||||||||||
$ | 10.77 | 26,500 | 8.7 | $ | 10.77 | $ | - | - | $ | $ | - | |||||||||||||||||||
$ | 11.67 | 5,000 | 9.2 | $ | 11.67 | $ | - | - | $ | $ | - | |||||||||||||||||||
$ | 10.42 | 96,000 | 9.5 | $ | 10.42 | $ | - | - | $ | - | $ | - | ||||||||||||||||||
168,266
|
8.06
|
$ |
11.23
|
$ |
15,034
|
5,260
|
$ |
8.54
|
$ |
9,205
|
The weighted average grant-date fair value of options granted in March and June of 2011 were $4.62 and $4.03, respectively. The options granted in September 2010, had a weighted average grant date fair value of $6.13. There were no options granted in 2009. The total intrinsic value of options exercised during the years ended December 31, 2011, and 2010, and 2009, were $40,773, $43,082 and $51,892, respectively.
|
A summary of the status of the Company’s nonvested shares as of December 31, 2011 is presented below:
|
Nonvested Shares:
|
Shares
|
Weighted
Average Grant-Date Fair Value |
||||||
Nonvested at beginning of year
|
71,087 | $ | 3.46 | |||||
Granted
|
101,000 | 4.06 | ||||||
Vested
|
(3,331 | ) | 2.85 | |||||
Forfeited
|
(5,750 | ) | 6.13 | |||||
Nonvested at end of year
|
163,006 | $ | 4.50 |
The Company Recognized compensation cost for the years ended December 31, 2011, 2010 and 2009 in the amount of $64,587, $50,721, and $47,200, respectively.
|
|
As of December 31, 2011 there was $573,824 of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the Plan. The cost is expected to be recognized over a weighted average period of 8.06 years.
|
|
The Company established an Employee Stock Ownership Plan (ESOP) effective January 1, 1989. Each employee who has attained age twenty-one and has completed at least 1,000 hours of service in a Plan year is eligible to participate in the ESOP. Contributions are determined annually by the Board of Directors and amounts allocable to individual participants may be limited pursuant to the provisions of Internal Revenue Code Section 415. The Company recognizes expense when the contribution is approved by the Board of Directors. The total expenses amounted to $240,000, $240,000, and $120,000 for the years ended December 31, 2011, 2010 and 2009, respectively.
|
|
12.
|
DIVIDENDS
|
The Bank’s ability to pay dividends to the Company is restricted by the laws and regulations of the State of South Carolina. Generally, these restrictions allow the Bank to pay dividends from current earnings without the prior written consent of the South Carolina Commissioner of Banking, if it received a satisfactory rating at its most recent examination. The Bank paid dividends of $1,790,000 and $1,685,000 to the Company during the years ended December 31, 2011 and 2010, respectively.
|
|
13.
|
INCOME PER COMMON SHARE
|
Basic earnings per share are computed by dividing net income by the weighted-average number of common shares outstanding. Diluted earnings per share are computed by dividing net income by the weighted-average number of common shares and potential common shares outstanding. Potential common shares consist of dilutive stock options determined using the treasury stock method and the average market price of common stock. All share and per share data have been retroactively restated for all common stock dividends and distributions including the 10% stock dividend declared on August 26, 2010.
|
|
Options to purchase 159,675 shares of common stock and options to purchase 65,175 shares of common stock with prices ranging from $10.42 to $15.11 per share were not included in the computation of diluted earnings per share for 2011 or 2010, respectively, because the options’ exercise price was greater than the average market price of common shares.
|
The following is a summary of the reconciliation of average shares outstanding for the years ended December 31:
|
2011
|
2010
|
2009
|
||||||||||||||||||||||
Basic
|
Diluted
|
Basic
|
Diluted
|
Basic
|
Diluted
|
|||||||||||||||||||
Weighted average shares outstanding
|
4,439,887 | 4,439,887 | 4,416,065 | 4,416,065 | 4,390,835 | 4,390,835 | ||||||||||||||||||
Effect of dilutive securities:
|
||||||||||||||||||||||||
Stock options
|
- | - | - | - | - | 3,531 | ||||||||||||||||||
Average shares outstanding
|
4,439,887 | 4,439,887 | 4,416,065 | 4,416,065 | 4,390,835 | 4,394,366 |
14.
