UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
| x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2012
or
| ¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File Number: 0-20146
EAGLE FINANCIAL SERVICES, INC.
(Exact name of registrant as specified in its charter)
| Virginia | 54-1601306 | |
| (State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
| 2 East Main Street P.O. Box 391 Berryville, Virginia |
22611 | |
| (Address of principal executive offices) | (Zip Code) | |
(540) 955-2510
(Registrants telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (232.405 of this Chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
| Large accelerated filer | ¨ | Accelerated filer | ¨ | |||
| Non-accelerated filer | ¨ (Do not check if a smaller reporting company.) | Smaller reporting company | x | |||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
The number of shares of the registrants Common Stock ($2.50 par value) outstanding as of November 2, 2012 was 3,344,737.
PART I - FINANCIAL INFORMATION
EAGLE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
(dollars in thousands, except share amounts)
| September 30, 2012 |
December 31, 2011 |
|||||||
| (Unaudited) | ||||||||
| Assets |
||||||||
| Cash and due from banks |
$ | 7,978 | $ | 7,610 | ||||
| Interest-bearing deposits with other institutions |
13,834 | 14,331 | ||||||
|
|
|
|
|
|||||
| Total cash and cash equivalents |
21,812 | 21,941 | ||||||
|
|
|
|
|
|||||
| Securities available for sale, at fair value |
101,186 | 114,134 | ||||||
| Restricted investments |
2,777 | 3,520 | ||||||
| Loans |
427,499 | 410,424 | ||||||
| Allowance for loan losses |
(7,961 | ) | (8,743 | ) | ||||
|
|
|
|
|
|||||
| Net Loans |
419,538 | 401,681 | ||||||
|
|
|
|
|
|||||
| Bank premises and equipment, net |
16,420 | 15,200 | ||||||
| Other real estate owned, net of allowance |
2,364 | 2,378 | ||||||
| Other assets |
10,055 | 9,168 | ||||||
|
|
|
|
|
|||||
| Total assets |
$ | 574,152 | $ | 568,022 | ||||
|
|
|
|
|
|||||
| Liabilities and Shareholders Equity |
||||||||
| Liabilities |
||||||||
| Deposits: |
||||||||
| Noninterest bearing demand deposits |
$ | 122,093 | $ | 107,237 | ||||
| Savings and interest bearing demand deposits |
219,984 | 210,158 | ||||||
| Time deposits |
115,101 | 131,070 | ||||||
|
|
|
|
|
|||||
| Total deposits |
$ | 457,178 | $ | 448,465 | ||||
| Federal funds purchased and securities sold under agreements to repurchase |
10,000 | 10,000 | ||||||
| Federal Home Loan Bank advances |
32,250 | 42,250 | ||||||
| Trust preferred capital notes |
7,217 | 7,217 | ||||||
| Other liabilities |
4,709 | 2,000 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
$ | 511,354 | $ | 509,932 | ||||
|
|
|
|
|
|||||
| Shareholders Equity |
||||||||
| Preferred stock, $ 10 par value; 500,000 shares authorized and unissued |
$ | | $ | | ||||
| Common stock, $ 2.50 par value; authorized 10,000,000 shares; issued 2012, 3,324,636; issued 2011, 3,286,992 |
8,312 | 8,217 | ||||||
| Surplus |
10,218 | 9,568 | ||||||
| Retained earnings |
40,548 | 37,374 | ||||||
| Accumulated other comprehensive income |
3,720 | 2,931 | ||||||
|
|
|
|
|
|||||
| Total shareholders equity |
$ | 62,798 | $ | 58,090 | ||||
|
|
|
|
|
|||||
| Total liabilities and shareholders equity |
$ | 574,152 | $ | 568,022 | ||||
|
|
|
|
|
|||||
See Notes to Consolidated Financial Statements
1
EAGLE FINANCIAL SERVICES, INC.
Consolidated Statements of Income (Unaudited)
(dollars in thousands, except per share amounts)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Interest and Dividend Income |
||||||||||||||||
| Interest and fees on loans |
$ | 5,634 | $ | 5,750 | $ | 17,057 | $ | 17,192 | ||||||||
| Interest and dividends on securities available for sale: |
||||||||||||||||
| Taxable interest income |
524 | 603 | 1,676 | 2,056 | ||||||||||||
| Interest income exempt from federal income taxes |
337 | 367 | 1,048 | 1,029 | ||||||||||||
| Dividends |
87 | 189 | 297 | 315 | ||||||||||||
| Interest on deposits in banks |
4 | 11 | 9 | 31 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total interest and dividend income |
$ | 6,586 | $ | 6,920 | $ | 20,087 | $ | 20,623 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Interest Expense |
||||||||||||||||
| Interest on deposits |
$ | 377 | $ | 595 | $ | 1,218 | $ | 1,890 | ||||||||
| Interest on federal funds purchased and securities sold under agreements to repurchase |
90 | 93 | 270 | 275 | ||||||||||||
| Interest on Federal Home Loan Bank advances |
273 | 420 | 844 | 1,310 | ||||||||||||
| Interest on trust preferred capital notes |
37 | 34 | 112 | 102 | ||||||||||||
| Interest on interest rate swap |
43 | 46 | 126 | 136 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total interest expense |
$ | 820 | $ | 1,188 | $ | 2,570 | $ | 3,713 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net interest income |
$ | 5,766 | $ | 5,732 | $ | 17,517 | $ | 16,910 | ||||||||
| Provision For Loan Losses |
1,050 | 1,050 | 1,650 | 2,850 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net interest income after provision for loan losses |
$ | 4,716 | $ | 4,682 | $ | 15,867 | $ | 14,060 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Noninterest Income |
||||||||||||||||
| Income from fiduciary activities |
$ | 205 | $ | 189 | $ | 726 | $ | 698 | ||||||||
| Service charges on deposit accounts |
390 | 406 | 1,112 | 1,190 | ||||||||||||
| Other service charges and fees |
898 | 861 | 2,576 | 2,473 | ||||||||||||
| Gain (loss) on securities |
1 | (8 | ) | 15 | 155 | |||||||||||
| Other operating income |
59 | 24 | 167 | 80 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total noninterest income |
$ | 1,553 | $ | 1,472 | $ | 4,596 | $ | 4,596 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Noninterest Expenses |
||||||||||||||||
| Salaries and employee benefits |
$ | 2,651 | $ | 2,688 | $ | 7,935 | $ | 7,588 | ||||||||
| Occupancy expenses |
279 | 286 | 858 | 877 | ||||||||||||
| Equipment expenses |
162 | 164 | 502 | 507 | ||||||||||||
| Advertising and marketing expenses |
132 | 157 | 347 | 408 | ||||||||||||
| Stationery and supplies |
91 | 53 | 231 | 221 | ||||||||||||
| ATM network fees |
139 | 131 | 396 | 377 | ||||||||||||
| Other real estate owned expense |
8 | 39 | 58 | 146 | ||||||||||||
| (Gain) loss on the sale of other real estate owned |
| 78 | (15 | ) | 255 | |||||||||||
| FDIC assessment |
96 | 170 | 202 | 546 | ||||||||||||
| Computer software expense |
100 | 190 | 336 | 458 | ||||||||||||
| Bank franchise tax |
94 | 102 | 290 | 275 | ||||||||||||
| Professional fees |
237 | 105 | 757 | 634 | ||||||||||||
| Other operating expenses |
588 | 482 | 1,662 | 1,477 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total noninterest expenses |
$ | 4,577 | $ | 4,645 | $ | 13,559 | $ | 13,769 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Income before income taxes |
$ | 1,692 | $ | 1,509 | $ | 6,904 | $ | 4,887 | ||||||||
| Income Tax Expense |
439 | 370 | 1,935 | 1,258 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income |
$ | 1,253 | $ | 1,139 | $ | 4,969 | $ | 3,629 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Earnings Per Share |
||||||||||||||||
| Net income per common share, basic |
$ | 0.38 | $ | 0.34 | $ | 1.50 | $ | 1.10 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Net income per common share, diluted |
$ | 0.37 | $ | 0.34 | $ | 1.49 | $ | 1.10 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
See Notes to Consolidated Financial Statements
2
EAGLE FINANCIAL SERVICES, INC.
Consolidated Statements of Comprehensive Income (Unaudited)
(dollars in thousands)
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Net income |
$ | 1,253 | $ | 1,139 | $ | 4,969 | $ | 3,629 | ||||||||
| Other comprehensive income: |
||||||||||||||||
| Unrealized gain on available for sale securities, net of deferred income taxes of $151 and $445 for the three months ended September 30, 2012 and 2011, respectively and $437 and $956 for the nine months ended September 30, 2012 and 2011, respectively |
293 | 865 | 850 | 1,855 | ||||||||||||
| Change in market value of interest rate swap, net of deferred income taxes of $14 and $100 for the three months ended September 30, 2012 and 2011, respectively and $31 and $139 for the nine months ended September 30, 2012 and 2011, respectively |
(25 | ) | (195 | ) | (61 | ) | (270 | ) | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total other comprehensive income |
268 | 670 | 789 | 1,585 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total comprehensive income |
$ | 1,521 | $ | 1,809 | $ | 5,758 | $ | 5,214 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
See Notes to Consolidated Financial Statements
3
EAGLE FINANCIAL SERVICES, INC.
