UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
FORM 10-Q
(Mark One)
x
|
Quarterly report under Section 13 or 15(d) of the Securities Exchange Act of 1934
|
For the quarterly period ended September 30, 2012
¨
|
Transition report under Section 13 or l5(d) of the Exchange Act
|
For the transition period from to
Commission file number 000-49736
First
Community Financial Corporation
(Exact name of registrant as specified in its charter)
|
|
|
Pennsylvania
|
|
23-2321079
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
2 N. Main St., Mifflintown, PA 17059
(Address of Principal Executive Offices)
(717) 436-2144
(Registrants telephone number, including area code)
Indicate by check mark whether the issuer (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act 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.
x
Yes
¨
No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule
405 of Regulation S-T (232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).
x
Yes
¨
No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non- accelerated filer, or a smaller reporting company. See the definitions of large accelerated
filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
|
|
|
|
|
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
¨
|
|
|
|
|
Non-accelerated filer
|
|
¨
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
x
|
Indicate by check mark whether the registrant is a shell company (as defined in rule 12b-2 of the Exchange
Act.)
¨
Yes
x
No
Indicate the number of shares outstanding of each class of issuers classes of common stock, as of the last practicable date:
|
|
|
Class
|
|
Outstanding at October 31, 2012
|
Common Stock, par value $5.00
|
|
1,410,743 Shares
|
PART I FINANCIAL INFORMATION
Item 1. Financial Statements
FIRST COMMUNITY FINANCIAL CORPORATION
CONSOLIDATED BALANCE SHEETS
(Dollars In Thousands, Except Share Data)
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
December 31, 2011
|
|
|
|
(unaudited)
|
|
|
(audited)
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Cash & due from banks
|
|
$
|
10,153
|
|
|
$
|
9,129
|
|
Interest bearing deposits with banks
|
|
|
1,964
|
|
|
|
218
|
|
Federal funds sold
|
|
|
3,013
|
|
|
|
591
|
|
|
|
|
|
|
|
|
|
|
Cash & cash equivalents
|
|
|
15,130
|
|
|
|
9,938
|
|
Time certificates of deposit
|
|
|
198
|
|
|
|
198
|
|
Securities available for sale
|
|
|
88,388
|
|
|
|
73,804
|
|
Securities held to maturity, fair value 2012 $ 49,813; 2011 $ 36,639
|
|
|
47,273
|
|
|
|
34,972
|
|
Loans
|
|
|
255,131
|
|
|
|
251,012
|
|
Less: Allowance for loan losses
|
|
|
(2,790
|
)
|
|
|
(3,085
|
)
|
Less: Deferred loan fees and costs, net
|
|
|
(201
|
)
|
|
|
(224
|
)
|
|
|
|
|
|
|
|
|
|
Net loans
|
|
|
252,140
|
|
|
|
247,703
|
|
Premises and equipment, net
|
|
|
8,023
|
|
|
|
7,461
|
|
Restricted investment in bank stocks
|
|
|
1,787
|
|
|
|
2,121
|
|
Investment in life insurance
|
|
|
7,588
|
|
|
|
7,399
|
|
Other assets
|
|
|
4,764
|
|
|
|
4,287
|
|
|
|
|
|
|
|
|
|
|
TOTAL ASSETS
|
|
$
|
425,291
|
|
|
$
|
387,883
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
Non-interest bearing
|
|
$
|
39,197
|
|
|
$
|
35,994
|
|
Interest bearing
|
|
|
325,606
|
|
|
|
294,555
|
|
|
|
|
|
|
|
|
|
|
Total deposits
|
|
|
364,803
|
|
|
|
330,549
|
|
Short-term borrowings
|
|
|
3,064
|
|
|
|
2,685
|
|
Long-term borrowings
|
|
|
15,000
|
|
|
|
15,000
|
|
Junior subordinated debt
|
|
|
5,155
|
|
|
|
5,155
|
|
Other liabilities
|
|
|
2,902
|
|
|
|
3,056
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
|
390,924
|
|
|
|
356,445
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY
|
|
|
|
|
|
|
|
|
Preferred stock, without par value; 10,000,000 shares authorized and unissued
|
|
|
|
|
|
|
|
|
Common stock, $ 5.00 par value; 10,000,000 shares authorized Shares issued; 2012 -1,414,399; 2011 1,411,526 Shares
outstanding; 2012- 1,410,743; 2011 1,407,870
|
|
|
7,072
|
|
|
|
7,058
|
|
Capital in excess of par value
|
|
|
622
|
|
|
|
522
|
|
Retained earnings
|
|
|
25,280
|
|
|
|
22,652
|
|
Treasury stock, at cost 2012 3,656 shares; 2011 3,656 shares
|
|
|
(110
|
)
|
|
|
(110
|
)
|
Accumulated other comprehensive income
|
|
|
1,503
|
|
|
|
1,316
|
|
|
|
|
|
|
|
|
|
|
TOTAL SHAREHOLDERS EQUITY
|
|
|
34,367
|
|
|
|
31,438
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES & SHAREHOLDERS EQUITY
|
|
$
|
425,291
|
|
|
$
|
387,883
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes.
2
FIRST COMMUNITY FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Unaudited)
(Dollars In Thousands, Except Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
INTEREST INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest & fees on loans
|
|
$
|
3,651
|
|
|
$
|
3,718
|
|
|
$
|
10,938
|
|
|
$
|
10,992
|
|
Interest on taxable securities
|
|
|
484
|
|
|
|
573
|
|
|
|
1,492
|
|
|
|
1,687
|
|
Interest on tax-exempt securities
|
|
|
403
|
|
|
|
353
|
|
|
|
1,144
|
|
|
|
1,032
|
|
Other interest & dividends
|
|
|
11
|
|
|
|
7
|
|
|
|
30
|
|
|
|
23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INTEREST INCOME
|
|
|
4,549
|
|
|
|
4,651
|
|
|
|
13,604
|
|
|
|
13,734
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INTEREST EXPENSE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest on deposits
|
|
|
1,158
|
|
|
|
1,186
|
|
|
|
3,529
|
|
|
|
3,807
|
|
Interest on short term borrowings
|
|
|
9
|
|
|
|
10
|
|
|
|
28
|
|
|
|
29
|
|
Interest on long term borrowings
|
|
|
199
|
|
|
|
197
|
|
|
|
594
|
|
|
|
595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INTEREST EXPENSE
|
|
|
1,366
|
|
|
|
1,393
|
|
|
|
4,151
|
|
|
|
4,431
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME
|
|
|
3,183
|
|
|
|
3,258
|
|
|
|
9,453
|
|
|
|
9,303
|
|
Provision for loan losses
|
|
|
96
|
|
|
|
303
|
|
|
|
207
|
|
|
|
454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES
|
|
|
3,087
|
|
|
|
2,955
|
|
|
|
9,246
|
|
|
|
8,849
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-INTEREST INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposits
|
|
|
189
|
|
|
|
202
|
|
|
|
583
|
|
|
|
570
|
|
Fiduciary activities
|
|
|
92
|
|
|
|
114
|
|
|
|
389
|
|
|
|
428
|
|
Earnings on investment in life insurance
|
|
|
74
|
|
|
|
88
|
|
|
|
227
|
|
|
|
260
|
|
ATM card fees
|
|
|
145
|
|
|
|
139
|
|
|
|
414
|
|
|
|
404
|
|
Realized gains on sales of securities
|
|
|
68
|
|
|
|
|
|
|
|
166
|
|
|
|
12
|
|
Realized gain (loss) on sale of foreclosed real estate
|
|
|
(13
|
)
|
|
|
|
|
|
|
1
|
|
|
|
6
|
|
Other income
|
|
|
233
|
|
|
|
195
|
|
|
|
672
|
|
|
|
475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL OTHER INCOME
|
|
|
788
|
|
|
|
738
|
|
|
|
2,452
|
|
|
|
2,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-INTEREST EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Employee compensation & benefits
|
|
|
1,373
|
|
|
|
1,270
|
|
|
|
4,000
|
|
|
|
3,738
|
|
Net occupancy & equipment
|
|
|
303
|
|
|
|
267
|
|
|
|
903
|
|
|
|
815
|
|
ATM expense
|
|
|
37
|
|
|
|
52
|
|
|
|
116
|
|
|
|
146
|
|
Professional fees
|
|
|
104
|
|
|
|
113
|
|
|
|
370
|
|
|
|
377
|
|
Director & advisory boards compensation
|
|
|
94
|
|
|
|
85
|
|
|
|
267
|
|
|
|
241
|
|
Supplies & postage
|
|
|
77
|
|
|
|
74
|
|
|
|
250
|
|
|
|
245
|
|
FDIC and OCC assessments
|
|
|
92
|
|
|
|
73
|
|
|
|
256
|
|
|
|
279
|
|
Other non-interest expenses
|
|
|
375
|
|
|
|
379
|
|
|
|
1,106
|
|
|
|
1,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL NON-INTEREST EXPENSES
|
|
|
2,455
|
|
|
|
2,313
|
|
|
|
7,268
|
|
|
|
6,971
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
1,420
|
|
|
|
1,380
|
|
|
|
4,430
|
|
|
|
4,033
|
|
Income tax expense
|
|
|
284
|
|
|
|
290
|
|
|
|
935
|
|
|
|
861
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET INCOME
|
|
$
|
1,136
|
|
|
$
|
1,090
|
|
|
$
|
3,495
|
|
|
$
|
3,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE INCOME:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized gains or losses on investment securities, net of tax of $122 and $156 in 2012 and $(22) and $70 in
2011
|
|
|
228
|
|
|
|
(48
|
)
|
|
|
297
|
|
|
|
134
|
|
Reclassification adjustment: (gain) loss on sale of securities, net of tax of $23 and $56 in 2012 and $- and $4 in
2011
|
|
|
(45
|
)
|
|
|
|
|
|
|
(110
|
)
|
|
|
(8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL OTHER COMPREHENSIVE INCOME
|
|
|
183
|
|
|
|
(48
|
)
|
|
|
187
|
|
|
|
126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COMPREHENSIVE INCOME
|
|
$
|
1,319
|
|
|
$
|
1,042
|
|
|
$
|
3,682
|
|
|
$
|
3,298
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
|
$
|
0.81
|
|
|
$
|
0.78
|
|
|
$
|
2.48
|
|
|
$
|
2.26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes.
3
PART I FINANCIAL INFORMATION, CONTINUED
Item 1. Financial Statements, continued
FIRST COMMUNITY FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY
For the Nine Months Ended September 30, 2012 and 2011
(Unaudited)
(Dollars In Thousands, Except Per Share Data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common
Stock
|
|
|
Capital
In Excess
of
Par Value
|
|
|
Retained
Earnings
|
|
|
Treasury
Stock
|
|
|
Accumulated
Other
Comprehensive
Income
|
|
|
Total
|
|
Balance - January 1, 2011
|
|
$
|
7,037
|
|
|
$
|
415
|
|
|
$
|
19,560
|
|
|
$
|
(110
|
)
|
|
$
|
1,380
|
|
|
$
|
28,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
3,172
|
|
|
|
|
|
|
|
|
|
|
|
3,172
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in net unrealized losses on securities available for sale, net of deferred income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
126
|
|
|
|
126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,298
|
|
|
|
|
|
|
|
|
Issuance of stock in connection with dividend reinvestment plan 2,787 shares
|
|
|
14
|
|
|
|
70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84
|
|
Cash dividends, $0.555 per share
|
|
|
|
|
|
|
|
|
|
|
(780
|
)
|
|
|
|
|
|
|
|
|
|
|
(780
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2011
|
|
$
|
7,051
|
|
|
$
|
485
|
|
|
$
|
21,952
|
|
|
$
|
(110
|
)
|
|
$
|
1,506
|
|
|
$
|
30,884
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance - January 1, 2012
|
|
$
|
7,058
|
|
|
$
|
522
|
|
|
$
|
22,652
|
|
|
$
|
(110
|
)
|
|
$
|
1,316
|
|
|
$
|
31,438
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
|
|
|
|
|
|
|
|
3,495
|
|
|
|
|
|
|
|
|
|
|
|
3,495
|
|
Change in net unrealized gains on securities available for sale, net of deferred income taxes and
reclassifications
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
187
|
|
|
|
187
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,682
|
|
Issuance of stock in connection with dividend reinvestment plan 2,873 shares
|
|
|
14
|
|
|
|
100
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
114
|
|
Cash dividends, $0.615 per share
|
|
|
|
|
|
|
|
|
|
|
(867
|
)
|
|
|
|
|
|
|
|
|
|
|
(867
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, September 30, 2012
|
|
$
|
7,072
|
|
|
$
|
622
|
|
|
$
|
25,280
|
|
|
$
|
(110
|
)
|
|
$
|
1,503
|
|
|
$
|
34,367
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes.
