ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
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 | 22,611 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer | ¨ | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ | (Do not check if a smaller reporting company.) | Smaller reporting company | ý |
PART I - FINANCIAL INFORMATION | |||
Item 1. | Financial Statements: | ||
Consolidated Balance Sheets at March 31, 2013 and December 31, 2012 | 1 | ||
Consolidated Statements of Income for the Three Months Ended March 31, 2013 and 2012 | 2 | ||
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2013 and 2012 | 3 | ||
Consolidated Statements of Changes in Shareholders’ Equity for the Three Months Ended March 31, 2013 and 2012 | 4 | ||
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2013 and 2012 | 5 | ||
Notes to Consolidated Financial Statements | 7 | ||
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 29 | |
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | 39 | |
Item 4. | Controls and Procedures | 39 | |
PART II - OTHER INFORMATION | |||
Item 1. | Legal Proceedings | 39 | |
Item 1A. | Risk Factors | 39 | |
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 39 | |
Item 3. | Defaults Upon Senior Securities | 39 | |
Item 4. | Mine Safety Disclosures | 39 | |
Item 5. | Other Information | 39 | |
Item 6. | Exhibits | 40 |
March 31, 2013 | December 31, 2012 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Cash and due from banks | $ | 8,583 | $ | 9,782 | |||
Interest-bearing deposits with other institutions | 13,246 | 38,908 | |||||
Total cash and cash equivalents | 21,829 | 48,690 | |||||
Securities available for sale, at fair value | 112,359 | 102,754 | |||||
Restricted investments | 2,642 | 2,777 | |||||
Loans | 423,850 | 418,097 | |||||
Allowance for loan losses | (6,960 | ) | (6,577 | ) | |||
Net Loans | 416,890 | 411,520 | |||||
Bank premises and equipment, net | 16,834 | 16,545 | |||||
Other real estate owned, net of allowance | 2,928 | 2,928 | |||||
Other assets | 7,364 | 8,062 | |||||
Total assets | $ | 580,846 | $ | 593,276 | |||
Liabilities and Shareholders’ Equity | |||||||
Liabilities | |||||||
Deposits: | |||||||
Noninterest bearing demand deposits | $ | 135,650 | $ | 134,871 | |||
Savings and interest bearing demand deposits | 227,876 | 231,249 | |||||
Time deposits | 109,554 | 110,981 | |||||
Total deposits | $ | 473,080 | $ | 477,101 | |||
Federal funds purchased and securities sold under agreements to repurchase | — | 10,000 | |||||
Federal Home Loan Bank advances | 32,250 | 32,250 | |||||
Trust preferred capital notes | 7,217 | 7,217 | |||||
Other liabilities | 3,429 | 3,002 | |||||
Total liabilities | $ | 515,976 | $ | 529,570 | |||
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 2013, 3,350,379; issued 2012, 3,336,022 | 8,376 | 8,340 | |||||
Surplus | 10,636 | 10,424 | |||||
Retained earnings | 42,657 | 41,494 | |||||
Accumulated other comprehensive income | 3,201 | 3,448 | |||||
Total shareholders’ equity | $ | 64,870 | $ | 63,706 | |||
Total liabilities and shareholders’ equity | $ | 580,846 | $ | 593,276 |
Three Months Ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Interest and Dividend Income | |||||||
Interest and fees on loans | $ | 5,331 | $ | 5,675 | |||
Interest and dividends on securities available for sale: | |||||||
Taxable interest income | 547 | 598 | |||||
