NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
|
1.
|
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
Basis of Presentation
The accompanying unaudited consolidated financial statements include the accounts of First Financial Service Corporation (the “Corporation”) and its wholly owned subsidiary, First Federal Savings Bank (the “Bank”). First Federal Savings Bank has two wholly owned subsidiaries, First Service Corporation of Elizabethtown and Heritage Properties, LLC. Unless the text clearly suggests otherwise, references to "us," "we," or "our" include First Financial Service Corporation and its wholly owned subsidiary, collectively referred to as the “Company”. All significant intercompany transactions and balances have been eliminated in consolidation.
The accompanying unaudited consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the quarter ended March 31, 2014 are not necessarily indicative of the results that may occur for the year ending December 31, 2014. For further information, refer to the consolidated financial statements and footnotes thereto included in the Corporation’s annual report on Form 10-K for the period ended December 31, 2013.
Reclassifications
Some items in the prior year financial statements were reclassified to conform to the current presentation. Reclassifications had no effect on prior year operations or
stockholders’
equity.
Adoption of New Accounting Standards
Effective January 2014, we adopted, ASU No. 2013-11,
Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists
(ASU 2013-11).
Current GAAP does not include explicit guidance on the financial statement presentation of an unrecognized tax benefit when a net operating loss carryforward, a similar tax loss, or a tax credit carryforward exists. The adoption of ASU 2013-11 requires an unrecognized tax benefit, or a portion of an unrecognized tax benefit to be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward, unless an exception applies.
This standard was effective for public entities for annual and interim reporting periods beginning after December 15, 2013. The adoption of this update did not have a material impact on the consolidated financial statements.
Recently Issued Accounting Pronouncement
In January 2014, the Financial Accounting Standards Board issued Accounting Standards Update No. 2014-01,
Accounting for Investments in Qualified Affordable Housing Projects
(ASU 2014-01). ASU 2014-01 permits reporting entities to make an accounting policy election to account for investments in qualified affordable housing projects using the proportional amortization method if certain conditions are met. Under the proportional amortization method, an entity amortizes the initial cost of the investment in proportion to the tax credits and other tax benefits received and recognizes the net investment performance in the income statement as a component of income tax expense. This new guidance also requires new disclosures for all investors in these projects. ASU 2014-01 is effective for interim and annual reporting periods beginning after December 15, 2014. Upon adoption, the guidance must be applied retrospectively to all periods presented. However, entities that use the effective yield method to account for investments in these projects before adoption may continue to do so for these pre-existing investments. The adoption of ASU 2014-01 is not expected to have a material impact on the consolidated financial statements.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Since January 2011, the Bank has operated under Consent Orders with the Federal Deposit Insurance Corporation (“FDIC”) and the Kentucky Department of Financial Institutions (“KDFI”). The initial Consent Order required the Bank to achieve a total capital to risk-weighted assets ratio of
12
% and a Tier 1 capital to average total assets ratio of
9
%. It also prohibited the Bank from declaring dividends without the prior written approval of the FDIC and KDFI and has required the Bank to develop and implement plans to reduce its level of non-performing assets and concentrations of credit in commercial real estate loans, maintain adequate reserves for loan and lease losses, implement procedures to ensure compliance with applicable laws, and take certain other actions. When the Bank entered into a new Consent Order with the FDIC and KDFI in March 2012, it agreed that should it be unable to reach the required capital levels by June 30, 2012, and if directed in writing by the FDIC, then within 30 days the Bank would develop, adopt and implement a written plan to sell or merge itself into another federally insured financial institution. To date, the Bank has not received such a written direction. The latest Consent Order also includes the same substantive provisions as the initial Consent Order and requires the Bank to continue to adhere to the plans implemented in response to the initial Consent Order.
Copies of the Consent Orders are included as exhibits to our Form 8
-
K filed on January 27, 2011 and our 2011 Annual Report on Form 10-K filed March 30, 2012.
In April 2011, the Corporation entered into a formal agreement with the Federal Reserve Bank of St. Louis, which requires the Corporation to obtain regulatory approval before declaring any dividends and to take steps to ensure the Bank complies with the Consent Order. We also may not redeem shares or obtain additional borrowings without prior approval.
The Consent Order and the formal agreement will remain in effect until modified or terminated by the FDIC, KDFI and Federal Reserve Bank of St. Louis.
At March 31, 2014, the Bank’s Tier 1 capital ratio was
8.15
% and the total risk-based capital ratio was
14.13
% compared to the minimum
9.00
% and
12.00
% capital ratios required by the Consent Order. Our comparable ratios at December 31, 2013 were
7.96
% and
13.48
%, respectively. For the sixth consecutive quarter, we have achieved and maintained the required total risk-based capital ratio. Our Tier 1 capital ratio also improved, but has yet to reach the Consent Order minimum. We continue to evaluate strategies to achieve and maintain the Tier 1 capital ratio as well as to comply with all of the other terms of the Consent Order.
The Bank is currently designated as a "troubled institution,” which status prohibits the Bank from accepting, renewing or rolling over brokered deposits and restricts the amount of interest the Bank may pay on deposits.
Brokered deposits were $24.0 million at March 31, 2014, decreasing by $3.3 million from $27.3 million at December 31, 2013.
Bank regulatory agencies have discretion when an institution does not meet the terms of a regulatory order. The agencies may initiate changes in management, issue mandatory directives, impose monetary penalties or refrain from formal sanctions, depending on individual circumstances. Any material failure to comply with our regulatory orders would likely result in more stringent enforcement actions by the bank regulatory agencies, which could damage our reputation and have a material adverse effect on our business.
On April 21, 2014, we entered into an Agreement and Plan of Share Exchange (the “Agreement”) with Community Bank Shares of Indiana, Inc. (“CBIN”), whereby CBIN will acquire all of the outstanding shares of our common stock pursuant to a statutory share exchange (the “Share Exchange”).
It is anticipated that immediately following the Share Exchange, the Corporation will merge into CBIN and the Bank will merge into Your Community Bank, an Indiana chartered commercial bank and wholly owned subsidiary of CBIN (with Your Community Bank as the surviving bank).
The consummation of the Share Exchange is subject to various customary conditions, including receipt of the requisite regulatory approvals and the approval by the shareholders of the Corporation and of CBIN. The parties anticipate completing the Share Exchange in the late third or fourth quarter of 2014.
Our plans for 2014 include the following:
·
Continuing to work towards the completion of the merger and Share Exchange with
Community Bank Shares of Indiana.
|
·
|
Continuing to address all requirements of our Consent Order
and formal agreement.
|
|
·
|
Continuing to serve our community banking customers and operate the Corporation and the Bank in a safe and sound manner. We have worked diligently to maintain the strength of our retail and deposit franchise.
|
|
·
|
Continuing to reduce expenses and improve our ability to operate in a profitable manner.
|
|
·
|
Continuing to reduce our lending concentration in commercial real estate through expected maturities and repayments.
|
|
·
|
Accelerating our efforts to dispose of problem assets.
|
|
·
|
Continuing to reduce our inventory of other real estate owned properties.
|
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The amortized cost basis and fair values of securities are as follows:
|
|
|
|
Gross
|
|
Gross
|
|
|
|
(Dollars in thousands)
|
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
|
|
|
|
Cost
|
|
Gains
|
|
Losses
|
|
Fair Value
|
|
Securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government-sponsored
collateralized mortgage obligations
|
|
$
|
102,756
|
|
$
|
230
|
|
$
|
(2,649)
|
|
$
|
100,337
|
|
Government-sponsored
mortgage-backed residential
|
|
|
77,417
|
|
|
13
|
|
|
(2,902)
|
|
|
74,528
|
|
Corporate bonds
|
|
|
30,251
|
|
|
310
|
|
|
(173)
|
|
|
30,388
|
|
Asset backed-collateralized loan
obligations
|
|
|
20,739
|
|
|
3
|
|
|
(453)
|
|
|
20,289
|
|
State and municipal
|
|
|
10,868
|
|
|
336
|
|
|
(3)
|
|
|
11,201
|
|
Commercial mortgage backed
|
|
|
4,092
|
|
|
-
|
|
|
(9)
|
|
|
4,083
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
246,123
|
|
$
|
892
|
|
$
|
(6,189)
|
|
$
|
240,826
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government-sponsored
collateralized mortgage obligations
|
|
$
|
104,390
|
|
$
|
86
|
|
$
|
(3,660)
|
|
$
|
100,816
|
|
Government-sponsored
mortgage-backed residential
|
|
|
78,204
|
|
|
4
|
|
|
(3,884)
|
|
|
74,324
|
|
Corporate bonds
|
|
|
43,818
|
|
|
208
|
|
|
(328)
|
|
|
43,698
|
|
Asset backed-collateralized loan
obligations
|
|
|
35,113
|
|
|
-
|
|
|
(635)
|
|
|
34,478
|
|
State and municipal
|
|
|
11,670
|
|
|
264
|
|
|
(11)
|
|
|
11,923
|
|
Commercial mortgage backed
|
|
|
4,097
|
|
|
-
|
|
|
(54)
|
|
|
4,043
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
277,292
|
|
$
|
562
|
|
$
|
(8,572)
|
|
$
|
269,282
|
|
The amortized cost and fair value of securities at March 31, 2014, by contractual maturity, are shown below. Securities not due at a single maturity date, primarily mortgage-backed securities, are shown separately.
|
|
Available for Sale
|
|
|
|
Amortized
|
|
Fair
|
|
(Dollars in thousands)
|
|
Cost
|
|
Value
|
|
|
|
|
|
|
|
|
|
Due in one year or less
|
|
$
|
3,055
|
|
$
|
3,055
|
|
Due after one year through five years
|
|
|
26,910
|
|
|
27,118
|
|
Due after five years through ten years
|
|
|
4,733
|
|
|
4,700
|
|
Due after ten years
|
|
|
6,421
|
|
|
6,716
|
|
Investment securities with no single maturity date:
|
|
|
|
|
|
|
|
Government-sponsored collateralized mortgage
obligations
|
|
|
102,756
|
|
|
100,337
|
|
Government-sponsored mortgage-backed
residential
|
|
|
77,417
|
|
|
74,528
|
|
Asset backed-collateralized loan obligations
|
|
|
20,739
|
|
|
20,289
|
|
Commercial mortgage backed
|
|
|
4,092
|
|
|
4,083
|
|
|
|
$
|
246,123
|
|
$
|
240,826
|
|
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
|
3.
|
SECURITIES (Continued)
|
The following schedule shows the proceeds from sales of available-for-sale securities and the gross realized gains and losses on those sales:
|
|
Three Months Ended
|
|
|
|
March 31,
|
|
|
|
2014
|
|
2013
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
Proceeds from sales
|
|
$
|
36,126
|
|
$
|
75,536
|
|
Gross realized gains
|
|
|
148
|
|
|
509
|
|
Gross realized losses
|
|
|
211
|
|
|
282
|
|
Investment securities pledged to secure public deposits and Federal Home Loan Bank (FHLB) advances had an amortized cost of $
175.4
million and fair value of $
170.4
million at March 31, 2014 and a $
193.0
million amortized cost and fair value of $
185.8
million at December 31, 2013.