Consolidated Statements of Changes in Shareholders Equity (Unaudited)
(dollars in thousands, except share and per share amounts)
| Common Stock |
Surplus | Retained Earnings |
Accumulated Other Comprehensive Income |
Total | ||||||||||||||||
| Balance, December 31, 2010 |
$ | 8,124 | $ | 9,076 | $ | 35,419 | $ | 1,210 | $ | 53,829 | ||||||||||
| Net income |
3,629 | 3,629 | ||||||||||||||||||
| Other comprehensive income |
1,585 | 1,585 | ||||||||||||||||||
| Restricted stock awards, stock incentive plan (5,691 shares) |
14 | (14 | ) | | ||||||||||||||||
| Stock-based compensation expense |
110 | 110 | ||||||||||||||||||
| Issuance of common stock, dividend investment plan (29,201 shares) |
73 | 380 | 453 | |||||||||||||||||
| Issuance of common stock, employee benefit plan (5,184 shares) |
13 | 76 | 89 | |||||||||||||||||
| Dividends declared ($0.54 per share) |
(1,772 | ) | (1,772 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Balance, September 30, 2011 |
$ | 8,224 | $ | 9,628 | $ | 37,276 | $ | 2,795 | $ | 57,923 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Balance, December 31, 2011 |
$ | 8,217 | $ | 9,568 | $ | 37,374 | $ | 2,931 | $ | 58,090 | ||||||||||
| Net income |
4,969 | 4,969 | ||||||||||||||||||
| Other comprehensive income |
789 | 789 | ||||||||||||||||||
| Restricted stock awards, stock incentive plan (7,363 shares) |
19 | (19 | ) | | ||||||||||||||||
| Income tax benefit on vesting of restricted stock |
2 | 2 | ||||||||||||||||||
| Stock-based compensation expense |
173 | 173 | ||||||||||||||||||
| Issuance of common stock, dividend investment plan (24,101 shares) |
61 | 402 | 463 | |||||||||||||||||
| Issuance of common stock, employee benefit plan (6,180 shares) |
15 | 92 | 107 | |||||||||||||||||
| Dividends declared ($0.54 per share) |
(1,795 | ) | (1,795 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Balance, September 30, 2012 |
$ | 8,312 | $ | 10,218 | $ | 40,548 | $ | 3,720 | $ | 62,798 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
See Notes to Consolidated Financial Statements
4
EAGLE FINANCIAL SERVICES, INC.
Consolidated Statements of Cash Flows (Unaudited)
(dollars in thousands)
| Nine Months Ended September 30, |
||||||||
| 2012 | 2011 | |||||||
| Cash Flows from Operating Activities |
||||||||
| Net income |
$ | 4,969 | $ | 3,629 | ||||
| Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
| Depreciation |
624 | 629 | ||||||
| Amortization of intangible and other assets |
95 | 67 | ||||||
| Provision for loan losses |
1,650 | 2,850 | ||||||
| Provision for other real estate owned |
| 75 | ||||||
| Loss on the sale of bank premises and equipment |
| 1 | ||||||
| (Gain) loss on the sale of other real estate owned |
(15 | ) | 255 | |||||
| Loss on the sale of repossessed assets |
2 | 20 | ||||||
| (Gain) on the sale of securities |
(15 | ) | (155 | ) | ||||
| Accrual of restricted stock awards |
173 | 110 | ||||||
| Premium amortization on securities, net |
151 | 69 | ||||||
| Changes in assets and liabilities: |
||||||||
| (Increase) decrease in other assets |
(1,431 | ) | 423 | |||||
| Increase in other liabilities |
2,618 | 1,678 | ||||||
|
|
|
|
|
|||||
| Net cash provided by operating activities |
$ | 8,821 | $ | 9,651 | ||||
|
|
|
|
|
|||||
| Cash Flows from Investing Activities |
||||||||
| Proceeds from maturities and principal payments of securities available for sale |
$ | 17,299 | $ | 30,281 | ||||
| Proceeds from the sale of securities |
2,072 | 4,849 | ||||||
| Purchases of securities available for sale |
(5,272 | ) | (42,435 | ) | ||||
| Proceeds from the sale of restricted investments |
743 | 278 | ||||||
| Purchases of bank premises and equipment |
(1,845 | ) | (648 | ) | ||||
| Proceeds from the sale of bank premises and equipment |
| 3 | ||||||
| Proceeds from the sale of other real estate owned |
800 | 1,673 | ||||||
| Proceeds from the sale of repossessed assets |
71 | 123 | ||||||
| Net (increase) in loans |
(20,306 | ) | (3,991 | ) | ||||
|
|
|
|
|
|||||
| Net cash (used in) investing activities |
$ | (6,438 | ) | $ | (9,867 | ) | ||
|
|
|
|
|
|||||
| Cash Flows from Financing Activities |
||||||||
| Net increase in demand deposits, money market and savings accounts |
$ | 24,682 | $ | 15,384 | ||||
| Net (decrease) increase in certificates of deposit |
(15,969 | ) | 5,327 | |||||
| Net (decrease) in federal funds purchased and securities sold under agreements to repurchase |
| (4,395 | ) | |||||
| Net (decrease) in Federal Home Loan Bank advances |
(10,000 | ) | (10,000 | ) | ||||
| Issuance of common stock, employee benefit plan |
107 | 89 | ||||||
| Cash dividends paid |
(1,332 | ) | (1,320 | ) | ||||
|
|
|
|
|
|||||
| Net cash (used in) provided by financing activities |
$ | (2,512 | ) | $ | 5,085 | |||
|
|
|
|
|
|||||
(continued)
5
EAGLE FINANCIAL SERVICES, INC.
Consolidated Statements of Cash Flows (Unaudited)
(continued)
| Nine Months Ended September 30, |
||||||||
| 2012 | 2011 | |||||||
| (Decrease) increase in cash and cash equivalents |
$ | (129 | ) | $ | 4,869 | |||
| Cash and Cash Equivalents |
||||||||
| Beginning |
21,941 | 13,970 | ||||||
|
|
|
|
|
|||||
| Ending |
$ | 21,812 | $ | 18,839 | ||||
|
|
|
|
|
|||||
| Supplemental Disclosures of Cash Flow Information |
||||||||
| Cash payments for: |
||||||||
| Interest |
$ | 2,625 | $ | 3,687 | ||||
|
|
|
|
|
|||||
| Income taxes |
$ | 1,445 | $ | 850 | ||||
|
|
|
|
|
|||||
| Supplemental Schedule of Noncash Investing and Financing Activities: |
||||||||
| Unrealized gain on securities available for sale |
$ | 1,287 | $ | 2,811 | ||||
|
|
|
|
|
|||||
| Change in market value of interest rate swap |
$ | (92 | ) | $ | (409 | ) | ||
|
|
|
|
|
|||||
| Other real estate acquired in settlement of loans |
$ | 771 | $ | 3,657 | ||||
|
|
|
|
|
|||||
| Issuance of common stock, dividend investment plan |
$ | 463 | $ | 453 | ||||
|
|
|
|
|
|||||
See Notes to Consolidated Financial Statements
6
EAGLE FINANCIAL SERVICES, INC.
Notes to Consolidated Financial Statements (Unaudited)
September 30, 2012
NOTE 1. General
The accompanying unaudited financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by accounting principles generally accepted in the United States of America.
In the opinion of management, the accompanying financial statements contain all adjustments (consisting of only normal recurring accruals) necessary to present fairly the financial position at September 30, 2012 and December 31, 2011, the results of operations for the three and nine months ended September 30, 2012 and 2011 and cash flows for the nine months ended September 30, 2012 and 2011. The results of operations for the three and nine months ended September 30, 2012 are not necessarily indicative of the results to be expected for the full year. These financial statements should be read in conjunction with the Notes to Consolidated Financial Statements included in the Companys Annual Report on Form 10-K for the year ended December 31, 2011 (the 2011 Form 10-K).
The Company owns 100% of Bank of Clarke County (the Bank) and Eagle Financial Statutory Trust II. The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All significant intercompany accounts and transactions between the Company and the Bank have been eliminated. The subordinated debt of Eagle Financial Statutory Trust II is reflected as a liability of the Company.
Certain amounts in the consolidated financial statements have been reclassified to conform to current year presentations.
NOTE 2. Stock-Based Compensation Plan
During 2003, the Companys shareholders approved a stock incentive plan which allows key employees and directors to increase their personal financial interest in the Company. This plan permits the issuance of incentive stock options and non-qualified stock options and the award of stock appreciation rights, common stock, restricted stock, and phantom stock. The plan authorizes the issuance of up to 300,000 shares of common stock.
The Company periodically grants Restricted Stock to its directors and executive officers. Restricted Stock provides grantees with rights to shares of common stock upon completion of a service period or achievement of Company performance measures. During the restriction period, all shares are considered outstanding and dividends are paid to the grantee. In general, outside directors are periodically granted restricted shares which vest over a period of less than nine months. Beginning during 2006, executive officers are granted restricted shares which vest over a three year service period and restricted shares which vest based on meeting annual performance measures. The Company recognizes compensation expense over the restricted period. The following table presents Restricted Stock activity for the nine months ended September 30, 2012 and 2011:
| Nine Months Ended September 30, | ||||||||||||||||
| 2012 | 2011 | |||||||||||||||
| Shares | Weighted Average Grant Date Fair Value |
Shares | Weighted Average Grant Date Fair Value |
|||||||||||||
| Nonvested, beginning of period |
13,700 | $ | 16.11 | 12,772 | $ | 16.89 | ||||||||||
| Granted |
14,500 | 17.87 | 12,300 | 16.76 | ||||||||||||
| Vested |
(7,363 | ) | 16.10 | (5,691 | ) | 17.26 | ||||||||||
| Forfeited |
(737 | ) | 16.25 | (2,081 | ) | 18.38 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Nonvested, end of period |
20,100 | $ | 17.37 | 17,300 | $ | 16.50 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
7
NOTE 3. Earnings Per Common Share
Basic earnings per share represents income available to common shareholders divided by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued, as well as any adjustment to income that would result from the assumed issuance. The number of potential common shares is determined using the treasury method and relates to outstanding stock options and unvested restricted stock grants.