Interest income exempt from federal income taxes | 324 | 360 | |||||
Dividends | 67 | 103 | |||||
Interest on deposits in banks | 9 | 3 | |||||
Total interest and dividend income | $ | 6,278 | $ | 6,739 | |||
Interest Expense | |||||||
Interest on deposits | 326 | 444 | |||||
Interest on federal funds purchased and securities sold under agreements to repurchase | 28 | 91 | |||||
Interest on Federal Home Loan Bank advances | 270 | 298 | |||||
Interest on trust preferred capital notes | 34 | 38 | |||||
Interest on interest rate swap | 45 | 41 | |||||
Total interest expense | $ | 703 | $ | 912 | |||
Net interest income | $ | 5,575 | $ | 5,827 | |||
Provision For Loan Losses | 383 | 300 | |||||
Net interest income after provision for loan losses | $ | 5,192 | $ | 5,527 | |||
Noninterest Income | |||||||
Income from fiduciary activities | $ | 360 | $ | 240 | |||
Service charges on deposit accounts | 343 | 352 | |||||
Other service charges and fees | 800 | 810 | |||||
Gain on sale of securities | 390 | — | |||||
Other operating income | 39 | 68 | |||||
Total noninterest income | $ | 1,932 | $ | 1,470 | |||
Noninterest Expenses | |||||||
Salaries and employee benefits | $ | 2,641 | $ | 2,613 | |||
Occupancy expenses | 281 | 292 | |||||
Equipment expenses | 155 | 164 | |||||
Advertising and marketing expenses | 127 | 115 | |||||
Stationery and supplies | 78 | 71 | |||||
ATM network fees | 157 | 122 | |||||
Other real estate owned expense | 8 | 21 | |||||
(Gain) loss on the sale of other real estate owned | — | (11 | ) | ||||
FDIC assessment | 97 | 183 | |||||
Computer software expense | 155 | 157 | |||||
Bank franchise tax | 101 | 101 | |||||
Professional fees | 241 | 261 | |||||
Other operating expenses | 542 | 513 | |||||
Total noninterest expenses | $ | 4,583 | $ | 4,602 | |||
Income before income taxes | $ | 2,541 | $ | 2,395 | |||
Income Tax Expense | 738 | 681 | |||||
Net income | $ | 1,803 | $ | 1,714 | |||
Earnings Per Share | |||||||
Net income per common share, basic | $ | 0.54 | $ | 0.52 | |||
Net income per common share, diluted | $ | 0.53 | $ | 0.52 |
Three Months Ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Net income | $ | 1,803 | $ | 1,714 | |||
Other comprehensive (loss) income: | |||||||
Unrealized (loss) gain on available for sale securities, net of deferred income taxes (benefit) of ($143) in 2013 and $87 in 2012 | (278 | ) | 170 | ||||
Change in fair value of interest rate swap, net of deferred income taxes of $17 in 2013 and $7 in 2012 | 31 | 12 | |||||
Total other comprehensive (loss) income | (247 | ) | 182 | ||||
Total comprehensive income | $ | 1,556 | $ | 1,896 |
Common Stock | Surplus | Retained Earnings | Accumulated Other Comprehensive Income | Total | |||||||||||||||
Balance, December 31, 2011 | $ | 8,217 | $ | 9,568 | $ | 37,374 | $ | 2,931 | $ | 58,090 | |||||||||
Net income | 1,714 | 1,714 | |||||||||||||||||
Other comprehensive income | 182 | 182 | |||||||||||||||||
Restricted stock awards, stock incentive plan (5,150 shares) | 13 | (13 | ) | — | |||||||||||||||
Income tax benefit on vesting of restricted stock | 1 | 1 | |||||||||||||||||
Stock-based compensation expense | 45 | 45 | |||||||||||||||||
Issuance of common stock, dividend investment plan (9,008 shares) | 23 | 132 | 155 | ||||||||||||||||
Dividends declared ($0.18 per share) | (596 | ) | (596 | ) | |||||||||||||||