4
PART I FINANCIAL INFORMATION, CONTINUED
Item 1. Financial Statements, continued
FIRST COMMUNITY FINANCIAL CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars In Thousands)
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2012
|
|
|
2011
|
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
3,495
|
|
|
$
|
3,172
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
207
|
|
|
|
454
|
|
Depreciation and amortization
|
|
|
398
|
|
|
|
322
|
|
Net amortization of securities premium
|
|
|
246
|
|
|
|
152
|
|
Net realized gains on sales of securities
|
|
|
(166
|
)
|
|
|
(12
|
)
|
Net gain on sale of other real estate
|
|
|
(1
|
)
|
|
|
(6
|
)
|
Earnings on life insurance
|
|
|
(227
|
)
|
|
|
(260
|
)
|
Increase in other assets
|
|
|
(710
|
)
|
|
|
(140
|
)
|
(Decrease) increase in other liabilities
|
|
|
(154
|
)
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
3,088
|
|
|
|
3,683
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
Securities held to maturity:
|
|
|
|
|
|
|
|
|
Maturities, calls and principal repayments
|
|
|
290
|
|
|
|
1,335
|
|
Purchases
|
|
|
(12,331
|
)
|
|
|
(2,501
|
)
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
Maturities, calls and principal repayments
|
|
|
15,136
|
|
|
|
16,023
|
|
Purchases
|
|
|
(32,446
|
)
|
|
|
(14,974
|
)
|
Proceeds from sales
|
|
|
2,673
|
|
|
|
213
|
|
Net increase in loans receivable
|
|
|
(4,669
|
)
|
|
|
(6,874
|
)
|
Net decrease in Federal Home Loan Bank stock
|
|
|
334
|
|
|
|
322
|
|
Purchases of premises and equipment
|
|
|
(960
|
)
|
|
|
(1,059
|
)
|
Proceeds from sale of foreclosed real estate
|
|
|
197
|
|
|
|
|
|
Net maturities of interest bearing time deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities
|
|
|
(31,776
|
)
|
|
|
(7,515
|
)
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
Net increase in non-interest bearing demand and savings deposits
|
|
|
3,203
|
|
|
|
1,907
|
|
Net increase (decrease) in time deposits
|
|
|
31,051
|
|
|
|
5,884
|
|
Net increase (decrease) in short-term borrowings
|
|
|
379
|
|
|
|
(1,180
|
)
|
Repayment of long-term borrowings
|
|
|
|
|
|
|
(1,000
|
)
|
Proceeds from issuance of common stock
|
|
|
114
|
|
|
|
84
|
|
Acquisition of treasury stock
|
|
|
|
|
|
|
|
|
Dividends paid
|
|
|
(867
|
)
|
|
|
(780
|
)
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used by) financing activities
|
|
|
33,880
|
|
|
|
4,915
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
5,192
|
|
|
|
1,083
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
|
Beginning of year
|
|
|
9,938
|
|
|
|
10,554
|
|
|
|
|
|
|
|
|
|
|
End of period
|
|
$
|
15,130
|
|
|
$
|
11,637
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
|
|
|
|
|
Cash payments for interest
|
|
$
|
4,155
|
|
|
$
|
4,494
|
|
|
|
|
|
|
|
|
|
|
Cash payments for income taxes
|
|
$
|
841
|
|
|
$
|
963
|
|
|
|
|
|
|
|
|
|
|
NON CASH INVESTING
:
|
|
|
|
|
|
|
|
|
Transfer of loans to foreclosed real estate
|
|
$
|
25
|
|
|
$
|
249
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
.
5
PART I FINANCIAL INFORMATION, CONTINUED
Item 1. Financial Statements, continued
FIRST COMMUNITY FINANCIAL CORPORATION
NOTES TO FINANCIAL STATEMENTS
(Unaudited)
September 30, 2012
Note A Basis of Presentation
The consolidated financial statements include the accounts of First Community Financial Corporation (the Corporation) and
its wholly-owned subsidiaries, The First National Bank of Mifflintown (the Bank) and First Community Financial Capital Trust I (the Trust). All material inter-company transactions have been eliminated. The Corporation was
organized on November 13, 1984 and is subject to regulation by the Board of Governors of the Federal Reserve System.
The accompanying
unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial information and are presented in accordance with the instructions to Form 10-Q and Rule 10-01 of the
Securities and Exchange Commission Regulation S-X. Accordingly, they do not include all of the information and footnotes required by 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 nine months ended September 30, 2012 are not necessarily indicative of the results that may be
expected for the year ending December 31, 2012.
The consolidated financial statements presented in this report should be read in
conjunction with the audited financial statements and the accompanying notes for the year ended December 31, 2011, included in the Corporations Form 10-K filed with the Securities and Exchange Commission on March 9, 2012.
Certain reclassifications have been made to prior period balances to conform to the current years presentation format.
The Corporation has evaluated events and transactions occurring subsequent to the balance sheet date of September 30, 2012, for items that should
potentially be recognized or disclosed in these financial statements. The evaluation was conducted through November 13, 2012, the date these financial statements were issued.
6
Note B Accounting Policies
The accounting policies of the Corporation as applied in the interim financial statements presented are substantially the same as those
followed on an annual basis as presented in the Corporations Form 10-K.
Note C Comprehensive Income
The only other comprehensive income item that the Corporation presently has is unrealized gains on securities available for sale.
The components of the change in unrealized gains are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
September 30,
|
|
|
Nine Months
Ended
September 30,
|
|
|
|
2012
|
|
|
2011
|
|
|
2012
|
|
|
2011
|
|
|
|
(Dollars in Thousands)
|
|
Unrealized holding gains (losses) arising during the period
|
|
$
|
350
|
|
|
$
|
(70
|
)
|
|
$
|
453
|
|
|
$
|
204
|
|
Reclassification of gains realized in net income
|
|
|
(68
|
)
|
|
|
|
|
|
|
(166
|
)
|
|
|
(12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
282
|
|
|
|
(70
|
)
|
|
|
287
|
|
|
|
192
|
|
Income tax effect
|
|
|
(99
|
)
|
|
|
22
|
|
|
|
(100
|
)
|
|
|
(66
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in accumulated other comprehensive income
|
|
$
|
183
|
|
|
$
|
(48
|
)
|
|
$
|
187
|
|
|
$
|
126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note D - Earnings Per Share
The Corporation has a simple capital structure. Basic earnings per share represents net income divided by the weighted average number
of common shares outstanding. The weighted average number of common shares outstanding was 1,409,000 for the nine months ended September 30, 2012 and 1,409,889 for the three months ended September 30, 2012. The weighted average number of
shares outstanding was 1,404,838 for the nine months ended September 30, 2011 and 1,405,764 for the three months ended September 30, 2011.
Note E - Guarantees
The Corporation does not issue any guarantees that would require liability recognition or disclosure, other than its standby letters of
credit. Standby letters of credit written are conditional commitments issued by
7
the Corporation to guarantee the performance of a customer to a third party. Generally, all letters of credit, when issued, have expiration dates within one year. The credit risks involved in
issuing letters of credit is essentially the same as those that are involved in extending loan facilities to customers. The Corporation, generally, holds collateral and/or personal guarantees supporting these commitments. The Corporation had
$241,000 of standby letters of credit outstanding as of September 30, 2012. Management believes that the proceeds obtained through a liquidation of collateral and the enforcement of guarantees would be sufficient to cover the potential amount
of future payment required under the corresponding guarantees. The current amount of the liability as of September 30, 2012 for guarantees under standby letters of credit issued is not material.
Note F - Securities
Management determines the appropriate classification of debt securities at the time of purchase and re-evaluates such designation as of
each balance sheet date. Securities available for sale are those securities that the Corporation intends to hold for an indefinite period of time, but not necessarily to maturity. Any decision to sell an available for sale security would be based on
various factors. These securities are stated at fair value. Unrealized gains (losses) are reported as changes in other comprehensive income, a component of shareholders equity, net of the related deferred tax effect. Premiums and discounts are
recognized as interest income over the estimated lives of the securities, using the interest method. Securities held to maturity are those securities that the Corporation has the intent and ability to hold to maturity. These securities are stated at
cost adjusted for amortization of premiums and accretion of discounts, which is recognized as interest income over their estimated lives, using the interest method. Gains and losses on the sale of securities are recorded on the trade date and are
determined using the specific identification method.
Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic
320,
Investments Debt and Equity Securities
, clarifies the interaction of the factors that should be considered when determining whether a debt security is other-than-temporarily impaired. Management evaluates securities for
other-than-temporary impairment at least on a quarterly basis, and more frequently when economic or market concerns warrant such evaluation. Consideration is given to (1) the length of time and the extent to which the fair value has been less
than cost, (2) the financial condition and near-term prospects of the issuer, and (3) for equity securities, the intent and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any
anticipated recovery in fair value.
8
In instances when a determination is made that an other-than-temporary impairment exists, but the investor
does not intend to sell the debt security and it is not more likely than not that it will be required to sell the debt security prior to its anticipated recovery, FASB Topic 320 changes the presentation and amount of the other-than-temporary
impairment recognized in the income statement. The other-than-temporary impairment is separated into (a) the amount of the total other-than-temporary impairment related to a decrease in cash flows expected to be collected from the debt security
(the credit loss) and (b) the amount of the total other-than-temporary impairment related to all other factors. The amount of the total other-than-temporary impairment related to the credit loss is recognized in earnings. The amount of the
total other-than-temporary impairment related to all other factors is recognized in other comprehensive income.
Amortized cost and fair value at September 30, 2012 and December 31, 2011 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized
Cost
|
|
|
Gross
Unrealized
Gains
|
|
|
Gross
Unrealized
Losses
|
|
|
Fair
Value
|
|
|
|
(In Thousands)
|
|
S
ECURITIES
A
VAILABLE
FOR
S
ALE
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency securities
|
|
$
|
4,451
|
|
|
$
|
134
|
|
|
$
|
|
|
|
$
|
4,585
|
|
Mortgage-backed securities
|
|
|
78,987
|
|
|
|
1,806
|
|
|
|
(11
|
)
|
|
|
80,782
|
|
Corporate securities
|
|
|
1,990
|
|
|
|
|
|
|
|
(67
|
)
|
|
|
1,923
|
|
Equity securities
|
|
|
640
|
|
|
|
458
|
|
|
|
|
|
|
|
1,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
86,068
|
|
|
$
|
2,398
|
|
|
$
|
(78
|
)
|
|
$
|
88,388
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. agency securities
|
|
$
|
5,496
|
|
|
$
|
169
|
|
|
$
|
|
|
|
$
|
5,665
|
|
Mortgage-backed securities
|
|
|
63,647
|
|
|
|
1,680
|
|
|
|
(15
|
)
|
|
|
65,312
|
|
Corporate securities
|
|
|
1,989
|
|
|
|
|
|
|
|
(217
|
)
|
|
|
1,772
|
|
Equity securities
|
|
|
640
|
|
|
|
415
|
|
|
|
|
|
|
|
1,055
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
71,772
|
|
|
$
|
2,264
|
|
|
$
|
(232
|
)
|
|
$
|
73,804
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortized
Cost
|
|
|
Gross
Unrealized
Gains
|
|
|
Gross
Unrealized
Losses
|
|
|
Fair
Value
|
|
|
|
(In Thousands)
|
|
S
ECURITIES
H
ELD
TO
M
ATURITY
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities
|
|
$
|
47,273
|
|
|
$
|
2,777
|
|
|
$
|
(237
|
)
|
|
$
|
49,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
47,273
|
|
|
$
|
2,777
|
|
|
$
|
(237
|
)
|
|
$
|
49,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities
|
|
$
|
34,972
|
|
|
$
|
2,082
|
|
|
$
|
(415
|
)
|
|
$
|
36,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
34,972
|
|
|
$
|
2,082
|
|
|
$
|
(415
|
)
|
|
$
|
36,639
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9
The following table shows the Corporations investments gross unrealized
losses and fair value, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at September 30, 2012 and December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
|
|
Fair
Value
|
|
|
Unrealized
Losses
|
|
|
Fair
Value
|
|
|
Unrealized
Losses
|
|
|
Fair
Value
|
|
|
Unrealized
Losses
|
|
|
|
(In Thousands)
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
S
ECURITIES
A
VAILABLE
FOR
S
ALE
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,423
|
|
|
$
|
67
|
|
|
$
|
1,423
|
|
|
$
|
67
|
|
Mortgage-backed securities
|
|
|
3,559
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
3,559
|
|
|
|
11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,559
|
|
|
|
11
|
|
|
|
1,423
|
|
|
|
67
|
|
|
|
4,982
|
|
|
|
78
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Held to Maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities
|
|
|
8,876
|
|
|
|
110
|
|
|
|
1,562
|
|
|
|
127
|
|
|
|
10,438
|
|
|
|
237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
12,435
|
|
|
$
|
121
|
|
|
$
|
2,985
|
|
|
$
|
194
|
|
|
$
|
15,420
|
|
|
$
|
315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 12 Months
|
|
|
12 Months or More
|
|
|
Total
|
|
|
|
Fair
Value
|
|
|
Unrealized
Losses
|
|
|
Fair
Value
|
|
|
Unrealized
Losses
|
|
|
Fair
Value
|
|
|
Unrealized
Losses
|
|
|
|
(In Thousands)
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Available for Sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities
|
|
$
|
1,772
|
|
|
$
|
217
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1,772
|
|
|
$
|
217
|
|
Mortgage-backed securities
|
|
|
6,698
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
6,698
|
|
|
|
15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,470
|
|
|
|
232
|
|
|
|
|
|
|
|
|
|
|
|
8,470
|
|
|
|
232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities Held to Maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
State and municipal securities
|
|
|
1,045
|
|
|
|
19
|
|
|
|
3,185
|
|
|
|
396
|
|
|
|
4,230
|
|
|
|
415
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
9,515
|
|
|
$
|
251
|
|
|
$
|
3,185
|
|
|
$
|
396
|
|
|
$
|
12,700
|
|
|
$
|
647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2012, five mortgage-backed securities have unrealized losses. The aggregate depreciation from the
Corporations amortized cost basis on these securities is 0.3%. In managements opinion, these unrealized losses relate to changes in interest rates. The Corporations mortgage backed security portfolio consists of only government
sponsored agencies, and contains no private label securities.