The following table shows the weighted average number of shares used in computing earnings per share for the three and nine months ended September 30, 2012 and 2011 and the effect on the weighted average number of shares of dilutive potential common stock. Potential dilutive common stock had no effect on income available to common shareholders.
| Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||
| Average number of common shares outstanding |
3,341,050 | 3,302,082 | 3,328,065 | 3,287,943 | ||||||||||||
| Effect of dilutive common stock |
11,287 | 9,390 | 9,643 | 7,953 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Average number of common shares outstanding used to calculate diluted earnings per share |
3,352,337 | 3,311,472 | 3,337,708 | 3,295,896 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
NOTE 4. Securities
Amortized costs and fair values of securities available for sale at September 30, 2012 and December 31, 2011 were as follows:
| Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized (Losses) |
Fair Value |
|||||||||||||
| September 30, 2012 | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| Obligations of U.S. government corporations and agencies |
$ | 15,788 | $ | 938 | $ | | $ | 16,726 | ||||||||
| Mortgage-backed securities |
24,643 | 1,566 | | 26,209 | ||||||||||||
| Obligations of states and political subdivisions |
41,516 | 2,349 | (23 | ) | 43,842 | |||||||||||
| Corporate securities |
10,954 | 1,191 | | 12,145 | ||||||||||||
| Equity securities |
2,054 | 210 | | 2,264 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| $ | 94,955 | $ | 6,254 | $ | (23 | ) | $ | 101,186 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| December 31, 2011 | ||||||||||||||||
| (in thousands) | ||||||||||||||||
| Obligations of U.S. government corporations and agencies |
$ | 17,655 | $ | 878 | $ | | $ | 18,533 | ||||||||
| Mortgage-backed securities |
33,420 | 1,143 | (17 | ) | 34,546 | |||||||||||
| Obligations of states and political subdivisions |
43,640 | 2,159 | (33 | ) | 45,766 | |||||||||||
| Corporate securities |
12,421 | 707 | (85 | ) | 13,043 | |||||||||||
| Equity securities |
2,054 | 192 | | 2,246 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| $ | 109,190 | $ | 5,079 | $ | (135 | ) | $ | 114,134 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
During the first nine months of 2012, the Company sold $2.1 million in available for sale securities for a net gain of $15 thousand. During the first nine months of 2011, the Company sold $4.8 million in available for sale securities for a net gain of $155 thousand.
8
The fair value and gross unrealized losses for securities available for sale, totaled by the length of time that individual securities have been in a continuous gross unrealized loss position, at September 30, 2012 and December 31, 2011 were as follows:
| Less than 12 months | 12 months or more | Total | ||||||||||||||||||||||
| Fair Value | Gross Unrealized Losses |
Fair Value | Gross Unrealized Losses |
Fair Value | Gross Unrealized Losses |
|||||||||||||||||||
| September 30, 2012 | ||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||
| Obligations of U.S. government corporations and agencies |
$ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||
| Mortgage-backed securities |
| | | | | | ||||||||||||||||||
| Obligations of states and political subdivisions |
1,098 | 13 | 273 | 10 | 1,371 | 23 | ||||||||||||||||||
| Corporate securities |
| | | | | | ||||||||||||||||||
| Equity securities |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| $ | 1,098 | $ | 13 | $ | 273 | $ | 10 | $ | 1,371 | $ | 23 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| December 31, 2011 | ||||||||||||||||||||||||
| (in thousands) | ||||||||||||||||||||||||
| Obligations of U.S. government corporations and agencies |
$ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||
| Mortgage-backed securities |
4,003 | 17 | | | 4,003 | 17 | ||||||||||||||||||
| Obligations of states and political subdivisions |
282 | 2 | 294 | 31 | 576 | 33 | ||||||||||||||||||
| Corporate securities |
1,913 | 85 | | | 1,913 | 85 | ||||||||||||||||||
| Equity securities |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
| $ | 6,198 | $ | 104 | $ | 294 | $ | 31 | $ | 6,492 | $ | 135 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross unrealized losses on available for sale securities included three (3) and nine (9) debt securities at September 30, 2012 and December 31, 2011, respectively. The Company evaluates securities for other-than-temporary impairment on at least a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. The Companys mortgage-backed securities are issued by U.S. government agencies, which guarantee payments to investors regardless of the status of the underlying mortgages. Consideration is given to the length of time and the amount of an unrealized loss, the financial condition of the issuer, and the intent and ability of the Company to retain its investment in the issuer long enough to allow for an anticipated recovery in fair value. The fair value of a security reflects its liquidity as compared to similar instruments, current market rates on similar instruments, and the creditworthiness of the issuer. Absent any change in the liquidity of a security or the creditworthiness of the issuer, prices will decline as market rates rise and vice-versa. The primary cause of the unrealized losses at September 30, 2012 and December 31, 2011 was changes in market interest rates. Since the losses can be primarily attributed to changes in market interest rates and not expected cash flows or an issuers financial condition, the unrealized losses are deemed to be temporary. The Companys holdings of corporate securities and equity securities represent investments in larger financial institutions. The current economic crisis involving housing, liquidity and credit were the primary causes of the unrealized losses on these securities at December 31, 2011. The Company monitors the financial condition of these issuers continuously and will record other-than-temporary impairment if the recovery of value is unlikely.
The Companys securities are exposed to various risks, such as interest rate, market, currency and credit risks. Due to the level of risk associated with certain securities and the level of uncertainty related to changes in the value of securities, it is at least reasonably possible that changes in risks in the near term would materially affect securities reported in the financial statements. In addition, recent economic uncertainty and market events have led to unprecedented volatility in currency, commodity, credit and equity markets culminating in failures of some banking and financial services firms and government intervention to solidify others. These recent events underscore the level of investment risk associated with the current economic environment, and accordingly the level of risk in the Companys securities.
Securities having a carrying value of $19.2 million at September 30, 2012 were pledged to secure securities sold under agreements to repurchase and other purposes required by law.
9
The composition of restricted investments at September 30, 2012 and December 31, 2011 was as follows:
| September 30, 2012 | December 31, 2011 | |||||||
| (in thousands) | ||||||||
| Federal Reserve Bank Stock |
$ | 344 | $ | 344 | ||||
| Federal Home Loan Bank Stock |
2,293 | 3,036 | ||||||
| Community Bankers Bank Stock |
140 | 140 | ||||||
|
|
|
|
|
|||||
| $ | 2,777 | $ | 3,520 | |||||
|
|
|
|
|
|||||
NOTE 5. Allowance for Loan Losses
Changes in the allowance for loan losses for the nine months ended September 30, 2012 and 2011 and the year ended December 31, 2011 were as follows:
| Nine Months Ended September 30, 2012 |
Year Ended December 31, 2011 |
Nine Months Ended September 30, 2011 |
||||||||||
| (in thousands) | ||||||||||||
| Balance, beginning |
$ | 8,743 | $ | 7,111 | $ | 7,111 | ||||||
| Provision charged to operating expense |
1,650 | 3,750 | 2,850 | |||||||||
| Recoveries added to the allowance |
215 | 848 | 568 | |||||||||
| Loan losses charged to the allowance |
(2,647 | ) | (2,966 | ) | (2,638 | ) | ||||||
|
|
|
|
|
|
|
|||||||
| Balance, ending |
$ | 7,961 | $ | 8,743 | $ | 7,891 | ||||||
|
|
|
|
|
|
|
|||||||
10
Nonaccrual and past due loans by class at September 30, 2012 and December 31, 2011 were as follows:
| As of September 30, 2012 (in thousands) |
||||||||||||||||||||||||||||||||
| 30 - 59 Days Past Due |
60 - 89 Days Past Due |
90 or More Days Past Due |
Total Past Due |
Current | Total Loans | 90 or More Days Past Due Still Accruing |
Nonaccrual Loans |
|||||||||||||||||||||||||
| Commercial - Non Real Estate: |
||||||||||||||||||||||||||||||||
| Commercial & Industrial |
$ | 53 | $ | 122 | $ | | $ | 175 | $ | 20,111 | $ | 20,286 | $ | | $ | 10 | ||||||||||||||||
| Commercial Real Estate: |
||||||||||||||||||||||||||||||||
| Owner occupied |
1,145 | | 592 | 1,737 | 88,974 | 90,711 | | 733 | ||||||||||||||||||||||||
| Non-owner occupied |
1,176 | 371 | | 1,547 | 38,014 | 39,561 | | 660 | ||||||||||||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||||||||||||||
| Residential |
| | | | 11,824 | 11,824 | | | ||||||||||||||||||||||||
| Commercial |
27 | | 638 | 665 | 28,681 | 29,346 | | 776 | ||||||||||||||||||||||||
| Consumer: |
||||||||||||||||||||||||||||||||
| Installment |
150 | 31 | 10 | 191 | 13,157 | 13,348 | 10 | | ||||||||||||||||||||||||
| Residential: |
||||||||||||||||||||||||||||||||
| Equity lines |
243 | 390 | | 633 | 32,141 | 32,774 | | 443 | ||||||||||||||||||||||||
| Single family |
1,369 | 1,171 | 101 | 2,641 | 181,078 | 183,719 | | 2,469 | ||||||||||||||||||||||||
| Multifamily |
| | | | 2,811 | 2,811 | | | ||||||||||||||||||||||||
| All Other Loans |
50 | | | 50 | 3,069 | 3,119 | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
$ | 4,213 | $ | 2,085 | $ | 1,341 | $ | 7,639 | $ | 419,860 | $ | 427,499 | $ | 10 | $ | 5,091 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| As of December 31, 2011 (in thousands) |
||||||||||||||||||||||||||||||||
| 30 - 59 Days Past Due |
60 - 89 Days Past Due |
90 or More Days Past Due |
Total Past Due |
Current | Total Loans | 90 or More Past Due Still Accruing |
Nonaccrual Loans |
|||||||||||||||||||||||||
| Commercial - Non Real Estate: |
||||||||||||||||||||||||||||||||
| Commercial & Industrial |
$ | 114 | $ | 421 | $ | | $ | 535 | $ | 22,331 | $ | 22,866 | $ | | $ | | ||||||||||||||||
| Commercial Real Estate: |
||||||||||||||||||||||||||||||||
| Owner occupied |
174 | 9 | 447 | 630 | 82,476 | 83,106 | | 600 | ||||||||||||||||||||||||
| Non-owner occupied |
873 | 1,102 | | 1,975 | 32,962 | 34,937 | | 234 | ||||||||||||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||||||||||||||
| Residential |
| | | | 10,594 | 10,594 | | 151 | ||||||||||||||||||||||||
| Commercial |