Balance, March 31, 2012 | $ | 8,253 | $ | 9,733 | $ | 38,492 | $ | 3,113 | $ | 59,591 | |||||||||
Balance, December 31, 2012 | $ | 8,340 | $ | 10,424 | $ | 41,494 | $ | 3,448 | 63,706 | ||||||||||
Net income | 1,803 | 1,803 | |||||||||||||||||
Other comprehensive (loss) | (247 | ) | (247 | ) | |||||||||||||||
Restricted stock awards, stock incentive plan (5,700 shares) | 14 | (14 | ) | — | |||||||||||||||
Income tax benefit on vesting of restricted stock | 11 | 11 | |||||||||||||||||
Stock-based compensation expense | 56 | 56 | |||||||||||||||||
Issuance of common stock, dividend investment plan (7,646 shares) | 19 | 145 | 164 | ||||||||||||||||
Issuance of common stock, employee benefit plan (1,011 shares) | 3 | 14 | 17 | ||||||||||||||||
Dividends declared ($0.19 per share) | (640 | ) | (640 | ) | |||||||||||||||
Balance, March 31, 2013 | $ | 8,376 | $ | 10,636 | $ | 42,657 | $ | 3,201 | $ | 64,870 |
Three Months Ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
Cash Flows from Operating Activities | |||||||
Net income | $ | 1,803 | $ | 1,714 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation | 190 | 212 | |||||
Amortization of intangible and other assets | 40 | 22 | |||||
Provision for loan losses | 383 | 300 | |||||
(Gain) on the sale of other real estate owned | — | (11 | ) | ||||
Loss on the sale of repossessed assets | — | 2 | |||||
(Gain) on the sale of securities | (390 | ) | — | ||||
Accrual of restricted stock awards | 56 | 44 | |||||
Premium amortization on securities, net | 23 | 48 | |||||
Deferred tax benefit | 876 | — | |||||
Changes in assets and liabilities: | |||||||
(Increase) decrease in other assets | (87 | ) | 396 | ||||
Increase in other liabilities | 475 | 978 | |||||
Net cash provided by operating activities | $ | 3,369 | $ | 3,705 | |||
Cash Flows from Investing Activities | |||||||
Proceeds from maturities and principal payments of securities available for sale | $ | 5,803 | $ | 6,344 | |||
Proceeds from the sale of securities available for sale | 2,485 | — | |||||
Purchases of securities available for sale | (17,946 | ) | (2,157 | ) | |||
Proceeds from the sale of restricted securities | 136 | — | |||||
Purchases of bank premises and equipment | (479 | ) | (1,328 | ) | |||
Proceeds from the sale of other real estate owned | — | 191 | |||||
Proceeds from the sale of repossessed assets | 9 | 9 | |||||
Net (increase) in loans | (5,758 | ) | (6,738 | ) | |||
Net cash (used in) investing activities | $ | (15,750 | ) | $ | (3,679 | ) | |
Cash Flows from Financing Activities | |||||||
Net (decrease) increase in demand deposits, money market and savings accounts | $ | (2,594 | ) | $ | 6,833 | ||
Net (decrease) in certificates of deposit | (1,427 | ) | (7,140 | ) | |||
Net (decrease) in federal funds purchased and securities sold under agreements to repurchase | (10,000 | ) | — | ||||
Net (decrease) in Federal Home Loan Bank advances | — | (10,000 | ) | ||||
Issuance of common stock, employee benefit plan | 17 | — | |||||
Cash dividends paid | (476 | ) | (442 | ) | |||
Net cash (used in) financing activities | $ | (14,480 | ) | $ | (10,749 | ) |
Three Months Ended | |||||||
March 31, | |||||||
2013 | 2012 | ||||||
(Decrease) in cash and cash equivalents | $ | (26,861 | ) | $ | (10,723 | ) | |
Cash and Cash Equivalents | |||||||
Beginning | 48,690 | 21,941 | |||||
Ending | $ | 21,829 | $ | 11,218 | |||
Supplemental Disclosures of Cash Flow Information | |||||||