At September 30, 2012, thirty state and municipal securities have
unrealized losses with aggregate depreciation of 2.2% from the Corporations amortized cost basis. In managements opinion, these unrealized losses relate primarily to changes in interest rates. In analyzing the issuers financial
condition, management considers the issuers bond rating as well as the financial performance of the respective municipality.
10
At September 30, 2012, three corporate securities have unrealized losses with aggregate depreciation of
4.5% from the Corporations amortized cost basis. In managements opinion, these unrealized losses relate primarily to changes in interest rates. In analyzing the issuers financial condition, management considers the issuers
bond rating as well as the financial performance of the respective company.
Gross realized gains and losses for the nine months ending September 30, 2012 and
September 30, 2011 were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
Realized
Gains
|
|
|
Gross
Realized
Losses
|
|
|
Net Gains
(Losses)
|
|
September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
$
|
166
|
|
|
$
|
|
|
|
$
|
166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
166
|
|
|
$
|
|
|
|
$
|
166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
$
|
4
|
|
|
$
|
|
|
|
$
|
4
|
|
Equity Securities
|
|
|
8
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
12
|
|
|
$
|
|
|
|
$
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11
Amortized cost and fair value at September 30, 2012 by
contractual maturity are shown below. Municipal securities with prerefunded issues are included in the category in which payment is expected to occur. Expected maturities will differ from contractual maturities because issuers may have the right to
call or prepay with or without penalties.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for Sale
|
|
|
Held to Maturity
|
|
|
|
Amortized
Cost
|
|
|
Fair
Value
|
|
|
Amortized
Cost
|
|
|
Fair
Value
|
|
|
|
(In Thousands)
|
|
1 year or less
|
|
$
|
1,000
|
|
|
$
|
1,000
|
|
|
$
|
2,326
|
|
|
$
|
2,341
|
|
Over 1 year through 5 years
|
|
|
4,440
|
|
|
|
4,568
|
|
|
|
14,247
|
|
|
|
14,906
|
|
Over 5 years through 10 years
|
|
|
1,001
|
|
|
|
940
|
|
|
|
21,341
|
|
|
|
22,592
|
|
Over 10 years
|
|
|
|
|
|
|
|
|
|
|
9,359
|
|
|
|
9,974
|
|
Mortgage-backed securities
|
|
|
78,987
|
|
|
|
80,782
|
|
|
|
|
|
|
|
|
|
Equity securities
|
|
|
640
|
|
|
|
1,098
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
86,068
|
|
|
$
|
88,388
|
|
|
$
|
47,273
|
|
|
$
|
49,813
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note G - Loans
Allowance for loan losses and loans receivable at September 30, 2012 and December 31, 2011 are as follows:
Allowance for Loan Losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Agricultural
|
|
|
Consumer
|
|
|
Residential
Real
Estate
|
|
|
Total
|
|
|
|
(in Thousands)
|
|
December 31, 2011 Total Allowance for loan losses
|
|
$
|
808
|
|
|
$
|
1,082
|
|
|
$
|
382
|
|
|
$
|
86
|
|
|
$
|
727
|
|
|
$
|
3,085
|
|
Provision
|
|
|
101
|
|
|
|
41
|
|
|
|
47
|
|
|
|
16
|
|
|
|
2
|
|
|
|
207
|
|
Charge-offs
|
|
|
|
|
|
|
(530
|
)
|
|
|
|
|
|
|
(24
|
)
|
|
|
(9
|
)
|
|
|
(563
|
)
|
Recoveries
|
|
|
|
|
|
|
55
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
61
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012 Total Allowance for loan losses
|
|
$
|
909
|
|
|
$
|
648
|
|
|
$
|
429
|
|
|
$
|
84
|
|
|
$
|
720
|
|
|
$
|
2,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance for loans individually evaluated for impairment
|
|
$
|
274
|
|
|
$
|
157
|
|
|
$
|
25
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
456
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance for loans collectively evaluated for impairment
|
|
$
|
635
|
|
|
$
|
491
|
|
|
$
|
404
|
|
|
$
|
84
|
|
|
$
|
720
|
|
|
$
|
2,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12
Loans Receivable:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Agricultural
|
|
|
Consumer
|
|
|
Residential
|
|
|
Total
|
|
|
|
(in Thousands)
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
274
|
|
|
$
|
5,689
|
|
|
$
|
433
|
|
|
$
|
|
|
|
$
|
508
|
|
|
$
|
6,904
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment
|
|
|
51,014
|
|
|
|
38,255
|
|
|
|
35,657
|
|
|
|
5,961
|
|
|
|
117,340
|
|
|
|
248,227
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$
|
51,288
|
|
|
$
|
43,944
|
|
|
$
|
36,090
|
|
|
$
|
5,961
|
|
|
$
|
117,848
|
|
|
$
|
255,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Agricultural
|
|
|
Consumer
|
|
|
Residential
Real Estate
|
|
|
Total
|
|
|
|
(in Thousands)
|
|
December 31, 2010 Total Allowance for loan losses
|
|
$
|
730
|
|
|
$
|
630
|
|
|
$
|
|
|
|
$
|
92
|
|
|
$
|
702
|
|
|
$
|
2,154
|
|
|
|
|
|
|
|
|
Provision
|
|
|
96
|
|
|
|
452
|
|
|
|
398
|
|
|
|
(5
|
)
|
|
|
41
|
|
|
|
982
|
|
Charge-offs
|
|
|
(18
|
)
|
|
|
|
|
|
|
(27
|
)
|
|
|
(4
|
)
|
|
|
(24
|
)
|
|
|
(73
|
)
|
Recoveries
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
3
|
|
|
|
8
|
|
|
|
22
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 Total Allowance for loan losses
|
|
$
|
808
|
|
|
$
|
1,082
|
|
|
$
|
382
|
|
|
$
|
86
|
|
|
$
|
727
|
|
|
$
|
3,085
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance for loans individually evaluated for impairment
|
|
$
|
296
|
|
|
$
|
670
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
966
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance for loans collectively evaluated for impairment
|
|
$
|
512
|
|
|
$
|
412
|
|
|
$
|
382
|
|
|
$
|
86
|
|
|
$
|
727
|
|
|
$
|
2,119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Agricultural
|
|
|
Consumer
|
|
|
Residential
|
|
|
Total
|
|
|
|
(in Thousands)
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for impairment
|
|
$
|
296
|
|
|
$
|
4,477
|
|
|
$
|
469
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
5,242
|
|
|
|
|
|
|
|
|
Collectively evaluated for impairment
|
|
|
45,956
|
|
|
|
39,234
|
|
|
|
37,191
|
|
|
|
6,036
|
|
|
|
117,353
|
|
|
|
245,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$
|
46,252
|
|
|
$
|
43,711
|
|
|
$
|
37,660
|
|
|
$
|
6,036
|
|
|
$
|
117,353
|
|
|
$
|
251,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13
Analysis of credit quality indicators is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Agricultural
|
|
|
Consumer
|
|
|
Residential
|
|
|
Total
|
|
|
|
(in Thousands)
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
$
|
49,545
|
|
|
$
|
42,149
|
|
|
$
|
29,776
|
|
|
$
|
5,913
|
|
|
$
|
115,509
|
|
|
$
|
242,892
|
|
Special Mention
|
|
|
1,015
|
|
|
|
58
|
|
|
|
4,484
|
|
|
|
|
|
|
|
|
|
|
|
5,557
|
|
Substandard
|
|
|
429
|
|
|
|
1,737
|
|
|
|
1,830
|
|
|
|
48
|
|
|
|
2,339
|
|
|
|
6,383
|
|
Doubtful
|
|
|
299
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
299
|
|
Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
51,288
|
|
|
$
|
43,944
|
|
|
$
|
36,090
|
|
|
$
|
5,961
|
|
|
$
|
117,848
|
|
|
$
|
255,131
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
Commercial
Real Estate
|
|
|
Agricultural
|
|
|
Consumer
|
|
|
Residential
|
|
|
Total
|
|
|
|
(in Thousands)
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
$
|
45,330
|
|
|
$
|
41,008
|
|
|
$
|
34,865
|
|
|
$
|
6023
|
|
|
$
|
115,838
|
|
|
$
|
243,064
|
|
Special Mention
|
|
|
553
|
|
|
|
780
|
|
|
|
2,326
|
|
|
|
11
|
|
|
|
509
|
|
|
|
4,179
|
|
Substandard
|
|
|
73
|
|
|
|
1,285
|
|
|
|
469
|
|
|
|
2
|
|
|
|
1,006
|
|
|
|
2,835
|
|
Doubtful
|
|
|
296
|
|
|
|
638
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
934
|
|
Loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
46,252
|
|
|
$
|
43,711
|
|
|
$
|
37,660
|
|
|
$
|
6,036
|
|
|
$
|
117,353
|
|
|
$
|
251,012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14
The following is a summary of impaired loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded
Investment
|
|
|
Unpaid
Principal
Balance
|
|
|
Related
Allowance
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
|
(In Thousands)
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no specific allowance needed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Commercial real estate
|
|
|
4,442
|
|
|
|
4,442
|
|
|
|
|
|
|
|
4,438
|
|
|
|
197
|
|
Agricultural
|
|
|
408
|
|
|
|
408
|
|
|
|
|
|
|
|
455
|
|
|
|
24
|
|
Residential
|
|
|
508
|
|
|
|
508
|
|
|
|
|
|
|
|
508
|
|
|
|
|
|
|
|
|
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
274
|
|
|
|
274
|
|
|
|
274
|
|
|
|
286
|
|
|
|
9
|
|
Commercial real estate
|
|
|
1,247
|
|
|
|
1,247
|
|
|
|
157
|
|
|
|
1,262
|
|
|
|
45
|
|
Agricultural
|
|
|
25
|
|
|
|
25
|
|
|
|
25
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
274
|
|
|
|
274
|
|
|
|
274
|
|
|
|
286
|
|
|
|
9
|
|
Commercial real estate
|
|
|
5,689
|
|
|
|
5,689
|
|
|
|
157
|
|
|
|
5,700
|
|
|
|
242
|
|
Agricultural
|
|
|
433
|
|
|
|
433
|
|
|
|
25
|
|
|
|
480
|
|
|
|
24
|
|
Residential
|
|
|
508
|
|
|
|
508
|
|
|
|
|
|
|
|
508
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
6,904
|
|
|
$
|
6,904
|
|
|
$
|
456
|
|
|
$
|
6,974
|
|
|
$
|
275
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded
Investment
|
|
|
Unpaid
Principal
Balance
|
|
|
Related
Allowance
|
|
|
Average
Recorded
Investment
|
|
|
Interest
Income
Recognized
|
|
|
|
(In Thousands)
|
|
December 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
With no specific allowance needed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
Commercial real estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agricultural
|
|
|
469
|
|
|
|
469
|
|
|
|
|
|
|
|
472
|
|
|
|
31
|
|
|
|
|
|
|
|
With an allowance recorded
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
296
|
|
|
|
296
|
|
|
|
296
|
|
|
|
267
|
|
|
|
11
|
|
Commercial real estate
|
|
|
4,477
|
|
|
|
4,477
|
|
|
|
670
|
|
|
|
4,492
|
|
|
|
212
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
|
296
|
|
|
|
296
|
|
|
|
296
|
|
|
|
267
|
|
|
|
11
|
|
Commercial real estate
|
|
|
4,477
|
|
|
|
4,477
|
|
|
|
670
|
|
|
|
4,492
|
|
|
|
212
|
|
Agricultural
|
|
|
469
|
|
|
|
469
|
|
|
|
|
|
|
|
472
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
5,242
|
|
|
$
|
5,242
|
|
|
$
|
966
|
|
|
$
|
5,231
|
|
|
$
|
254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
Age analysis of past-due loans is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 59
Days
Past Due
|
|
|
60 - 89
Days
Past Due
|
|
|
> 90
Days
Past Due
|
|
|
Total
Past Due
|
|
|
Current
|
|
|
Total
Loans
|
|
|
Allowance
For
Collectively
Impaired
Loans
|
|
|
>90
Days
And
Still
Accruing
|
|
|
Nonaccruals
|
|
|
|
(In Thousands)
|
|
September 30, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
96
|
|
|
$
|
|
|
|
$
|
25
|
|
|
$
|
121
|
|
|
$
|
51,167
|
|
|
$
|
51,288
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
613
|
|
Commercial Real Estate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
43,944
|
|
|
|
43,944
|
|
|
|
|
|
|
|
|
|
|
|
3,055
|
|
Agricultural
|
|
|
|
|
|
|
|
|
|
|
11
|
|
|
|
11
|
|
|
|
36,079
|
|
|
|
36,090
|
|
|
|
|
|
|
|
|
|
|
|
169
|
|
Residential
|
|
|
416
|
|
|
|
74
|
|
|
|
1,021
|
|
|
|
1,511
|
|
|
|
116,337
|
|
|
|
117,848
|
|
|
|
|
|
|
|
|
|
|
|
1,506
|
|