Securities with unrealized losses at March 31, 2014 and December 31, 2013 aggregated by major security type and length of time in a continuous unrealized loss position are as follows:
|
|
Less than 12 Months
|
|
12 Months or More
|
|
|
Total
|
|
March 31, 2014
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
|
Fair
|
|
|
Unrealized
|
|
Description of Securities
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
|
Value
|
|
|
Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government-sponsored collateralized
mortgage obligations
|
|
$
|
51,722
|
|
$
|
(1,007)
|
|
$
|
23,848
|
|
$
|
(1,642)
|
|
$
|
75,570
|
|
$
|
(2,649)
|
|
Government-sponsored mortgage-backed
residential
|
|
|
47,853
|
|
|
(1,599)
|
|
|
25,559
|
|
|
(1,303)
|
|
|
73,412
|
|
|
(2,902)
|
|
Corporate bonds
|
|
|
6,824
|
|
|
(93)
|
|
|
2,924
|
|
|
(80)
|
|
|
9,748
|
|
|
(173)
|
|
Asset backed-collateralized loan obligations
|
|
|
19,439
|
|
|
(453)
|
|
|
-
|
|
|
-
|
|
|
19,439
|
|
|
(453)
|
|
State and municipal
|
|
|
826
|
|
|
(3)
|
|
|
-
|
|
|
-
|
|
|
826
|
|
|
(3)
|
|
Commercial mortgage backed
|
|
|
4,083
|
|
|
(9)
|
|
|
-
|
|
|
-
|
|
|
4,083
|
|
|
(9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired
|
|
$
|
130,747
|
|
$
|
(3,164)
|
|
$
|
52,331
|
|
$
|
(3,025)
|
|
$
|
183,078
|
|
$
|
(6,189)
|
|
|
|
Less than 12 Months
|
|
12 Months or More
|
|
Total
|
|
December 31, 2013
|
|
Fair
|
|
Unrealized
|
|
Fair
|
Unrealized
|
|
Fair
|
|
Unrealized
|
|
Description of Securities
|
|
Value
|
|
Loss
|
|
Value
|
Loss
|
|
Value
|
|
Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government-sponsored collateralized
mortgage obligations
|
|
$
|
59,168
|
|
$
|
(2,119)
|
|
$
|
20,560
|
|
$
|
(1,541)
|
|
$
|
79,728
|
|
$
|
(3,660)
|
|
Government-sponsored mortgage-backed
residential
|
|
|
59,971
|
|
|
(2,864)
|
|
|
13,215
|
|
|
(1,020)
|
|
|
73,186
|
|
|
(3,884)
|
|
Corporate bonds
|
|
|
17,578
|
|
|
(328)
|
|
|
-
|
|
|
-
|
|
|
17,578
|
|
|
(328)
|
|
Asset backed-collateralized loan obligations
|
|
|
34,478
|
|
|
(635)
|
|
|
-
|
|
|
-
|
|
|
34,478
|
|
|
(635)
|
|
State and municipal
|
|
|
1,865
|
|
|
(11)
|
|
|
-
|
|
|
-
|
|
|
1,865
|
|
|
(11)
|
|
Commercial mortgage backed
|
|
|
4,043
|
|
|
(54)
|
|
|
-
|
|
|
-
|
|
|
4,043
|
|
|
(54)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total temporarily impaired
|
|
$
|
177,103
|
|
$
|
(6,011)
|
|
$
|
33,775
|
|
$
|
(2,561)
|
|
$
|
210,878
|
|
$
|
(8,572)
|
|
We evaluate investment securities with significant declines in fair value on at least a quarterly basis, and more frequently when economic or market concerns warrant such evaluation, to determine whether they should be considered other-than-temporarily impaired under current accounting guidance, which generally provides that if a security is in an unrealized loss position, whether due to general market conditions or industry or issuer-specific factors, the holder of the securities must assess whether the impairment is other-than-temporary.
In conducting this assessment, the Bank evaluates a number of factors including, but not limited to:
|
⋅
|
The length of time and the extent to which fair value has been less than the amortized cost basis;
|
|
⋅
|
The Bank’s intent to hold until maturity or sell the debt security prior to maturity;
|
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
|
3.
|
SECURITIES (Continued)
|
|
⋅
|
An analysis of whether it is more likely than not that the Bank will be required to sell the debt security before its anticipated recovery;
|
|
⋅
|
Adverse conditions specifically related to the security, an industry, or a geographic area;
|
|
⋅
|
The historical and implied volatility of the fair value of the security;
|
|
⋅
|
The payment structure of the security and the likelihood of the issuer being able to make payments;
|
|
⋅
|
Failure of the issuer to make scheduled interest or principal payments;
|
|
⋅
|
Any rating changes by a rating agency; and
|
|
⋅
|
Recoveries or additional decline in fair value subsequent to the balance sheet date.
|
Accounting guidance requires entities to split other than temporary impairment charges between credit losses (i.e., the loss based on the entity’s estimate of the decrease in cash flows, including those that result from expected voluntary prepayments), which are charged to earnings, and the remainder of the impairment charge (non-credit component) to accumulated other comprehensive income. This requirement pertains to both debt securities held to maturity and debt securities available for sale.
The unrealized losses on our investment securities were a result of changes in interest rates for fixed-rate securities where the interest rate received is less than the current rate available for new offerings of similar securities. Mortgage backed securities held in our investment portfolio were issued by U.S. government-sponsored entities and agencies, primarily Freddie Mac (“FHLMC”) and Fannie Mae (“FNMA”), institutions that the government has affirmed its commitment to support. Because the decline in market value on our investment securities is attributable to changes in interest rates and not credit quality, and because we do not intend to sell and it is more likely than not that we will not be required to sell these investments until recovery of fair value, which may be maturity, we do not consider these investments to be other-than-temporarily impaired at March 31, 2014.
At March 31, 2014, we own five collateralized loan obligation (“CLO”) securities subject to the Volcker Rule, with an amortized cost of $
20.7
million and an unrealized loss of $
453,000
. Absent changes to the Volcker Rule, we would be required to dispose of these securities before July 2015. We believe the unrealized loss reflected results not from credit risk but from interest rate changes and to the uncertainty created by the Volcker Rule.
In the first quarter of 2014, we sold four of our CLOs to confirm their marketability and evaluate our assessment about their market values.
These four securities had an unrealized loss of $233,000 at December 31, 2013.
We recorded a loss of $
91,000
on these sales. We do not currently intend to sell additional CLOs.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
4.
LOANS
Loans are summarized as follows:
|
|
March 31,
|
|
December 31,
|
|
(Dollars in thousands)
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
Other
|
|
$
|
252,623
|
|
$
|
257,901
|
|
Land Development
|
|
|
19,204
|
|
|
20,476
|
|
Building Lots
|
|
|
1,515
|
|
|
1,559
|
|
Residential mortgage
|
|
|
99,887
|
|
|
99,344
|
|
Consumer and home equity
|
|
|
51,526
|
|
|
54,010
|
|
Commercial
|
|
|
21,695
|
|
|
20,621
|
|
Indirect consumer
|
|
|
12,817
|
|
|
13,041
|
|
|
|
|
459,267
|
|
|
466,952
|
|
Less:
|
|
|
|
|
|
|
|
Net deferred loan origination fees
|
|
|
(110)
|
|
|
(90)
|
|
Allowance for loan losses
|
|
|
(9,608)
|
|
|
(9,576)
|
|
|
|
|
(9,718)
|
|
|
(9,666)
|
|
|
|
|
|
|
|
|
|
Net Loans
|
|
$
|
449,549
|
|
$
|
457,286
|
|
The following tables present the activity in the allowance for loan losses by portfolio segment for the three months ending March 31, 2014 and 2013:
March 31, 2014
|
|
|
|
|
Commercial
|
|
Residential
|
|
Consumer &
|
|
Indirect
|
|
|
|
|
|
|
Commercial
|
|
Real Estate
|
|
Mortgage
|
|
Home Equity
|
|
Consumer
|
|
Total
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance
|
|
$
|
540
|
|
$
|
8,358
|
|
$
|
292
|
|
$
|
309
|
|
$
|
77
|
|
$
|
9,576
|
|
Provision for loan losses
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Charge-offs
|
|
|
-
|
|
|
(34)
|
|
|
(4)
|
|
|
(8)
|
|
|
(34)
|
|
|
(80)
|
|
Recoveries
|
|
|
9
|
|
|
54
|
|
|
3
|
|
|
16
|
|
|
30
|
|
|
112
|
|
Total ending allowance balance
|
|
$
|
549
|
|
$
|
8,378
|
|
$
|
291
|
|
$
|
317
|
|
$
|
73
|
|
$
|
9,608
|
|
March 31, 2013
|
|
|
|
|
Commercial
|
|
Residential
|
|
Consumer &
|
|
Indirect
|
|
|
|
|
|
|
Commercial
|
|
Real Estate
|
|
Mortgage
|
|
Home Equity
|
|
Consumer
|
|
Total
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance
|
|
$
|
1,236
|
|
$
|
14,815
|
|
$
|
501
|
|
$
|
442
|
|
$
|
271
|
|
$
|
17,265
|
|
Provision for loan losses
|
|
|
(262)
|
|
|
(614)
|
|
|
(130)
|
|
|
37
|
|
|
(68)
|
|
|
(1,037)
|
|
Charge-offs
|
|
|
(94)
|
|
|
(391)
|
|
|
-
|
|
|
(47)
|
|
|
(16)
|
|
|
(548)
|
|
Recoveries
|
|
|
34
|
|
|
56
|
|
|
-
|
|
|
6
|
|
|
36
|
|
|
132
|
|
Total ending allowance balance
|
|
$
|
914
|
|
$
|
13,866
|
|
$
|
371
|
|
$
|
438
|
|
$
|
223
|
|
$
|
15,812
|
|
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
4.
LOANS (Continued)
We did not implement any significant changes to our allowance related accounting policies or methodology during the current period.