Cash payments for: | |||||||
Interest | $ | 775 | $ | 951 | |||
Income taxes | $ | — | $ | — | |||
Supplemental Schedule of Noncash Investing and Financing Activities: | |||||||
Unrealized (loss) gain on securities available for sale | $ | (421 | ) | $ | 257 | ||
Change in fair value of interest rate swap | $ | 48 | $ | 19 | |||
Other real estate acquired in settlement of loans | $ | — | $ | 579 | |||
Issuance of common stock, dividend investment plan | $ | 164 | $ | 155 |
Three Months Ended | |||||||||||||
March 31, | |||||||||||||
2013 | 2012 | ||||||||||||
Shares | Weighted Average Grant Date Fair Value | Shares | Weighted Average Grant Date Fair Value | ||||||||||
Nonvested, beginning of period | 16,500 | $ | 16.53 | 13,700 | $ | 16.11 | |||||||
Granted | 10,900 | 21.80 | 10,900 | 16.75 | |||||||||
Vested | (5,700 | ) | 16.28 | (5,150 | ) | 16.04 | |||||||
Forfeited | — | — | — | — | |||||||||
Nonvested, end of period | 21,700 | $ | 19.24 | 19,450 | $ | 16.49 |
Three Months Ended | |||||
March 31, | |||||
2013 | 2012 | ||||
Average number of common shares outstanding | 3,367,689 | 3,316,005 | |||
Effect of dilutive common stock | 10,680 | 8,751 | |||
Average number of common shares outstanding used to calculate diluted earnings per share | 3,378,369 | 3,324,756 |
Amortized Cost | Gross Unrealized Gains | Gross Unrealized (Losses) | Fair Value | ||||||||||||
March 31, 2013 | |||||||||||||||
(in thousands) | |||||||||||||||
Obligations of U.S. government corporations and agencies | $ | 34,512 | $ | 863 | $ | (10 | ) | $ | 35,365 | ||||||
Mortgage-backed securities | 19,599 | 1,047 | (19 | ) | 20,627 | ||||||||||
Obligations of states and political subdivisions | 41,857 | 2,136 | (38 | ) | 43,955 | ||||||||||
Corporate securities | 8,965 | 1,232 | — | 10,197 | |||||||||||
Equity securities | 2,054 | 161 | — | 2,215 | |||||||||||
$ | 106,987 | $ | 5,439 | $ | (67 | ) | $ | 112,359 | |||||||
December 31, 2012 | |||||||||||||||
(in thousands) | |||||||||||||||
Obligations of U.S. government corporations and agencies | $ | 22,781 | $ | 911 | $ | — | $ | 23,692 | |||||||
Mortgage-backed securities | 20,978 | 1,229 | — | 22,207 | |||||||||||
Obligations of states and political subdivisions | 41,185 | 2,327 | (11 | ) | 43,501 | ||||||||||
Corporate securities | 9,963 | 1,193 | — | 11,156 | |||||||||||
Equity securities | 2,054 | 144 | — | 2,198 | |||||||||||
$ | 96,961 | $ | 5,804 | $ | (11 | ) | $ | 102,754 |
Less than 12 months | 12 months or more | Total | |||||||||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | ||||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Obligations of U.S. government corporations and agencies | $ | 7,937 | $ | 10 | $ | — | $ | — | $ | 7,937 | $ | 10 | |||||||||||
Mortgage-backed securities | 2,010 | 19 | — | — | 2,010 | 19 | |||||||||||||||||
Obligations of states and political subdivisions | 2,377 | 33 | 259 | 5 | 2,636 | 38 | |||||||||||||||||
Corporate securities | — | — | — | — | — | — | |||||||||||||||||
Equity securities | — | — | — | — | — | — | |||||||||||||||||
$ | 12,324 | $ | 62 | $ | 259 | $ | 5 | $ | 12,583 | $ | 67 | ||||||||||||
December 31, 2012 | |||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||
Obligations of U.S. government corporations and agencies | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||
Mortgage-backed securities | — | — | — | — | — | — | |||||||||||||||||
