ý
|
Quarterly
report pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
|
o
|
Transition
report pursuant to section 13 or 15(d) of the Securities Exchange Act of
1934
|
Federal
|
74-3242562
|
(State
or other jurisdiction of
|
(I.R.S.
Employer
|
incorporation
or organization)
|
Identification
Number)
|
Large
accelerated filer ¨
|
Accelerated
filer x
|
Non-accelerated
filer ¨
|
Smaller
reporting company ¨
|
INDEX
|
||
Page
|
||
1
|
||
2
|
||
3
|
||
4
|
||
5
|
||
12
|
||
25
|
||
25
|
||
25
|
||
25
|
||
26
|
||
26
|
||
26
|
||
26
|
||
27
|
||
28
|
Exhibit
31.1
|
Certification
of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
29
|
Exhibit
31.2
|
Certification
of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
30
|
Exhibit
32.1
|
Statement
of Chief Executive Officer Furnished Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
31
|
Exhibit
32.2
|
Statement
of Chief Financial Officer Furnished Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002
|
32
|
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Cash
and due from banks
|
$ | 12,698 | $ | 14,219 | ||||
Interest-bearing
deposits
|
3,086 | 35 | ||||||
Total
cash and cash equivalents
|
15,784 | 14,254 | ||||||
Short-term
investments
|
1,043 | 1,030 | ||||||
Securities
available for sale, at fair value
|
271,377 | 201,257 | ||||||
Securities
to be held to maturity, at amortized cost (fair value $3,658
at
|
||||||||
March
31, 2008 and $3,631 at December 31, 2007)
|
3,630 | 3,632 | ||||||
Loans,
net of allowance for loan losses of $7,646 at March 31, 2008
and
|
||||||||
$7,714
at December 31, 2007
|
819,512 | 819,117 | ||||||
Other
real estate owned
|
1,030 | 880 | ||||||
Accrued
interest receivable
|
4,580 | 4,477 | ||||||
Stock
in the Federal Home Loan Bank of Boston
|
10,257 | 10,257 | ||||||
Banking
premises and equipment, net
|
10,579 | 10,600 | ||||||
Bank-owned
life insurance
|
6,733 | 6,652 | ||||||
Other
assets
|
8,772 | 7,125 | ||||||
TOTAL
ASSETS
|
$ | 1,153,297 | $ | 1,079,281 | ||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||||||
Liabilities:
|
||||||||
Deposits:
|
||||||||
Interest-bearing
|
$ | 646,705 | $ | 616,672 | ||||
Non-interest-bearing
|
108,819 | 102,010 | ||||||
Total
deposits
|
755,524 | 718,682 | ||||||
Federal
Home Loan Bank of Boston advances
|
141,409 | 107,997 | ||||||
Repurchase
agreements
|
9,686 | 13,864 | ||||||
Escrow
funds held for borrowers
|
1,514 | 1,356 | ||||||
Capitalized
lease obligation
|
1,880 | 1,890 | ||||||
Due
to broker
|
8,410 | - | ||||||
Accrued
expenses and other liabilities
|
6,462 | 9,372 | ||||||
Total
liabilities
|
924,885 | 853,161 | ||||||
Stockholders’
equity:
|
||||||||
Preferred
stock, par value $0.01 per share, authorized 50,000,000
shares;
|
||||||||
none
issued
|
- | - | ||||||
Common
stock, par value $0.01 per share, authorized 100,000,000
shares;
|
||||||||
17,763,747
shares issued at March 31, 2008 and at December 31, 2007
|
178 | 178 | ||||||
Paid-in
capital
|
166,289 | 165,920 | ||||||
Retained
earnings
|
74,005 | 73,026 | ||||||
Unearned
compensation
|
(12,659 | ) | (12,835 | ) | ||||
Accumulated
other comprehensive income (loss), net of taxes
|
599 | (169 | ) | |||||
Total
stockholders’ equity
|
228,412 | 226,120 | ||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 1,153,297 | $ | 1,079,281 | ||||
Three
Months Ended
|
||||||||
March
31,
|
||||||||
2008
|
2007
|
|||||||
Interest
and dividend income:
|
||||||||
Loans
|
$ | 12,547 | $ | 11,955 | ||||
Investments
|
2,618 | 1,982 | ||||||
Other
interest-earning assets
|
241 | 375 | ||||||
Total
interest and dividend income
|
15,406 | 14,312 | ||||||
Interest
expense:
|
||||||||
Deposits
|
4,973 | 5,181 | ||||||
Borrowings
|
1,402 | 2,175 | ||||||
Total
interest expense
|
6,375 | 7,356 | ||||||
Net
interest income before provision for loan losses
|
9,031 | 6,956 | ||||||
Provision
for loan losses
|
184 | 284 | ||||||
Net
interest income after provision for loan losses