The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on the impairment method as of March 31, 2014 and 2013 and December 31, 2013:
March 31, 2014
|
|
|
|
|
Commercial
|
|
Residential
|
|
Consumer &
|
|
Indirect
|
|
|
|
|
|
|
Commercial
|
|
Real Estate
|
|
Mortgage
|
|
Home Equity
|
|
Consumer
|
|
Total
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance balance attributable to loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
144
|
|
$
|
2,730
|
|
$
|
3
|
|
$
|
32
|
|
$
|
-
|
|
$
|
2,909
|
|
Collectively evaluated for impairment
|
|
|
405
|
|
|
5,648
|
|
|
288
|
|
|
285
|
|
|
73
|
|
|
6,699
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance balance
|
|
$
|
549
|
|
$
|
8,378
|
|
$
|
291
|
|
$
|
317
|
|
$
|
73
|
|
$
|
9,608
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
799
|
|
$
|
32,631
|
|
$
|
3,051
|
|
$
|
470
|
|
$
|
-
|
|
$
|
36,951
|
|
Loans collectively evaluated for impairment
|
|
|
20,896
|
|
|
240,711
|
|
|
96,836
|
|
|
51,056
|
|
|
12,817
|
|
|
422,316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending loans balance
|
|
$
|
21,695
|
|
$
|
273,342
|
|
$
|
99,887
|
|
$
|
51,526
|
|
$
|
12,817
|
|
$
|
459,267
|
|
December 31, 2013
|
|
|
|
|
Commercial
|
|
Residential
|
|
|
Consumer &
|
|
Indirect
|
|
|
|
|
|
|
Commercial
|
|
Real Estate
|
|
|
Mortgage
|
|
Home Equity
|
|
Consumer
|
|
Total
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance balance attributable to loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
148
|
|
$
|
2,603
|
|
$
|
3
|
|
$
|
32
|
|
$
|
-
|
|
$
|
2,786
|
|
Collectively evaluated for impairment
|
|
|
392
|
|
|
5,755
|
|
|
289
|
|
|
277
|
|
|
77
|
|
|
6,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance balance
|
|
$
|
540
|
|
$
|
8,358
|
|
$
|
292
|
|
$
|
309
|
|
$
|
77
|
|
$
|
9,576
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
803
|
|
$
|
32,911
|
|
$
|
3,051
|
|
$
|
546
|
|
$
|
-
|
|
$
|
37,311
|
|
Loans collectively evaluated for impairment
|
|
|
19,818
|
|
|
247,025
|
|
|
96,293
|
|
|
53,464
|
|
|
13,041
|
|
|
429,641
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending loans balance
|
|
$
|
20,621
|
|
$
|
279,936
|
|
$
|
99,344
|
|
$
|
54,010
|
|
$
|
13,041
|
|
$
|
466,952
|
|
March 31, 2013
|
|
|
|
|
Commercial
|
|
Residential
|
|
Consumer &
|
|
Indirect
|
|
|
|
|
|
|
Commercial
|
|
Real Estate
|
|
Mortgage
|
|
Home Equity
|
|
Consumer
|
|
Total
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Allowance for loan losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending allowance balance attributable to loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
192
|
|
$
|
6,439
|
|
$
|
55
|
|
$
|
91
|
|
$
|
-
|
|
$
|
6,777
|
|
Collectively evaluated for impairment
|
|
|
722
|
|
|
7,427
|
|
|
316
|
|
|
347
|
|
|
223
|
|
|
9,035
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending allowance balance
|
|
$
|
914
|
|
$
|
13,866
|
|
$
|
371
|
|
$
|
438
|
|
$
|
223
|
|
$
|
15,812
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans individually evaluated for impairment
|
|
$
|
865
|
|
$
|
36,495
|
|
$
|
3,703
|
|
$
|
775
|
|
$
|
-
|
|
$
|
41,838
|
|
Loans collectively evaluated for impairment
|
|
|
16,165
|
|
|
274,186
|
|
|
105,513
|
|
|
54,495
|
|
|
13,813
|
|
|
464,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total ending loans balance
|
|
$
|
17,030
|
|
$
|
310,681
|
|
$
|
109,216
|
|
$
|
55,270
|
|
$
|
13,813
|
|
$
|
506,010
|
|
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The following tables’ present loans individually evaluated for impairment by class of loans as of March 31, 2014 and 2013 and December 31, 2013. The difference between the unpaid principal balance and recorded investment represents partial write downs/charge offs taken on individual impaired credits. The recorded investment and average recorded investment in loans excludes accrued interest receivable and loan origination fees.
March 31, 2014
|
|
Unpaid
|
|
|
|
Allowance for
|
|
Average
|
|
Interest
|
|
Cash Basis
|
|
|
|
Principal
|
|
Recorded
|
|
Loan Losses
|
|
Recorded
|
|
Income
|
|
Interest
|
|
(Dollars in thousands)
|
|
Balance
|
|
Investment
|
|
Allocated
|
|
Investment
|
|
Recognized
|
|
Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
681
|
|
$
|
477
|
|
$
|
-
|
|
$
|
476
|
|
$
|
3
|
|
$
|
3
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
1,439
|
|
|
1,439
|
|
|
-
|
|
|
1,714
|
|
|
21
|
|
|
21
|
|
Building Lots
|
|
|
477
|
|
|
212
|
|
|
-
|
|
|
212
|
|
|
-
|
|
|
-
|
|
Other
|
|
|
22,551
|
|
|
21,262
|
|
|
-
|
|
|
21,563
|
|
|
203
|
|
|
203
|
|
Residential Mortgage
|
|
|
3,099
|
|
|
2,992
|
|
|
-
|
|
|
2,992
|
|
|
19
|
|
|
19
|
|
Consumer and Home Equity
|
|
|
428
|
|
|
402
|
|
|
-
|
|
|
440
|
|
|
3
|
|
|
3
|
|
Indirect Consumer
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
322
|
|
|
322
|
|
|
144
|
|
|
325
|
|
|
2
|
|
|
2
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
2,206
|
|
|
2,206
|
|
|
1,581
|
|
|
2,206
|
|
|
26
|
|
|
26
|
|
Building Lots
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Other
|
|
|
9,707
|
|
|
7,512
|
|
|
1,149
|
|
|
7,076
|
|
|
67
|
|
|
67
|
|
Residential Mortgage
|
|
|
59
|
|
|
59
|
|
|
3
|
|
|
59
|
|
|
-
|
|
|
-
|
|
Consumer and Home Equity
|
|
|
68
|
|
|
68
|
|
|
32
|
|
|
68
|
|
|
1
|
|
|
1
|
|
Indirect Consumer
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
41,037
|
|
$
|
36,951
|
|
$
|
2,909
|
|
$
|
37,131
|
|
$
|
345
|
|
$
|
345
|
|
December 31, 2013
|
|
Unpaid
|
|
|
|
Allowance for
|
|
Average
|
|
Interest
|
|
Cash Basis
|
|
|
|
Principal
|
|
Recorded
|
|
Loan Losses
|
|
Recorded
|
|
Income
|
|
Interest
|
|
(Dollars in thousands)
|
|
Balance
|
|
Investment
|
|
Allocated
|
|
Investment
|
|
Recognized
|
|
Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
679
|
|
$
|
475
|
|
$
|
-
|
|
$
|
747
|
|
$
|
21
|
|
$
|
21
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
2,014
|
|
|
1,989
|
|
|
-
|
|
|
2,898
|
|
|
139
|
|
|
139
|
|
Building Lots
|
|
|
477
|
|
|
212
|
|
|
-
|
|
|
212
|
|
|
-
|
|
|
-
|
|
Other
|
|
|
25,441
|
|
|
21,864
|
|
|
-
|
|
|
17,934
|
|
|
754
|
|
|
754
|
|
Residential Mortgage
|
|
|
3,119
|
|
|
2,992
|
|
|
-
|
|
|
2,368
|
|
|
63
|
|
|
63
|
|
Consumer and Home Equity
|
|
|
478
|
|
|
478
|
|
|
-
|
|
|
330
|
|
|
10
|
|
|
10
|
|
Indirect Consumer
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
328
|
|
|
328
|
|
|
148
|
|
|
314
|
|
|
9
|
|
|
9
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
2,206
|
|
|
2,206
|
|
|
1,581
|
|
|
2,538
|
|
|
121
|
|
|
121
|
|
Building Lots
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Other
|
|
|
6,640
|
|
|
6,640
|
|
|
1,022
|
|
|
16,512
|
|
|
694
|
|
|
694
|
|
Residential Mortgage
|
|
|
59
|
|
|
59
|
|
|
3
|
|
|
312
|
|
|
8
|
|
|
8
|
|
Consumer and Home Equity
|
|
|
68
|
|
|
68
|
|
|
32
|
|
|
229
|
|
|
7
|
|
|
7
|
|
Indirect Consumer
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
41,509
|
|
$
|
37,311
|
|
$
|
2,786
|
|
$
|
44,394
|
|
$
|
1,826
|
|
$
|
1,826
|
|
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2013
|
|
Unpaid
|
|
|
|
Allowance for
|
|
Average
|
|
Interest
|
|
Cash Basis
|
|
|
|
Principal
|
|
Recorded
|
|
Loan Losses
|
|
Recorded
|
|
Income
|
|
Interest
|
|
(Dollars in thousands)
|
|
Balance
|
|
Investment
|
|
Allocated
|
|
Investment
|
|
Recognized
|
|
Recognized
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no related allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
878
|
|
$
|
672
|
|
$
|
-
|
|
$
|
630
|
|
$
|
4
|
|
$
|
4
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
3,868
|
|
|
3,120
|
|
|
-
|
|
|
3,997
|
|
|
49
|
|
|
49
|
|
Building Lots
|
|
|
477
|
|
|
212
|
|
|
-
|
|
|
212
|
|
|
-
|
|
|
-
|
|
Other
|
|
|
11,425
|
|
|
10,189
|
|
|
-
|
|
|
13,345
|
|
|
132
|
|
|
132
|
|
Residential Mortgage
|
|
|
3,382
|
|
|
3,382
|
|
|
-
|
|
|
1,691
|
|
|
9
|
|
|
9
|
|
Consumer and Home Equity
|
|
|
419
|
|
|
419
|
|
|
-
|
|
|
210
|
|
|
2
|
|
|
2
|
|
Indirect Consumer
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
193
|
|
|
193
|
|
|
192
|
|
|
338
|
|
|
2
|
|
|
2
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
2,674
|
|
|
2,674
|
|
|
899
|
|
|
2,674
|
|
|
32
|
|
|
32
|
|
Building Lots
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Other
|
|
|
22,395
|
|
|
20,301
|
|
|
5,540
|
|
|
19,778
|
|
|
202
|
|
|
202
|
|
Residential Mortgage
|
|
|
321
|
|
|
321
|
|
|
55
|
|
|
267
|
|
|
1
|
|
|
1
|
|
Consumer and Home Equity
|
|
|
355
|
|
|
355
|
|
|
91
|
|
|
272
|
|
|
2
|
|
|
2
|
|
Indirect Consumer
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
46,387
|
|
$
|
41,838
|
|
$
|
6,777
|
|
$
|
43,414
|
|
$
|
435
|
|
$
|
435
|
|
The following tables present the recorded investment in restructured, nonaccrual and loans past due over 90 days still on accrual by class of loans as of March 31, 2014 and December 31, 2013.