Consumer
|
|
|
62
|
|
|
|
3
|
|
|
|
57
|
|
|
|
122
|
|
|
|
5,839
|
|
|
|
5,961
|
|
|
|
|
|
|
|
|
|
|
|
58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
574
|
|
|
$
|
77
|
|
|
$
|
1,114
|
|
|
$
|
1,765
|
|
|
$
|
253,366
|
|
|
$
|
255,131
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
5,401
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30 59
Days
Past Due
|
|
|
60 - 89
Days
Past Due
|
|
|
> 90
Days
Past Due
|
|
|
Total
Past Due
|
|
|
Current
|
|
|
Total
Loans
|
|
|
Allowance
For
Collectively
Impaired
Loans
|
|
|
>90
Days
And
Still
Accruing
|
|
|
Nonaccruals
|
|
|
|
(In Thousands)
|
|
December, 31, 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial
|
|
$
|
121
|
|
|
$
|
230
|
|
|
$
|
7
|
|
|
$
|
358
|
|
|
$
|
45,894
|
|
|
$
|
46,252
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
7
|
|
Commercial Real Estate
|
|
|
133
|
|
|
|
130
|
|
|
|
34
|
|
|
|
297
|
|
|
|
43,414
|
|
|
|
43,711
|
|
|
|
|
|
|
|
|
|
|
|
100
|
|
Agricultural
|
|
|
177
|
|
|
|
|
|
|
|
|
|
|
|
177
|
|
|
|
37,483
|
|
|
|
37,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
831
|
|
|
|
249
|
|
|
|
101
|
|
|
|
1,181
|
|
|
|
116,172
|
|
|
|
117,353
|
|
|
|
|
|
|
|
|
|
|
|
528
|
|
Consumer
|
|
|
58
|
|
|
|
7
|
|
|
|
1
|
|
|
|
66
|
|
|
|
5,970
|
|
|
|
6,036
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
1,320
|
|
|
$
|
616
|
|
|
$
|
143
|
|
|
$
|
2,079
|
|
|
$
|
248,933
|
|
|
$
|
251,012
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
644
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following is a summary of Troubled Debt Restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2012
|
|
|
Nine Months Ended September 30, 2012
|
|
|
|
Number
of
contracts
|
|
|
Pre-
Modification
Outstanding
Recorded
Investment
|
|
|
Post-
Modification
Outstanding
Recorded
Investment
|
|
|
Number
of
contracts
|
|
|
Pre-
Modification
Outstanding
Recorded
Investment
|
|
|
Post-
Modification
Outstanding
Recorded
Investment
|
|
Troubled Debt Restructurings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial - Mortgage
|
|
|
4
|
|
|
$
|
1,528
|
|
|
$
|
1,528
|
|
|
|
8
|
|
|
$
|
6,244
|
|
|
$
|
6,244
|
|
Troubled Debt Restructurings that Subsequently Defaulted
|
|
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
|
0
|
|
|
$
|
0
|
|
|
$
|
0
|
|
No additional funds are committed to be advanced in connection with any loans whose terms have been modified in troubled debt
restructurings.
16
N
OTE
H - F
AIR
V
ALUE
OF
F
INANCIAL
I
NSTRUMENTS
Management uses its best judgment in estimating the fair value of the Corporations consolidated financial instruments; however,
there are inherent weaknesses in any estimation technique. Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Bank could have realized in a sales transaction on
the dates indicated. The estimated fair value amounts have been measured as of their respective period-ends and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates. As such, the
estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported at each period-end.
ASC Topic 820,
Fair Value Measurements and Disclosure
, which defines fair value,
establishes a framework for measuring fair value under GAAP, expands disclosures about fair value measurements, and applies to other accounting pronouncements that require or permit fair value measurements. The Bank adopted Fair Value
Measurements effective for its fiscal year beginning January 1, 2008.
Fair value measurement and disclosure guidance defines fair value as the price that would be received to sell the asset or transfer
the liability in an orderly transaction (that is, not a forced liquidation or distressed sale) between market participants at the measurement date under current market conditions. Additional guidance is provided on determining when the volume and
level of activity for the asset or liability has significantly decreased. The Topic also includes guidance on identifying circumstances when a transaction may not be considered orderly.
Fair value measurement and disclosure provides a list of factors that a reporting entity should evaluate to determine whether there has been a significant decrease in the volume and level of activity for
the asset or liability in relation to normal market activity for the asset or liability. When the reporting entity concludes there has been a significant decrease in the volume and level of activity for the asset or liability, further analysis of
the information from that market is needed and significant adjustments to the related prices may be necessary to estimate fair value in accordance with fair value measurement and disclosure guidance.
ASC Topic 820 clarifies that when there has been a significant decrease in the volume and level of activity for the asset or liability, some transactions
may not be orderly. In those situations, the entity must evaluate the weight of the evidence to determine whether the transaction is orderly. This Topic provides a list of circumstances that may indicate that a transaction is not orderly. A
transaction price that is not associated with an orderly transaction is given little, if any, weight when estimating fair value.
17
Fair value measurement and disclosure establishes a fair value hierarchy that prioritizes the inputs to
valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs
(Level 3 measurements). The three levels of the fair value hierarchy are as follows:
Level 1
: Unadjusted quoted prices in active
markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
Level 2:
Quoted prices in
markets that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability.
Level 3:
Prices or valuation techniques that require inputs that are both significant to the fair value measurement and unobservable (i.e., supported with little or no market activity).
An assets or liabilitys level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value
measurement.
The following describes the valuation techniques used by the Corporation to measure certain financial assets and liabilities
recorded at fair value on a recurring basis in the financial statements:
Securities available for sale: Securities available for sale are
recorded at fair value on a recurring basis. Fair value measurement is based upon quoted market prices, when available (Level 1). If quoted market prices are not available, fair values are measured utilizing independent valuation techniques of
identical or similar securities for which significant assumptions are derived primarily from or corroborated by observable market data. Third party vendors compile prices from various sources and may determine the fair value of identical or similar
securities by using pricing models that consider observable market data (Level 2). For certain securities which are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity and/or
transferability, and such adjustments are generally based on available market evidence (Level 3). The value of restricted Federal Reserve Bank stock, FHLB stock and Atlantic Central Bankers Bank stock approximates fair value based on the redemption
provisions of each entity and is therefore excluded from the following table.
18
For financial assets measured at fair
value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at September 30, 2012 and December 31, 2011 are as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
September 30,
2012
|
|
|
(Level
1)
Quoted Prices in
Active Markets
for Identical
Assets
|
|
|
(Level
2)
Significant Other
Observable
Inputs
|
|
|
(Level
3)
Significant
Unobservable
Inputs
|
|
U. S. agency securities
|
|
$
|
4,585
|
|
|
$
|
|
|
|
$
|
4,585
|
|
|
$
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
|
80,782
|
|
|
|
|
|
|
|
80,782
|
|
|
|
|
|
Corporate securities
|
|
|
1,923
|
|
|
|
|
|
|
|
1,923
|
|
|
|
|
|
Equity securities
|
|
|
1,098
|
|
|
|
467
|
|
|
|
|
|
|
|
631
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale
|
|
$
|
88,388
|
|
|
$
|
467
|
|
|
$
|
87,290
|
|
|
$
|
631
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
December 31,
2011
|
|
|
(Level 1)
Quoted Prices in
Active
Markets
for Identical
Assets
|
|
|
(Level 2)
Significant
Other
Observable
Inputs
|
|
|
(Level
3)
Significant
Unobservable
Inputs
|
|
U. S. agency securities
|
|
$
|
5,665
|
|
|
$
|
|
|
|
$
|
5,665
|
|
|
$
|
|
|
|
|
|
|
|
Mortgage-backed securities
|
|
|
65,312
|
|
|
|
|
|
|
|
65,312
|
|
|
|
|
|
Corporate securities
|
|
|
1,772
|
|
|
|
|
|
|
|
1,772
|
|
|
|
|
|
Equity securities
|
|
|
1,055
|
|
|
|
460
|
|
|
|
|
|
|
|
595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities available for sale
|
|
$
|
73,804
|
|
|
$
|
460
|
|
|
$
|
72,749
|
|
|
$
|
595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19
The table below presents a reconciliation and income
statement of gains and losses for available for sale securities measured at fair value on a recurring basis using significant unobservable inputs (level 3) for the periods ending September 30, 2012 and December 31, 2011 (in thousands).
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
Fair Value, beginning of period
|
|
$
|
595
|
|
|
$
|
589
|
|
Total gains (losses) included in other comprehensive income
|
|
|
36
|
|
|
|
6
|
|
Purchases
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value, end of period
|
|
$
|
631
|
|
|
$
|
595
|
|
|
|
|
|
|
|
|
|
|
The following describes the valuation techniques used by the Corporation to measure certain financial assets recorded at fair value on
a nonrecurring basis in the financial statements:
Impaired Loans: Loans are designated as impaired when, in the judgment of management based
on current information and events, it is probable that all amounts due according to the contractual terms of the loan agreement will not be collected. The measurement of loss associated with impaired loans can be based on either the observable
market price of the loan or the fair value of the collateral. Fair value is measured based on the value of the collateral securing the loans. Collateral may be in the form of real estate or business assets including equipment, inventory, and
accounts receivable. The value of real estate collateral is determined utilizing an income or market valuation approach based on an appraisal conducted by an independent, licensed appraiser outside of the Corporation using observable market data
(Level 2). However, if the collateral is a house or building in the process of construction or if an appraisal of the real estate property is over two years old, then the fair value is considered Level 3. The value of business equipment is based
upon an outside appraisal if deemed significant, or the net book value on the applicable business financial statements if not considered significant using observable market data. Likewise, values for inventory and accounts receivables
collateral are based on financial statement balances or aging reports (Level 3). Impaired loans allocated to the Allowance for Loan Losses are measured at fair value on a nonrecurring basis. Any fair value adjustments are recorded in the period
incurred as provision for loan losses on the Consolidated Statements of Income.