Obligations of states and political subdivisions | 495 | 6 | 274 | 5 | 769 | 11 | |||||||||||||||||
Corporate securities | — | — | — | — | — | — | |||||||||||||||||
Equity securities | — | — | — | — | — | — | |||||||||||||||||
$ | 495 | $ | 6 | $ | 274 | $ | 5 | $ | 769 | $ | 11 |
March 31, 2013 | December 31, 2012 | ||||||
(in thousands) | |||||||
Federal Reserve Bank Stock | $ | 344 | $ | 344 | |||
Federal Home Loan Bank Stock | 2,158 | 2,293 | |||||
Community Bankers’ Bank Stock | 140 | 140 | |||||
$ | 2,642 | $ | 2,777 |
Three Months Ended | Year Ended | Three Months Ended | |||||||||
March 31, | December 31, | March 31, | |||||||||
2013 | 2012 | 2012 | |||||||||
(in thousands) | |||||||||||
Balance, beginning | $ | 6,577 | $ | 8,743 | $ | 8,743 | |||||
Provision charged to operating expense | 383 | 1,660 | 300 | ||||||||
Recoveries added to the allowance | 42 | 337 | 81 | ||||||||
Loan losses charged to the allowance | (42 | ) | (4,163 | ) | (237 | ) | |||||
Balance, ending | $ | 6,960 | $ | 6,577 | $ | 8,887 |
March 31, 2013 | |||||||||||||||||||||||||||||||
(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 | $ | 35 | $ | — | $ | 549 | $ | 584 | $ | 20,813 | $ | 21,397 | $ | 319 | $ | 230 | |||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||||
Owner Occupied | 1,009 | 252 | — | 1,261 | 90,451 | 91,712 | — | 85 | |||||||||||||||||||||||
Non-owner occupied | 1,166 | 576 | — | 1,742 | 42,381 | 44,123 | — | 203 | |||||||||||||||||||||||
Construction and Farmland: | |||||||||||||||||||||||||||||||
Residential | 99 | — | — | 99 | 4,617 | 4,716 | — | — | |||||||||||||||||||||||
Commercial | 92 | — | — | 92 | 26,643 | 26,735 | — | 125 | |||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||||
Installment | 144 | 17 | 3 | 164 | 12,999 | 13,163 | 3 | — | |||||||||||||||||||||||
Residential: | |||||||||||||||||||||||||||||||
Equity Lines | 825 | 40 | 65 | 930 | 30,496 | 31,426 | 65 | 278 | |||||||||||||||||||||||
Single family | 4,230 | 1,402 | 375 | 6,007 | 178,228 | 184,235 | 244 | 1,796 | |||||||||||||||||||||||
Multifamily | — | — | — | — | 2,812 | 2,812 | — | — | |||||||||||||||||||||||
All Other Loans | — | — | — | — | 3,531 | 3,531 | — | — | |||||||||||||||||||||||
Total | $ | 7,600 | $ | 2,287 | $ | 992 | $ | 10,879 | $ | 412,971 | $ | 423,850 | $ | 631 | $ | 2,717 |
December 31, 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 Past Due Still Accruing | Nonaccrual Loans | ||||||||||||||||||||||||
Commercial - Non Real Estate: | |||||||||||||||||||||||||||||||
Commercial & Industrial | $ | 822 | $ | 225 | $ | — | $ | 1,047 | $ | 20,593 | $ | 21,640 | $ | — | $ | 230 | |||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||||
Owner Occupied | 610 | 374 | 90 | 1,074 | 84,090 | 85,164 | — | 90 | |||||||||||||||||||||||
Non-owner occupied | 234 | 582 | — | 816 | 38,402 | 39,218 | — | 209 | |||||||||||||||||||||||
Construction and Farmland: | |||||||||||||||||||||||||||||||
Residential | — | — | — | — | 9,706 | 9,706 | — | — | |||||||||||||||||||||||
Commercial | 93 | 44 | — | 137 | 28,033 | 28,170 | — | 131 | |||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||||
Installment | 116 | 10 | 9 | 135 | 13,172 | 13,307 | 9 | — | |||||||||||||||||||||||
Residential: | |||||||||||||||||||||||||||||||
Equity Lines | 109 | — | — | 109 | 31,593 | 31,702 | — | 287 | |||||||||||||||||||||||