|
|
|
|
|
|
Restructured
|
|
|
|
|
|
|
|
|
|
|
|
Loans Past Due
|
|
Loans Past Due
|
|
|
|
March 31, 2014
|
|
|
|
|
|
Over 90 Days
|
|
Over 90 Days
|
|
Non-Accrual
|
|
|
|
Restructured on
|
|
Restructured on
|
|
Still
|
|
Still
|
|
Excluding
|
|
(Dollars in thousands)
|
|
Non-Accrual Status
|
|
Accrual Status
|
|
Accruing
|
|
Accruing
|
|
Restructured
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
-
|
|
$
|
168
|
|
$
|
-
|
|
$
|
-
|
|
$
|
368
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
-
|
|
|
1,439
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Building Lots
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
212
|
|
Other
|
|
|
978
|
|
|
21,272
|
|
|
-
|
|
|
-
|
|
|
5,945
|
|
Residential Mortgage
|
|
|
192
|
|
|
107
|
|
|
-
|
|
|
-
|
|
|
994
|
|
Consumer and Home Equity
|
|
|
-
|
|
|
72
|
|
|
-
|
|
|
-
|
|
|
161
|
|
Indirect Consumer
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,170
|
|
$
|
23,058
|
|
$
|
-
|
|
$
|
-
|
|
$
|
7,688
|
|
|
|
|
|
|
|
Restructured
|
|
|
|
|
|
|
|
|
|
|
|
Loans Past Due
|
|
Loans Past Due
|
|
|
|
December 31, 2013
|
|
|
|
|
|
Over 90 Days
|
|
Over 90 Days
|
|
Non-Accrual
|
|
|
|
Restructured on
|
|
Restructured on
|
|
Still
|
|
Still
|
|
Excluding
|
|
(Dollars in thousands)
|
|
Non-Accrual Status
|
|
Accrual Status
|
|
Accruing
|
|
Accruing
|
|
Restructured
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
-
|
|
$
|
178
|
|
$
|
-
|
|
$
|
-
|
|
$
|
421
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
-
|
|
|
1,687
|
|
|
-
|
|
|
-
|
|
|
302
|
|
Building Lots
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
212
|
|
Other
|
|
|
986
|
|
|
17,025
|
|
|
4,780
|
|
|
2,226
|
|
|
6,443
|
|
Residential Mortgage
|
|
|
301
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
1,532
|
|
Consumer and Home Equity
|
|
|
23
|
|
|
73
|
|
|
-
|
|
|
-
|
|
|
156
|
|
Indirect Consumer
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,310
|
|
$
|
18,963
|
|
$
|
4,780
|
|
$
|
2,226
|
|
$
|
9,096
|
|
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The following tables present the aging of the unpaid principal in past due loans as of March 31, 2014 and December 31, 2013 by class of loans:
March 31, 2014
|
|
30-59
|
|
60-89
|
|
Greater than
|
|
|
|
|
|
|
|
|
|
Days
|
|
Days
|
|
90 Days
|
|
Total
|
|
Loans Not
|
|
|
|
(Dollars in thousands)
|
|
Past Due
|
|
Past Due
|
|
Past Due
|
|
Past Due
|
|
Past Due
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
9
|
|
$
|
-
|
|
$
|
368
|
|
$
|
377
|
|
$
|
21,318
|
|
$
|
21,695
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
-
|
|
|
-
|
|
|
2,206
|
|
|
2,206
|
|
|
16,998
|
|
|
19,204
|
|
Building Lots
|
|
|
-
|
|
|
-
|
|
|
212
|
|
|
212
|
|
|
1,303
|
|
|
1,515
|
|
Other
|
|
|
4,072
|
|
|
4,937
|
|
|
4,714
|
|
|
13,723
|
|
|
238,900
|
|
|
252,623
|
|
Residential Mortgage
|
|
|
385
|
|
|
983
|
|
|
795
|
|
|
2,163
|
|
|
97,724
|
|
|
99,887
|
|
Consumer and Home Equity
|
|
|
395
|
|
|
37
|
|
|
98
|
|
|
530
|
|
|
50,996
|
|
|
51,526
|
|
Indirect Consumer
|
|
|
123
|
|
|
26
|
|
|
6
|
|
|
155
|
|
|
12,662
|
|
|
12,817
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
4,984
|
|
$
|
5,983
|
|
$
|
8,399
|
|
$
|
19,366
|
|
$
|
439,901
|
|
$
|
459,267
|
|
December 31, 2013
|
|
30-59
|
|
60-89
|
|
Greater than
|
|
|
|
|
|
|
|
|
|
Days
|
|
Days
|
|
90 Days
|
|
Total
|
|
Loans Not
|
|
|
|
(Dollars in thousands)
|
|
Past Due
|
|
Past Due
|
|
Past Due
|
|
Past Due
|
|
Past Due
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
-
|
|
$
|
-
|
|
$
|
421
|
|
$
|
421
|
|
$
|
20,200
|
|
$
|
20,621
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
-
|
|
|
-
|
|
|
2,508
|
|
|
2,508
|
|
|
17,968
|
|
|
20,476
|
|
Building Lots
|
|
|
-
|
|
|
-
|
|
|
212
|
|
|
212
|
|
|
1,347
|
|
|
1,559
|
|
Other
|
|
|
5,250
|
|
|
6,213
|
|
|
11,236
|
|
|
22,699
|
|
|
235,202
|
|
|
257,901
|
|
Residential Mortgage
|
|
|
1,446
|
|
|
511
|
|
|
1,053
|
|
|
3,010
|
|
|
96,334
|
|
|
99,344
|
|
Consumer and Home Equity
|
|
|
430
|
|
|
23
|
|
|
117
|
|
|
570
|
|
|
53,440
|
|
|
54,010
|
|
Indirect Consumer
|
|
|
211
|
|
|
55
|
|
|
22
|
|
|
288
|
|
|
12,753
|
|
|
13,041
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
7,337
|
|
$
|
6,802
|
|
$
|
15,569
|
|
$
|
29,708
|
|
$
|
437,244
|
|
$
|
466,952
|
|
Troubled Debt Restructurings:
We have allocated $
1.0
million and $
1.1
million of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of March 31, 2014 and December 31, 2013. We are not committed to lend additional funds to debtors whose loans have been modified in a troubled debt restructuring. Specific reserves are generally assessed prior to loans being modified as a TDR, as most of these loans migrate from our internal watch list and have been specifically reserved for as part of our normal reserving methodology.
During the period ending March 31, 2014, no new loans were modified as troubled debt restructurings. Prior to the 2014 period, the terms of certain loans were modified as troubled debt restructurings and the modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan; an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk; or a permanent reduction of the recorded investment in the loan.
Modifications involving a reduction of the stated interest rate of the loan were for periods ranging from six months to one year. Modifications involving an extension of the maturity date were for periods ranging from three to six months.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
The following table presents loans by class modified as troubled debt restructurings that occurred during the periods ending March 31, 2014 and 2013:
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
March 31, 2014
|
|
March 31, 2013
|
|
|
|
|
|
Pre-Modification
|
|
Post-Modification
|
|
|
|
Pre-Modification
|
|
Post-Modification
|
|
|
|
|
|
Outstanding
|
|
Outstanding
|
|
|
|
Outstanding
|
|
Outstanding
|
|
|
|
Number
|
|
Recorded
|
|
Recorded
|
|
Number
|
|
Recorded
|
|
Recorded
|
|
(Dollars in thousands)
|
|
of Loans
|
|
Investment
|
|
Investment
|
|
of Loans
|
|
Investment
|
|
Investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled Debt Restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
-
|
|
$
|
-
|
|
$
|
-
|
|
-
|
|
$
|
-
|
|
$
|
-
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
-
|
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
Building Lots
|
|
-
|
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
Other
|
|
-
|
|
|
-
|
|
|
-
|
|
3
|
|
|
2,154
|
|
|
2,154
|
|
Real Estate Construction
|
|
-
|
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
Residential Mortgage
|
|
-
|
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
Consumer and Home Equity
|
|
-
|
|
|
-
|
|
|
-
|
|
1
|
|
|
24
|
|
|
24
|
|
Indirect Consumer
|
|
-
|
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
-
|
|
$
|
-
|
|
$
|
-
|
|
4
|
|
$
|
2,178
|
|
$
|
2,178
|
|
The troubled debt restructurings described above increased the allowance for loan losses allocated to troubled debt restructurings by $
0
and $
63,000
for the three months ended March 31, 2014 and 2013. Typically, these loans had allocated allowance prior to their formal modification. There were no charge-offs recorded on the troubled debt restructurings described above for the 2014 and 2013 periods.
The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the periods ending March 31, 2014 and 2013:
|
|
Three Months Ended
|
|
Three Months Ended
|
|
|
|
March 31, 2014
|
|
March 31, 2013
|
|
|
|
Number
|
|
Recorded
|
|
Number
|
|
Recorded
|
|
(Dollars in thousands)
|
|
of Loans
|
|
Investment
|
|
of Loans
|
|
Investment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Troubled Debt Restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
-
|
|
$
|
-
|
|
-
|
|
$
|
-
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
Building Lots
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
Other
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
Real Estate Construction
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
Residential Mortgage
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
Consumer and Home Equity
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
Indirect Consumer
|
|
-
|
|
|
-
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
-
|
|
$
|
-
|
|
-
|
|
$
|
-
|
|
For disclosure purposes, a loan is considered to be in payment default once it is 90 days contractually past due under the modified terms.
We did not have any troubled debt restructurings for which there was a payment default within twelve months following the modification during the periods ending March 31, 2014 and 2013.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
4.
LOANS (Continued)
Credit Quality Indicators:
We categorize loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. We analyze loans individually by classifying the loans as to credit risk. This analysis includes commercial and commercial real estate loans. We also evaluate credit quality on residential mortgage, consumer and home equity and indirect consumer loans based on the aging status and payment activity of the loan. This analysis is performed on a monthly basis. We use the following definitions for risk ratings:
Criticized:
Loans classified as criticized have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in our credit position at some future date.
Substandard:
Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
Doubtful:
Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
Loss:
Loans classified as loss are considered non-collectible and their continuance as bankable assets is not warranted.
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. Loans listed as not rated are included in groups of homogeneous loans. For our residential mortgage, consumer and home equity, and indirect consumer homogeneous loans, we also evaluate credit quality based on the aging status of the loan, which was previously presented, and by payment activity.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
4.