|
8,847 | 6,672 | ||||||
Non-interest
income:
|
||||||||
Fee
income on depositors’ accounts
|
1,077 | 1,038 | ||||||
Net
gain on sale of securities
|
8 | 14 | ||||||
Wealth
management income
|
150 | 121 | ||||||
Other
income
|
284 | 225 | ||||||
Total
non-interest income
|
1,519 | 1,398 | ||||||
Non-interest
expense:
|
||||||||
Salaries
and benefits
|
4,041 | 3,838 | ||||||
Occupancy
expenses
|
509 | 491 | ||||||
Marketing
expenses
|
358 | 322 | ||||||
Data
processing expenses
|
719 | 642 | ||||||
Professional
fees
|
443 | 389 | ||||||
Other
expenses
|
1,106 | 965 | ||||||
Total
non-interest expense
|
7,176 | 6,647 | ||||||
Income
before income taxes
|
3,190 | 1,423 | ||||||
Income
tax expense
|
1,224 | 589 | ||||||
Net
income
|
$ | 1,966 | $ | 834 | ||||
Earnings
per share:
|
||||||||
Basic
|
$ | 0.12 | $ | 0.05 | ||||
Diluted
|
$ | 0.12 | $ | 0.05 | ||||
Weighted
average shares outstanding:
|
||||||||
Basic
|
16,230,847 | 16,937,538 | ||||||
Diluted
|
16,271,404 | 16,999,468 |
FOR
THE THREE MONTHS ENDED MARCH 31, 2008 and
2007
|
Accumulated
|
||||||||||||||||||||||||||||||||
Common
|
Other
|
|||||||||||||||||||||||||||||||
Shares
|
Common
|
Paid-In
|
Retained
|
Unearned
|
Treasury
|
Comprehensive
|
||||||||||||||||||||||||||
Outstanding
|
Stock
|
Capital
|
Earnings
|
Compensation
|
Stock
|
Income
(Loss)
|
Total
|
|||||||||||||||||||||||||
Balances
at December 31, 2006
|
17,154,550 | $ | 172 | $ | 75,520 | $ | 70,406 | $ | (5,772 | ) | $ | (664 | ) | $ | (1,951 | ) | $ | 137,711 | ||||||||||||||
Net
income
|
- | - | - | 834 | - | - | - | 834 | ||||||||||||||||||||||||
Other
comprehensive income
|
- | - | - | - | - | - | 443 | 443 | ||||||||||||||||||||||||
Total
comprehensive income
|
1,277 | |||||||||||||||||||||||||||||||
Cash
dividends declared ($0.06 per share)
|
- | - | - | (442 | ) | - | - | - | (442 | ) | ||||||||||||||||||||||
Treasury
stock purchases
|
(58,416 | ) | - | - | - | - | (849 | ) | - | (849 | ) | |||||||||||||||||||||
Stock-based
compensation
|
- | - | 628 | - | - | - | - | 628 | ||||||||||||||||||||||||
ESOP
shares committed to be released
|
- | - | 49 | - | 111 | - | - | 160 | ||||||||||||||||||||||||
Balances
at March 31, 2007
|
17,096,134 | $ | 172 | $ | 76,197 | $ | 70,798 | $ | (5,661 | ) | $ | (1,513 | ) | $ | (1,508 | ) | $ | 138,485 | ||||||||||||||
Balances
at December 31, 2007
|
17,763,747 | $ | 178 | $ | 165,920 | $ | 73,026 | $ | (12,835 | ) | $ | - | $ | (169 | ) | $ | 226,120 | |||||||||||||||
Net
income
|
- | - | - | 1,966 | - | - | - | 1,966 | ||||||||||||||||||||||||
Other
comprehensive income
|
- | - | - | - | - | - | 768 | 768 | ||||||||||||||||||||||||
Total
comprehensive income
|
2,734 | |||||||||||||||||||||||||||||||
Net
costs from issuance of common stock
|
||||||||||||||||||||||||||||||||
pursuant
to second-step conversion
|
- | - | (26 | ) | - | - | - | - | (26 | ) | ||||||||||||||||||||||
Cash
dividends declared ($0.06 per share)
|
- | - | - | (987 | ) | - | - | - | (987 | ) | ||||||||||||||||||||||
Stock-based
compensation
|
- | - | 375 | - | - | - | - | 375 | ||||||||||||||||||||||||
ESOP
shares committed to be released
|
- | - | 20 | - | 176 | - | - | 196 | ||||||||||||||||||||||||
Balances
at March 31, 2008
|
17,763,747 | $ | 178 | $ | 166,289 | $ | 74,005 | $ | (12,659 | ) | $ | - | $ | 599 | $ | 228,412 |
Three
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Change
in unrealized holding gains on available-for-sale
securities
|
$ | 1,225 | $ | 749 | ||||
Reclassification
adjustment for gains realized in income
|
(8 | ) | (14 | ) | ||||
Net
change in unrealized gains
|
1,217 | 735 | ||||||
Tax
effect
|
449 | 292 | ||||||
Other
comprehensive income
|
$ | 768 | $ | 443 |
2008
|
2007
|
|||||||
Cash
flows from operating activities:
|
||||||||
Net
income
|
$ | 1,966 | $ | 834 | ||||
Adjustments
to reconcile net income to net cash provided by (used in)
operating
|
||||||||