|
REGULATORY CAPITAL REQUIREMENTS
|
Quantitative measures established by regulation to ensure capital adequacy require the Company and the Bank to maintain minimum amounts and ratios (set forth in the table below) of total and Tier 1 capital (as defined in the regulation) to risk-weighted assets (as defined) and to average assets. Management believes, as of December 31, 2011, that the Company and the Bank meet all capital adequacy requirements to which they are subject.
|
|
At December 31, 2011 and 2010, the Company and the Bank are categorized as “well capitalized” under the regulatory framework for prompt corrective action. To be categorized as “well capitalized” the Company and the Bank must maintain minimum total risk based, Tier 1 risk based and Tier 1 leverage ratios of 10%, 6% and 5%, respectively, and to be categorized as “adequately capitalized,” the Company and the Bank must maintain minimum total risk-based, Tier 1 risk-based and Tier 1 leverage ratios as set forth in the table below. There are no current conditions or events that management believes would change the Company’s or the Bank’s category.
|
December 31, 2011 | ||||||||||||||||||||||||
Actual
|
For Capital
Adequacy Purposes |
To Be Well
Capitalized Under |
||||||||||||||||||||||
(Dollars in Thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total capital to risk-weighted assets:
|
||||||||||||||||||||||||
Company
|
$ | 33,045 | 13.48 | % | $ | 19,606 | 8.00 | % | $ | N/A | N/A | |||||||||||||
Bank
|
$ | 32,848 | 13.41 | % | $ | 19,602 | 8.00 | % | $ | 24,503 | 10.00 | % | ||||||||||||
Tier 1 capital to risk-weighted assets:
|
||||||||||||||||||||||||
Company
|
$ | 29,981 | 12.23 | % | $ | 9,803 | 4.00 | % | $ | N/A | N/A | |||||||||||||
Bank
|
$ | 29,784 | 12.16 | % | $ | 9,801 | 4.00 | % | $ | 14,702 | 6.00 | % | ||||||||||||
Tier 1 capital to average assets:
|
||||||||||||||||||||||||
Company
|
$ | 29,981 | 8.96 | % | $ | 13,386 | 4.00 | % | $ | N/A | N/A | |||||||||||||
Bank
|
$ | 29,784 | 8.90 | % | $ | 13,380 | 4.00 | % | $ | 16,725 | 5.00 | % |
December 31, 2010 | ||||||||||||||||||||||||
Actual
|
For Capital
Adequacy Purposes |
To Be Well
Capitalized Under |
||||||||||||||||||||||
(Dollars in Thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
Total capital to risk-weighted assets:
|
||||||||||||||||||||||||
Company
|
$ | 31,423 | 13.30 | % | $ | 18,908 | 8.00 | % | $ | N/A | N/A | |||||||||||||
Bank
|
$ | 31,200 | 13.20 | % | $ | 18,903 | 8.00 | % | $ | 23,628 | 10.00 | % | ||||||||||||
Tier 1 capital to risk-weighted assets:
|
||||||||||||||||||||||||
Company
|
$ | 28,469 | 12.05 | % | $ | 9,454 | 4.00 | % | $ | N/A | N/A | |||||||||||||
Bank
|
$ | 28,246 | 11.95 | % | $ | 9,451 | 4.00 | % | $ | 14,177 | 6.00 | % | ||||||||||||
Tier 1 capital to average assets:
|
||||||||||||||||||||||||
Company
|
$ | 28,469 | 10.40 | % | $ | 10,949 | 4.00 | % | $ | N/A | N/A | |||||||||||||
Bank
|
$ | 28,246 | 10.32 | % | $ | 10,947 | 4.00 | % | $ | 13,684 | 5.00 | % |
15.