| | | | 24,375 | 24,375 | | | ||||||||||||||||||||||||
| Consumer: |
||||||||||||||||||||||||||||||||
| Installment |
114 | 13 | 5 | 132 | 13,053 | 13,185 | 5 | | ||||||||||||||||||||||||
| Residential: |
||||||||||||||||||||||||||||||||
| Equity Lines |
217 | 30 | | 247 | 33,182 | 33,429 | | 177 | ||||||||||||||||||||||||
| Single family |
2,187 | 194 | 717 | 3,098 | 176,111 | 179,209 | 89 | 1,287 | ||||||||||||||||||||||||
| Multifamily |
| | | | 4,517 | 4,517 | | | ||||||||||||||||||||||||
| All Other Loans |
| | | | 4,206 | 4,206 | | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
$ | 3,679 | $ | 1,769 | $ | 1,169 | $ | 6,617 | $ | 403,807 | $ | 410,424 | $ | 94 | $ | 2,449 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
11
Allowance for loan losses by segment at September 30, 2012 and December 31, 2011 were as follows:
| As of and for the Nine Months Ended September 30, 2012 (in thousands) |
||||||||||||||||||||||||||||||||
| Construction and Farmland |
Residential Real Estate |
Commercial Real Estate |
Commercial | Consumer | All Other Loans |
Unallocated | Total | |||||||||||||||||||||||||
| Allowance for credit losses: |
||||||||||||||||||||||||||||||||
| Beginning Balance |
$ | 2,618 | $ | 3,544 | $ | 1,057 | $ | 1,077 | $ | 131 | $ | 123 | $ | 193 | $ | 8,743 | ||||||||||||||||
| Charge-Offs |
(1,303 | ) | (508 | ) | (660 | ) | (50 | ) | (103 | ) | (23 | ) | | (2,647 | ) | |||||||||||||||||
| Recoveries |
3 | 60 | 58 | 30 | 57 | 7 | | 215 | ||||||||||||||||||||||||
| Provision |
212 | 361 | 1,681 | (216 | ) | 35 | 6 | (429 | ) | 1,650 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance |
$ | 1,530 | $ | 3,457 | $ | 2,136 | $ | 841 | $ | 120 | $ | 113 | $ | (236 | ) | $ | 7,961 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance: Individually evaluated for impairment |
$ | 141 | $ | 2,005 | $ | 740 | $ | 475 | $ | | $ | | $ | | $ | 3,361 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance: collectively evaluated for impairment |
$ | 1,389 | $ | 1,452 | $ | 1,396 | $ | 366 | $ | 120 | $ | 113 | $ | (236 | ) | $ | 4,600 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Financing receivables: |
||||||||||||||||||||||||||||||||
| Ending balance |
$ | 41,170 | $ | 219,304 | $ | 130,272 | $ | 20,286 | $ | 13,348 | $ | 3,119 | $ | | $ | 427,499 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance individually evaluated for impairment |
$ | 1,982 | $ | 8,823 | $ | 6,220 | $ | 713 | $ | | $ | | $ | | $ | 17,738 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance collectively evaluated for impairment |
$ | 39,188 | $ | 210,481 | $ | 124,052 | $ | 19,573 | $ | 13,348 | $ | 3,119 | $ | | $ | 409,761 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| As of and for the Twelve Months Ended December 31, 2011 (in thousands) |
||||||||||||||||||||||||||||||||
| Construction and Farmland |
Residential Real Estate |
Commercial Real Estate |
Commercial | Consumer | All Other Loans |
Unallocated | Total | |||||||||||||||||||||||||
| Allowance for credit losses: |
||||||||||||||||||||||||||||||||
| Beginning Balance |
$ | 1,386 | $ | 3,457 | $ | 1,231 | $ | 819 | $ | 182 | $ | 36 | $ | | $ | 7,111 | ||||||||||||||||
| Charge-Offs |
(721 | ) | (1,203 | ) | (14 | ) | (572 | ) | (331 | ) | (125 | ) | | (2,966 | ) | |||||||||||||||||
| Recoveries |
5 | 298 | 2 | 292 | 195 | 56 | | 848 | ||||||||||||||||||||||||
| Provision |
1,948 | 992 | (162 | ) | 538 | 85 | 156 | 193 | 3,750 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance |
$ | 2,618 | $ | 3,544 | $ | 1,057 | $ | 1,077 | $ | 131 | $ | 123 | $ | 193 | $ | 8,743 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance: Individually evaluated for impairment |
$ | 1,468 | $ | 2,071 | $ | 150 | $ | 544 | $ | | $ | | $ | | $ | 4,233 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance: collectively evaluated for impairment |
$ | 1,150 | $ | 1,473 | $ | 907 | $ | 533 | $ | 131 | $ | 123 | $ | 193 | $ | 4,510 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Financing receivables: |
||||||||||||||||||||||||||||||||
| Ending balance |
$ | 34,969 | $ | 217,155 | $ | 118,043 | $ | 22,866 | $ | 13,185 | $ | 4,206 | $ | | $ | 410,424 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance individually evaluated for impairment |
$ | 3,357 | $ | 9,748 | $ | 6,186 | $ | 599 | $ | | $ | | $ | | $ | 19,890 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Ending balance collectively evaluated for impairment |
$ | 31,612 | $ | 207,407 | $ | 111,857 | $ | 22,267 | $ | 13,185 | $ | 4,206 | $ | | $ | 390,534 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
12
Impaired loans by class at September 30, 2012 and December 31, 2011 were as follows:
| As of September 30, 2012 (in thousands) |
||||||||||||||||||||
| Unpaid Principal Balance |
Recorded Investment |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||||||
| With no related allowance: |
||||||||||||||||||||
| Commercial - Non Real Estate: |
||||||||||||||||||||
| Commercial & Industrial |
$ | | $ | | $ | | $ | | $ | | ||||||||||
| Commercial Real Estate: |
||||||||||||||||||||
| Owner occupied |
2,129 | 2,134 | | 3,224 | 110 | |||||||||||||||
| Non-owner occupied |
2,121 | 2,127 | | 2,139 | 102 | |||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||
| Residential |
| | | | | |||||||||||||||
| Commercial |
1,757 | 1,759 | | 2,423 | 38 | |||||||||||||||
| Residential: |
||||||||||||||||||||
| Equity lines |
167 | 167 | | 189 | | |||||||||||||||
| Single family |
3,847 | 3,856 | | 4,164 | 108 | |||||||||||||||
| Multifamily |
| | | | | |||||||||||||||
| All Other Loans |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| $ | 10,021 | $ | 10,043 | $ | | $ | 12,139 | $ | 358 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| With an allowance recorded: |
||||||||||||||||||||
| Commercial - Non Real Estate: |
||||||||||||||||||||
| Commercial & Industrial |
$ | 713 | $ | 718 | $ | 475 | $ | 744 | $ | 31 | ||||||||||
| Commercial Real Estate: |
||||||||||||||||||||
| Owner occupied |
| | | | | |||||||||||||||
| Non-owner occupied |
1,970 | 1,973 | 740 | 1,980 | 37 | |||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||
| Residential |
| | | | | |||||||||||||||
| Commercial |
225 | 226 | 141 | 227 | 7 | |||||||||||||||
| Residential: |
||||||||||||||||||||
| Equity lines |
615 | 617 | 344 | 621 | 8 | |||||||||||||||
| Single family |
4,194 | 4,202 | 1,661 | 4,354 | 164 | |||||||||||||||
| Multifamily |
| | | | | |||||||||||||||
| All Other Loans |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| $ | 7,717 | $ | 7,736 | $ | 3,361 | $ | 7,926 | $ | 247 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total: |
||||||||||||||||||||
| Commercial |
$ | 713 | $ | 718 | $ | 475 | $ | 744 | $ | 31 | ||||||||||
| Commercial Real Estate |
6,220 | 6,234 | 740 | 7,343 | 249 | |||||||||||||||
| Construction and Farmland |
1,982 | 1,985 | 141 | 2,650 | 45 | |||||||||||||||
| Residential |
8,823 | 8,842 | 2,005 | 9,328 | 280 | |||||||||||||||
| Other |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 17,738 | $ | 17,779 | $ | 3,361 | $ | 20,065 | $ | 605 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
The average recorded investment of impaired loans for the three month period ended September 30, 2012 was $19.7 million. The interest income recognized on impaired loans for the three months ended September 30, 2012 was $210 thousand.
13
| As of December 31, 2011 (in thousands) |
||||||||||||||||||||
| Unpaid Principal Balance |
Recorded Investment |
Related Allowance |
Average Recorded Investment |
Interest Income Recognized |
||||||||||||||||
| With no related allowance: |
||||||||||||||||||||
| Commercial - Non Real Estate: |
||||||||||||||||||||
| Commercial & Industrial |
$ | 5 | $ | 5 | $ | | $ | 2 | $ | | ||||||||||
| Commercial Real Estate: |
||||||||||||||||||||
| Owner occupied |
2,521 | 2,529 | | 2,575 | 132 | |||||||||||||||
| Non-owner occupied |
2,552 | 2,567 | | 2,623 | 110 | |||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||
| Residential |
| | | | | |||||||||||||||
| Commercial |
361 | 361 | | 466 | 21 | |||||||||||||||
| Residential: |
||||||||||||||||||||
| Equity lines |
177 | 177 | | 190 | | |||||||||||||||
| Single family |
3,237 | 3,242 | | 3,840 | 97 | |||||||||||||||
| Multifamily |
| | | | | |||||||||||||||
| All Other Loans |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| $ | 8,853 | $ | 8,881 | $ | | $ | 9,696 | $ | 360 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| With an allowance recorded: |
||||||||||||||||||||
| Commercial - Non Real Estate: |
||||||||||||||||||||
| Commercial & Industrial |
$ | 594 | $ | 600 | $ | 544 | $ | 602 | $ | 26 | ||||||||||
| Commercial Real Estate: |
||||||||||||||||||||
| Owner occupied |
| | | | | |||||||||||||||
| Non-owner occupied |
1,112 | 1,124 | 150 | 1,128 | 64 | |||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||
| Residential |
| | | | | |||||||||||||||
| Commercial |
2,997 | 3,006 | 1,468 | 3,012 | 147 | |||||||||||||||
| Residential: |
||||||||||||||||||||
| Equity lines |
402 | 404 | 325 | 404 | 13 | |||||||||||||||
| Single family |
5,932 | 5,940 | 1,746 | 6,029 | 236 | |||||||||||||||
| Multifamily |
| | | | | |||||||||||||||
| All Other Loans |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| $ | 11,037 | $ | 11,074 | $ | 4,233 | $ | 11,175 | $ | 486 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total: |
||||||||||||||||||||
| Commercial |
$ | 599 | $ | 605 | $ | 544 | $ | 604 | $ | 26 | ||||||||||
| Commercial Real Estate |
6,185 | 6,220 | 150 | 6,326 | 306 | |||||||||||||||
| Construction and Farmland |
3,358 | 3,367 | 1,468 | 3,478 | 168 | |||||||||||||||
| Residential |
9,748 | 9,763 | 2,071 | 10,463 | 346 | |||||||||||||||
| Other |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Total |
$ | 19,890 | $ | 19,955 | $ | 4,233 | $ | 20,871 | $ | 846 | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
When the ultimate collectability of the total principal of an impaired loan is in doubt and the loan is in nonaccrual status, all payments are applied to principal under the cost-recovery method. For financial statement purposes, the recorded investment in nonaccrual loans is the actual principal balance reduced by payments that would otherwise have been applied to interest. When reporting information on these loans to the applicable customers, the unpaid principal balance is reported as if payments were applied to principal and interest under the original terms of the loan agreements. Therefore, the unpaid principal balance reported to the customer would be higher than the recorded investment in the loan for financial statement purposes. When the ultimate collectability of the total principal of the impaired loan is not in doubt and the loan is in nonaccrual status, contractual interest is credited to interest income when received under the cash-basis method.