Single family | 4,059 | 733 | 524 | 5,316 | 177,601 | 182,917 | 199 | 1,467 | |||||||||||||||||||||||
Multifamily | — | — | — | — | 2,808 | 2,808 | — | — | |||||||||||||||||||||||
All Other Loans | — | — | — | — | 3,465 | 3,465 | — | — | |||||||||||||||||||||||
Total | $ | 6,043 | $ | 1,968 | $ | 623 | $ | 8,634 | $ | 409,463 | $ | 418,097 | $ | 208 | $ | 2,414 |
As of and for the Three Months Ended | |||||||||||||||||||||||||||||||
March 31, 2013 | |||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||
Construction and Farmland | Residential Real Estate | Commercial Real Estate | Commercial | Consumer | All Other Loans | Unallocated | Total | ||||||||||||||||||||||||
Allowance for credit losses: | |||||||||||||||||||||||||||||||
Beginning Balance | $ | 1,280 | $ | 2,820 | $ | 1,182 | $ | 880 | $ | 107 | $ | 122 | $ | 186 | $ | 6,577 | |||||||||||||||
Charge-Offs | — | — | — | (14 | ) | (23 | ) | (5 | ) | — | (42 | ) | |||||||||||||||||||
Recoveries | 1 | 3 | 1 | 16 | 17 | 4 | — | 42 | |||||||||||||||||||||||
Provision | (428 | ) | (26 | ) | 62 | (111 | ) | (12 | ) | 13 | 885 | 383 | |||||||||||||||||||
Ending balance | $ | 853 | $ | 2,797 | $ | 1,245 | $ | 771 | $ | 89 | $ | 134 | $ | 1,071 | $ | 6,960 | |||||||||||||||
Ending balance: Individually evaluated for impairment | $ | 139 | $ | 1,179 | $ | 298 | $ | 630 | $ | — | $ | — | $ | — | $ | 2,246 | |||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 714 | $ | 1,618 | $ | 947 | $ | 141 | $ | 89 | $ | 134 | $ | 1,071 | $ | 4,714 | |||||||||||||||
Financing receivables: | |||||||||||||||||||||||||||||||
Ending balance | $ | 31,451 | $ | 218,473 | $ | 135,835 | $ | 21,397 | $ | 13,163 | $ | 3,531 | $ | — | $ | 423,850 | |||||||||||||||
Ending balance individually evaluated for impairment | $ | 1,308 | $ | 7,777 | $ | 5,064 | $ | 868 | $ | — | $ | — | $ | — | $ | 15,017 | |||||||||||||||
Ending balance collectively evaluated for impairment | $ | 30,143 | $ | 210,696 | $ | 130,771 | $ | 20,529 | $ | 13,163 | $ | 3,531 | $ | — | $ | 408,833 |
As of and for the Twelve Months Ended | |||||||||||||||||||||||||||||||
December 31, 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 | (1,313 | ) | (1,381 | ) | (1,118 | ) | (207 | ) | (116 | ) | (28 | ) | — | (4,163 | ) | ||||||||||||||||
Recoveries | 4 | 67 | 146 | 36 | 73 | 11 | — | 337 | |||||||||||||||||||||||
Provision | (29 | ) | 590 | 1,097 | (26 | ) | 19 | 16 | (7 | ) | 1,660 | ||||||||||||||||||||
Ending balance | $ | 1,280 | $ | 2,820 | $ | 1,182 | $ | 880 | $ | 107 | $ | 122 | $ | 186 | $ | 6,577 | |||||||||||||||
Ending balance: Individually evaluated for impairment | $ | 141 | $ | 1,176 | $ | 305 | $ | 737 | $ | — | $ | — | $ | — | $ | 2,359 | |||||||||||||||
Ending balance: collectively evaluated for impairment | $ | 1,139 | $ | 1,644 | $ | 877 | $ | 143 | $ | 107 | $ | 122 | $ | 186 | $ | 4,218 | |||||||||||||||
Financing receivables: | |||||||||||||||||||||||||||||||
Ending balance | $ | 37,876 | $ | 217,427 | $ | 124,382 | $ | 21,640 | $ | 13,307 | $ | 3,465 | $ | — | $ | 418,097 | |||||||||||||||
Ending balance individually evaluated for impairment | $ | 1,326 | $ | 7,695 | $ | 5,246 | $ | 985 | $ | — | $ | — | $ | — | $ | 15,252 | |||||||||||||||
Ending balance collectively evaluated for impairment | $ | 36,550 | $ | 209,732 | $ | 119,136 | $ | 20,655 | $ | 13,307 | $ | 3,465 | $ | — | $ | 402,845 |
As of | |||||||||||||||||||