LOANS (Continued)
As of March 31, 2014and December 31, 2013, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:
March 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Not Rated
|
|
Pass
|
|
Criticized
|
|
Substandard
|
|
Doubtful
|
|
Loss
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
-
|
|
$
|
20,429
|
|
$
|
466
|
|
$
|
800
|
|
$
|
-
|
|
$
|
-
|
|
$
|
21,695
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
-
|
|
|
14,762
|
|
|
2,236
|
|
|
2,206
|
|
|
-
|
|
|
-
|
|
|
19,204
|
|
Building Lots
|
|
|
-
|
|
|
882
|
|
|
421
|
|
|
212
|
|
|
-
|
|
|
-
|
|
|
1,515
|
|
Other
|
|
|
-
|
|
|
210,788
|
|
|
14,352
|
|
|
27,483
|
|
|
-
|
|
|
-
|
|
|
252,623
|
|
Residential Mortgage
|
|
|
95,753
|
|
|
-
|
|
|
1,035
|
|
|
3,099
|
|
|
-
|
|
|
-
|
|
|
99,887
|
|
Consumer and Home Equity
|
|
|
50,903
|
|
|
-
|
|
|
104
|
|
|
519
|
|
|
-
|
|
|
-
|
|
|
51,526
|
|
Indirect Consumer
|
|
|
12,783
|
|
|
-
|
|
|
-
|
|
|
34
|
|
|
-
|
|
|
-
|
|
|
12,817
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
159,439
|
|
$
|
246,861
|
|
$
|
18,614
|
|
$
|
34,353
|
|
$
|
-
|
|
$
|
-
|
|
$
|
459,267
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in thousands)
|
|
Not Rated
|
|
Pass
|
|
Criticized
|
|
|
Substandard
|
|
Doubtful
|
|
Loss
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
-
|
|
$
|
19,289
|
|
$
|
470
|
|
$
|
862
|
|
$
|
-
|
|
$
|
-
|
|
$
|
20,621
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
-
|
|
|
15,484
|
|
|
2,484
|
|
|
2,508
|
|
|
-
|
|
|
-
|
|
|
20,476
|
|
Building Lots
|
|
|
-
|
|
|
906
|
|
|
441
|
|
|
212
|
|
|
-
|
|
|
-
|
|
|
1,559
|
|
Other
|
|
|
-
|
|
|
213,719
|
|
|
13,920
|
|
|
30,262
|
|
|
-
|
|
|
-
|
|
|
257,901
|
|
Residential Mortgage
|
|
|
95,351
|
|
|
-
|
|
|
942
|
|
|
3,051
|
|
|
-
|
|
|
-
|
|
|
99,344
|
|
Consumer and Home Equity
|
|
|
53,407
|
|
|
-
|
|
|
72
|
|
|
531
|
|
|
-
|
|
|
-
|
|
|
54,010
|
|
Indirect Consumer
|
|
|
12,988
|
|
|
-
|
|
|
-
|
|
|
53
|
|
|
-
|
|
|
-
|
|
|
13,041
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
161,746
|
|
$
|
249,398
|
|
$
|
18,329
|
|
$
|
37,479
|
|
$
|
-
|
|
$
|
-
|
|
$
|
466,952
|
|
The following table presents the unpaid principal balance in residential mortgage, consumer and home equity and indirect consumer loans based on payment activity as of March 31, 2014 and December 31, 2013:
March 31, 2014
|
|
|
Residential
|
|
|
Consumer &
|
|
|
Indirect
|
|
(Dollars in thousands)
|
|
|
Mortgage
|
|
|
Home Equity
|
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing
|
|
$
|
98,701
|
|
$
|
51,365
|
|
$
|
12,809
|
|
Restructured on non-accrual
|
|
|
192
|
|
|
-
|
|
|
-
|
|
Non-accrual
|
|
|
994
|
|
|
161
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
99,887
|
|
$
|
51,526
|
|
$
|
12,817
|
|
December 31, 2013
|
|
|
Residential
|
|
|
Consumer &
|
|
|
Indirect
|
|
(Dollars in thousands)
|
|
|
Mortgage
|
|
|
Home Equity
|
|
|
Consumer
|
|
|
|
|
|
|
|
|
|
|
|
|
Performing
|
|
$
|
97,511
|
|
$
|
53,831
|
|
$
|
13,011
|
|
Restructured on non-accrual
|
|
|
301
|
|
|
23
|
|
|
-
|
|
Non-accrual
|
|
|
1,532
|
|
|
156
|
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
99,344
|
|
$
|
54,010
|
|
$
|
13,041
|
|
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
5.
REAL ESTATE ACQUIRED THROUGH FORECLOSURE
A summary of the real estate acquired through foreclosure activity is as follows:
|
|
March 31,
|
|
December 31,
|
|
(Dollars in thousands)
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
Beginning balance, January 1,
|
|
$
|
11,657
|
|
$
|
22,286
|
|
Additions
|
|
|
954
|
|
|
8,713
|
|
Net proceeds from sale of properties
|
|
|
(348)
|
|
|
(17,076)
|
|
Writedowns
|
|
|
(3)
|
|
|
(2,185)
|
|
Change in valuation allowance
|
|
|
-
|
|
|
(81)
|
|
Ending balance
|
|
$
|
12,260
|
|
$
|
11,657
|
|
A summary of the real estate acquired through foreclosure valuation allowance activity is as follows:
|
|
March 31,
|
|
December 31,
|
|
(Dollars in thousands)
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
581
|
|
$
|
500
|
|
Provision
|
|
|
-
|
|
|
427
|
|
Writedowns and loss on sale
|
|
|
-
|
|
|
(346)
|
|
Ending balance
|
|
$
|
581
|
|
$
|
581
|
|
Real estate acquired through foreclosure expense which consists primarily of property management expenses was $
86,000
and $
294,000
for the periods ended March 31, 2014 and 2013, respectively.
6.
INCOME TAXES
The calculation for the income tax provision or benefit generally does not consider the tax effects of changes in other comprehensive income, or OCI, which is a component of stockholders’ equity on the balance sheet. However, an exception is provided in certain circumstances, such as when there is a full valuation allowance against net deferred tax assets, there is a loss from continuing operations and income in other components of the financial statements. In such a case, pre-tax income from other categories, such as changes in OCI, must be considered in determining a tax benefit to be allocated to the loss from continuing operations. For the quarter ended March 31, 2014 and March 31, 2013, this resulted in $
88,000
and $
0
of income tax benefit allocated to continuing operations.
A valuation allowance related to deferred tax assets is required when it is considered more likely than not that all or part of the benefit related to such assets will not be realized. In assessing the need for a full valuation allowance, we considered various factors including our five year cumulative loss position, the level of our non-performing assets, our inability to meet our forecasted levels of assets and operating results in 2013, 2012 and 2011 and our non-compliance with the capital requirements of our Consent Order. These factors represent the most significant negative evidence that we considered in concluding that a valuation allowance was necessary at March 31, 2014 and December 31, 2013.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
|
7.
|
EARNINGS (LOSS) PER SHARE
|
The reconciliation of the numerators and denominators of the basic and diluted EPS is as follows:
|
|
Three Months Ended
|
|
(Amounts in thousands,
|
|
March 31,
|
|
except per share data)
|
|
2014
|
|
2013
|
|
|
|
|
|
|
|
|
|
Basic:
|
|
|
|
|
|
|
|
Net income/(loss)
|
|
$
|
(101)
|
|
$
|
122
|
|
Less:
|
|
|
|
|
|
|
|
Preferred stock dividends
|
|
|
(450)
|
|
|
(250)
|
|
Accretion on preferred stock discount
|
|
|
(3)
|
|
|
(14)
|
|
Net income (loss) available to common shareholders
|
|
$
|
(554)
|
|
$
|
(142)
|
|
Weighted average common shares
|
|
|
4,877
|
|
|
4,786
|
|
|
|
|
|
|
|
|
|
Diluted:
|
|
|
|
|
|
|
|
Weighted average common shares
|
|
|
4,877
|
|
|
4,786
|
|
Dilutive effect of stock options,warrants and restricted share awards
|
|
|
-
|
|
|
-
|
|
Weighted average common and incremental shares
|
|
|
4,877
|
|
|
4,786
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) Per Common Share:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.11)
|
|
$
|
(0.03)
|
|
Diluted
|
|
$
|
(0.11)
|
|
$
|
(0.03)
|
|
Since the Corporation is reporting a net loss available to common shareholders for all periods presented, no stock options, warrants or restricted share awards were evaluated for dilutive purposes.
|
8.
|
STOCK BASED COMPENSATION PLAN
|
Our 2006 Stock Option and Incentive Compensation Plan, which is stockholder approved, authorizes us to grant restricted stock and incentive or non-qualified stock options to key employees and directors for a total of
763,935
shares of our common stock. We believe that the ability to award stock options and other forms of stock-based incentive compensation can assist us in attracting and retaining key employees. Stock-based incentive compensation is also a means to align the interests of key employees with those of our stockholders by providing awards intended to reward recipients for our long-term growth. Options to purchase shares generally vest over periods of one to five years and expire ten years after the date of grant. We issue new shares of common stock upon the exercise of stock options. If options or awards granted under the 2006 Plan expire or terminate for any reason without having been exercised in full or released from restriction, the corresponding shares shall again be available for option or award for the purposes of the Plan. At March 31, 2014, options and restricted stock available for future grant under the 2006 Plan totaled
113,330
.
Stock Options
The fair value of each option award is estimated on the date of grant using the Black-Scholes option valuation model that uses various weighted-average assumptions. The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of grant. The expected volatility is based on the fluctuation in the price of a share of stock over the period for which the option is being valued and the expected life of the options granted represents the period of time the options are expected to be outstanding.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
|
8.
|
STOCK BASED COMPENSATION PLAN (Continued)
|
The weighted-average assumptions for options granted during the quarter ended March 31, 2014 and the resulting estimated weighted average fair value per share is presented below.
|
|
March 31,
|
|
|
|
2014
|
|
Assumptions:
|
|
|
|
|
Risk-free interest rate
|
|
|
2.86
|
%
|
Expected dividend yield
|
|
|
-
|
%
|
Expected life (years)
|
|
|
10
|
|
Expected common stock market price volatility
|
|
|
64
|
%
|
Estimated fair value per share
|
|
$
|
3.57
|
|
A summary of option activity under the 2006 Plan for the period ended March 31, 2014 is presented below:
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
|
|
Weighted
|
|
Average
|
|
|
|
|
|
|
Number
|
|
Average
|
|
Remaining
|
|
|
Aggregate
|
|
|
|
of
|
|
Exercise
|
|
Contractual
|
|
|
Intrinsic
|
|
|
|
Options
|
|
Price
|
|
Term
|
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
(Dollars In Thousands)
|
|
Outstanding, beginning of period
|
|
376,300
|
|
$
|
3.13
|
|
|
|
|
|
|
Granted during period
|
|
5,000
|
|
|
4.90
|
|
|
|
|
|
|
Forfeited during period
|
|
(2,000)
|
|
|
1.83
|
|
|
|
|
|
|
Exercised during period
|
|
(500)
|
|
|
1.53
|
|
|
|
|
|
|
Outstanding, end of period
|
|
378,800
|
|
$
|
3.16
|
|
7.9
|
|
$
|
367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Eligible for exercise at period end
|
|
131,720
|
|
$
|
3.87
|
|
7.4
|
|
$
|
115
|
|
The total intrinsic value of options exercised during 2014 was $
2,000
. The total cash received from options exercised during 2014 was $
1,000
. There were no options exercised, modified or cash settled during the 2013 quarter. There was no tax benefit recognized from the option exercises as they are considered incentive stock options. Management expects all outstanding unvested options will vest.