14
The Company uses a rating system for evaluating the risks associated with non-consumer loans. Consumer loans are not evaluated for risk unless the characteristics of the loan fall within classified categories. Descriptions of these ratings are as follows:
| Pass | Pass loans exhibit acceptable operating trends, balance sheet trends, and liquidity. Sufficient cash flow exists to service the loan. All obligations have been paid by the borrower in an as agreed manner. | |
| Watch | Watch loans exhibit income volatility, negative operating trends, and a highly leveraged balance sheet. A higher level of supervision is required for these loans as the potential for a negative event could impact the borrowers ability to repay the loan. | |
| Special mention | Special mention loans exhibit a potential weakness, if left uncorrected, may negatively affect the borrowers ability to repay its debt obligation. The risk of default is not imminent and the borrower still demonstrates sufficient cash flow to support the loan. | |
| Substandard | Substandard loans exhibit well defined weaknesses and have a potential of default. The borrowers exhibit adverse financial trends but still have the ability to service debt obligations. | |
| Doubtful | Doubtful loans exhibit all of the characteristics inherent in substandard loans but the weaknesses make collection or full liquidation highly questionable. | |
| Loss | Loss loans are considered uncollectible and of such little value that its continuance as a bankable asset is not warranted. | |
Credit quality information by class at September 30, 2012 and December 31, 2011 was as follows:
| As of September 30, 2012 (in thousands) |
||||||||||||||||||||||||||||
| INTERNAL RISK RATING GRADES |
Pass | Watch | Special Mention |
Substandard | Doubtful | Loss | Total | |||||||||||||||||||||
| Commercial-Non Real Estate: |
||||||||||||||||||||||||||||
| Commercial & Industrial |
$ | 15,197 | $ | 2,435 | $ | 599 | $ | 2,055 | $ | | $ | | $ | 20,286 | ||||||||||||||
| Commercial Real Estate: |
||||||||||||||||||||||||||||
| Owner Occupied |
73,826 | 6,592 | 5,776 | 3,784 | 733 | | 90,711 | |||||||||||||||||||||
| Non-owner occupied |
23,927 | 5,335 | 2,085 | 7,843 | 371 | | 39,561 | |||||||||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||||||||||
| Residential |
11,416 | 408 | | | | | 11,824 | |||||||||||||||||||||
| Commercial |
21,458 | 2,042 | 797 | 4,410 | 639 | | 29,346 | |||||||||||||||||||||
| Residential: |
||||||||||||||||||||||||||||
| Equity Lines |
31,150 | 251 | 194 | 931 | 248 | | 32,774 | |||||||||||||||||||||
| Single family |
150,445 | 9,674 | 11,496 | 11,582 | 522 | | 183,719 | |||||||||||||||||||||
| Multifamily |
1,904 | 907 | | | | | 2,811 | |||||||||||||||||||||
| All other loans |
3,119 | | | | | | 3,119 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
$ | 332,442 | $ | 27,644 | $ | 20,947 | $ | 30,605 | $ | 2,513 | $ | | $ | 414,151 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Performing | Nonperforming | |||||||
| Consumer Credit Exposure by Payment Activity |
$ | 13,157 | $ | 191 | ||||
15
| As of December 31, 2011 (in thousands) |
||||||||||||||||||||||||||||
| INTERNAL RISK RATING GRADES |
Pass | Watch | Special Mention |
Substandard | Doubtful | Loss | Total | |||||||||||||||||||||
| Commercial-Non Real Estate: |
||||||||||||||||||||||||||||
| Commercial & Industrial |
$ | 16,960 | $ | 2,668 | $ | 991 | $ | 2,215 | $ | 32 | $ | | $ | 22,866 | ||||||||||||||
| Commercial Real Estate: |
||||||||||||||||||||||||||||
| Owner Occupied |
65,651 | 6,613 | 5,759 | 4,641 | 442 | | 83,106 | |||||||||||||||||||||
| Non-owner occupied |
21,573 | 6,688 | 1,330 | 5,113 | 233 | | 34,937 | |||||||||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||||||||||
| Residential |
9,839 | | 755 | | | | 10,594 | |||||||||||||||||||||
| Commercial |
15,990 | 1,657 | 2,595 | 4,029 | 104 | | 24,375 | |||||||||||||||||||||
| Residential: |
||||||||||||||||||||||||||||
| Equity Lines |
31,862 | 227 | 355 | 985 | | | 33,429 | |||||||||||||||||||||
| Single family |
150,520 | 5,939 | 10,249 | 11,134 | 1,367 | | 179,209 | |||||||||||||||||||||
| Multifamily |
2,320 | 1,230 | 967 | | | | 4,517 | |||||||||||||||||||||
| All other loans |
3,485 | | 721 | | | | 4,206 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Total |
$ | 318,200 | $ | 25,022 | $ | 23,722 | $ | 28,117 | $ | 2,178 | $ | | $ | 397,239 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Performing | Nonperforming | |||||||
| Consumer Credit Exposure by Payment Activity |
$ | 13,053 | $ | 132 | ||||
NOTE 6. Troubled Debt Restructurings
All loans deemed a troubled debt restructuring, or TDR, are considered impaired, and are evaluated for collateral and cash-flow sufficiency. A loan is considered a TDR when the Company, for economic or legal reasons related to a borrowers financial difficulties, grants a concession to the borrower that the Company would not otherwise consider. All of the following factors are indicators that the Bank has granted a concession (one or multiple items may be present):
| | The borrower receives a reduction of the stated interest rate to a rate less than the institution is willing to accept at the time of the restructure for a new loan with comparable risk. |
| | The borrower receives an extension of the maturity date or dates at a stated interest rate lower than the current market interest rate for new debt with similar risk characteristics. |
| | The borrower receives a reduction of the face amount or maturity amount of the debt as stated in the instrument or other agreement. |
| | The borrower receives a deferral of required payments (principal and/or interest). |
| | The borrower receives a reduction of the accrued interest. |
There were twenty-four (24) troubled debt restructured loans totaling $8.4 million at September 30, 2012. At December 31, 2011, there were twenty-five (25) troubled debt restructured loans totaling $10.7 million. There were no outstanding commitments to lend additional amounts to troubled debt restructured borrowers at September 30, 2012.
16
The following tables set forth information on the Companys troubled debt restructurings by class of financing receivable occurring during the stated periods:
| Three Months Ended September 30, 2012 (in thousands) |
Three Months Ended September 30, 2011 (in thousands) |
|||||||||||||||||||||||||||||||
| Number of Contracts |
Pre-Modification Recorded Investment |
Post-Modification Outstanding Recorded Investment |
Impairment Accrued |
Number of Contracts |
Pre-Modification Recorded Investment |
Post-Modification Outstanding Recorded Investment |
Impairment Accrued |
|||||||||||||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||||||||||||||
| Commercial |
1 | $ | 95 | $ | 95 | $ | | | $ | | $ | | $ | | ||||||||||||||||||
| Residential: |
||||||||||||||||||||||||||||||||
| Single family |
| | | | 1 | 72 | 74 | 19 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
1 | $ | 95 | $ | 95 | $ | | 1 | $ | 72 | $ | 74 | $ | 19 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Nine Months Ended September 30, 2012 (in thousands) |
Nine Months Ended September 30, 2011 (in thousands) |
|||||||||||||||||||||||||||||||
| Number of Contracts |
Pre-Modification Outstanding Recorded Investment |
Post-Modification Outstanding Recorded Investment |
Impairment Accrued |
Number of Contracts |
Pre-Modification Outstanding Recorded Investment |
Post-Modification Outstanding Recorded Investment |
Impairment Accrued |
|||||||||||||||||||||||||
| Commercial Real Estate: |
||||||||||||||||||||||||||||||||
| Owner occupied |
1 | $ | 162 | $ | 162 | $ | | | $ | | $ | | $ | | ||||||||||||||||||
| Non-owner occupied |
| | | | 1 | 890 | 890 | | ||||||||||||||||||||||||
| Construction and Farmland: |
||||||||||||||||||||||||||||||||
| Residential |
| | | | 1 | 1,530 | 1,530 | | ||||||||||||||||||||||||
| Commercial |
1 | 95 | 95 | | | | | | ||||||||||||||||||||||||
| Residential: |
||||||||||||||||||||||||||||||||
| Single family |
1 | 91 | 91 | | 6 | 2,713 | 2,767 | | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Total |
3 | $ | 348 | $ | 348 | $ | | 8 | $ | 5,133 | $ | 5,187 | $ | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
During the three months ended September 30, 2012, the Company restructured one loan by granting concessions to a borrower experiencing financial difficulties. One construction and farmland loan was modified by changing the amortization period to reduce the payment amount. During the nine months ended September 30, 2012, the Company restructured three loans by granting concessions to borrowers experiencing financial difficulties. One residential loan was modified by granting an interest rate reduction. In addition, one owner occupied commercial real estate loan and one construction and farmland loan were modified by changing the amortization period to reduce the payment amount.