activities:
|
||||||||
Provision
for loan losses
|
184 | 284 | ||||||
ESOP
expense
|
196 | 160 | ||||||
Stock-based
compensation
|
375 | 628 | ||||||
Amortization
of premiums and discounts
|
32 | (9 | ) | |||||
Depreciation
and amortization
|
194 | 230 | ||||||
Amortization
of intangible assets
|
8 | 8 | ||||||
Net
gain on sale of other real estate owned
|
- | (14 | ) | |||||
Net
gain on sale of securities
|
(8 | ) | (14 | ) | ||||
Increase
in cash surrender value of bank-owned life insurance
|
(81 | ) | (169 | ) | ||||
Increase
in accrued interest receivable
|
(103 | ) | (110 | ) | ||||
Increase
in other assets
|
(2,104 | ) | (124 | ) | ||||
Decrease
in accrued expenses and other liabilities
|
(2,887 | ) | (878 | ) | ||||
Net
cash (used in) provided by operating activities
|
(2,228 | ) | 826 | |||||
Cash
flows from investing activities:
|
||||||||
Purchases
of securities available for sale
|
(116,039 | ) | (5,129 | ) | ||||
Proceeds
from sales of securities available for sale
|
26,434 | 2,684 | ||||||
Proceeds
from maturities, calls and principal repayments of securities available
for sale
|
29,090 | 21,967 | ||||||
Purchases
of securities held to maturity
|
- | (675 | ) | |||||
Investment
in short term time deposits
|
(13 | ) | - | |||||
Purchases
of Federal Home Loan Bank of Boston stock
|
- | (611 | ) | |||||
Proceeds
from sales of other real estate owned
|
- | 576 | ||||||
Net
loan originations and principal repayments
|
(729 | ) | (24,009 | ) | ||||
Purchases
of property and equipment
|
(170 | ) | (147 | ) | ||||
Net
cash used in investing activities
|
(61,427 | ) | (5,344 | ) | ||||
Cash
flows from financing activities:
|
||||||||
Net
increase in deposits
|
36,842 | 31,253 | ||||||
Increase
(decrease) in short term borrowings
|
11,145 | (20,000 | ) | |||||
Proceeds
of Federal Home Loan Bank of Boston long term advances
|
25,000 | 15,000 | ||||||
Repayments
of Federal Home Loan Bank of Boston long term advances
|
(2,733 | ) | (2,635 | ) | ||||
Net
decrease in repurchase agreements
|
(4,178 | ) | (1,600 | ) | ||||
Net
increase in escrow funds held for borrowers
|
158 | 416 | ||||||
Treasury
stock purchases
|
- | (849 | ) | |||||
Cash
dividends paid
|
(987 | ) | (442 | ) | ||||
Costs
from issuance of common stock pursuant to second-step
conversion
|
(26 | ) | - | |||||
Payments
on capitalized lease obligation
|
(36 | ) | - | |||||
Net
cash provided by financing activities
|
65,185 | 21,143 | ||||||
Increase
in cash and cash equivalents
|
1,530 | 16,625 | ||||||
Cash
and cash equivalents at beginning of period
|
14,254 | 25,419 | ||||||
Cash
and cash equivalents at end of period
|
$ | 15,784 | $ | 42,044 | ||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||||
Cash
paid during the period:
|
||||||||
Interest
on deposits, borrowings and other interest bearing
liabilities
|
$ | 6,349 | $ | 7,351 | ||||
Income
taxes – net
|
5,801 | 877 | ||||||
Non-cash
item:
|
||||||||
Capitalized
lease asset and obligation
|
$ | - | $ | 1,932 | ||||
Transfer
of loans to other real estate owned
|
150 | - | ||||||
Trade
date accounting for securities purchased
|
8,410 | - |
Three
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Net
income
|
$ | 1,966 | $ | 834 | ||||
Weighted
average common shares applicable to basic EPS (1)
|
16,230,847 | 16,937,538 | ||||||
Effect of dilutive potential
common shares (2, 3)
|
40,557 | 61,930 | ||||||
Weighted
average common shares applicable to diluted EPS
|
16,271,404 | 16,999,468 | ||||||
Earnings
per share:
|
||||||||
Basic
|
$ | 0.12 | $ | 0.05 | ||||
Diluted
|
$ | 0.12 | $ | 0.05 | ||||
|
||||||||
(1) In
December 2007, the Company completed a second step conversion and
offering in which each outstanding minority
|
||||||||
share was exchanged for 1.04079 shares and 9,564,570 shares were sold in a
subscription and syndicate offering. All share
|
||||||||
data in prior periods have been adjusted by the exhange
ratio.