|
DISCLOSURES REGARDING FAIR VALUE OF FINANCIAL INSTRUMENTS
|
The following table is a summary of the carrying value and estimated fair value of the Company’s financial instruments as of December 31, 2011 and 2010:
|
2011
|
||||||||
Carrying
Amount
|
Estimated
Fair Value
|
|||||||
Financial Assets:
|
||||||||
Cash and due from banks
|
$ | 4,559,194 | $ | 4,559,194 | ||||
Interest bearing deposits in other banks
|
47,504,282 | 47,504,282 | ||||||
Federal funds sold
|
- | - | ||||||
Investments available for sale
|
59,552,160 | 59,552,160 | ||||||
Mortgage loans to be sold
|
7,578,587 | 7,578,587 | ||||||
Loans
|
213,709,112 | 214,294,224 | ||||||
Financial Liabilities:
|
||||||||
Deposits
|
301,127,515 | 301,830,957 | ||||||
Short-term borrowings
|
- | - |
Notional Amount | Fair Value | |||||||
Off Balance Sheet Financial Instruments:
|
||||||||
|
||||||||
Commitments to extend credit
|
$ | 47,629,822 | $ | - | ||||
Standby letters of credit
|
875,679 | - |
2010
|
||||||||
Carrying
Amount
|
Estimated
Fair Value
|
|||||||
Financial Assets:
|
||||||||
Cash and due from banks
|
$ | 4,697,450 | $ | 4,697,450 | ||||
Interest bearing deposits in other banks
|
715,231 | 715,231 | ||||||
Federal funds sold
|
19,018,104 | 19,018,104 | ||||||
Investment securities available for sale
|
39,379,613 | 39,379,613 | ||||||
Mortgage loans to be sold
|
5,908,316 | 5,908,316 | ||||||
Loans
|
208,025,664 | 215,700,695 | ||||||
Financial Liabilities
|
||||||||
Deposits
|
250,436,975 | 250,750,331 | ||||||
Short-term borrowings
|
767,497 | 767,497 |
Notional
Amount |
Fair Value
|
|||||||
Off Balance Sheet Financial Instruments:
|
||||||||
Commitments to extend credit
|
$ | 44,016,496 | $ | - | ||||
Standby letters of credit
|
532,613 | - |
16.
|
BANK OF SOUTH CAROLINA CORPORATION - PARENT COMPANY
|
The Company’s principal source of income is dividends from the Bank. Certain regulatory requirements restrict the amount of dividends which the Bank can pay to the Company. The Company’s principal asset is its investment in its Bank subsidiary. The Company’s condensed statements of financial condition as of December 31, 2011 and 2010, and the related condensed statements of operations and cash flows for the years ended December 31, 2011, 2010 and 2009, are as follows:
|
2011
|
2010
|
|||||||
Assets
|
||||||||
Cash
|
$ | 541,500 | $ | 160,497 | ||||
Investment in wholly-owned bank subsidiary
|
31,309,093 | 28,496,885 | ||||||
Other assets
|
143,276 | 61,500 | ||||||
Total assets
|
$ | 31,993,869 | $ | 28,718,882 | ||||
Liabilities and shareholders’ equity
|
||||||||
Shareholders’ equity
|
31,993,869 | 28,718,882 | ||||||
Total liabilities and shareholders’ equity
|
$ | 31,993,869 | $ | 28,718,882 |
2011
|
2010
|
2009
|
||||||||||
Interest income
|
$ | 289 | $ | 374 | $ | 540 | ||||||
Net operating expenses
|
(138,877 | ) | (136,384 | ) | (123,639 | ) | ||||||
Dividends received from bank
|
1,790,000 | 1,715,000 | 905,000 | |||||||||
Equity in undistributed earnings of subsidiary
|
1,537,906 | 1,531,523 | 1,087,953 | |||||||||
Net income
|
$ | 3,189,318 | $ | 3,110,513 | $ | 1,869,854 |
2011
|
2010
|
2009
|
||||||||||
Cash flows from operating activities:
|
||||||||||||
Net income
|
$ | 3,189,318 | $ | 3,110,513 | $ | 1,869,854 | ||||||
Stock-based compensation expense
|
64,587 | 50,721 | 47,200 | |||||||||
Equity in undistributed earnings of subsidiary
|
(1,537,906 | ) | (1,531,522 | ) | (1,087,953 | ) | ||||||
Increase in other assets
|
(81,776 | ) | (29,102 | ) | (25,521 | ) | ||||||
Net cash provided by operating activities
|
1,634,223 | 1,600,610 | 803,580 | |||||||||
Cash flows from financing activities:
|
||||||||||||
Dividends paid
|
(1,376,623 | ) | (1,688,084 | ) | (1,912,940 | ) | ||||||
Fractional shares paid
|
- | (2,466 | ) | |||||||||
Stock options exercised
|
123,403 | 210,811 | 235,315 | |||||||||
Net cash used by financing activities
|
(1,253,220 | ) | (1,479,739 | ) | (1,677,625 | ) | ||||||
Net (decrease) increase in cash
|
381,003 | 120,871 | (874,045 | ) | ||||||||
Cash at beginning of year
|
160,497 | 39,626 | 913,671 | |||||||||
Cash at end of year
|
$ | 541,500 | $ | 160,497 | $ | 39,626 | ||||||
Change in dividend payable
|
$ | 488,944 | $ | - | $ | (636,256 | ) |
17.