Certain assets such as real estate owned are measured at fair
value less the cost to sell. Management believes that the fair value component in its valuation follows the provisions of ASC 820.
20
Assets measured at fair value on a non-recurring basis at
September 30, 2012 and December 31, 2011 are summarized below: (in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Description
|
|
September 30,
2012
|
|
|
(Level
1)
Quoted Prices in
Active Markets
for Identical
Assets
|
|
|
(Level 2)
Significant
Other
Observable
Inputs
|
|
|
(Level
3)
Significant
Unobservable
Inputs
|
|
Impaired loans, net
|
|
$
|
6,448
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
6,448
|
|
Foreclosed real estate
|
|
|
187
|
|
|
|
|
|
|
|
|
|
|
|
187
|
|
|
|
|
|
|
Description
|
|
December 31,
2011
|
|
|
(Level 1)
Quoted Prices in
Active
Markets
for Identical
Assets
|
|
|
(Level 2)
Significant
Other
Observable
Inputs
|
|
|
(Level
3)
Significant
Unobservable
Inputs
|
|
Impaired loans, net
|
|
$
|
4,276
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
4,276
|
|
Foreclosed real estate
|
|
|
358
|
|
|
|
|
|
|
|
|
|
|
|
358
|
|
Total impaired loans had a carrying amount of $6,904,000 and $5,242,000, net of the valuation allowances of $456,000 and $966,000, as
of September 30, 2012 and December 31, 2011, respectively. This resulted in additional provision for loan losses of $46,000 for the period ending September 30, 2012 and $803,000 for the period ending December 31, 2011.
The following table displays quantitative information about Level 3 Fair Value
Measurements for September 30, 2012.
|
|
|
|
|
|
|
|
|
|
|
Quantitative information about Level 3 fair value measurements for September 30, 2012
|
|
|
Fair Value
|
|
|
Valuation Techniques
|
|
Unobservable Input
|
Securities available for sale
|
|
$
|
631
|
|
|
Last sale price
|
|
|
Impaired loans
|
|
$
|
6,448
|
|
|
Discounted cash flow
Discounted appraised value
|
|
Constant prepayment rate, selling cost and discount for lack of marketability
|
Other real estate owned
|
|
$
|
187
|
|
|
Discounted appraised value
|
|
Selling cost and discount for lack of marketability
|
ASC Topic 825,
Financial Instruments
, requires disclosures about fair value of
financial instruments for interim reporting periods of publicly traded companies, as well as in annual financial statements.
21
The following information should not be interpreted as an estimate of the fair value of the entire
Corporation since a fair value calculation is only provided for a limited portion of the Corporations assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons
between the Corporations disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair values of the Corporations financial instruments at September 30, 2012 and
December 31, 2011.
Cash and cash equivalents:
The carrying amounts reported in the balance sheet for cash and short-term instruments approximate those assets fair values.
Time certificates of deposit:
The carrying amount of time certificates of deposit
approximate their fair value.
Securities:
For securities and marketable equity securities held for investment purposes, fair values are based on quoted market prices or dealer quotes. For other securities held as investments, fair value equals
quoted market price, if available. If a quoted market price is not available, fair values are based on quoted market prices for similar securities. For securities which are not traded in active markets or are subject to transfer restrictions,
valuations are generally based on available market evidence.
Loans receivable:
For variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values. The fair values
of fixed rate loans are estimated using discounted cash flow analyses, using interest rates currently being offered in the market for loans with similar terms to borrowers of similar credit quality. Fair values for nonperforming loans are estimated
using discounted cash flow analyses or underlying collateral values, where applicable.
Restricted investment in bank stock:
The carrying amount of restricted investment in bank stock approximates fair value.
22
Accrued interest receivable and payable:
The carrying amount of accrued interest receivable and accrued interest payable approximates its fair value.
Life insurance:
The carrying
amount of life insurance contracts is assumed to be a reasonable fair value. Life insurance contracts are carried on the balance sheet at their redemption value. This redemption value is based on existing market conditions and therefore represents
the fair value of the contract.
Deposit liabilities:
The fair values disclosed for demand deposits (e.g., interest and noninterest checking, passbook savings and money market accounts) are, by definition, equal to the amount payable on demand at the
reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule
of aggregated expected monthly maturities on time deposits.
Short-term borrowings:
The carrying amounts of short-term borrowings approximate their fair values.
Long-term debt:
Fair values of long-term debt are estimated using discounted cash
flow analysis, based on rates currently available to the Corporation for advances from the FHLB with similar terms and remaining maturities.
Junior Subordinated debt:
Fair
values of junior subordinated debt are estimated using discounted cash flow analysis, based on rates currently offered on such debt, with similar terms and remaining maturities. As the Corporation has the ability to redeem the junior subordinated
debt at any time, the fair value approximates its carrying value.
Off-balance sheet financial instruments:
Fair values for the Corporations off-balance sheet financial instruments (lending commitments and letters of credit) 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.
23
The estimated fair values of the Corporations financial instruments were as follows at
September 30, 2012 and December 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2012
|
|
|
|
Carrying
Amount
|
|
|
Fair
Value
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
|
(In Thousands)
|
|
Financial assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
15,130
|
|
|
$
|
15,130
|
|
|
$
|
15,130
|
|
|
$
|
|
|
|
$
|
|
|
Time certificates of deposit
|
|
|
198
|
|
|
|
198
|
|
|
|
198
|
|
|
|
|
|
|
|
|
|
Investment securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available for sale
|
|
|
88,388
|
|
|
|
88,388
|
|
|
|
467
|
|
|
|
87,290
|
|
|
|
631
|
|
Held to maturity
|
|
|
47,273
|
|
|
|
49,813
|
|
|
|
|
|
|
|
49,813
|
|
|
|
|
|
Loans, net
|
|
|
252,140
|
|
|
|
253,624
|
|
|
|
|
|
|
|
|
|
|
|
253,624
|
|
Accrued interest receivable
|
|
|
1,504
|
|
|
|
1,504
|
|
|
|
1,504
|
|
|
|
|
|
|
|
|
|
Investment in life insurance
|
|
|
7,588
|
|
|
|
7,588
|
|
|
|
|
|
|
|
7,588
|
|
|
|
|
|
Restricted investment in bank stocks
|
|
|
1,787
|
|
|
|
1,787
|
|
|
|
|
|
|
|
1,787
|
|
|
|
|
|
Mortgage servicing rights
|
|
|
503
|
|
|
|
503
|
|
|
|
|
|
|
|
503
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial assets
|
|
$
|
414,511
|
|
|
$
|
418,535
|
|
|
$
|
17,299
|
|
|
$
|
146,981
|
|
|
$
|
254,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
364,803
|
|
|
$
|
370,467
|
|
|
$
|
|
|
|
$
|
370,467
|
|
|
$
|
|
|
Short-term borrowings
|
|
|
3,064
|
|
|
|
3,064
|
|
|
|
|
|
|
|
3,064
|
|
|
|
|
|
Long-term debt
|
|
|
15,000
|
|
|
|
16,731
|
|
|
|
|
|
|
|
16,731
|
|
|
|
|
|
Junior subordinated debt
|
|
|
5,155
|
|
|
|
5,155
|
|
|
|
|
|
|
|
|
|
|
|
5,155
|
|
Accrued interest payable
|
|
|
294
|
|
|
|
294
|
|
|
|
294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total financial liabilities
|
|
$
|
388,316
|
|
|
$
|
395,711
|
|
|
$
|
294
|
|
|
$
|
390,262
|
|
|
$
|
5,155
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet financial instruments
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011
|
|
|
|
Carrying
Amount
|
|
|
Fair
Value
|
|
Financial assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
9,938
|
|
|
$
|
9,938
|
|
Time certificates of deposit
|
|
|
198
|
|
|
|
198
|
|
Investment securities:
|
|
|
|
|
|
|
|
|
Available for sale
|
|
|
73,804
|
|
|
|
73,804
|
|
Held to maturity
|
|
|
34,972
|
|
|
|
36,639
|
|
Loans, net
|
|
|
247,703
|
|
|
|
250,707
|
|
Accrued interest receivable
|
|
|
1,417
|
|
|
|
1,417
|
|
Investment in life insurance
|
|
|
7,399
|
|
|
|
7,399
|
|
Restricted investment in bank stocks
|
|
|
2,121
|
|
|
|
2,121
|
|
Mortgage servicing rights
|
|
|
355
|
|
|
|
355
|
|
|
|
|
|
|
|
|
|
|
Total financial assets
|
|
$
|
377,907
|
|
|
$
|
382,578
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
330,549
|
|
|
$
|
335,041
|
|
Short-term borrowings
|
|
|
2,685
|
|
|
|
2,685
|
|
Long-term debt
|
|
|
15,000
|
|
|
|
16,799
|
|
Junior subordinated debt
|
|
|
5,155
|
|
|
|
5,155
|
|
Accrued interest payable
|
|
|
298
|
|
|
|
298
|
|
|
|
|
|
|
|
|
|
|
Total financial liabilities
|
|
$
|
353,687
|
|
|
$
|
359,978
|
|
|
|
|
|
|
|
|
|
|
Off-balance sheet financial instruments
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
Note H New and Recently Adopted Accounting Pronouncements
In April 2011, the FASB issued ASU 2011-03, Transfers and Servicing (Topic 860)
Reconsideration of Effective Control for Repurchase Agreements. The amendments in this ASU remove from the assessment of effective control (1) the criterion requiring the transferor to have the ability to repurchase or redeem the
financial assets on substantially the agreed terms, even in the event of default by the transferee and (2) the collateral maintenance implementation guidance related to that criterion. The amendments in this ASU are effective for the first
interim or annual period beginning on or after December 15, 2011. The guidance should be applied prospectively to transactions or modifications of existing transactions that occur on or after the effective date. Early adoption was not
permitted. The adoption of the new guidance did not have a material impact on the Corporations consolidated financial statements.
In May 2011, the FASB issued ASU 2011-04, Fair Value Measurement (Topic 820) Amendments to Achieve Common Fair Value Measurement and
Disclosure Requirements in U.S. GAAP and IFRSs. This ASU is the result of joint efforts by the FASB and International Accounting Standards Board (IASB)
25
to develop a single, converged fair value framework on how (not when) to measure fair value and what disclosures to provide about fair value measurements. The ASU is largely consistent with
existing fair value measurement principles in U.S. GAAP (Topic 820), with many of the amendments made to eliminate unnecessary wording differences between U.S. GAAP and International Financial Reporting Standards (IFRS). The amendments are effective
for interim and annual periods beginning after December 15, 2011 with prospective application. Early application was not permitted. The Corporation has included the required disclosures in its consolidated financial statements.
In June 2011, the FASB issued ASU 2011-05, Comprehensive Income (Topic 220) Presentation of Comprehensive Income. The objective of
this ASU is to improve the comparability, consistency and transparency of financial reporting and to increase the prominence of items reported in other comprehensive income by eliminating the option to present components of other comprehensive
income as part of the statement of changes in stockholders equity. The amendments require that all non-owner changes in stockholders equity be presented either in a single continuous statement of comprehensive income or in two separate
but consecutive statements. The single statement of comprehensive income should include the components of net income, a total for net income, the components of other comprehensive income, a total for other comprehensive income, and a total for
comprehensive income. In the two-statement approach, the first statement should present total net income and its components followed consecutively by a second statement that should present all the components of other comprehensive income, a total
for other comprehensive income, and a total for comprehensive income. The amendments do not change the items that must be reported in other comprehensive income, the option for an entity to present components of other comprehensive income either net
of related tax effects or before related tax effects, or the calculation or reporting of earnings per share. The amendments in this ASU should be applied retrospectively. The amendments are effective for fiscal years and interim periods within those
years beginning after December 15, 2011. Early adoption was permitted because compliance with the amendments was already permitted. The amendments do not require transition disclosures. The Corporation has included the required disclosures in
its consolidated financial statements.
In September 2011, the FASB issued ASU 2011-08, Intangible Goodwill and Other (Topic 350)
Testing Goodwill for Impairment. The amendments in this ASU permit an entity to first assess qualitative factors related to goodwill to determine whether it is more likely than not that the fair value of the reporting unit is less
than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill test described in Topic 350. The more-likely-than-not threshold is defined as having a likelihood of more than 50 percent. Under
the amendments in this ASU, an entity is not
26
required to calculate the fair value of a reporting unit unless the entity determines that it is more likely than not that its fair value is less than its carrying amount. The amendments in
this ASU are effective for annual and interim goodwill impairment tests performed for fiscal years beginning after December 15, 2011. Early adoption was permitted, including for annual and interim goodwill impairment tests performed as of a
date before September 15, 2011, if an entitys financial statements for the most recent annual or interim period had not yet been issued. The adoption of the new guidance did not have a material impact on the Corporations
consolidated financial statements.