|
||||||||
(2) For
the three months ended March 31, 2008 and March 31, 2007, options to
purchase 785,275 and 778,510 shares,
|
||||||||
respectively, were outstanding but not included in the computation of
earnings per share because they were antidilutive.
|
||||||||
(3) Includes
incremental shares related to stock options and restricted
stock.
|
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
One-to-four
family residential real estate
|
$ | 343,480 | $ | 339,470 | ||||
Commercial
real estate
|
213,322 | 214,776 | ||||||
Construction
|
41,002 | 42,059 | ||||||
Home
equity
|
115,931 | 116,241 | ||||||
Commercial
and industrial
|
81,385 | 81,562 | ||||||
Automobile
|
21,170 | 22,461 | ||||||
Consumer
|
8,697 | 8,126 | ||||||
Total
loans
|
824,987 | 824,695 | ||||||
Net
deferred loan costs and fees
|
2,171 | 2,136 | ||||||
Allowance
for loan losses
|
(7,646 | ) | (7,714 | ) | ||||
Loans,
net
|
$ | 819,512 | $ | 819,117 |
At
March 31,
|
At
December 31,
|
|||||||
2008
|
2007
|
|||||||
Non-accrual
loans:
|
||||||||
Residential
mortgages
|
$ | 1,348 | $ | 328 | ||||
Commercial
mortgages
|
526 | 553 | ||||||
Construction
|
485 | 577 | ||||||
Home
equity
|
- | 52 | ||||||
Commercial
and industrial
|
271 | 275 | ||||||
Automobile
|
- | - | ||||||
Other
consumer
|
49 | - | ||||||
Total
non-accrual loans
|
2,679 | 1,785 | ||||||
Accruing
loans 90 days or more past due
|
- | - | ||||||
Total
non-performing loans
|
2,679 | 1,785 | ||||||
Other
real estate owned
|
1,030 | 880 | ||||||
Total
non-performing assets
|
$ | 3,709 | $ | 2,665 | ||||
Ratios:
|
||||||||
Total
non-performing loans to total loans
|
0.32 | % | 0.22 | % | ||||
Total
non-performing assets to total assets
|
0.32 | % | 0.25 | % |
For
the Three Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Balance
at beginning of period
|
$ | 7,714 | $ | 7,218 | ||||
Provision
for loan losses
|
184 | 284 | ||||||
Charge-offs
|
(253 | ) | (76 | ) | ||||
Recoveries
|
1 | - | ||||||
Balance
at end of period
|
$ | 7,646 | $ | 7,426 | ||||
Ratios:
|
||||||||
Net
charge-offs to average loans
|
||||||||
outstanding
(annualized)
|
0.12 | % | 0.04 | % | ||||
Allowance
for loan losses to non-performing
|
||||||||
loans
at end of period
|
285.41 | % | 570.35 | % | ||||
Allowance
for loan losses to total
|
||||||||
loans
at end of period
|
0.93 | % | 0.94 | % |
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Unused
lines of credit
|
$ | 146,948 | $ | 146,579 | ||||
Amounts
due mortgagors
|
25,791 | 31,168 | ||||||
Standby
letters of credit
|
1,314 | 1,627 | ||||||
Commitments
to originate loans
|
23,959 | 15,890 |
March
31,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
Demand
|
$ | 108,819 | $ | 102,010 | ||||
NOW
|
34,159 | 35,207 | ||||||
Regular
savings
|
75,469 | 65,711 | ||||||
Money
market
|
177,879 | 168,107 | ||||||
Certificates
of deposit
|
359,198 | 347,647 | ||||||
$ | 755,524 | $ | 718,682 |
At
March 31, 2008
|
||||||||||||||||
Assets/Liabilities
|
||||||||||||||||
Level
1
|
Level
2
|
Level
3
|
at
Fair Value
|
|||||||||||||
Assets:
|
||||||||||||||||
Securities
available for sale
|
$ | 263,415 | $ | 7,962 | $ | - | $ | 271,377 | ||||||||
Mortgage
servicing rights
|
- | - | 135 | 135 | ||||||||||||
Total
assets
|
$ | 263,415 | $ | 7,962 | $ | 135 | $ | 271,512 |
Balance
as of January 1, 2008
|
$ | 136 | ||
Total
realized/unrealized gains (losses) included in net income
|
(1 | ) | ||
Purchases,
sales, issuances and settlements
|
- | |||
Transfers