|
QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)
|
The tables below represent the quarterly results of operations for the years ended December 31, 2011 and 2010, respectively:
|
2011
|
||||||||||||||||
FOURTH
|
THIRD
|
SECOND
|
FIRST
|
|||||||||||||
Total interest and fee income
|
$ | 3,158,632 | $ | 3,127,754 | 3,042,514 | $ | 2,948,704 | |||||||||
Total interest expense
|
150,919 | 177,288 | 213,883 | 235,938 | ||||||||||||
Net interest income
|
3,007,713 | 2,950,466 | 2,828,631 | 2,712,766 | ||||||||||||
Provision for loan losses
|
120,000 | 120,000 | 120,000 | 120,000 | ||||||||||||
Net interest income after provisions for loan losses
|
2,887,713 | 2,830,466 | 2,708,631 | 2,592,766 | ||||||||||||
Other income
|
412,645 | 496,905 | 439,080 | 429,327 | ||||||||||||
Other expense
|
2,118,365 | 1,983,371 | 2,045,876 | 2,112,654 | ||||||||||||
Income before income tax expense
|
1,181,993 | 1,344,000 | 1,101,835 | 909,439 | ||||||||||||
Income tax expense
|
347,041 | 407,027 | 333,810 | 260,071 | ||||||||||||
Net income
|
$ | 834,952 | $ | 936,973 | $ | 768,025 | $ | 649,368 | ||||||||
Basic income per common share
|
$ | .20 | $ | .21 | $ | .17 | $ | .14 | ||||||||
Diluted income per common share
|
$ | .20 | $ | .21 | $ | .17 | $ | .14 |
2010
|
||||||||||||||||
FOURTH
|
THIRD
|
SECOND
|
FIRST
|
|||||||||||||
Total interest and fee income
|
$ | 3,112,476 | $ | 3,059,416 | $ | 2,954,837 | $ | 3,039,454 | ||||||||
Total interest expense
|
246,524 | 254,217 | 272,846 | 292,804 | ||||||||||||
Net interest income
|
2,865,952 | 2,805,199 | 2,681,991 | 2,746,650 | ||||||||||||
Provision for loan losses
|
250,000 | 190,000 | 110,000 | 120,000 | ||||||||||||
Net interest income after provisions for loan losses
|
2,615,952 | 2,615,199 | 2,571,991 | 2,626,650 | ||||||||||||
Other income
|
595,021 | 560,989 | 473,587 | 420,753 | ||||||||||||
Other expense
|
1,998,711 | 1,998,737 | 1,990,557 | 1,997,193 | ||||||||||||
Income before income tax expense
|
1,212,262 | 1,177,451 | 1,055,021 | 1,050,210 | ||||||||||||
Income tax (benefit) expense
|
379,059 | 355,850 | 326,179 | 323,343 | ||||||||||||
Net income
|
$ | 833,203 | $ | 821,601 | $ | 728,842 | $ | 726,867 | ||||||||
Basic income per common share
|
$ | .19 | $ | .19 | $ | .16 | $ | .16 | ||||||||
Diluted income per common share
|
$ | .19 | $ | .19 | $ | .16 | $ | .16 |
18.
|
Subsequent Events
|
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Nonrecognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date. Management has reviewed events occurring through the date the financial statements were available to be issued and no subsequent events occurred requiring accrual or disclosure.