During the three months ended September 30, 2011, the Company restructured one loan by granting concessions to a borrower experiencing financial difficulties. A residential loan was modified by granting an interest rate reduction. During the nine months ended September 30, 2011, the Company restructured eight loans by granting concessions to borrowers experiencing financial difficulties. Two commercial real estate loans were combined into the one restructured commercial real estate loan reflected in the table above. Monthly payments on this loan were converted from principal and interest to interest only. The residential construction loan was modified by granting a reduction in the required monthly payment. Six single family residential loans were modified during the nine months ended September 30, 2011. Three of the loans were modified by granting interest rate reductions, another two had payment requirements modified from principal and interest to interest only while the remaining loan was modified by granting a reduction in the required monthly payment.
17
Loans by class of financing receivable modified as TDRs within the previous 12 months and for which there was a payment default during the stated periods were:
| Three Months Ended | ||||||||||||||||
| September 30, 2012 | September 30, 2011 | |||||||||||||||
| (in thousands) | ||||||||||||||||
| Number of Contracts |
Recorded Investment |
Number of Contracts |
Recorded Investment |
|||||||||||||
| Commercial Real Estate: |
||||||||||||||||
| Non-owner occupied |
1 | $ | 93 | | $ | | ||||||||||
| Residential: |
||||||||||||||||
| Single family |
3 | 512 | 3 | 983 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total |
4 | $ | 605 | 3 | $ | 983 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Nine Months Ended | ||||||||||||||||
| September 30, 2012 | September 30, 2011 | |||||||||||||||
| (in thousands) | ||||||||||||||||
| Number of Contracts |
Recorded Investment |
Number of Contracts |
Recorded Investment |
|||||||||||||
| Commercial Real Estate: |
||||||||||||||||
| Owner occupied |
| $ | | 2 | $ | 613 | ||||||||||
| Non-owner occupied |
1 | 93 | | | ||||||||||||
| Residential: |
||||||||||||||||
| Single family |
4 | 870 | 5 | 1,904 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total |
5 | $ | 963 | 7 | $ | 2,517 | ||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
A loan is considered to be in payment default once it is thirty days contractually past due under the modified terms.
NOTE 7. Deposits
The composition of deposits at September 30, 2012 and December 31, 2011 was as follows:
| September 30, 2012 | December 31, 2011 | |||||||
| (in thousands) | ||||||||
| Noninterest bearing demand deposits |
$ | 122,093 | $ | 107,237 | ||||
|
|
|
|
|
|||||
| Savings and interest bearing demand deposits: |
||||||||
| NOW accounts |
$ | 83,477 | $ | 78,927 | ||||
| Money market accounts |
82,962 | 83,393 | ||||||
| Regular savings accounts |
53,545 | 47,838 | ||||||
|
|
|
|
|
|||||
| $ | 219,984 | $ | 210,158 | |||||
|
|
|
|
|
|||||
| Time deposits: |
||||||||
| Balances of less than $100,000 |
$ | 70,193 | $ | 76,956 | ||||
| Balances of $100,000 and more |
44,908 | 54,114 | ||||||
|
|
|
|
|
|||||
| $ | 115,101 | $ | 131,070 | |||||
|
|
|
|
|
|||||
| $ | 457,178 | $ | 448,465 | |||||
|
|
|
|
|
|||||
18
NOTE 8. Pension and Postretirement Benefit Plans
Effective December 31, 2006, the pension plan was amended and frozen so that no further benefits will accrue under the plan and no additional employees may become participants. The pension plan was terminated effective September 30, 2011 and after receiving final approval from the Internal Revenue Service, distributions in the form of lump-sum cash payments to plan participants, rollovers and purchasing annuity contracts were completed on December 19, 2011. No defined benefit pension plan expenses are projected going forward.
The Company provides certain health care and life insurance benefits for nine retired employees who have met certain eligibility requirements. All other employees retiring after reaching age 65 and having at least 15 years of service with the Company will be allowed to stay on the Companys group life and health insurance policies, but will be required to pay premiums. The Companys share of the estimated costs that will be paid after retirement is generally being accrued by charges to expense over the employees active service periods to the dates they are fully eligible for benefits, except that the Companys unfunded cost that existed at January 1, 1993 is being accrued primarily in a straight-line manner that will result in its full accrual by December 31, 2013.
Generally Accepted Accounting Principles (GAAP) requires the Company to recognize the funded status (i.e. the difference between the fair value of plan assets and the projected benefit obligations) of its postretirement benefit plan in the consolidated balance sheet, with a corresponding adjustment to accumulated other comprehensive income, net of taxes.
Net periodic benefit costs of the postretirement benefit plan for the three months ended September 30, 2012 and 2011 were ($1) thousand. Net periodic benefit costs of the postretirement benefit plan for the nine months ended September 30, 2012 and 2011 were ($3) thousand.
NOTE 9. Trust Preferred Capital Notes
In September 2007, Eagle Financial Statutory Trust II (the Trust II), a wholly-owned subsidiary of the Company, was formed for the purpose of issuing redeemable capital securities. On September 20, 2007, Trust II issued $7,000,000 of trust preferred securities and $217,000 in common equity. The principal asset of Trust II is $7,217,000 of the Companys junior subordinated debt securities with the same maturity and interest rate structures as the capital securities. The securities have a LIBOR-indexed floating rate of interest and the interest rate at September 30, 2012 was 2.04%. The securities have a mandatory redemption date of September 1, 2037, and were subject to varying call provisions beginning September 1, 2012. The Company does not expect to exercise any call provisions in the foreseeable future.
The trust preferred securities are included in Tier 1 capital for regulatory capital adequacy purposes as long as their amount does not exceed 25% of Tier 1 capital, including total trust preferred securities. The portion of the trust preferred securities not considered as Tier 1 capital, if any, may be included in Tier 2 capital. At September 30, 2012, the total amount ($7,000,000) of trust preferred securities issued by Trust II is included in the Companys Tier 1 capital.
The obligations of the Company with respect to the issuance of the capital securities constitute a full and unconditional guarantee by the Company of the Trusts obligations with respect to the capital securities.
Subject to certain exceptions and limitations, the Company may elect from time to time to defer interest payments on the junior subordinated debt securities, which would result in a deferral of distribution payments on the related capital securities.
19
NOTE 10. Fair Value Measurements
GAAP requires the Company to record fair value adjustments to certain assets and liabilities and to determine fair value disclosures. The fair value of certain assets and liabilities is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.
Fair Value Measurements defines fair value, establishes a framework for measuring fair value, establishes a three-level valuation hierarchy for disclosure of fair value measurement and enhances disclosure requirements for fair value measurements. The valuation hierarchy is based upon the transparency of inputs to the valuation of an asset or liability as of the measurement date. The three levels are defined as follows:
| Level 1 |
Inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active markets. | |
| Level 2 |
Inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the financial instrument. | |
| Level 3 |
Inputs to the valuation methodology are unobservable and significant to the fair value measurement. | |
The following sections provide a description of the valuation methodologies used for instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy:
Securities Available for Sale: Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities would include highly liquid government bonds, mortgage products and exchange traded equities. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics, or discounted cash flow. Level 2 securities would include U.S. agency securities, mortgage-backed agency securities, obligations of states and political subdivisions and certain corporate, asset backed and other securities. In certain cases where there is limited activity or less transparency around inputs to the valuation, securities are classified within Level 3 of the valuation hierarchy.
Interest Rate Swap: The fair value is estimated by a third party using inputs that are observable or that can be corroborated by observable market data, and therefore, are classified within Level 2 of the valuation hierarchy.
20
The following table presents balances of financial assets and liabilities measured at fair value on a recurring basis at September 30, 2012 and December 31, 2011:
| Fair Value Measurements at September 30, 2012 Using | ||||||||||||||||
| Balance as of September 30, 2012 |
Quoted Prices in Active Markets for Identical Assets |
Significant Other Observable Inputs |
Significant Unobservable Inputs |
|||||||||||||
| (Level 1) | (Level 2) | (Level 3) | ||||||||||||||
| (in thousands) | ||||||||||||||||
| Assets: |
||||||||||||||||
| Securities available for sale |
||||||||||||||||
| Obligations of U.S. government corporations and agencies |
$ | 16,726 | $ | | $ | 16,726 | $ | | ||||||||
| Mortgage-backed securities |
26,209 | | 26,209 | | ||||||||||||
| Obligations of states and political subdivisions |
43,842 | | 43,842 | | ||||||||||||
| Corporate securities |
12,145 | | 12,145 | | ||||||||||||
| Equity securities: |
||||||||||||||||
| Bank preferred stock |
2,264 | 2,264 | | | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total assets at fair value |
$ | 101,186 | $ | 2,264 | $ | 98,922 | $ | | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Liabilities: |
||||||||||||||||
| Interest rate swap |
672 | | 672 | | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities at fair value |
$ | 672 | $ | | $ | 672 | $ | | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Fair Value Measurements at December 31, 2011 Using | ||||||||||||||||
| Balance as of December 31, 2011 |
Quoted Prices in Active Markets for Identical Assets |
Significant Other Observable Inputs |
Significant Unobservable Inputs |
|||||||||||||
| (Level 1) | (Level 2) | (Level 3) | ||||||||||||||
| (in thousands) | ||||||||||||||||
| Assets: |
||||||||||||||||
| Securities available for sale |
||||||||||||||||
| Obligations of U.S. government corporations and agencies |
$ | 18,533 | $ | | $ | 18,533 | $ | | ||||||||
| Mortgage-backed securities |
34,546 | | 34,546 | | ||||||||||||
| Obligations of states and political subdivisions |
45,766 | | 45,766 | | ||||||||||||
| Corporate securities |
13,043 | 13,043 | ||||||||||||||
| Equity securities: |
||||||||||||||||
| Bank preferred stock |
2,246 | 2,246 | | | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total assets at fair value |
$ | 114,134 | $ | 2,246 | $ | 111,888 | $ | | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Liabilities: |
||||||||||||||||
| Interest rate swap |
580 | | 580 | | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total liabilities at fair value |
$ | 580 | $ | | $ | 580 | $ | | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
21
Certain financial assets are measured at fair value on a nonrecurring basis in accordance with GAAP. Adjustments to the fair value of these assets usually result from the application of lower of cost or market accounting or write downs of individual assets.