in and out of Level 3
|
- | |||
Balance
as of March 31, 2008
|
$ | 135 |
Loans
Delinquent For
|
||||||||||||||||||||||||
60
- 89 Days
|
90
Days and Over
|
Total
|
||||||||||||||||||||||
Number
|
Amount
|
Number
|
Amount
|
Number
|
Amount
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
At March 31,
2008
|
||||||||||||||||||||||||
Residential
mortgages
|
3 | $ | 353 | 7 | $ | 1,348 | 10 | $ | 1,701 | |||||||||||||||
Commercial
mortgage
|
11 | 1,775 | 4 | 526 | 15 | 2,301 | ||||||||||||||||||
Construction
|
2 | 376 | 3 | 485 | 5 | 861 | ||||||||||||||||||
Home
equity
|
9 | 402 | - | - | 9 | 402 | ||||||||||||||||||
Commercial
and industrial
|
18 | 1,111 | 8 | 271 | 26 | 1,382 | ||||||||||||||||||
Automobile
|
3 | 18 | - | - | 3 | 18 | ||||||||||||||||||
Other
consumer
|
- | - | 1 | 49 | 1 | 49 | ||||||||||||||||||
Total
|
46 | $ | 4,035 | 23 | $ | 2,679 | 69 | $ | 6,714 | |||||||||||||||
At December 31,
2007
|
||||||||||||||||||||||||
Residential
mortgages
|
2 | $ | 595 | 4 | $ | 328 | 6 | $ | 923 | |||||||||||||||
Commercial
mortgage
|
11 | 1,546 | 5 | 555 | 16 | 2,101 | ||||||||||||||||||
Construction
|
- | - | 3 | 578 | 3 | 578 | ||||||||||||||||||
Home
equity
|
11 | 489 | 3 | 52 | 14 | 541 | ||||||||||||||||||
Commercial
and industrial
|
20 | 948 | 10 | 272 | 30 | 1,220 | ||||||||||||||||||
Automobile
|
5 | 46 | - | - | 5 | 46 | ||||||||||||||||||
Other
consumer
|
4 | 58 | - | - | 4 | 58 | ||||||||||||||||||
Total
|
53 | $ | 3,682 | 25 | $ | 1,785 | 78 | $ | 5,467 |
At
March 31,
|
At
December 31,
|
|||||||
2008
|
2007
|
|||||||
(In
thousands)
|
||||||||
Residential Real Estate
(1):
|
||||||||
Substandard
assets
|
$ | 1,753 | (2) | $ | 1,278 | |||
All
Other Loans:
|
||||||||
Special
mention assets
|
13,339 | 13,800 | ||||||
Substandard
assets
|
16,468 | 19,377 | ||||||
Doubtful
assets
|
265 | 244 | ||||||
Loss
assets
|
- | - | ||||||
Foreclosed
Assets:
|
||||||||
Other
real estate owned
|
1,030 | 880 | ||||||
Total
classified assets
|
$ | 32,855 | $ | 35,579 | ||||
(1) Includes
one-to-four family loans and home equity loans and lines of
credit.
|
||||||||
(2) Includes
eight residential loans, four of which are in foreclosure or
liquidation proceedings.
|
Three
Months Ended March 31,
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
Interest
|
Interest
|
|||||||||||||||||||||||
Average
|
and
|
Yield/
|
Average
|
and
|
Yield/
|
|||||||||||||||||||
Balance
|
Dividends
|
Cost
|
Balance
|
Dividends
|
Cost
|
|||||||||||||||||||
(Dollars
in thousands)
|
||||||||||||||||||||||||
Interest-earning
assets:
|
||||||||||||||||||||||||
Loans:
|
||||||||||||||||||||||||
Residential
real estate
|
$ | 348,753 | $ | 4,921 | 5.64 | % | $ | 336,891 | $ | 4,744 | 5.63 | % | ||||||||||||
Commercial
real estate
|
248,963 | 4,021 | 6.46 | % | 225,188 | 3,704 | 6.58 | % | ||||||||||||||||
Home
equity
|
117,254 | 1,794 | 6.12 | % | 115,715 | 1,873 | 6.47 | % | ||||||||||||||||
Commercial
and industrial
|
82,382 | 1,389 | 6.74 | % | 68,716 | 1,257 | 7.32 | % | ||||||||||||||||
Consumer
and other
|
30,950 | 422 | 5.45 | % | 29,791 | 377 | 5.06 | % | ||||||||||||||||
Total
loans
|
828,302 | 12,547 | 6.06 | % | 776,301 | 11,955 | 6.16 | % | ||||||||||||||||
Investment
securities
|
211,880 | 2,618 | 4.94 | % | 180,491 | 1,982 | 4.39 | % | ||||||||||||||||
Other
interest-earning assets
|
21,796 | 241 | 4.42 | % | 28,320 | 375 | 5.30 | % | ||||||||||||||||
Total
interest-earning assets
|
1,061,978 | 15,406 | 5.80 | % | 985,112 | 14,312 | 5.81 | % | ||||||||||||||||