In December 2011, the FASB issued ASU 2011-11, Balance Sheet (Topic 210) Disclosures about
Offsetting Assets and Liabilities. This ASU requires entities to disclose both gross information and net information about both instruments and transactions eligible for offset in the balance sheet and instruments and transactions subject to
an agreement similar to a master netting arrangement. An entity is required to apply the amendments for annual reporting periods beginning on or after January 1, 2013, and interim periods within those annual periods. An entity should provide
the disclosures required by those amendments retrospectively for all comparative periods presented. The Corporation does not expect the adoption of ASU 2011-11 to have a material impact on its consolidated financial statements.
In December 2011, the FASB issued ASU 2011-12, Comprehensive Income (Topic 220) Deferral of the Effective Date for Amendments to the
Presentation of Reclassifications of Items Out of Accumulated Other Comprehensive Income in Accounting Standards Update No. 2011-05. The amendments are being made to allow the Board time to re-deliberate whether to present on the face of
the financial statements the effects of reclassifications out of accumulated other comprehensive income on the components of net income and other comprehensive income for all periods presented. While the Board is considering the operational concerns
about the presentation requirements for reclassification adjustments and the needs of financial statement users for additional information about reclassification adjustments, entities should continue to report reclassifications out of accumulated
other comprehensive income consistent with the presentation requirements in effect before ASU 2011-05. All other requirements in ASU 2011-05 are not affected by ASU 2011-12, including the requirement to report comprehensive income either in a single
continuous financial statement or in two separate but consecutive financial statements. Public entities should apply these requirements for fiscal years, and interim periods within those years, beginning after December 15, 2011. The Corporation
has included the required disclosures in its consolidated financial statements.
In July 2012, the FASB issued ASU 2012-02, Intangibles
Goodwill and Other (Topic 350) Testing Indefinite-Lived Intangible Assets for Impairment. The objective of this amendment is to reduce the cost and complexity of performing an impairment test for indefinite-lived intangible
assets by simplifying how
27
an entity tests those assets for impairment and to improve consistency in impairment testing guidance among long-lived asset categories. The amendments permit an entity first to assess
qualitative factors to determine whether it is more likely than not that an indefinite-lived tangible asset is impaired as a basis for determining whether it is necessary to perform the quantitative impairment test in accordance with Subtopic
350-30, Intangibles Goodwill and Other General Intangibles Other than Goodwill. The more-likely-than-not threshold is defined as having a likelihood of more than 50 percent. Previous guidance in Subtopic 350-30 required an entity to
test indefinite-lived intangible assets for impairment, on at least an annual basis, by comparing the fair value of the asset with its carrying amount. If the carrying amount of the intangible asset exceeds its fair value, an entity should recognize
an impairment loss in the amount of that excess. In accordance with the amendments in this ASU, an entity will have an option not to calculate annually the fair value of an indefinite-lived intangible asset if the entity determines that it is not
more likely than not that an asset is impaired. Permitting an entity to assess qualitative factors when testing indefinite-lived intangible assets for impairment results in guidance that is similar to the goodwill impairment testing guidance in ASU
2011-08. The amendments in this ASU are effective for annual and interim impairment tests performed for fiscal years beginning after September 15, 2012. Early adoption is permitted, including for annual and interim impairment tests performed as
of a date before July 27, 2012, if a public entitys financial statements for the most recent annual or interim period have not yet been issued. The Corporation does not expect the adoption of ASU 2012-02 to have a material impact on its
consolidated financial statements.
In October 2012, the FASB issued ASU 2012-06, Business Combinations (Topic 805): Subsequent
Accounting for an Indemnification Asset Recognized at the Acquisition Date as a Result of a Government-Assisted Acquisition of a Financial Institution. The amendments in this ASU clarify the applicable guidance for subsequently measuring an
indemnification asset recognized as a result of a government-assisted acquisition of a financial institution. In addition, the amendments should resolve current diversity in practice on the subsequent measurement of these types of indemnification
assets. The amendments are effective for fiscal years, and interim periods within those years, beginning on or after December 15, 2012. Early adoption is permitted. The amendments should be applied prospectively to any new indemnification
assets acquired after the date of adoption and to indemnification assets existing as of the date of adoption arising from a government-assisted acquisition of a financial institution. The Corporation does not expect the adoption of ASU 2012-06 to
have a material impact on its consolidated financial statements.
28
Item 2 - Managements Discussion and Analysis of Financial Condition and Results of Operations
Forward-Looking Statements
Except for historical information, this report may be deemed to contain forward-looking statements regarding the Corporation. Examples of
forward-looking statements include, but are not limited to, (a) projections or statements regarding future earnings, expenses, net interest income, other income, earnings or loss per share, asset mix and quality, growth prospects, capital
structure and other financial terms, (b) statements of plans and objectives of management or the board of directors, and (c) statements of assumptions, such as economic conditions in the Corporations market areas. Such
forward-looking statements can be identified by the use of forward-looking terminology such as believes, expects, may, intends, will, should, anticipates, or the
negative of any of the foregoing or other variations thereon or comparable terminology, or by discussion of strategy.
No assurance can be
given that the future results covered by forward-looking statements will be achieved. Such statements are subject to risks, uncertainties, and other factors that could cause actual results to differ materially from future results expressed or
implied by such forward-looking statements. Important factors that could impact the Corporations operating results include, but are not limited to, (i) the effects of changing economic conditions in the Corporations market areas and
nationally, (ii) credit risks of commercial, real estate, consumer and other lending activities, (iii) significant changes in interest rates, (iv) changes in federal and state banking laws and regulations which could impact the
Corporations operations, (v) funding costs, and (vi) other external developments which could materially affect the Corporations business and operations.
Critical Accounting Policies
The consolidated financial statements are prepared in
accordance with accounting principles generally accepted in the United States of America, which require the Corporation to make estimates and assumptions (see footnote 1 to the consolidated financial statements included in Form 10-K for the
year ended December 31, 2011). The Corporation believes that of its significant accounting estimates, the allowance for loan losses and valuation of its securities may involve a higher degree of judgement and complexity.
29
The allowance for loan losses is established through a charge to the provision for loan losses. In
determining the balance in the allowance for loan losses, consideration is given to a variety of factors in establishing this estimate. In estimating the allowance for loan losses, management considers current economic conditions, diversification of
the loan portfolio, delinquency statistics, results of internal loan reviews, borrowers perceived financial and managerial strengths, the adequacy of the underlying collateral, if collateral dependent, or present value of future cash flows and
other relevant factors. The use of different estimates or assumptions could produce different provisions for loan losses. Additional information is provided in the discussion below about the provision for loan losses under Results of
Operations.
Declines in the fair value of securities held to maturity and available for sale securities below their cost that are
deemed to be other than temporary are reflected in earnings as realized losses if the impairment is due to credit concerns; if the impairment is due to other conditions the losses are recognized through other comprehensive income. In estimating
other-than-temporary impairment losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) the financial condition and near-term prospects of the issuer, and (3) the intent
and ability of the Corporation to retain its investment in the issuer for a period of time sufficient to allow for any anticipated recovery in fair value. No securities were deemed to be other than temporarily impaired as of September 30, 2012.
Financial Condition
Total
assets of the Corporation increased $37,408,000, or 9.6%, during the first nine months of 2012. Net loans increased $4,437,000, or 1.8%, cash and cash equivalents increased $5,192,000, or 52.2%, and securities increased $26,885,000, or 24.7%, from
December 31, 2011 to September 30, 2012.
Total deposits increased by $34,254,000, or 10.4%, since year-end 2011. Short-term
borrowings increased by $379,000, or 14.1%.
Non-Performing Assets
Non-performing assets include loans on a non-accrual basis, loans past due more than ninety days and still accruing, troubled debt restructurings and foreclosed real estate. These groups of assets
represent the asset categories posing the greatest risk of loss to the Corporation. Non-accruing loans are loans no longer accruing interest due to apparent financial difficulties of the borrower. The Corporation generally discontinues accrual of
interest when principal or interest becomes doubtful based on prevailing economic conditions and collection efforts. Loans are returned to accrual status only when all factors indicating doubtful collectibility cease to exist. Foreclosed real estate
is acquired through foreclosure or in lieu of foreclosure and is recorded at fair value less costs to dispose at the date of foreclosure establishing a new cost basis. Gains on the sale of foreclosed real estate are included in other income, while
losses and writedowns resulting from periodic revaluations are included in other expenses.
30
The following table sets forth the Corporations non-performing assets as of the dates indicated:
Non-Performing Assets
(Dollars in Thousands)
|
|
|
|
|
|
|
|
|
|
|
9/30/2012
|
|
|
12/31/2011
|
|
Non-accrual loans
|
|
$
|
5,401
|
|
|
$
|
644
|
|
Accruing loans 90 days past due
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Performing Loans
|
|
|
5,401
|
|
|
|
644
|
|
Foreclosed real estate
|
|
|
187
|
|
|
|
358
|
|
|
|
|
|
|
|
|
|
|
Total Non-Performing Assets
|
|
$
|
5,588
|
|
|
$
|
1,002
|
|
|
|
|
|
|
|
|
|
|
Troubled debt restructurings still accruing
|
|
$
|
2,775
|
|
|
$
|
4,477
|
|
|
|
|
|
|
|
|
|
|
Other impaired loans still accruing
|
|
$
|
|
|
|
$
|
765
|
|
|
|
|
|
|
|
|
|
|
Ratios:
|
|
|
|
|
|
|
|
|
Non-performing loans to total loans
|
|
|
2.12
|
%
|
|
|
0.26
|
%
|
Non-performing assets to total loans and foreclosed real estate
|
|
|
2.19
|
%
|
|
|
0.40
|
%
|
Non-performing loans to allowance for loan losses
|
|
|
193.58
|
%
|
|
|
20.88
|
%
|
Total non-performing assets at September 30, 2012 increased $4,586,000 since December 31, 2011 as a result of
the increase in loans in non-accrual status and the decrease in foreclosed real estate. Non-accrual loans increased $4,757,000, primarily due to the addition of three commercial real estate and one residential real estate loan relationship, of which
$2,554,000 are guaranteed by a U.S. government agency.
Results of Operations
Net income for the nine months ending September 30, 2012 was $3,495,000, or $2.48 per share, compared to $3,172,000, or $2.26 per share, for the same period in 2011. Annualized return on average
equity was 14.22% for the first nine months of 2012 and 14.35% for the same period in 2011. Annualized return on average assets was 1.15% for the first nine months of 2012 and 1.13% for the same period in 2011.
31
Net income for the quarter ending September 30, 2012 was $1,136,000, or $0.81 per share, compared to
$1,090,000, or $0.78 per share, for the same period in 2011. Annualized return on average equity was 13.39% for the third quarter of 2012 and 14.15% for the same period in 2011. Annualized return on average assets was 1.08% for the third quarter of
2012 and 1.15% for the same period in 2011.