Compensation cost related to options granted under the 2006 Plan that was charged against earnings for the periods ended March 31, 2014 and 2013 was $
47,000
and $
38,000
. As of March 31, 2014 there was $
396,000
of total unrecognized compensation cost related to non-vested share-based compensation arrangements granted under the 2006 Plan. That cost is expected to be recognized over a weighted-average period of
3.3
years.
Restricted Stock
On January 2, 2014, we granted
63,300
shares of restricted common stock at the current market price of $
4.91
. The restricted stock will vest over a five year period and will become fully vested on January 2, 2019, provided that the recipients have continued to perform substantial services for the Bank through that date. Any dividends declared on the restricted stock prior to vesting will be retained and paid only on the date of vesting. The transfer restrictions will expire upon the occurrence of a change of control event or upon the recipient’s death or disability.
Our 2012 Non-Employee Director Equity Compensation Program (the “Director Program”) enables us to compensate non-employee directors for their service with stock awards. We currently do not pay cash compensation to non-employee directors pursuant to agreements with bank regulatory agencies. The board has reserved
200,000
of the shares authorized for issuance under our shareholder approved 2006 Stock Option and Incentive Compensation Plan for stock awards under the Director Program.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
|
8.
|
STOCK BASED COMPENSATION PLAN (Continued)
|
The Director Program provides that each non-employee director elected or continuing in office on the date of each annual meeting of the Corporation’s shareholders will automatically receive an award of restricted stock on that date having a value of $
30
,000, based on the closing sale price per share of the Corporation’s common stock on the award date, rounded up to the next whole number. Accordingly, on May 15, 2013, the Company’s eight non-employee directors each received an award of
9,934
restricted shares, or
79,472
shares in total, that vest at the close of business on the day immediately preceding the date of the 2014 annual meeting of the Corporation’s shareholders, provided that the recipient has continued to serve as a member of the Board as of the date of vesting. The recipient may not transfer, pledge or dispose of the restricted stock until the close of business on the day immediately preceding the first anniversary of the award date. The transfer restrictions will also expire upon the occurrence of a Change of Control, as defined in the Plan, or upon the recipient’s death or disability. If a director ceases to serve as a member of the board for any reason, that director will automatically forfeit any unvested shares subject to an award. Any dividends declared on the restricted stock prior to vesting will be retained and paid only on the date the transfer restrictions expire.
A summary of changes in our non-vested restricted shares for the quarter ended March 31, 2014 is presented below:
|
|
|
|
Weighted
|
|
|
|
|
|
Average
|
|
|
|
Non-vested
|
|
Grant Date
|
|
|
|
Shares
|
|
Fair Value
|
|
|
|
|
|
|
|
|
Outstanding, beginning of period
|
|
63,497
|
|
$
|
3.81
|
|
Granted during period
|
|
63,300
|
|
|
4.91
|
|
Vested during period
|
|
(29,778)
|
|
|
3.60
|
|
Outstanding, end of period
|
|
97,019
|
|
$
|
4.59
|
|
Compensation cost related to restricted stock granted under the 2006 Plan that was charged against earnings for the periods ended March 31, 2014 and 2013 was $
96,000
and $
63,000
, respectively. As of March 31, 2014 there was $
432,000
of total unrecognized compensation cost related to non-vested shares granted under the Plan. That cost is expected to be recognized over the remaining vesting period of
4.1
years.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
9.
FAIR VALUE
U.S. GAAP defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date and establishes a fair value hierarchy that prioritizes the use of inputs used in valuation methodologies into the following three levels:
Level 1:
Quoted prices (unadjusted) for identical assets or liabilities in active markets. A quoted price in an active market provides the most reliable evidence of fair value and shall be used to measure fair value whenever available.
Level 2:
Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
Level 3:
Significant unobservable inputs that reflect a reporting entity’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
We used the following methods and significant assumptions to estimate the fair value.
Available-for-sale securities:
The fair values of some corporate bonds are determined by obtaining quoted prices on nationally recognized securities exchanges (Level 1 inputs). For securities where quoted prices are not available, fair values are calculated on market prices of similar securities or determined by a matrix pricing, which is a mathematical technique widely used in the industry to value debt securities without relying exclusively on quoted prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted securities (Level 2 inputs).
Impaired Loans:
At the time a loan is considered impaired, it is valued at the lower of cost or fair value. Impaired loans carried at fair value generally receive specific allocations of the allowance for loan losses. For collateral dependent loans, fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value. Non-real estate collateral may be valued using an appraisal, net book value per the borrower’s financial statements, or aging reports, adjusted or discounted based on management’s historical knowledge, changes in market conditions from the time of the valuation, and management’s expertise and knowledge of the client and client’s business, resulting in a Level 3 fair value classification. Once a loan is considered impaired, it is evaluated by a member of the Credit Department on at least a quarterly basis for additional impairment and adjusted accordingly.
Other Real Estate Owned:
Assets acquired through or instead of loan foreclosure and bank lots held for sale are initially recorded at fair value less costs to sell when acquired, establishing a new cost basis. These assets are subsequently accounted for at lower of cost or fair value less estimated costs to sell. Fair value is commonly based on recent real estate appraisals. These appraisals may utilize a single valuation approach or a combination of approaches including comparable sales and the income approach. Adjustments are routinely made in the appraisal process by the independent appraisers to adjust for differences between the comparable sales and income data available. Such adjustments are usually significant and typically result in a Level 3 classification of the inputs for determining fair value.
Appraisals for both collateral-dependent impaired loans and other real estate owned are performed by certified general appraisers (for commercial properties) or certified residential appraisers (for residential properties) whose qualifications and licenses have been reviewed and verified by us. Once received, a member of the Credit Department reviews the assumptions and approaches utilized in the appraisal as well as the overall resulting fair value in comparison with via independent data sources such as recent market data or industry-wide statistics.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
9.
FAIR VALUE
- (Continued)
Assets and Liabilities Measured at Fair Value on a Recurring Basis
Assets measured at fair value on a recurring basis are summarized below: There were no transfers between Level 1 and Level 2 during the periods presented.
|
|
|
|
|
Quoted Prices in
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets for
|
|
Significant Other
|
|
Significant
|
|
|
|
March 31,
|
|
Identical Assets
|
|
Observable Inputs
|
|
Unobservable Inputs
|
|
(Dollars in thousands)
|
|
2014
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government-sponsored
collateralized mortgage
obligations
|
|
$
|
100,337
|
|
$
|
-
|
|
$
|
100,337
|
|
$
|
-
|
|
Government-sponsored
mortgage-backed residential
|
|
|
74,528
|
|
|
-
|
|
|
74,528
|
|
|
-
|
|
Corporate bonds
|
|
|
30,388
|
|
|
7,725
|
|
|
22,663
|
|
|
-
|
|
Asset backed-collateralized
loan obligations
|
|
|
20,289
|
|
|
-
|
|
|
20,289
|
|
|
-
|
|
State and municipal
|
|
|
11,201
|
|
|
-
|
|
|
11,201
|
|
|
-
|
|
Commercial mortgage backed
|
|
|
4,083
|
|
|
-
|
|
|
4,083
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
240,826
|
|
$
|
7,725
|
|
$
|
233,101
|
|
$
|
-
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets for
|
|
Significant Other
|
|
Significant
|
|
|
|
December 31,
|
|
Identical Assets
|
|
Observable Inputs
|
|
Unobservable Inputs
|
|
(Dollars in thousands)
|
|
2013
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Government-sponsored
collateralized mortgage
obligations
|
|
$
|
100,816
|
|
$
|
-
|
|
$
|
100,816
|
|
$
|
-
|
|
Government-sponsored
mortgage-backed residential
|
|
|
74,324
|
|
|
-
|
|
|
74,324
|
|
|
-
|
|
Corporate bonds
|
|
|
43,698
|
|
|
10,768
|
|
|
32,930
|
|
|
-
|
|
Asset backed-collateralized
loan obligations
|
|
|
34,478
|
|
|
-
|
|
|
34,478
|
|
|
-
|
|
State and municipal
|
|
|
11,923
|
|
|
-
|
|
|
11,923
|
|
|
-
|
|
Commercial mortgage backed
|
|
|
4,043
|
|
|
-
|
|
|
4,043
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
269,282
|
|
$
|
10,768
|
|
$
|
258,514
|
|
$
|
-
|
|
We conduct a review of fair value hierarchy classifications on a quarterly basis. Reclassification of certain financial instruments may occur when input observability changes.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
9.
FAIR VALUE
- (Continued)
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
Assets measured at fair value on a nonrecurring basis are summarized below:
|
|
|
|
|
Quoted Prices in
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets for
|
|
Significant Other
|
|
Significant
|
|
|
|
March 31,
|
|
Identical Assets
|
|
Observable Inputs
|
|
Unobservable Inputs
|
|
(Dollars in thousands)
|
|
2014
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
$
|
625
|
|
$
|
-
|
|
$
|
-
|
|
$
|
625
|
|
Other
|
|
|
6,363
|
|
|
-
|
|
|
-
|
|
|
6,363
|
|
Residential Mortgage
|
|
|
56
|
|
|
-
|
|
|
-
|
|
|
56
|
|
Consumer and Home Equity
|
|
|
36
|
|
|
-
|
|
|
-
|
|
|
36
|
|
Real estate acquired through foreclosure:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
947
|
|
|
-
|
|
|
-
|
|
|
947
|
|
Other
|
|
|
2,500
|
|
|
-
|
|
|
-
|
|
|
2,500
|
|
Residential Mortgage
|
|
|
631
|
|
|
-
|
|
|
-
|
|
|
631
|
|
Other real estate owned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Lots
|
|
|
769
|
|
|
-
|
|
|
-
|
|
|
769
|
|
|
|
|
|
|
Quoted Prices in
|
|
|
|
|
|
|
|
|
|
|
|
|
Active Markets for
|
|
Significant Other
|
|
Significant
|
|
|
|
December 31,
|
|
Identical Assets
|
|
Observable Inputs
|
|
Unobservable Inputs
|
|
(Dollars in thousands)
|
|
2013
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
$
|
625
|
|
$
|
-
|
|
$
|
-
|
|
$
|
625
|
|
Other
|
|
|
5,618
|
|
|
-
|
|
|
-
|
|
|
5,618
|
|
Residential Mortgage
|
|
|
56
|
|
|
-
|
|
|
-
|
|
|
56
|
|
Consumer and Home Equity
|
|
|
36
|
|
|
-
|
|
|
-
|
|
|
36
|
|
Real estate acquired through foreclosure:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
|
947
|
|
|
-
|
|
|
-
|
|
|
947
|
|
Other
|
|
|
2,667
|
|
|
-
|
|
|
-
|
|
|
2,667
|
|
Residential Mortgage
|
|
|
634
|
|
|
-
|
|
|
-
|
|
|
634
|
|
Other real estate owned:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bank Lots
|
|
|
792
|
|
|
-
|
|
|
-
|
|
|
792
|
|
Impaired loans, which are measured for impairment using the fair value of the collateral for collateral dependent loans, had a carrying amount of $
9.8
million and $
23.8
million, with a valuation allowance of $
2.7
million and $
6.8
million, resulting in an additional provision for loan losses of $
124,000
and a reversal of provision for loan losses of $
1.2
million for the periods ended March 31 2014 and 2013, respectively.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
9.