Noninterest-earning
assets
|
33,888 | 31,257 | ||||||||||||||||||||||
Total
assets
|
$ | 1,095,866 | $ | 1,016,369 | ||||||||||||||||||||
Interest-bearing
liabilities:
|
||||||||||||||||||||||||
Savings
accounts
|
$ | 67,550 | 166 | 0.98 | % | $ | 64,922 | 139 | 0.86 | % | ||||||||||||||
Money
market accounts
|
174,802 | 1,009 | 2.31 | % | 174,194 | 1,356 | 3.11 | % | ||||||||||||||||
NOW
accounts
|
31,926 | 41 | 0.51 | % | 34,130 | 44 | 0.52 | % | ||||||||||||||||
Certificates
of deposit
|
354,031 | 3,757 | 4.24 | % | 323,984 | 3,642 | 4.50 | % | ||||||||||||||||
Total
interest-bearing deposits
|
628,309 | 4,973 | 3.17 | % | 597,230 | 5,181 | 3.47 | % | ||||||||||||||||
FHLB
advances
|
116,519 | 1,301 | 4.47 | % | 170,727 | 2,023 | 4.74 | % | ||||||||||||||||
Other
interest-bearing liabilities
|
11,592 | 101 | 3.49 | % | 12,635 | 152 | 4.81 | % | ||||||||||||||||
Total
interest-bearing liabilities
|
756,420 | 6,375 | 3.37 | % | 780,592 | 7,356 | 3.77 | % | ||||||||||||||||
Demand
deposits
|
101,785 | 94,302 | ||||||||||||||||||||||
Other
noninterest-bearing liabilities
|
10,248 | 3,179 | ||||||||||||||||||||||
Total
liabilities
|
868,453 | 878,073 | ||||||||||||||||||||||
Stockholders'
equity
|
227,413 | 138,296 | ||||||||||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 1,095,866 | $ | 1,016,369 | ||||||||||||||||||||
Net
interest income
|
$ | 9,031 | $ | 6,956 | ||||||||||||||||||||
Interest
rate spread(1)
|
2.43 | % | 2.04 | % | ||||||||||||||||||||
Net
interest-earning assets(2)
|
$ | 305,558 | $ | 204,520 | ||||||||||||||||||||
Net
interest margin(3)
|
3.40 | % | 2.82 | % | ||||||||||||||||||||
Average
interest-earning assets to
|
||||||||||||||||||||||||
average
interest-bearing liabilities
|
140.40 | % | 126.20 | % | ||||||||||||||||||||
Three
Months Ended March 31
|
||||||||||||
2008
vs. 2007
|
||||||||||||
Increase
(Decrease) Due to
|
||||||||||||
Volume
|
Rate
|
Net
|
||||||||||
(In
thousands)
|
||||||||||||
Interest-earning
assets:
|
||||||||||||
Loans:
|
||||||||||||
Residential
real estate
|
$ | 167 | $ | 10 | $ | 177 | ||||||
Commercial
real estate
|
385 | (68 | ) | 317 | ||||||||
Home
equity
|
25 | (104 | ) | (79 | ) | |||||||
Commercial
and industrial
|
236 | (104 | ) | 132 | ||||||||
Consumer
and other
|
15 | 30 | 45 | |||||||||
Total
loans
|
828 | (236 | ) | 592 | ||||||||
Investment
securities
|
370 | 266 | 636 | |||||||||
Other
interest-earning assets
|
(78 | ) | (56 | ) | (134 | ) | ||||||
Total
interest-earning assets
|
1,120 | (26 | ) | 1,094 | ||||||||
Interest-bearing
liabilities:
|
||||||||||||
Savings
accounts
|
6 | 21 | 27 | |||||||||
Money
market accounts
|
5 | (352 | ) | (347 | ) | |||||||
NOW
accounts
|
(3 | ) | - | (3 | ) | |||||||
Certificates
of deposit
|
326 | (211 | ) | 115 | ||||||||
Total
interest-bearing deposits
|
334 | (542 | ) | (208 | ) | |||||||
FHLB
advances
|
(611 | ) | (111 | ) | (722 | ) | ||||||
Other
interest-bearing liabilities
|
(12 | ) | (39 | ) | (51 | ) | ||||||
Total
interest-bearing liabilities
|
(289 | ) | (692 | ) | (981 | ) | ||||||
Change
in net interest income
|
$ | 1,409 | $ | 666 | $ | 2,075 |
Net
Interest Income At-Risk
|
||||
Estimated
Increase (Decrease)
|
Estimated
Increase (Decrease)
|
|||
Change
in Interest Rates
|
in
NII
|
in
NII
|
||
(Basis
Points)
|
(March
31, 2008)
|
(December
31, 2007)
|
||
-100
|
0.5%
|
1.7%
|
||
Stable
|
0.0%
|
0.0%
|
||
+200
|
(1.2)%
|
(4.2)%
|
||
March
31, 2008
|
|||||||||||