The following tables include average balances for the nine months ended September 30, 2012
and September 30, 2011 and quarters ending September 30, 2012 and September 30, 2011, rates and interest income and expense adjusted to an FTE basis, the interest rate spread, the net interest margin and the cost of funds:
Average Balances, Rates and Interest Income and Expense
(Dollars in Thousands)
(Nine Months ended September 30)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
Average
Balance
|
|
|
Interest
|
|
|
Yield/
Rate
|
|
|
Average
Balance
|
|
|
Interest
|
|
|
Yield/
Rate
|
|
A
SSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I
NTEREST
E
ARNING
A
SSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
78,166
|
|
|
$
|
1,492
|
|
|
|
2.55
|
%
|
|
$
|
71,268
|
|
|
$
|
1,687
|
|
|
|
3.16
|
%
|
Tax-exempt
|
|
|
39,803
|
|
|
|
1,733
|
|
|
|
5.82
|
%
|
|
|
32,578
|
|
|
|
1,564
|
|
|
|
6.42
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Securities
|
|
|
117,969
|
|
|
|
3,225
|
|
|
|
3.65
|
%
|
|
|
103,846
|
|
|
|
3,251
|
|
|
|
4.19
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
8,554
|
|
|
|
30
|
|
|
|
0.47
|
%
|
|
|
5,357
|
|
|
|
23
|
|
|
|
0.57
|
%
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
234,650
|
|
|
|
10,487
|
|
|
|
5.97
|
%
|
|
|
227,763
|
|
|
|
10,629
|
|
|
|
6.24
|
%
|
Tax-exempt
|
|
|
15,523
|
|
|
|
683
|
|
|
|
5.88
|
%
|
|
|
11,696
|
|
|
|
550
|
|
|
|
6.29
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans
|
|
|
250,173
|
|
|
|
11,170
|
|
|
|
5.96
|
%
|
|
|
239,459
|
|
|
|
11,179
|
|
|
|
6.24
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Earning Assets
|
|
|
376,696
|
|
|
|
14,425
|
|
|
|
5.12
|
%
|
|
|
348,662
|
|
|
|
14,453
|
|
|
|
5.54
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest earnings assets
|
|
|
29,906
|
|
|
|
|
|
|
|
|
|
|
|
26,368
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
406,602
|
|
|
|
|
|
|
|
|
|
|
$
|
375,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
L
IABILITIES
AND
S
HAREHOLDERS
E
QUITY
|
|
I
NTEREST
B
EARING
L
IABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits, interest bearing
|
|
$
|
33,122
|
|
|
$
|
60
|
|
|
|
0.24
|
%
|
|
$
|
27,562
|
|
|
$
|
33
|
|
|
|
0.16
|
%
|
Savings deposits
|
|
|
117,911
|
|
|
|
694
|
|
|
|
0.79
|
%
|
|
|
103,043
|
|
|
|
687
|
|
|
|
0.89
|
%
|
Time deposits
|
|
|
160,494
|
|
|
|
2,775
|
|
|
|
2.31
|
%
|
|
|
156,669
|
|
|
|
3,087
|
|
|
|
2.63
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Bearing Deposits
|
|
|
311,527
|
|
|
|
3,529
|
|
|
|
1.51
|
%
|
|
|
287,274
|
|
|
|
3,807
|
|
|
|
1.77
|
%
|
Short-term borrowings
|
|
|
2,869
|
|
|
|
28
|
|
|
|
1.30
|
%
|
|
|
3,260
|
|
|
|
29
|
|
|
|
1.19
|
%
|
Long-term debt
|
|
|
20,155
|
|
|
|
594
|
|
|
|
3.94
|
%
|
|
|
20,452
|
|
|
|
595
|
|
|
|
3.89
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Bearing Liabilities
|
|
|
334,551
|
|
|
|
4,151
|
|
|
|
1.66
|
%
|
|
|
310,986
|
|
|
|
4,431
|
|
|
|
1.90
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits, non-interest bearing
|
|
|
36,368
|
|
|
|
|
|
|
|
|
|
|
|
31,671
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
2,857
|
|
|
|
|
|
|
|
|
|
|
|
2,811
|
|
|
|
|
|
|
|
|
|
Shareholders equity
|
|
|
32,826
|
|
|
|
|
|
|
|
|
|
|
|
29,562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity
|
|
$
|
406,602
|
|
|
|
|
|
|
|
|
|
|
$
|
375,030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N
ET
I
NTEREST
I
NCOME
|
|
|
|
|
|
$
|
10,274
|
|
|
|
|
|
|
|
|
|
|
$
|
10,022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I
NTEREST
R
ATE
S
PREAD
|
|
|
|
|
|
|
|
|
|
|
3.46
|
%
|
|
|
|
|
|
|
|
|
|
|
3.64
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N
ET
I
NTEREST
M
ARGIN
|
|
|
|
|
|
|
|
|
|
|
3.64
|
%
|
|
|
|
|
|
|
|
|
|
|
3.84
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C
OST
OF
F
UNDS
|
|
|
|
|
|
|
|
|
|
|
1.48
|
%
|
|
|
|
|
|
|
|
|
|
|
1.70
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
32
Rate / Volume Analysis
Nine Months Ended September 30
2012 versus 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change Due to
|
|
|
|
|
|
|
Rate
|
|
|
Volume
|
|
|
Total
|
|
Interest Earning Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
(327
|
)
|
|
$
|
132
|
|
|
$
|
(195
|
)
|
Tax exempt
|
|
|
(145
|
)
|
|
|
314
|
|
|
|
169
|
|
Other
|
|
|
4
|
|
|
|
3
|
|
|
|
7
|
|
Total loans
|
|
|
(485
|
)
|
|
|
476
|
|
|
|
(9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
(953
|
)
|
|
|
925
|
|
|
|
(28
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits interest
|
|
|
17
|
|
|
|
10
|
|
|
|
27
|
|
Savings deposits
|
|
|
(80
|
)
|
|
|
87
|
|
|
|
7
|
|
Time deposits
|
|
|
(378
|
)
|
|
|
66
|
|
|
|
312
|
|
Short term borrowings
|
|
|
3
|
|
|
|
(4
|
)
|
|
|
(1
|
)
|
Long term debt
|
|
|
8
|
|
|
|
(9
|
)
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
(430
|
)
|
|
|
150
|
|
|
|
(280
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income
|
|
$
|
(523
|
)
|
|
$
|
775
|
|
|
$
|
252
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income for the first nine months of 2012 increased by $ 150,000, or 1.6%, compared to the same period in
2011. The reasons for the increase in net interest income were an increase in interest earning assets partially offset by a decrease in net interest margin. For the first nine months of 2012, the net interest margin on a fully tax equivalent (FTE)
basis was 3.64% compared to 3.84% for the same period in 2011. The FTE basis is calculated by grossing up the yield on tax-exempt securities and loans by the federal tax rate of 34%, in order that the yield on tax-exempt assets may be comparable to
interest earned on taxable assets. The primary driver of the decrease in the net interest margin was the decrease in the cost of funds of 0.22% from 1.70% during the first nine months of 2011 to 1.48% during the same period in 2012, which was more
than offset by a decrease in the yield on earning assets of 0.42% from 5.54% in 2011 to 5.12% in 2012.
33
Average Balances, Rates and Interest Income and Expense
(Dollars in Thousands)
(Three Months ended September 30)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
|
2011
|
|
|
|
Average
Balance
|
|
|
Interest
|
|
|
Yield/
Rate
|
|
|
Average
Balance
|
|
|
Interest
|
|
|
Yield/
Rate
|
|
A
SSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I
NTEREST
E
ARNING
A
SSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
83,418
|
|
|
$
|
484
|
|
|
|
2.31
|
%
|
|
$
|
70,971
|
|
|
$
|
573
|
|
|
|
3.20
|
%
|
Tax-exempt
|
|
|
44,135
|
|
|
|
610
|
|
|
|
5.5
|
%
|
|
|
33,480
|
|
|
|
535
|
|
|
|
6.34
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Securities
|
|
|
127,553
|
|
|
|
1,094
|
|
|
|
3.41
|
%
|
|
|
104,451
|
|
|
|
1,108
|
|
|
|
4.21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
10,308
|
|
|
|
12
|
|
|
|
0.46
|
%
|
|
|
4,420
|
|
|
|
7
|
|
|
|
0.63
|
%
|
Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
235,199
|
|
|
|
3,499
|
|
|
|
5.92
|
%
|
|
|
228,828
|
|
|
|
3,585
|
|
|
|
6.22
|
%
|
Tax-exempt
|
|
|
15,773
|
|
|
|
230
|
|
|
|
5.80
|
%
|
|
|
12,764
|
|
|
|
202
|
|
|
|
6.28
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Loans
|
|
|
250,972
|
|
|
|
3,729
|
|
|
|
5.91
|
%
|
|
|
241,592
|
|
|
|
3,787
|
|
|
|
6.22
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Earning Assets
|
|
|
388,833
|
|
|
|
4,835
|
|
|
|
4.95
|
%
|
|
|
350,463
|
|
|
|
4,902
|
|
|
|
5.55
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-interest earnings assets
|
|
|
30,544
|
|
|
|
|
|
|
|
|
|
|
|
26,997
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$
|
419,377
|
|
|
|
|
|
|
|
|
|
|
$
|
377,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
L
IABILITIES
AND
S
HAREHOLDERS
E
QUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I
NTEREST
B
EARING
L
IABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits, interest bearing
|
|
$
|
39,376
|
|
|
$
|
31
|
|
|
|
0.31
|
%
|
|
$
|
28,199
|
|
|
$
|
11
|
|
|
|
0.15
|
%
|
Savings deposits
|
|
|
119,725
|
|
|
|
197
|
|
|
|
0.65
|
%
|
|
|
107,394
|
|
|
|
241
|
|
|
|
0.89
|
%
|
Time deposits
|
|
|
161,911
|
|
|
|
930
|
|
|
|
2.29
|
%
|
|
|
152,633
|
|
|
|
934
|
|
|
|
2.43
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Bearing Deposits
|
|
|
321,012
|
|
|
|
1,158
|
|
|
|
1.44
|
%
|
|
|
288,226
|
|
|
|
1,186
|
|
|
|
1.63
|
%
|
Short-term borrowings
|
|
|
2,995
|
|
|
|
9
|
|
|
|
1.20
|
%
|
|
|
3,065
|
|
|
|
10
|
|
|
|
1.29
|
%
|
Long-term debt
|
|
|
20,155
|
|
|
|
199
|
|
|
|
3.93
|
%
|
|
|
20,155
|
|
|
|
197
|
|
|
|
3.88
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Interest Bearing Liabilities
|
|
|
344,162
|
|
|
|
1,366
|
|
|
|
1.58
|
%
|
|
|
311,446
|
|
|
|
1,393
|
|
|
|
1.77
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits, non-interest bearing
|
|
|
38,537
|
|
|
|
|
|
|
|
|
|
|
|
32,494
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
2,936
|
|
|
|
|
|
|
|
|
|
|
|
2,962
|
|
|
|
|
|
|
|
|
|
Shareholders equity
|
|
|
33,742
|
|
|
|
|
|
|
|
|
|
|
|
30,558
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders Equity
|
|
$
|
419,377
|
|
|
|
|
|
|
|
|
|
|
$
|
377,460
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N
ET
I
NTEREST
I
NCOME
|
|
|
|
|
|
$
|
3,469
|
|
|
|
|
|
|
|
|
|
|
$
|
3,509
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I
NTEREST
R
ATE
S
PREAD
|
|
|
|
|
|
|
|
|
|
|
3.37
|
%
|
|
|
|
|
|
|
|
|
|
|
3.77
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
N
ET
I
NTEREST
M
ARGIN
|
|
|
|
|
|
|
|
|
|
|
3.55
|
%
|
|
|
|
|
|
|
|
|
|
|
3.97
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
C
OST
OF
F
UNDS
|
|
|
|
|
|
|
|
|
|
|
1.40
|
%
|
|
|
|
|
|
|
|
|
|
|
1.58
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34
Rate / Volume Analysis
Three Months ended September 30
2012 versus 2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change Due to
|
|
|
|
|
|
|
Rate
|
|
|
Volume
|
|
|
Total
|
|
Interest Earning Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable
|
|
$
|
(161
|
)
|
|
$
|
72
|
|
|
$
|
(89
|
)
|
Tax exempt
|
|
|
(72
|
)
|
|
|
147
|
|
|
|
75
|
|
Other
|
|
|
4
|
|
|
|
1
|
|
|
|
5
|
|
Total loans
|
|
|
(197
|
)
|
|
|
139
|
|
|
|
(58
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
(426
|
)
|
|
|
359
|
|
|
|
(67
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Bearing Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand deposits interest
|
|
|
12
|
|
|
|
8
|
|
|
|
20
|
|
Savings deposits
|
|
|
(65
|
)
|
|
|
21
|
|
|
|
(44
|
)
|
Time deposits
|
|
|
(58
|
)
|
|
|
54
|
|
|
|
(4
|
)
|
Short term borrowings
|
|
|
(1
|
)
|
|
|
|
|
|
|
(1
|
)
|
Long term debt
|
|
|
2
|
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
(110
|
)
|
|
|
83
|
|
|
|
(27
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income
|
|
$
|
(316
|
)
|
|
$
|
276
|
|
|
$
|
(40
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income for the quarter ended September 30, 2012 decreased by $75,000 compared to the same period in
2011. Net interest margin for the quarter ended September 30, 2012 was 3.55% compared to 3.97% during the same period in 2011. The decrease in the yield on earning assets from 5.55% for the three months ending September 30, 2011 to 4.95%
for the same period in 2012 was offset by the decrease in the cost of funds from 1.58% during 2011 to 1.40% during 2012.