|
On February 7, 2012, the Company was informed by a large depositor, that its funds would be withdrawn by the end of the month. This company was started in Charleston, SC and was purchased by an out-of-state company in 2007. The deposits remained with the Bank of South Carolina with the understanding these deposits would eventually be moved. The average available balance in these accounts for the year ending December 31, 2011 was $19,482,004.
|
None
|
An evaluation of the Company’s disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities and Exchange Act of 1934 (the “Act”) was carried out as of December 31, 2011 under the supervision and with the participation of the Company’s President and Chief Executive Officer and Executive Vice President, Chief Financial Officer and several other members of the Company’s senior Management. Based upon that evaluation the President and Chief Executive Officer and the Executive Vice President, Chief Financial Officer concluded that as of December 31, 2011, the Company’s disclosure controls and procedures were effective in ensuring that the information the Company is required to disclose in the reports filed or submitted under the act has been (i) accumulated and communicated to Management (including the President and Chief Executive Officer and Executive Vice President and Treasurer) to allow timely decisions regarding required disclosure, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.
|
The Company’s Management is responsible for establishing and maintaining adequate internal controls over financial reporting, as such term is defined in Rule 13a-15(f) of the Exchange Act. The Company’s internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of published financial statements in accordance with generally accepted accounting principles.
|
|
Under the supervision and with the participation of Management, including the President and Chief Executive Officer and the Executive Vice President, Chief Financial Officer, the Company’s Management has evaluated the effectiveness of its internal control over financial reporting as of December 31, 2011, based on the framework established in a report entitled “Internal Control-Integrated Framework” issued by the Committee of Sponsoring Organizations of the Treadway Commission and the interpretive guidance issued by the Securities and Exchange Commission in Release No. 34-55929.
|
|
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
|
The Company’s Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2011. Based on this assessment Management believes that as of December 31, 2011, the Company’s internal control over financial reporting was effective. There were no changes in the Company’s internal control over financial reporting that occurred during the year ended December 31, 2011, that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
|
|
This annual report does not include an attestation report of the Company’s registered public accounting firm regarding internal control over financial reporting. Management’s report is not subject to attestation by the Company’s registered public accounting firm pursuant to the final ruling by the Securities and Exchange Commission that permit the Company to provide only Management’s report in its annual report.
|
|
The Audit Committee, composed entirely of independent directors, meets periodically with Management, the Company’s internal auditor and Elliott Davis, LLC (separately and jointly) to discuss audit, financial and related matters. Elliott Davis, LLC and the internal auditor have direct access to the Audit Committee.
|
There is no information required to be disclosed in a report on Form 8-K during the fourth quarter of 2011 that was not reported.
|
The information required by this item contained under the sections captioned “Proposal 1-To Elect Seventeen Directors of Bank of South Carolina Corporation to Serve Until the Company’s 2013 Annual Meeting of Shareholders” and “Meetings and Committees of the Board of Directors and Corporate Governance Matters” included on pages 8-20 in the Company’s definitive Proxy Statement for its annual meeting of shareholders to be held on April 10, 2012, a copy of which has been filed with the SEC, the “Proxy Statement”, is incorporated in this document by reference.
|
|
Executive Officers The information concerning the Company’s executive officers is contained under the section captioned -“Proposal 1-To Elect Seventeen Directors of Bank of South Carolina Corporation to Serve until the Company’s 2013 Annual Meeting of Shareholders” included on pages 8-16 of the Company’s Proxy Statement and is incorporated in this document by reference.
|
|
Audit and Committee Financial Expert The Audit Committee of the Company is composed of Directors Malcolm M. Rhodes, MD (Chairman), Graham M. Eubank, Jr., Glen B. Haynes, DVM., Richard W. Hutson, Jr., Linda J. Bradley McKee, PhD., CPA., and David R. Schools. The Board has selected the Audit Committee members based on its determination that they are qualified to oversee the accounting and financial reporting processes of the Company and audits of the Company’s financial statements. Each member of the Audit Committee is “independent” as defined in the NASDAQ Stock Market listing standards for audit committee members
|
|
The Board of Directors has determined that Linda J. Bradley McKee, PhD., CPA, qualifies as a financial expert within the meaning of SEC rules and regulations and has designated Dr. Bradley McKee as the Audit Committee financial expert. Director McKee is independent as that term is used in Schedule 14A promulgated under the Exchange Act.