NPV
as a Percentage of Present
|
|||||||||||
Value
of Assets (3)
|
|||||||||||
Estimated
Increase (Decrease) in
|
|
||||||||||
Change
in
|
NPV
|
Increase
|
|||||||||
Interest
Rates
|
Estimated
|
(Decrease)
|
|||||||||
(basis
points) (1)
|
NPV (2)
|
Amount
|
Percent
|
NPV
Ratio (4)
|
(basis
points)
|
||||||
(Dollars
in thousands)
|
|||||||||||
+300
|
$ 95,614
|
$ (71,965)
|
(43)%
|
9.21%
|
(526)
|
||||||
+200
|
121,249
|
(46,330)
|
(28)
|
11.28
|
(329)
|
||||||
+100
|
147,242
|
(20,337)
|
(12)
|
13.22
|
(135)
|
||||||
0
|
167,579
|
14.57
|
|||||||||
-100
|
181,892
|
14,313
|
9
|
15.41
|
83
|
(1)
|
Assumes
an instantaneous uniform change in interest rates at all
maturities.
|
||||||||||
(2)
|
NPV
is the discounted present value of expected cash flows from assets,
liabilities and off-balance sheet contracts.
|
||||||||||
(3)
|
Present
value of assets represents the discounted present value of incoming cash
flows on interest-earning assets.
|
||||||||||
(4)
|
NPV
ratio represents NPV divided by the present value of
assets.
|
||||||||||
December
31, 2007
|
|||||||||||
NPV
as a Percentage of Present
|
|||||||||||
Value
of Assets (3)
|
|||||||||||
Change
in
|
Estimated
Increase (Decrease) in NPV |
Increase
|
|||||||||
Interest
Rates
|
Estimated
|
(Decrease)
|
|||||||||
(basis
points) (1)
|
NPV (2)
|
Amount
|
Percent
|
NPV
Ratio (4)
|
(basis
points)
|
||||||
(Dollars
in thousands)
|
|||||||||||
+300
|
$ 108,167
|
$ (64,752)
|
(37)%
|
11.24%
|
(504)
|
||||||
+200
|
130,569
|
(42,351)
|
(24)
|
13.13
|
(316)
|
||||||
+100
|
153,090
|
(19,829)
|
(11)
|
14.88
|
(140)
|
||||||
0
|
172,919
|
16.29
|
|||||||||
-100
|
186,881
|
13,962
|
8
|
17.14
|
86
|
||||||
(1)
|
Assumes
an instantaneous uniform change in interest rates at all
maturities.
|
||||||||||
(2)
|
NPV
is the discounted present value of expected cash flows from assets,
liabilities and off-balance sheet contracts.
|
||||||||||
(3)
|
Present
value of assets represents the discounted present value of incoming cash
flows on interest-earning assets.
|
||||||||||
(4)
|
NPV
ratio represents NPV divided by the present value of
assets.
|
Payments
Due by Period
|
||||||||||||||||||||
Less
Than
|
One
to Three
|
Three
to Five
|
More
than
|
|||||||||||||||||
One
Year
|
Years
|
Years
|
Five
Years
|
Total
|
||||||||||||||||
Contractual
Obligations:
|
||||||||||||||||||||
Certificates
of deposit
|
$ | 294,413 | $ | 59,630 | $ | 5,155 | $ | - | $ | 359,198 | ||||||||||
Federal
Home Loan Bank advances
|
27,496 | 48,658 | 39,990 | 25,265 | 141,409 | |||||||||||||||
Repurchase
agreements
|
9,686 | - | - | - | 9,686 | |||||||||||||||
Standby
letters of credit
|
1,314 | - | - | - | 1,314 | |||||||||||||||
Operating
leases
|
625 | 1,214 | 947 | 4,377 | 7,163 | |||||||||||||||
Capitalized
lease
|
146 | 292 | 292 | 2,615 | 3,345 | |||||||||||||||
Future
benefits to be paid under retirement plans
|
196 | - | 3,257 | 610 | 4,063 | |||||||||||||||
Total
|
$ | 333,876 | $ | 109,794 | $ | 49,641 | $ | 32,867 | $ | 526,178 | ||||||||||
Commitments
to extend credit
|
$ | 198,012 | $ | - | $ | - | $ | - | $ | 198,012 |
As
of March 31, 2008:
|
||||
Total
risk-based capital
|
20.03 | % | ||
Tier
1 risk-based capital
|
19.07 | % | ||
Tier
1 (core) capital
|
13.19 | % | ||
Tangible
equity
|
13.19 | % | ||
As
of December 31, 2007:
|
||||
Total
risk-based capital
|
20.25 | % | ||
Tier
1 risk-based capital
|
19.25 | % | ||
Tier
1 (core) capital
|
14.00 | % | ||
Tangible
equity
|
14.00 | % | ||
ITEM
6.