FAIR VALUE
- (Continued)
Values for collateral dependent loans are generally based on appraisals obtained from licensed real estate appraisers and in certain circumstances consideration of offers obtained to purchase properties prior to foreclosure. Appraisals for commercial real estate generally use three methods to derive value: cost, sales or market comparison and income approach. The cost method bases value on the estimated cost to replace the current property after considering adjustments for depreciation. Values of the market comparison approach evaluate the sales price of similar properties in the same market area. The income approach considers net operating income generated by the property and an investors required return. The final value is a reconciliation of these three approaches and takes into consideration any other factors management deems relevant to arrive at a representative fair value.
Real estate owned acquired through foreclosure is recorded at fair value less estimated selling costs at the date of foreclosure. Fair value is based on the appraised market value of the property. Many of the appraisals utilize an income approach, such as the discounted cash flow method, to estimate future income and profits or cash flows. Appraisals may also utilize a single valuation approach or a combination of approaches including a market comparison approach, where prices and other relevant information generated by market transactions involving identical or comparable properties are used to determine fair value. The fair value may be subsequently reduced if the estimated fair value declines below the original appraised value. Fair value adjustments of $
3,000
and $
1.1
million were made to real estate owned during the periods ended March 31, 2014 and 2013 respectively.
The following table presents quantitative information about level 3 fair value measurements for financial instruments measured at fair value on a non-recurring basis at March 31, 2014.
(Dollars in thousands)
|
|
Fair
|
|
Valuation
|
|
Unobservable
|
|
Range (Weighted
|
|
|
|
Value
|
|
Technique(s)
|
|
Input(s)
|
|
Average)
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans:
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
625
|
|
Sales comparison approach
|
|
Adjustment for differences
between comparable sales
|
|
3.10%-18.00% (15.98%)
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
6,363
|
|
Income approach
|
|
Discount or capitalization rate
|
|
8.50%-9.00% (8.86%)
|
|
|
|
|
|
|
|
|
|
|
|
Residential Mortgage
|
|
56
|
|
Sales comparison approach
|
|
Adjustment for differences
between comparable sales
|
|
3.00% (1)
|
|
|
|
|
|
|
|
|
|
|
|
Consumer and Home Equity
|
|
36
|
|
Sales comparison approach
|
|
Adjustment for differences
between comparable sales
|
|
2.10%-2.25% (2.20%)
|
|
|
|
|
|
|
|
|
|
|
|
Real estate acquired through fore closure:
|
|
|
|
|
|
|
|
|
|
Commercial Real Estate:
|
|
|
|
|
|
|
|
|
|
Land Development
|
|
919
|
|
Income approach
|
|
Discount or capitalization rate
|
|
7.40%-29.00% (21.33%)
|
|
|
|
28
|
|
Sales comparison approach
|
|
Adjustment for differences
between comparable sales
|
|
0.00% (1)
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
1,625
|
|
Income approach
|
|
Discount or capitalization rate
|
|
9.40%-10.00% (9.80%)
|
|
|
|
875
|
|
Sales comparison approach
|
|
Adjustment for differences
between comparable sales
|
|
20.00%-25.00% (20.73%)
|
|
|
|
|
|
|
|
|
|
|
|
Residential Mortgage
|
|
631
|
|
Sales comparison approach
|
|
Adjustment for differences
between comparable sales
|
|
0.00%-13.00% (2.09%)
|
|
|
|
|
|
|
|
|
|
|
|
Real estate owned:
|
|
|
|
|
|
|
|
|
|
Bank Lots
|
|
769
|
|
Sales comparison approach
|
|
Adjustment for differences
between comparable sales
|
|
10.00% (1)
|
|
(1) Unobservable inputs with a single discount listed include only one property.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
9.
FAIR VALUE
- (Continued)
Fair Value of Financial Instruments
The estimated fair value of financial instruments, not previously presented, is as follows:
|
|
|
|
March 31, 2014
|
|
(Dollars in thousands)
|
|
Carrying
|
|
Fair Value Measurements
|
|
|
|
Value
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
80,786
|
|
$
|
80,786
|
|
$
|
6,150
|
|
$
|
74,636
|
|
$
|
-
|
|
Mortgage loans held for sale
|
|
|
687
|
|
|
695
|
|
|
-
|
|
|
695
|
|
|
-
|
|
Loans, net
|
|
|
442,291
|
|
|
453,592
|
|
|
-
|
|
|
-
|
|
|
453,592
|
|
Accrued interest receivable
|
|
|
1,912
|
|
|
1,912
|
|
|
-
|
|
|
901
|
|
|
1,011
|
|
FHLB stock
|
|
|
4,080
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
759,272
|
|
|
763,194
|
|
|
-
|
|
|
763,194
|
|
|
-
|
|
Advances from Federal Home Loan Bank
|
|
|
12,354
|
|
|
13,229
|
|
|
-
|
|
|
13,229
|
|
|
-
|
|
Subordinated debentures
|
|
|
18,000
|
|
|
13,267
|
|
|
-
|
|
|
-
|
|
|
13,267
|
|
Accrued interest payable
|
|
|
4,821
|
|
|
4,821
|
|
|
-
|
|
|
4,821
|
|
|
-
|
|
|
|
|
|
December 31, 2013
|
|
|
|
Carrying
|
|
Fair Value Measurements
|
|
(Dollars in thousands)
|
|
Value
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
65,988
|
|
$
|
65,988
|
|
$
|
6,596
|
|
$
|
59,392
|
|
$
|
-
|
|
Mortgage loans held for sale
|
|
|
470
|
|
|
478
|
|
|
-
|
|
|
478
|
|
|
-
|
|
Loans, net
|
|
|
450,771
|
|
|
453,592
|
|
|
-
|
|
|
-
|
|
|
453,592
|
|
Accrued interest receivable
|
|
|
2,224
|
|
|
2,224
|
|
|
-
|
|
|
1,136
|
|
|
1,088
|
|
FHLB stock
|
|
|
4,430
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
783,487
|
|
|
788,230
|
|
|
-
|
|
|
788,230
|
|
|
-
|
|
Advances from Federal Home Loan Bank
|
|
|
12,389
|
|
|
13,315
|
|
|
-
|
|
|
13,315
|
|
|
-
|
|
Subordinated debentures
|
|
|
18,000
|
|
|
13,038
|
|
|
-
|
|
|
-
|
|
|
13,038
|
|
Accrued interest payable
|
|
|
4,485
|
|
|
4,485
|
|
|
-
|
|
|
4,485
|
|
|
-
|
|
The methods and assumptions, not previously presented, used to estimate fair values are described below:
(a) Cash and due from banks
The carrying amount of cash on hand approximates fair value and is classified as a Level 1. The carrying amount of cash due from bank accounts is classified as a Level 2.
(b) Mortgage loans held for sale
The fair value of mortgage loans held for sale is estimated based upon the binding contracts and quotes from third party investors resulting in a Level 2 classification.
(c) Loans, net
Fair values of loans are estimated as follows: For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values resulting in a Level 3 classification. Fair values for other loans are estimated using discounted cash flow analyses, using interest rates currently being offered for loans with similar terms to borrowers of similar credit quality resulting in a Level 3 classification. Impaired loans are valued at the lower of cost or fair value as described previously. The methods utilized to estimate the fair value of loans do not necessarily represent an exit price.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
6.
FAIR VALUE
- (Continued)
(d) FHLB Stock
It is not practical to determine the fair value of FHLB stock due to restrictions placed on its transferability.
(e) Deposits
The carrying amounts of variable rate interest bearing deposits approximate their fair values at the reporting date resulting in a Level 2 classification.
Fair values for fixed rate interest bearing deposits are estimated using a discounted cash flows calculation that applies interest rates currently being offered on certificates to a schedule of aggregated expected monthly maturities on time deposits resulting in a Level 2 classification.
(f) Advances from Federal Home Loan Bank
The fair value of the FHLB advances is obtained from the FHLB and is calculated by discounting contractual cash flow using an estimated interest rate based on the current rates available to us for debt of similar remaining maturities and collateral terms resulting in a Level 2 classification.
(g) Subordinated debentures
The fair value for subordinated debentures is calculated using discounted cash flow analyses based on the current borrowing rates for similar types of borrowing arrangements resulting in a Level 3 classification.
(h) Accrued interest receivable/payable
The carrying amounts of accrued interest approximate fair value resulting in a Level 2 or Level 3 classification based on the level of the asset or liability with which the accrual is associated.
(i) Off-balance Sheet Instruments
Fair values for off-balance sheet, credit-related financial instruments are based on fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing. The fair value of commitments is not material.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
|
10.
|
SUBORDINATED DEBENTURES
|
On October 29, 2010, we exercised our right to defer regularly scheduled interest payments on both issues of junior subordinated notes relating to outstanding trust preferred securities.
Together, the junior subordinated notes had an outstanding principal amount of $
18
million.
We have the right to defer payments of interest for up to 20 consecutive quarterly periods without default or penalty.
After such period, we must pay all deferred interest and resume quarterly interest payments or we will be in default.
During the deferral period, the statutory trusts, which are wholly owned subsidiaries of First Financial Service Corporation formed to issue the trust preferred securities, will likewise suspend the declaration and payment of dividends on the trust preferred securities.
The regular scheduled interest payments will continue to be accrued for payment in the future and reported as an expense for financial statement purposes. As of March 31, 2014, we have deferred a total of fourteen quarterly payments and these accrued but unpaid interest payments totaled $
4.8
million.
11.
PREFERRED STOCK
On January 9, 2009, we issued $
20
million of cumulative perpetual preferred shares, with a liquidation preference of $
1,000
per share (the “Senior Preferred Shares”) to the United States Treasury under its Capital Purchase Program (“CPP”). The Senior Preferred Shares constitute Tier 1 capital and rank senior to our common shares. The Senior Preferred Shares paid cumulative dividends quarterly at a rate of
5
% per year for the first five years and then reset to
9
% per year on January 9, 2014. The Senior Preferred Shares may be redeemed at any time, subject to prior approval from bank regulatory agencies. We also have the ability to defer dividend payments at any time, at our option.