The following describes the valuation techniques used by the Company to measure certain financial and nonfinancial assets recorded at fair value on a nonrecurring basis in the financial statements:
Impaired Loans: Loans are designated as impaired when, in the judgment of management based on current information and events, it is probable that all amounts due will not be collected according to the contractual terms of the loan agreement. The measurement of loss associated with impaired loans can be based on the observable market price of the loan, the fair value of the collateral securing the loan, or the present value of estimated future cash flows. Collateral may be in the form of real estate or business assets including equipment, inventory, and accounts receivable. The vast majority of the collateral is real estate. Level 2 impaired loan value is determined by utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser outside of the Company using observable market data. The value of business equipment is based upon an outside appraisal if deemed significant, or the net book value on the applicable business financial statements if not considered significant using observable market data. Level 3 impaired loan values are determined using inventory and accounts receivables collateral and are based on financial statement balances or aging reports. If the collateral is a house or building in the process of construction or if an appraisal of the real estate property is over two years old or has been discounted based on managements historical knowledge, changes in market conditions from the time of valuation, and/or managements expertise and knowledge of the client and clients business, then the fair value is considered Level 3. Impaired loans allocated to the Allowance for Loan Losses are measured at fair value on a nonrecurring basis. Any fair value adjustments are recorded in the period incurred as provision for loan losses on the Consolidated Statements of Income.
Other Real Estate Owned: Assets acquired through, or in lieu of, loan foreclosure are held for sale and are initially recorded at the lesser of the fair value of the property, less estimated selling costs or the loan balance outstanding at the date of foreclosure. Any write-downs based on the assets fair value at the date of acquisition are charged to the allowance for loan losses. If there is a contract for the sale of a property, and management reasonably believes the contract will be executed, fair value is based on the sale price in that contract (Level 1). Lacking such a contract, the value of real estate collateral is determined utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser outside of the Company using observable market data (Level 2). However, if the collateral is a house or building in the process of construction or if an appraisal of the real estate property is over two years old, then the fair value is considered Level 3. After foreclosure, valuations are periodically performed by management and property held for sale is carried at the lower of the new cost basis or fair value less cost to sell. Any subsequent valuation adjustments are applied to earnings in the consolidated statements of income. Impairment losses on property to be held and used are measured as the amount by which the carrying amount of a property exceeds its fair value. Costs of significant property improvements are capitalized, whereas costs relating to holding property are expensed. The portion of interest costs relating to development of real estate is capitalized. Valuations are periodically performed by management, and any subsequent write-downs are recorded as a charge to operations, if necessary, to reduce the carrying value of a property to the lower of its cost or fair value less cost to sell. We believe that the fair value component in its valuation follows the provisions of GAAP.
The following table displays quantitative information about Level 3 Fair Value Measurements for certain financial assets measured at fair value on a nonrecurring basis for September 30, 2012:
| Quantitative information about Level 3 Fair Value Measurements for September 30, 2012 | ||||||
| Valuation Technique(s) | Unobservable Input | Range | ||||
| Assets: |
||||||
| Impaired loans |
Discounted appraised value | Selling cost | 6% - 12% | |||
| Other real estate owned |
Discounted appraised value | Selling cost | 6% - 12% | |||
22
The following table summarizes the Companys financial and nonfinancial assets that were measured at fair value on a nonrecurring basis at September 30, 2012 and December 31, 2011:
| Carrying value at September 30, 2012 | ||||||||||||||||
| Balance as
of September 30, 2012 |
Identical Assets |
Observable Inputs |
Unobservable Inputs |
|||||||||||||
| (Level 1) | (Level 2) | (Level 3) | ||||||||||||||
| (in thousands) | ||||||||||||||||
| Financial Assets: |
||||||||||||||||
| Impaired loans |
$ | 4,356 | $ | | $ | 2,655 | $ | 1,701 | ||||||||
| Nonfinancial Assets: |
||||||||||||||||
| Other real estate owned |
2,364 | 193 | 2,171 | | ||||||||||||
| Carrying value at December 31, 2011 | ||||||||||||||||
| Balance as of December 31, 2011 |
Quoted Prices in Active Markets for Identical Assets |
Significant Other Observable Inputs |
Significant Unobservable Inputs |
|||||||||||||
| (Level 1) | (Level 2) | (Level 3) | ||||||||||||||
| (in thousands) | ||||||||||||||||
| Financial Assets: |
||||||||||||||||
| Impaired loans |
$ | 6,804 | $ | | $ | 3,379 | $ | 3,425 | ||||||||
| Nonfinancial Assets: |
||||||||||||||||
| Other real estate owned |
2,378 | | 1,742 | 636 | ||||||||||||
The changes in Level 3 financial assets measured at estimated fair value on a nonrecurring basis during the nine months ended September 30, 2012 were as follows:
| Fair Value Measurements at September 30, 2012 | ||||||||
| Impaired Loans |
Other Real Estate Owned |
|||||||
| (in thousands) | ||||||||
| Balance - January 1, 2012 |
$ | 3,425 | $ | 636 | ||||
| Sales proceeds |
| | ||||||
| Valuation allowance |
| | ||||||
| (Loss) on disposition |
| | ||||||
| Transfers into Level 3 |
959 | | ||||||
| Transfers out of Level 3 |
(2,683 | ) | (636 | ) | ||||
|
|
|
|
|
|||||
| Total assets at fair value |
$ | 1,701 | $ | | ||||
|
|
|
|
|
|||||
GAAP defines the fair value of a financial instrument as the amount at which the instrument could be exchanged in a current transaction between willing parties, other than through a forced or liquidation sale for purposes of this disclosure. Fair value is best determined based upon quoted market prices. However, in many instances, there are no quoted market prices for the Companys various financial instruments. In cases where quoted market prices are not available, fair values are based on estimates using present value or other valuation techniques. Those techniques are significantly affected by the assumptions used, including the discount rate and estimates of future cash flows. Accordingly, the fair value estimates may not be realized in an immediate settlement of the instrument. The following methods and assumptions were used to estimate the fair value of the Companys financial instruments:
Cash and short-term investments/accrued interest: The fair value was equal to the carrying amount.
Securities: The fair value, excluding restricted securities, was based on quoted market prices. The fair value of restricted securities approximated the carrying amount based on the redemption provisions of the issuers.
Loans: The fair value of variable rate loans, which reprice frequently and with no significant change in credit risk, was equal to the carrying amount. The fair value of all other loans was determined using discounted cash flow analysis. The discount rate was equal to the current interest rate on similar products.
23
Deposits and borrowings: The fair value of demand deposits, savings accounts, and certain money market deposits was equal to the carrying amount. The fair value of all other deposits and borrowings was determined using discounted cash flow analysis. The discount rate was equal to the current interest rate on similar products.
Off-balance-sheet financial instruments: The fair value of commitments to extend credit was estimated using the fees currently charged to enter similar agreements, taking into account the remaining terms of the agreements and the credit worthiness of the counterparties. The fair value of fixed rate loan commitments also considered the difference between current interest rates and the committed interest rates. The fair value of standby letters of credit was estimated using the fees currently charged for similar agreements or on the estimated cost to terminate or otherwise settle the obligations with the counterparties.
The carrying amount and fair value of the Companys financial instruments at September 30, 2012 and December 31, 2011 were as follows:
| Fair Value Measurements at September 30, 2012 Using | ||||||||||||||||||||
| Carrying Value as of September 30, 2012 |
Quoted Prices in Active Markets for Identical Assets |
Significant Other Observable Inputs |
Significant Unobservable Inputs |
Fair Value as of September 30, 2012 |
||||||||||||||||
| (Level 1) | (Level 2) | (Level 3) | ||||||||||||||||||
| (in thousands) | ||||||||||||||||||||
| Financial Assets: |
||||||||||||||||||||
| Cash and short-term investments |
$ | 21,812 | $ | 21,812 | $ | | $ | | $ | 21,812 | ||||||||||
| Securities |
101,186 | 2,264 | 98,922 | | 101,186 | |||||||||||||||
| Restricted Investments |
2,777 | | 2,777 | | 2,777 | |||||||||||||||
| Loans, net |
419,538 | | 432,731 | 1,701 | 434,432 | |||||||||||||||
| Accrued interest receivable |
1,923 | | 1,923 | | 1,923 | |||||||||||||||
| Financial Liabilities: |
||||||||||||||||||||
| Deposits |
$ | 457,178 | $ | | $ | 458,504 | $ | | $ | 458,504 | ||||||||||
| Federal funds purchased and securities sold under agreements to repurchase |
10,000 | | 10,122 | | 10,122 | |||||||||||||||
| Federal Home Loan Bank advances |
32,250 | | 33,298 | | 33,298 | |||||||||||||||
| Trust preferred capital notes |
7,217 | | 7,217 | | 7,217 | |||||||||||||||
| Accrued interest payable |
281 | | 281 | | 281 | |||||||||||||||
| Interest rate swap contract |
672 | | 672 | | 672 | |||||||||||||||
| December 31, 2011 | ||||||||||||||||||||
| Carrying Value as of December 31, 2011 |
(in thousands) | Fair Value as of December 31, 2011 |
||||||||||||||||||
| Financial assets: |
||||||||||||||||||||
| Cash and short-term investments |
$ | 21,941 | $ | 21,941 | ||||||||||||||||
| Securities |
114,134 | 114,134 | ||||||||||||||||||
| Restricted Investments |
3,520 | 3,520 | ||||||||||||||||||
| Loans, net |
401,681 | 418,230 | ||||||||||||||||||
| Accrued interest receivable |
2,037 | 2,037 | ||||||||||||||||||
| Financial liabilities: |
||||||||||||||||||||
| Deposits |
$ | 448,465 | $ | 449,990 | ||||||||||||||||
| Federal funds purchased and securities sold under agreements to repurchase |
10,000 | 10,350 | ||||||||||||||||||
| Federal Home Loan Bank advances |
42,250 | 44,833 | ||||||||||||||||||
| Trust preferred capital notes |
7,217 | 7,217 | ||||||||||||||||||
| Accrued interest payable |
336 | 336 | ||||||||||||||||||
| Interest rate swap contract |
580 | 580 | ||||||||||||||||||
24
The Company assumes interest rate risk (the risk that general interest rate levels will change) during its normal operations. As a result, the fair value of the Companys financial instruments will change when interest rate levels change and that change may be either favorable or unfavorable to the Company. Management attempts to match maturities of assets and liabilities in order to minimize interest rate risk. However, borrowers with fixed rate obligations are less likely to prepay their principal balance in a rising rate environment and more likely to do so in a falling rate environment. Conversely, depositors who are receiving fixed rate interest payments are more likely to withdraw funds before maturity in a rising rate environment and less likely to do so in a falling rate environment. Management monitors rates and maturities of assets and liabilities and attempts to minimize interest rate risk by adjusting the terms of new loans and deposits and by investing in securities with terms that mitigate the Companys overall interest rate risk.