|
Exhibits.
|
3.1
|
Articles
of Incorporation of United Financial Bancorp, Inc. (1)
|
3.2
|
Bylaws
of United Financial Bancorp, Inc. (2)
|
4
|
Form
of Common Stock Certificate of United Financial Bancorp, Inc.
(1)
|
10.1
|
Form
of Employee Stock Ownership Plan (3)
|
10.2
|
Employment
Agreement by and between United Bank and Richard B. Collins
(4)
|
10.3
|
Change
in Control Agreement by and between United Bank and Keith E. Harvey
(4)
|
10.4
|
Change
in Control Agreement by and between United Bank and J. Jeffrey Sullivan
(4)
|
10.5
|
Change
in Control Agreement by and between United Bank and Mark A. Roberts
(4)
|
10.6
|
United
Bank 2007 Supplemental Retirement Plan for Senior Executives
(4)
|
10.7
|
Split
Dollar Life Insurance Agreement by and between United Bank and Richard B.
Collins (5)
|
10.8
|
Split
Dollar Life Insurance Agreement by and between United Bank and Keith E.
Harvey (5)
|
10.9
|
Split
Dollar Life Insurance Agreement by and between United Bank and John J.
Patterson (5)
|
10.10
|
United
Bank 2006 Stock-Based Incentive Plan (6)
|
10.11
|
United
Bank 2007 Annual Incentive Plan (7)
|
10.12
|
United
Bank 2007 Director Retirement Plan (8)
|
10.13
|
Directors
Fee Continuation Plan (3)
|
10.14
|
Deferred
Income Agreement by and between United Bank and Donald G. Helliwell
(3)
|
10.15
|
Deferred
Income Agreement by and between United Bank and Robert W. Bozenhard, Jr.
(3)
|
10.16
|
Deferred
Income Agreement by and between United Bank and George W. Jones
(3)
|
11
|
Statement
Regarding Computation of Per Share Earnings (refer to Note D of Part
I,
|
Item
1- Consolidated Financial Statements
|
|
21
|
Subsidiaries
of Registrant (1)
|
Certification
of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
Certification
of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002
|
|
Certification
of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
|
32.2 |
Certification
of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002
|
(1)
|
Incorporated
by reference to the Registration Statement on Form S-1 of United Financial
Bancorp, Inc. (File No. 333-144245), originally filed with the Securities
and Exchange Commission on June 29, 2007.
|
(2)
|
Incorporated
by reference to the Form 8-K of United Financial Bancorp, Inc. filed with
the Securities and Exchange Commission on April 22,
2008.
|
(3)
|
Incorporated
by reference to the Registration Statement on Form S-1 of United Financial
Bancorp, Inc. (File No. 333-123371), originally filed with the
Securities and Exchange Commission on March 16,
2005.
|
(4)
|
Incorporated
by reference to the Form 8-K of United Financial Bancorp, Inc. filed with
the Securities and Exchange Commission on November 29,
2007.
|
(5)
|
Incorporated
by reference to the Form 8-K of United Financial Bancorp, Inc. filed with
the Securities and Exchange Commission on January 2,
2008.
|
(6)
|
Incorporated
by reference to Appendix B to the proxy statement for the 2006 Annual
Meeting of Stockholders of United Financial Bancorp, Inc. (File No.
000-51369), filed by United Financial Bancorp, Inc. under the Securities
Exchange Act of 1934, on June 12, 2006.
|
(7)
|
Incorporated
by reference to the Form 10-K of United Financial Bancorp, Inc. filed with
the Securities and Exchange Commission on March 17,
2008.
|
(8)
|
Incorporated
by reference to the Form 8-K of United Financial Bancorp, Inc. filed with
the Securities and Exchange Commission on November 21,
2007.
|
United Financial Bancorp, Inc. | |
Date:
May
8, 2008
|
By: /s/ Richard B.
Collins
|
Richard B. Collins
|
|
Chairman,
President and Chief Executive Officer
|
|
Date:
May
8, 2008
|
By: /s/ Mark A.
Roberts
|
Mark A. Roberts
|
|
Executive
Vice President and Chief Financial
Officer
|