35
Provisions for loan losses are charged to income to bring the allowance for loan losses to a level deemed
appropriate by management. The Corporation recorded a provision for loan losses of $207,000 for the first nine months of 2012 compared to $454,000 for the same time period in 2011. As a percentage of loans, the allowance for loan losses was 1.09% at
September 30, 2012, compared to 1.23% at year-end 2011 and 1.04% at September 30, 2011. Impaired loans were $6,904,000 at September 30, 2012 compared to $5,242,000 at December 31, 2011. The increase in impaired loans is due to
the addition of other commercial real estate loans partially offset by the charge-off of $507,000. At this time, no losses in excess of valuation allowance are anticipated. The Corporations evaluation of the adequacy of the allowance for loan
losses includes a review of all loans on at least a quarterly basis. For residential mortgage loans and consumer loans, the primary factors used to determine the adequacy of the allowance are delinquency, collateral value, general economic
conditions and, where applicable, individual borrower information that is known to the Bank. For commercial loans and commercial real estate loans, the review includes financial performance of the borrower, payment history, collateral value, general
economic conditions and more specific economic conditions affecting specific industries or business activities of the borrowers within the portfolio agreements. Management believes the allowance is presently adequate to cover the inherent risks
associated with the Corporations loan portfolio.
Non-interest income in the first nine months of 2012 increased by $297,000 or 13.8%
compared to the same period in 2011. Securities gains increased by $154,000 and other income increased by $197,000, primarily due to an increase in mortgage servicing fees. These increases were offset by a decrease in income from fiduciary
activities of $39,000, and a decrease in earnings on investment life insurance of $33,000 during the first nine months of 2012 compared to the same period in 2011.
Non-interest income for the quarter ending September 30, 2012 was $788,000 compared to $738,000 in 2011. This increase is primarily related to the increase in securities gains of $68,000 and the
increase in other income of $38,000 due to an increase in mortgage servicing fees, partially offset by a decrease in income from fiduciary activities of $22,000.
Total non-interest expense increased in the first nine months of 2012 by $297,000 compared to the first nine months of 2011. Employee compensation and benefits increased $262,000 in the first nine months
of 2012 compared to 2011. The increase in salaries and wages is the result of merit increases as well as additional staff positions added decreased $23,000. The decrease in FDIC/OCC expense is due to the change in the to support recent loan and
deposit growth. The FDIC/OCC expense assessment base in the second quarter of 2011. Net occupancy expense increased $88,000 primarily because of the opening of
36
our Newport office. As the Corporation continues to add new loan and deposit accounts, as well as new services, additional operating costs will be generated. Over time it is anticipated these
costs will be offset by the additional income generated through the expansion of services to our customers and community and new business development.
During the quarter ending September 30, 2012, total non-interest expense increased $142,000 compared to the third quarter of 2011. The primary reasons for this increase were the increase in salaries
and wages of $103,000 and an increase in net occupancy and equipment of $36,000. These increases were offset by a decrease in professional fees of $9,000 and a decrease in ATM expense of $15,000.
Income tax expense was $935,000 for the nine month time period ending September 30, 2012 compared to $861,000 for the same time period in 2011.
Income tax expense as a percentage of income before income taxes was 21.1% for the period compared to 21.3% for 2011. The reason for the decrease in the effective tax rate is tax-exempt income as a percentage of income before taxes was higher in
2012 than 2011. The decrease in the Corporations effective tax rate below the statutory rate of 34.0% is a result of tax-exempt income on loans, securities and bank-owned life insurance.
Income tax expense was $284,000 for the three month time period ending September 30, 2012 compared to $290,000 for the same time period in 2011.
Income tax expense as a percentage of income before income taxes was 20.0% for the period compared to 21.0% for 2011. The reason for the decrease in the effective tax rate is tax-exempt income as a percentage of income before taxes was higher during
the quarter in 2012 than 2011.
Liquidity
Liquidity represents the Corporations ability to efficiently manage cash flows to support customers loan demand, withdrawals by depositors, the payment of operating expenses, as well as the
ability to take advantage of business and investment opportunities as they arise. One of the Corporations sources of liquidity is $364,803,000 in deposits at September 30, 2012, which increased $34,254,000 over total deposits of
$330,549,000 at year-end 2011. Other sources of liquidity at September 30, 2012 are available from the following: (1) investments in interest-bearing deposits with banks and federal funds sold, which totaled $5,175,000, (2) securities
maturing in one year or less, which totaled $3,326,000, and (3) investments in mortgage-backed securities, which supply income and principal cash flow streams on an ongoing basis. In addition, the Corporation has established federal funds lines
of credit with Atlantic Central Bankers Bank and with the Federal Home Loan Bank of Pittsburgh, which can be drawn upon if needed as a source of liquidity. Management is of the opinion that the Corporations liquidity is sufficient to meet its
anticipated needs.
37
Capital
Total shareholders equity was $34,367,000 as of September 30, 2012, representing a $2,929,000 increase from December 31, 2011. The growth in capital was a result of net earnings retention
of $2,628,000, an increase in accumulated other comprehensive income of $187,000 and an increase in common stock and surplus of $114,000 as a result of the Corporations dividend reinvestment plan. The increase in other comprehensive income is
due to the increase in value of the Corporations available for sale securities.
At September 30, 2012, the Bank had a Tier I
leverage ratio of 8.88%, a Tier I capital to risk-based assets ratio of 17.99% and a total capital to risk-based assets ratio of 19.24%. These ratios indicate the Bank exceeds the federal regulatory minimum requirements for a well capitalized
bank. The Corporations ratios are not materially different than those of the Bank.
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
(Not required of a smaller reporting company)
Item 4.
|
Controls and Procedures
|
We maintain a
system of controls and procedures designed to provide reasonable assurance as to the reliability of the financial statements and other disclosures included in this report, as well as to safeguard assets from unauthorized use or disposition. The
Corporations President & CEO (Principal Executive Officer) and Chief Financial Officer (Principal Financial Officer) have evaluated the effectiveness of our disclosure controls and procedures as of September 30, 2012. Based upon
that evaluation, our President & CEO and Chief Financial Officer concluded that our disclosure controls and procedures are effective in timely alerting management to information required to be included in our periodic Securities and
Exchange Commission filings. There was no significant change in our internal control over financial reporting that occurred during the quarter ended September 30, 2012 that materially affected, or is reasonably likely to materially affect, the
Corporations internal control over financial reporting.
38
PART II OTHER INFORMATION
Item 1.
|
Legal Proceedings
|
There are no pending
or threatened legal proceedings to which the Corporation or its subsidiaries is a party or to which the property of either the Corporation or its subsidiaries is subject to that, in the opinion of management, may materially impact the financial
condition of either the Corporation or its subsidiaries.
(Not
required of a smaller reporting company)
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
(a)
|
On January 8, 2008, the Board of Directors of the Corporation authorized a stock repurchase program pursuant to which the Corporation is authorized to purchase up
to 7.1% of its outstanding shares or 100,000 shares. Share repurchases will be made from time to time and may be effected through open market purchases, block trades, or in privately negotiated transactions.
|
|
(b)
|
The table below sets forth the information with respect to purchases made by or on behalf of the Corporation or any affiliated purchaser as defined in Rule
240-10b-18(a) (3) under Regulation S-K of common stock during the quarter ended September 30, 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
Number
of Shares
Purchased
|
|
|
Average
Price
Paid
Per Share
|
|
|
Total Number of
Shares
Purchased as
Part
of a Publicly
Announced Plan or
Program
|
|
|
Maximum Number of Shares
That
May Yet be Purchased Under
the Plan or Program
|
|
July 1 through July 31
|
|
|
0
|
|
|
$
|
0.00
|
|
|
|
0
|
|
|
|
96,344
|
|
August 1 through August 31
|
|
|
0
|
|
|
$
|
0.00
|
|
|
|
0
|
|
|
|
96,344
|
|
September 1 through September 30
|
|
|
0
|
|
|
$
|
0.00
|
|
|
|
0
|
|
|
|
96,344
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total for the period
|
|
|
0
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Item 3.
|
Defaults Upon Senior Securities
|
None
Item 4.
|
Mine Safety Disclosures
|
Not Applicable
Item 5.
|
Other Information
|
None
39
|
|
|
Exhibit
|
|
Title
|
|
|
3.1
|
|
Articles of Incorporation of the Corporation. (Incorporated by reference to Exhibit 2(a) to the Corporations December 31, 2001 Registration Statement on Form 10-SB, as
filed with the Securities and Exchange Commission on April 17, 2002.)
|
|
|
3.2
|
|
Bylaws of the Corporation. (Incorporated by reference to Exhibit 2(b) to the Corporations Registration Statement on Form 10-SB, as filed with the Securities and Exchange
Commission on April 17, 2002.)
|
|
|
4.1
|
|
Certain instruments defining the rights of the holders of long-term debt of the Corporation and certain of its Subsidiaries, none of which authorize a total amount of indebtedness
in excess of 10% of the total assets of the Corporation and its Subsidiaries on a consolidated basis, have not been filed as Exhibits in accordance with Item 601(b)(4)(iii) of Regulation S-K. The Corporation hereby agrees to furnish a copy of
any of these instruments to the Commission upon request.
|
|
|
31.1
|
|
Certification of Principal Executive Officer of First Community Financial Corporation Pursuant to Securities and Exchange Commission Rule 13a-14(a) / 15d-14(a).
|
|
|
31.2
|
|
Certification of Principal Financial Officer of First Community Financial Corporation Pursuant to Securities and Exchange Commission Rule 13a-14(a) / 15d-14(a).
|
|
|
32.1
|
|
Certification of Principal Executive Officer of First Community Financial Corporation Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.2
|
|
Certification of Principal Financial Officer of First Community Financial Corporation Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
101
|
|
Interactive Data File - Furnished * herewith.
|
These
interactive data files shall not be deemed filed for the purposes of Section 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange act of 1934, as amended, or otherwise subject to liability under
these sections.
40
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
|
|
|
|
|
|
|
|
|
FIRST COMMUNITY FINANCIAL
CORPORATION
|
|
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
Date: November 13, 2012
|
|
|
|
|
|
BY:
|
|
/s/ Scott E. Fritz
|
|
|
|
|
|
|
|
|
Scott E. Fritz
|
|
|
|
|
|
|
|
|
President & Chief Executive Officer
|
|
|
|
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
Date: November 13, 2012
|
|
|
|
BY:
|
|
/s/ Richard R. Leitzel
|
|
|
|
|
|
|
Richard R. Leitzel
|
|
|
|
|
|
|
Vice President and
|
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
|
|
(Principal Financial and
|
|
|
|
|
|
|
Accounting Officer)
|
41
Exhibit Index
|
|
|
Exhibit
|
|
Title
|
|
|
3.1
|
|
Articles of Incorporation of the Corporation. (Incorporated by reference to Exhibit 2(a) to the Corporations December 31, 2001 Registration Statement on Form 10-SB, as
filed with the Securities and Exchange Commission on April 17, 2002.)
|
|
|
3.2
|
|
Bylaws of the Corporation. (Incorporated by reference to Exhibit 2(b) to the Corporations Registration Statement on Form 10-SB, as filed with the Securities and Exchange
Commission on April 17, 2002.)
|
|
|
4.1
|
|
Certain instruments defining the rights of the holders of long-term debt of the Corporation and certain of its Subsidiaries, none of which authorize a total amount of indebtedness
in excess of 10% of the total assets of the Corporation and its Subsidiaries on a consolidated basis, have not been filed as Exhibits in accordance with Item 601(b)(4)(iii) of Regulation S-K. The Corporation hereby agrees to furnish a copy of any of
these instruments to the Commission upon request.
|
|
|
31.1
|
|
Certification of Principal Executive Officer of First Community Financial Corporation Pursuant to Securities and Exchange Commission Rule 13a-14(a) / 15d-14(a).
|
|
|
31.2
|
|
Certification of Principal Financial Officer of First Community Financial Corporation Pursuant to Securities and Exchange Commission Rule 13a-14(a) / 15d-14(a).
|
|
|
32.1
|
|
Certification of Principal Executive Officer of First Community Financial Corporation Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.2
|
|
Certification of Principal Financial Officer of First Community Financial Corporation Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
101
|
|
Interactive Data File - Furnished * herewith.
|
These
interactive data files shall not be deemed filed for the purposes of Section 11 or 12 of the Securities Act of 1933, as amended, or Section 18 of the Securities Exchange act of 1934, as amended, or otherwise subject to liability under
these sections.
42
First Community Financial (PK) (USOTC:FMFP)
Graphique Historique de l'Action
De Oct 2024 à Nov 2024
First Community Financial (PK) (USOTC:FMFP)
Graphique Historique de l'Action
De Nov 2023 à Nov 2024