10-Q 1 efsi-20130331x10q.htm FORM 10-Q EFSI-2013.03.31-10Q


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549 
FORM 10-Q
(Mark One)
ý
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2013
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
 
22,611
(Address of principal executive offices)
 
(Zip Code)
(540) 955-2510
(Registrant’s 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  ý    No  ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Date 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  ý    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
 
ý

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  ý

The number of shares of the registrant’s Common Stock ($2.50 par value) outstanding as of April 22, 2013 was 3,372,097.




TABLE OF CONTENTS
 
 
 
 
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





PART I - FINANCIAL INFORMATION
 
Item 1.        Financial Statements

EAGLE FINANCIAL SERVICES, INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(dollars in thousands, except share amounts)
 
 
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

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
 
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

See Notes to Consolidated Financial Statements

2



EAGLE FINANCIAL SERVICES, INC.
Consolidated Statements of Comprehensive Income (Unaudited)
(dollars in thousands)
 
 
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

See Notes to Consolidated Financial Statements

3



EAGLE FINANCIAL SERVICES, INC.
Consolidated Statements of Changes in Shareholders’ Equity (Unaudited)
 
 
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

See Notes to Consolidated Financial Statements

4



EAGLE FINANCIAL SERVICES, INC.
Consolidated Statements of Cash Flows (Unaudited)
(dollars in thousands)
 
 
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
)








5








EAGLE FINANCIAL SERVICES, INC.
Consolidated Statements of Cash Flows (Unaudited)
(continued)
 
 
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


6



EAGLE FINANCIAL SERVICES, INC.
Notes to Consolidated Financial Statements (Unaudited)
March 31, 2013
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 March 31, 2013 and December 31, 2012, the results of operations for the three months ended March 31, 2013 and 2012, and cash flows for the three months ended March 31, 2013 and 2012. The results of operations for the three months ended March 31, 2013 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 Company’s Annual Report on Form 10-K for the year ended December 31, 2012 (the “2012 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 Company’s 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 were 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 three months ended March 31, 2013 and 2012:
 
 
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




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 months ended March 31, 2013 and 2012 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
 
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


NOTE 4. Securities

Amortized costs and fair values of securities available for sale at March 31, 2013 and December 31, 2012 were as follows:
 
 
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


During the first three months of 2013, the Company sold $2.5 million in available for sale securities for a net gain of $390 thousand. There were no sales of securities available for sale during the first three months of 2012.


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 March 31, 2013 and December 31, 2012 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
 
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


Gross unrealized losses on available for sale securities included fifteen (15) and two (2) debt securities at March 31, 2013 and December 31, 2012, 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 Company’s 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 March 31, 2013 and December 31, 2012 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 issuer’s financial condition, the unrealized losses are deemed to be temporary. The current economic crisis involving housing, liquidity and credit were also a contributing factor to the unrealized losses on these securities at March 31, 2013 and December 31, 2012. 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 Company’s 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 events underscore the level of investment risk associated with the current economic environment, and accordingly the level of risk in the Company’s securities.

Securities having a carrying value of $5.8 million at March 31, 2013 were pledged to secure securities sold under agreements to repurchase and other purposes required by law.


9



The composition of restricted investments at March 31, 2013 and December 31, 2012 was as follows:
 
 
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


NOTE 5. Allowance for Loan Losses

Changes in the allowance for loan losses for the three months ended March 31, 2013 and 2012 and the year ended December 31, 2012 were as follows:
 
 
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


Nonaccrual and past due loans by class at March 31, 2013 and December 31, 2012 were as follows:
 
 
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

 

10



 
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


Allowance for loan losses by segment at March 31, 2013 and December 31, 2012 were as follows:
 
 
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

 

11



 
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



12



Impaired loans by class at March 31, 2013 and December 31, 2012 were as follows:
 
 
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




13



 
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

 

 

 

 

 
$
5,535