March 31, 2013 | |||||||||||||||||||
(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 | 1,475 | 1,478 | — | 1,691 | 19 | ||||||||||||||
Non-owner occupied | 2,274 | 2,278 | — | 2,347 | 30 | ||||||||||||||
Construction and Farmland: | |||||||||||||||||||
Residential | — | — | — | — | — | ||||||||||||||
Commercial | 1,085 | 1,087 | — | 1,111 | 9 | ||||||||||||||
Residential: | |||||||||||||||||||
Equity lines | 463 | 463 | — | 648 | 1 | ||||||||||||||
Single family | 3,911 | 3,920 | — | 5,079 | 27 | ||||||||||||||
Multifamily | — | — | — | — | — | ||||||||||||||
Other Loans | — | — | — | — | — | ||||||||||||||
$ | 9,208 | $ | 9,226 | $ | — | $ | 10,876 | $ | 86 | ||||||||||
With an allowance recorded: | |||||||||||||||||||
Commercial - Non Real Estate: | |||||||||||||||||||
Commercial & Industrial | $ | 868 | $ | 877 | $ | 630 | $ | 963 | $ | 11 | |||||||||
Commercial Real Estate: | |||||||||||||||||||
Owner Occupied | — | — | — | — | — | ||||||||||||||
Non-owner occupied | 1,315 | 1,318 | 298 | 1,322 | 18 | ||||||||||||||
Construction and Farmland: | |||||||||||||||||||
Residential | — | — | — | — | — | ||||||||||||||
Commercial | 223 | 224 | 139 | 225 | 2 | ||||||||||||||
Residential: | |||||||||||||||||||
Equity lines | 218 | 219 | 218 | 216 | 1 | ||||||||||||||
Single family | 3,185 | 3,195 | 961 | 3,202 | 37 | ||||||||||||||
Multifamily | — | — | — | — | — | ||||||||||||||
Other Loans | — | — | — | — | — | ||||||||||||||
$ | 5,809 | $ | 5,833 | $ | 2,246 | $ | 5,928 | $ | 69 | ||||||||||
Total: | |||||||||||||||||||
Commercial | $ | 868 | $ | 877 | $ | 630 | $ | 963 | $ | 11 | |||||||||
Commercial Real Estate | 5,064 | 5,074 | 298 | 5,360 | 67 | ||||||||||||||
Construction and Farmland | 1,308 | 1,311 | 139 | 1,336 | 11 | ||||||||||||||
Residential | 7,777 | 7,797 | 1,179 | 9,145 | 66 | ||||||||||||||
Other | — | — | — | — | — | ||||||||||||||
Total | $ | 15,017 | $ | 15,059 | $ | 2,246 | $ | 16,804 | $ | 155 |
As of | |||||||||||||||||||
December 31, 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 | 1,632 | 1,636 | — | 2,323 | 130 | ||||||||||||||
Non-owner occupied | 2,290 | 2,296 | — | 2,378 | 147 | ||||||||||||||
Construction and Farmland: | |||||||||||||||||||
Residential | — | — | — | — | — | ||||||||||||||
Commercial | 1,102 | 1,103 | — | 1,159 | 18 | ||||||||||||||
Residential: | |||||||||||||||||||
Equity lines | 287 | 287 | — | 469 | 1 | ||||||||||||||
Single family | 4,406 | 4,417 | — | 5,683 | 210 | ||||||||||||||
Multifamily | — | — | — | — | — | ||||||||||||||
Other Loans | — | — | — | — | — | ||||||||||||||
$ | 9,717 | $ | 9,739 | $ | — | $ | 12,012 | $ | 506 | ||||||||||
With an allowance recorded: | |||||||||||||||||||
Commercial - Non Real Estate: | |||||||||||||||||||
Commercial & Industrial | $ | 985 | $ | 994 | $ | 737 | $ | 1,062 | $ | 53 | |||||||||
Commercial Real Estate: | |||||||||||||||||||
Owner Occupied | — | — | — | — | — | ||||||||||||||
Non-owner occupied | 1,324 | 1,327 | 305 | 1,337 | 38 | ||||||||||||||
Construction and Farmland: | |||||||||||||||||||
Residential | — | — | — | — | — | ||||||||||||||
Commercial | 224 | 225 | 141 | 227 | 9 | ||||||||||||||
Residential: | |||||||||||||||||||
Equity lines | 358 | 359 | 252 | 366 | 12 | ||||||||||||||
Single family | 2,644 | 2,652 | 924 | 2,674 | 125 | ||||||||||||||
Multifamily | — | — | — | — | — | ||||||||||||||
Other Loans | — | — | — | — | — |