|
|
Code of Ethics The Company has adopted a “Code of Ethics”, applicable to the President, the Chief Financial Officer, Executive Vice-President and Treasurer and the Executive Vice-President and “Code of Conduct” for Directors, officers and employees. A copy of these policies may be obtained at the Company’s internet website: www.banksc.com.
|
|
Compliance with Insider Reporting The information contained under the section captioned “Section 16(a) Beneficial Ownership Reporting Compliance” is included on page 21 of the Company’s Proxy Statement and is incorporated in this document by reference.
|
Plan Category
|
Number of Securities
to be Issued Upon Exercise of Outstanding Options Warrants and Rights |
Weighted-Average
Exercise Price of Outstanding Options, Warrants and Rights |
Number of Securities
Remaining Available for Future Issuance Under Equity Compensation Plans 1 |
|||||||||
1998 Omnibus Stock Incentive Plan approved by Shareholders 2
|
40,766 | $ | 13.39 | - | ||||||||
2010 Omnibus Stock Incentive Plan approved by Shareholders3
|
127,500 | 10.54 | 172,500 | |||||||||
Total
|
168,266 | $ | 11.23 | 172,500 |
1
|
In accordance with the 1998 Omnibus Stock Incentive Plan, no options may be granted under this Plan after April 14, 2008, due to its expiration. Options granted before this date shall remain valid in accordance with their terms.
|
2
|
The number of securities to be issued upon exercise of the outstanding options represents the total outstanding options under the 1998 Omnibus Stock Incentive Plan. As per the agreement, the referenced options shall remain valid in accordance with their terms.
|
3
|
The 2010 Omnibus Stock Incentive Plan was approved by the Shareholders at the 2010 Annual Meeting. There were 300,000 shares reserved under this Plan. On September 24, 2010, options for 33,000 shares were granted to 21 employees (other than Executive Officers) with options for 750 shares forfeited with the resignation of one employee in 2010. On March 24, 2011, options for 5,000 shares were granted to 1 employee and on June 23, 2011, options for 96,000 shares were granted to 22 employees including Sheryl G. Sharry and Fleetwood S. Hassell, both Executive Officers who each received options for 10,000 shares. During the year ended December 31, 2011, options for 5,750 shares were forfeited with the resignation of two employees.
|
Security Ownership and Certain Beneficial Owners
|
|
Information required by this item in incorporated in this document by reference to the Section captioned “Security Ownership of Certain Beneficial Owners and Management”, included on page 4 of the Proxy Statement.
|
|
Security ownership of Management
|
|
Information required by this item is incorporated in this document by reference to the Sections captioned “Security Ownership of Certain Beneficial Owners and Management”, included on page 4 of the Proxy Statement.
|
|
Changes in Control
|
|
Management is not aware of any arrangements, including any pledge by any shareholder of the Company, the operation of which may at a subsequent date result in a change of control of the Company.
|
The information required by this item is incorporated in this document by reference to the Sections captioned “Proposal 1-To Elect Seventeen Directors of Bank of South Carolina Corporation to Serve Until the Company’s 2013 Annual Meeting of Shareholders” and “Meetings and Committees of the Board of Directors and Corporate Governance Matters”, included on pages 8-20 of the Proxy Statement.
|
The information required by this item is incorporated in this document by reference to “Proposal 2 “ to ratify the appointment of Elliott Davis, LLC as independent public accountant for the year ending December 31, 2012 and “Auditing and Related Fees”, included on page 29 of the Proxy Statement.
|
1.
|
The Consolidated Financial Statements and Report of Independent Auditors are included in this Form 10-K and listed on pages as indicated.
|
Page
|
||||
(1)
|
33
|
|||
(2)
|
34
|
|||
(3)
|
35
|
|||
(5)
|
36
|
|||
(5)
|
37
|
|||
(6)
|
38 - 69
|
2.