NOTE 11. Derivative Instruments and Hedging Activities
Interest Rate Swaps
The Company uses interest rate swaps to reduce interest rate risk and to manage interest expense. By entering into these agreements, the Company converts floating rate debt into fixed rate debt, or alternatively, converts fixed rate debt into floating rate debt. Interest differentials paid or received under the swap agreements are reflected as adjustments to interest expense. These interest rate swap agreements are derivative instruments that qualify for hedge accounting as discussed in Note 1. The notional amounts of the interest rate swaps are not exchanged and do not represent exposure to credit loss. In the event of default by a counterparty, the risk in these transactions is the cost of replacing the agreements at current market rates.
On December 4, 2008, the Company entered into an interest rate swap agreement related to the outstanding trust preferred capital notes. The swap agreement became effective on December 1, 2008. The notional amount of the interest rate swap was $7,000,000 and has an expiration date of December 1, 2016. Under the terms of the agreement, the Company pays interest quarterly at a fixed rate of 2.85% and receives interest quarterly at a variable rate of three month LIBOR. The variable rate resets on each interest payment date.
The following table summarizes the fair value of derivative instruments at September 30, 2012 and December 31, 2011:
| September 30, 2012 | December 31, 2011 | |||||||||||||||
| Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
|||||||||||||
| (dollars in thousands) | ||||||||||||||||
| Derivatives designated as hedging instruments under GAAP |
||||||||||||||||
| Interest rate swap contracts |
Other Liabilities | $ | 672 | Other Liabilities | $ | 580 | ||||||||||
The following tables present the effect of the derivative instrument on the Consolidated Balance Sheet at September 30, 2012 and 2011 and the Consolidated Statements of Income for the three and nine months ended September 30, 2012 and 2011:
| Three Months Ended September 30, | ||||||||||||||||||
| Derivatives in GAAP Cash Flow Hedging Relationships |
Amount of Gain
(Loss) Recognized in OCI on Derivative (Effective Portion) |
Location of Gain (Loss) (Ineffective Portion) |
Amount of Gain
(Loss) Recognized in Income (Ineffective Portion) |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||||
| (dollars in thousands) | (dollars in thousands) | |||||||||||||||||
| Interest rate swap contracts, net of tax |
$ | (25) | $ | (195) | Not applicable | $ | | $ | | |||||||||
| Nine Months Ended September 30, | ||||||||||||||||||
| Derivatives in GAAP Cash Flow Hedging Relationships |
Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion) |
Location of Gain (Loss) Recognized in Income (Ineffective Portion) |
Amount of Gain (Loss) Recognized in Income (Ineffective Portion) |
|||||||||||||||
| 2012 | 2011 | 2012 | 2011 | |||||||||||||||
| (dollars in thousands) | (dollars in thousands) | |||||||||||||||||
| Interest rate swap contracts, net of tax |
$ | (61) | $ | (270) | Not applicable | $ | | $ | | |||||||||
25
NOTE 12. New Branch Construction
On August 3, 2012, the Company entered into a $1.2 million contract to build its twelfth retail branch, located in Purcellville, Virginia. The branch is expected to be completed in early 2013.
NOTE 13. Recent Accounting Pronouncements
In April 2011, the FASB issued ASU 2011-03, Transfers and Servicing (Topic 860) Reconsideration of Effective Control for Repurchase Agreements. The amendments in this ASU remove from the assessment of effective control (1) the criterion requiring the transferor to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee and (2) the collateral maintenance implementation guidance related to that criterion. The amendments in this ASU are effective for the first interim or annual period beginning on or after December 15, 2011. The guidance should be applied prospectively to transactions or modifications of existing transactions that occur on or after the effective date. Early adoption is not permitted. The adoption of the new guidance did not have a material impact on the Companys consolidated financial statements.
In May 2011, the FASB issued ASU 2011-04, Fair Value Measurement (Topic 820) Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs. This ASU is the result of joint efforts by the FASB and International Accounting Standards Board (IASB) to develop a single, converged fair value framework on how (not when) to measure fair value and what disclosures to provide about fair value measurements. The ASU is largely consistent with existing fair value measurement principles in U.S. GAAP (Topic 820), with many of the amendments made to eliminate unnecessary wording differences between U.S. GAAP and International Financial Reporting Standards (IFRS). The amendments are effective for interim and annual periods beginning after December 15, 2011 with prospective application. Early application is not permitted. The Company has included the required disclosures in its consolidated financial statements.
In June 2011, the FASB issued ASU 2011-05, Comprehensive Income (Topic 220) Presentation of Comprehensive Income. The objective of this ASU is to improve the comparability, consistency and transparency of financial reporting and to increase the prominence of items reported in other comprehensive income by eliminating the option to present components of other comprehensive income as part of the statement of changes in stockholders equity. The amendments require that all non-owner changes in stockholders equity be presented either in a single continuous statement of comprehensive income or in two separate but consecutive statements. The single statement of comprehensive income should include the components of net income, a total for net income, the components of other comprehensive income, a total for other comprehensive income, and a total for comprehensive income. In the two-statement approach, the first statement should present total net income and its components followed consecutively by a second statement that should present all the components of other comprehensive income, a total for other comprehensive income, and a total for comprehensive income. The amendments do not change the items that must be reported in other comprehensive income, the option for an entity to present components of other comprehensive income either net of related tax effects or before related tax effects, or the calculation or reporting of earnings per share. The amendments in this ASU should be applied retrospectively. The amendments are effective for fiscal years and interim periods within those years beginning after December 15, 2011. Early adoption is permitted because compliance with the amendments is already permitted. The amendments do not require transition disclosures. The Company has included the required disclosures in its consolidated financial statements.
In September 2011, the FASB issued ASU 2011-08, Intangible Goodwill and Other (Topic 350) Testing Goodwill for Impairment. The amendments in this ASU permit an entity to first assess qualitative factors related to goodwill to determine whether it is more likely than not that the fair value of the reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill test described in Topic 350. The more-likely-than-not threshold is defined as having a likelihood of more than 50 percent. Under the amendments in this ASU, an entity is not required to calculate the fair value of a reporting unit unless the entity determines that it is more likely than not that its fair value is less than its carrying amount. The amendments in this ASU are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption is permitted, including for annual and interim goodwill impairment tests performed as of a date before September 15, 2011, if an entitys financial statements for the most recent annual or interim period have not yet been issued. The adoption of the new guidance did not have a material impact on the Companys consolidated financial statements.
In December 2011, the FASB issued ASU 2011-11, Balance Sheet (Topic 210) Disclosures about Offsetting Assets and Liabilities. This ASU requires entities to disclose both gross information and net information about both instruments and transactions eligible for offset in the balance sheet and instruments and transactions subject to an agreement similar to a master netting arrangement. An entity is required to apply the amendments for annual reporting periods beginning on or after January 1, 2013, and interim periods within those annual periods. An entity should provide the disclosures required by those amendments retrospectively for all comparative periods presented. The Company does not expect the adoption of ASU 2011-11 to have a material impact on its consolidated financial statements.
In December 2011, the FASB issued ASU 2011-12, Comprehensive Income (Topic 220) Deferral of the Effective Date for Amendments to the Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05. The amendments are being made to allow the Board time to redeliberate whether to present on the face of the financial statements the effects of reclassifications out of accumulated other comprehensive income on the components of net income and other comprehensive income for all periods presented. While the Board is considering the operational concerns about the presentation requirements for reclassification adjustments and the needs of financial statement users for additional information about reclassification adjustments, entities should continue to report reclassifications out of accumulated other comprehensive income consistent with the presentation requirements in effect before ASU 2011-05. All other requirements in ASU 2011-05 are not affected by ASU 2011-12, including the requirement to report comprehensive income either in a single continuous financial statement or in two separate but consecutive financial statements. Public entities should apply these requirements for fiscal years, and interim periods within those years, beginning after December 15, 2011. The Company has included the required disclosures in its consolidated financial statements.
26
In July 2012, the FASB issued ASU 2012-02, Intangibles Goodwill and Other (Topic 350): Testing Indefinite-Lived Intangible Assets for Impairment. The amendments in this ASU apply to all entities that have indefinite-lived intangible assets, other than goodwill, reported in their financial statements. The amendments in this ASU provide an entity with the option to make a qualitative assessment about the likelihood that an indefinite-lived intangible asset is impaired to determine whether it should perform a quantitative impairment test. The amendments also enhance the consistency of impairment testing guidance among long-lived asset categories by permitting an entity to assess qualitative factors to determine whether it is necessary to calculate the assets fair value when testing an indefinite-lived intangible asset for impairment. The amendments are effective for annual and interim impairment tests performed for fiscal years beginning after September 15, 2012. Early adoption is permitted. The Company does not expect the adop