Under the terms of our CPP stock purchase agreement, we also issued the Treasury a warrant to purchase an amount of our common stock equal to
15
% of the aggregate amount of the Senior Preferred Shares, or $
3
million.
The warrant entitles Treasury to purchase
215,983
common shares at a purchase price of $
13.89
per share.
The initial exercise price for the warrant and the number of shares subject to the warrant were determined by reference to the market price of our common stock calculated on a 20-day trailing average as of December 8, 2008, the date Treasury approved our application.
The warrant has a term of
10
years and is potentially dilutive to earnings per share.
Effective with the fourth quarter of 2010, we suspended payment of regular quarterly cash dividends on our Senior Preferred Shares.
The dividends will continue to be accrued for payment in the future and reported as a preferred dividend requirement that is deducted from income attributable to common shareholders for financial statement purposes.
As of March 31, 2014, we have deferred a total of fourteen quarterly payments and these accrued but unpaid dividends totaled $
3.9
million.
Participation in the CPP requires a participating institution to comply with a number of restrictions and provisions, including standards for executive compensation and corporate governance that apply only as long as the Senior Preferred Shares are held by Treasury and limitations on share repurchases and the declaration and payment of dividends on common shares. The standard terms of the CPP require that a participating financial institution limit the payment of dividends to the most recent quarterly amount prior to October 14, 2008, which is $
0.19
per share in our case. This dividend limitation will remain in effect until the preferred shares are retired though subject to the Consent Order discussed in Note 2.
On April 29, 2013, Treasury sold our Senior Preferred Shares to six funds in an auction. Following the sale, the full $
20
million stated value of our Senior Preferred Shares remains outstanding and our obligation to pay deferred and future dividends, at the current
9
% annual rate, continues until our Senior Preferred Shares are fully retired.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
12.
STOCKHOLDERS’ EQUITY
|
(a)
|
Regulatory Capital Requirements
The Corporation and the Bank are subject to regulatory capital
requirements administered by federal banking agencies.
Capital adequacy guidelines and, additionally for banks, prompt corrective action regulations involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices.
Capital amounts and classifications are also subject to qualitative judgments by regulators.
Failure to meet capital requirements can result in regulatory action.
|
Prompt corrective action regulations provide five classifications: well capitalized, adequately capitalized,
undercapitalized, significantly undercapitalized, and critically undercapitalized, although these terms are not used to represent overall financial condition.
If adequately capitalized, regulatory approval is required to accept brokered deposits.
If undercapitalized, capital distributions are limited, as is asset growth and expansion, and capital restoration plans are required.
Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios (set forth in the following table) of Total and Tier 1 capital (as defined in the regulations) to risk weighted assets (as defined) and of Tier 1 capital (as defined) to average assets (as defined).
As a result of the Consent Order the Bank entered into with the FDIC and KDFI described in greater detail in Note 2, the Bank is categorized as a "troubled institution" by bank regulators, which by definition does not permit the Bank to be considered "well-capitalized".
On March 9, 2012, the Bank entered into a new Consent Order with the FDIC and KDFI. The 2012 Consent Order requires the Bank to achieve the same minimum capital ratios mandated by the January 2011 Consent Order, which are set forth below.
See Note 2 for additional information.
Our actual and required capital amounts and ratios are presented below.
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
For Capital
|
|
|
|
Required by
|
|
|
|
|
Actual
|
|
|
|
Adequacy Purposes
|
|
|
|
Consent Order
|
|
As of March 31, 2014:
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
Ratio
|
|
Total risk-based capital (to risk- weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
67,747
|
|
12.60
|
%
|
|
$
|
43,022
|
|
8.00
|
%
|
|
$
|
64,533
|
|
12.00
|
%
|
Bank
|
|
|
76,176
|
|
14.13
|
|
|
|
43,119
|
|
8.00
|
|
|
|
64,678
|
|
12.00
|
|
Tier I capital (to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
57,319
|
|
10.66
|
|
|
|
21,511
|
|
4.00
|
|
|
|
N/A
|
|
N/A
|
|
Bank
|
|
|
69,403
|
|
12.88
|
|
|
|
21,559
|
|
4.00
|
|
|
|
N/A
|
|
N/A
|
|
Tier I capital (to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
57,319
|
|
6.72
|
|
|
|
34,115
|
|
4.00
|
|
|
|
76,759
|
|
9.00
|
|
Bank
|
|
|
69,403
|
|
8.15
|
|
|
|
34,079
|
|
4.00
|
|
|
|
76,678
|
|
9.00
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
For Capital
|
|
|
|
Required by
|
|
|
|
|
Actual
|
|
|
|
Adequacy Purposes
|
|
|
|
Consent Order
|
|
As of December 31, 2013:
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
Ratio
|
|
|
Amount
|
|
Ratio
|
|
Total risk-based capital (to risk- weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
68,477
|
|
12.13
|
%
|
|
$
|
45,174
|
|
8.00
|
%
|
|
$
|
67,761
|
|
12.00
|
%
|
Bank
|
|
|
76,147
|
|
13.48
|
|
|
|
45,177
|
|
8.00
|
|
|
|
67,765
|
|
12.00
|
|
Tier I capital (to risk-weighted assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
58,036
|
|
10.28
|
|
|
|
22,587
|
|
4.00
|
|
|
|
N/A
|
|
N/A
|
|
Bank
|
|
|
69,057
|
|
12.23
|
|
|
|
22,588
|
|
4.00
|
|
|
|
N/A
|
|
N/A
|
|
Tier I capital (to average assets)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
58,036
|
|
6.68
|
|
|
|
34,737
|
|
4.00
|
|
|
|
78,158
|
|
9.00
|
|
Bank
|
|
|
69,057
|
|
7.96
|
|
|
|
34,706
|
|
4.00
|
|
|
|
78,088
|
|
9.00
|
|
|
13.
|
CHANGES IN AND RECLASSIFICATIONS FROM ACCUMULATED OTHER
COMPREHENSIVE INCOME
|
Changes in accumulated other comprehensive income by component consists of the following:
|
|
Quarter Ended March 31,
|
|
|
|
Unrealized Gains and Losses on
|
|
|
|
Available-for-Sale Securities (1)
|
|
|
|
2014
|
|
2013
|
|
|
|
(Dollars in thousands)
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
(10,568)
|
|
$
|
1,270
|
|
Other comprehensive income (loss) before reclassification
|
|
|
2,562
|
|
|
(950)
|
|
Amounts reclassified from accumulated other comprehensive income
|
|
|
63
|
|
|
(227)
|
|
Net other comprehensive income (loss)
|
|
|
2,625
|
|
|
(1,177)
|
|
Ending balance
|
|
$
|
(7,943)
|
|
$
|
93
|
|
(1) All amounts are net of tax.
Reclassifications out of accumulated other comprehensive income consists of the following:
Three months ended March 31, 2014
(Dollars in thousands)
|
|
Amount
|
|
|
|
Details about
|
|
Reclassified From
|
|
Affected Line Item
|
|
Accumulated Other
|
|
Accumulated Other
|
|
in the
|
|
Comprehensive
|
|
Comprehensive
|
|
Consolidated
|
|
Income Components
|
|
Income
|
|
Statement of Operations
|
|
|
|
|
|
|
|
|
Unrealized gains and losses on
available-for-sale securities
|
|
$
|
148
|
|
Gain on sale of investments
|
|
|
|
|
(211)
|
|
Loss on sale of investments
|
|
|
|
|
(63)
|
|
Total before tax
|
|
|
|
|
-
|
|
Income taxes/(benefits)
|
|
Total amount reclassified
|
|
$
|
(63)
|
|
Net income (loss)
|
|
Three months ended March 31, 2013
(Dollars in thousands)
|
|
Amount
|
|
|
|
Details about
|
|
Reclassified From
|
|
Affected Line Item
|
|
Accumulated Other
|
|
Accumulated Other
|
|
in the
|
|
Comprehensive
|
|
Comprehensive
|
|
Consolidated
|
|
Income Components
|
|
Income
|
|
Statement of Operations
|
|
|
|
|
|
|
|
|
Unrealized gains and losses on
available-for-sale securities
|
|
$
|
509
|
|
Gain on sale of investments
|
|
|
|
|
(282)
|
|
Loss on sale of investments
|
|
|
|
|
227
|
|
Total before tax
|
|
|
|
|
-
|
|
Income taxes/(benefits)
|
|
Total amount reclassified
|
|
$
|
227
|
|
Net income (loss)
|
|
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
On April 21, 2014, First Financial Service Corporation entered into an Agreement and Plan of Share Exchange (the “Agreement”) with Community Bank Shares of Indiana, Inc. (“CBIN”), whereby CBIN will acquire all of the outstanding shares of the Corporation’s common stock pursuant to a statutory share exchange (the “Share Exchange”). It is anticipated that immediately following the Share Exchange, the Corporation will merge into CBIN and the Bank will merge into Your Community Bank, an Indiana chartered commercial bank and wholly owned subsidiary of CBIN (with Your Community Bank as the surviving bank).
Subject to the terms and conditions of the Agreement, when the Share Exchange takes effect (the “Effective Time”), each issued and outstanding share of the Corporation’s common stock (other than shares for which dissenters’ rights are exercised) will be canceled and converted into the right to receive
0.153
shares of CBIN’s common stock (the “Exchange Ratio”), plus cash in lieu of any fractional share. Further, all options to purchase the Corporation’s common stock that are outstanding and exercisable immediately prior to the Effective Time will be canceled and converted into the right to receive a cash payment as provided in the Agreement.
The Exchange Ratio may be adjusted, as provided in the Agreement, if, as of the date ten business days prior to the Effective Time, (a) the Corporation’s consolidated net book value is
less than $13,000,000
, or (b) the Bank has failed since the date of the Agreement to gain more than $3,000,000 (through payoffs, paydowns or certain collateral enhancements) with respect to sixteen specifically identified special assets.
The Agreement provides certain termination rights for both the Corporation and CBIN. If the Agreement is terminated by CBIN, because the Corporation enters into an agreement for a superior business combination, then the Corporation would be obligated to pay to CBIN a termination fee of $
1,500,000
. If the Agreement is terminated by the Corporation, because CBIN fails to meet certain regulatory capital requirements, then CBIN would be obligated to pay the Corporation a termination fee of $
500,000
.
The consummation of the Share Exchange is subject to various conditions, including (i) receipt of the requisite approval of the shareholders of the Corporation and of CBIN, (ii) receipt of regulatory approvals, (iii) absence of any law or order prohibiting the closing, and (iv) effectiveness of the registration statement to be filed by CBIN with the SEC to register the shares of CBIN common stock to be issued to Corporation shareholders in the Share Exchange. In addition, each party’s obligation to consummate the Share Exchange is subject to certain other customary conditions, including the accuracy of the representations and warranties of the other party and compliance of the other party with its covenants in all material respects. The parties anticipate completing the Share Exchange in the late third or fourth quarter of 2014.
Item 2.