|
Exhibits
|
|
2.0
|
Plan of Reorganization (Filed with 1995 10-KSB)
|
|
3.0
|
Articles of Incorporation of the Registrant (Filed with 1995 10-KSB)
|
|
3.1
|
By-laws of the Registrant (Filed with 1995 10-KSB)
|
|
3.2
|
Amendments to the Articles of Incorporation of the Registrant (Filed with Form S on June 23, 2011)
|
|
4.0
|
2011 Proxy Statement (Incorporated herein)
|
|
10.0
|
Lease Agreement for 256 Meeting Street (Filed with 1995 10-KSB)
|
|
10.1
|
Sublease Agreement for Parking Facilities at 256 Meeting Street (Filed with 1995 10-KSB)
|
|
10.2
|
Lease Agreement for 100 N. Main Street, Summerville, SC (Filed with 1995 10-KSB)
|
|
10.3
|
Lease Agreement for 1337 Chuck Dawley Blvd., Mt. Pleasant, SC (Filed with 1995 10-KSB)
|
|
10.4
|
Lease Agreement for 1071 Morrison Drive, Charleston, SC (Filed With 2010 10-K)
|
|
10.5
|
1998 Omnibus Stock Incentive Plan (Filed with 2008 10-K/A)
|
|
2010 Omnibus Stock Incentive Plan (Filed with 2010 Proxy Statement)
|
||
10.7
|
2010 Omnibus Incentive Stock Option Plan (Filed with 2010 Proxy Statement)
|
|
13.0
|
2011 10-K (Incorporated herein)
|
|
14.0
|
Code of Ethics (Filed with 2004 10-KSB)
|
|
21.0
|
List of Subsidiaries of the Registrant (Filed with 1995 10-KSB)
|
|
The Registrant’s only subsidiary is The Bank of South Carolina (Filed with 1995 10-KSB)
|
||
Date: February 23, 2012
|
BANK OF SOUTH CAROLINA CORPORATION | ||
By:
|
/s/ Sheryl G. Sharry
|
||
Sheryl G. Sharry
|
|||
Chief Financial Officer
|
|||
Executive Vice President and Treasurer
|
February 23, 2012
|
/s/ David W. Bunch
|
|
David W. Bunch, Director
|
||
February 23, 2012
|
/s/ Graham M. Eubank, Jr.
|
|
Graham M. Eubank, Jr., Director
|
||
February 23, 2012
|
/s/ Fleetwood S. Hassell
|
|
Fleetwood S. Hassell, Executive Vice President
|
||
& Director
|
||
February 23, 2012
|
/s/ Glen B. Haynes
|
|
Glen B. Haynes, DVM, Director
|
||
February 23, 2012
|
|
|
William L. Hiott, Jr., Director
|
||
February 23, 2012
|
/s/ Katherine M. Huger
|
|
Katherine M. Huger, Director
|
||
February 23, 2012
|
/s/ Richard W. Hutson, Jr.
|
|
Richard W. Hutson, Jr., Director
|
||
February 23, 2012
|
/s/ Charles G. Lane
|
|
Charles G. Lane, Director
|
February 23, 2012
|
/s/ Hugh C. Lane, Jr.
|
|
Hugh C. Lane, Jr., President,
|
||
Chief Executive Officer & Director
|
||
February 23, 2012
|
/s/ Louise J. Maybank
|
|
Louise J. Maybank, Director
|
||
February 23, 2012
|
/s/ Linda J. Bradley McKee
|
|
Linda J. Bradley McKee, PHD,CPA, Director
|
||
February 23, 2012
|
/s/ Alan I. Nussbaum
|
|
Alan I. Nussbaum, MD, Director
|
||
February 23, 2012
|
/s/ Edmund Rhett, Jr.
|
|
Edmund Rhett, Jr., MD, Director
|
||
February 23, 2012
|
/s/ Malcolm M. Rhodes
|
|
Malcolm M. Rhodes, MD, Director
|
||
February 23, 2012
|
/s/ David R. Schools
|
|
David R. Schools, Director
|
||
February 23, 2012
|
/s/ Sheryl G. Sharry
|
|
Sheryl G. Sharry
|
||
Chief Financial Officer, Executive Vice
|
||
President & Treasurer, Director
|
||
February 23, 2012
|
/s/ Steve D. Swanson
|
|
Steve D. Swanson, Director
|