x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Virginia
|
54-1680165
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
802 Main Street West Point, VA
|
23181
|
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer
¨
|
Accelerated filer
¨
|
Non-accelerated filer
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
x
|
Page
|
||
Part I - Financial Information
|
||
Item 1.
|
Financial Statements
|
|
2
|
||
3
|
||
4
|
||
5
|
||
6
|
||
7
|
||
Item 2.
|
26
|
|
Item 3.
|
47
|
|
Item 4.
|
47
|
|
Part II - Other Information
|
||
Item 1A.
|
47
|
|
Item 2.
|
47
|
|
Item 6.
|
48
|
|
49
|
ITEM 1.
|
FINANCIAL STATEMENTS
|
September 30,
2012
|
December 31,
2011
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Cash and due from banks
|
$ | 6,100 | $ | 5,787 | ||||
Interest-bearing deposits in other banks
|
7,649 | 4,723 | ||||||
Federal funds sold
|
— | 997 | ||||||
Total cash and cash equivalents
|
13,749 | 11,507 | ||||||
Securities-available for sale at fair value, amortized cost of $131,438 and $137,575, respectively
|
140,608 | 144,646 | ||||||
Loans held for sale, net
|
78,072 | 70,062 | ||||||
Loans, net of allowance for loan losses of $34,990 and $33,677, respectively
|
646,236 | 616,984 | ||||||
Federal Home Loan Bank stock, at cost
|
3,744 | 3,767 | ||||||
Corporate premises and equipment, net
|
27,627 | 28,462 | ||||||
Other real estate owned, net of valuation allowance of $4,547 and $3,927, respectively
|
4,621 | 6,059 | ||||||
Accrued interest receivable
|
5,594 | 5,242 | ||||||
Goodwill
|
10,724 | 10,724 | ||||||
Other assets
|
30,844 | 30,671 | ||||||
Total assets
|
$ | 961,819 | $ | 928,124 | ||||
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
||||||||
Deposits
|
||||||||
Noninterest-bearing demand deposits
|
$ | 116,636 | $ | 95,556 | ||||
Savings and interest-bearing demand deposits
|
254,976 | 242,917 | ||||||
Time deposits
|
292,600 | 307,943 | ||||||
Total deposits
|
664,212 | 646,416 | ||||||
Short-term borrowings
|
17,371 | 7,544 | ||||||
Long-term borrowings
|
132,987 | 132,987 | ||||||
Trust preferred capital notes
|
20,620 | 20,620 | ||||||
Accrued interest payable
|
921 | 1,111 | ||||||
Other liabilities
|
27,231 | 23,356 | ||||||
Total liabilities
|
863,342 | 832,034 | ||||||
Shareholders’ equity
|
||||||||
Preferred stock ($1.00 par value, 3,000,000 shares authorized, 0 and 10,000 shares issued and outstanding, respectively)
|
— | 10 | ||||||
Common stock ($1.00 par value, 8,000,000 shares authorized, 3,227,311 and 3,178,510 shares issued and outstanding, respectively)
|
3,134 | 3,091 | ||||||
Additional paid-in capital
|
4,861 | 13,438 | ||||||
Retained earnings
|
85,747 | 76,167 | ||||||
Accumulated other comprehensive income, net
|
4,735 | 3,384 | ||||||
Total shareholders’ equity
|
98,477 | 96,090 | ||||||
Total liabilities and shareholders’ equity
|
$ | 961,819 | $ | 928,124 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Interest income
|
||||||||||||||||
Interest and fees on loans
|
$ | 18,284 | $ | 17,611 | $ | 53,584 | $ | 51,000 | ||||||||
Interest on money market investments
|
2 | 7 | 15 | 38 | ||||||||||||
Interest and dividends on securities
|
||||||||||||||||
U.S. government agencies and corporations
|
49 | 50 | 158 | 156 | ||||||||||||
Tax-exempt obligations of states and political subdivisions
|
1,141 | 1,222 | 3,514 | 3,641 | ||||||||||||
Corporate bonds and other
|
29 | 28 | 88 | 84 | ||||||||||||
Total interest income
|
19,505 | 18,918 | 57,359 | 54,919 | ||||||||||||
Interest expense
|
||||||||||||||||
Savings and interest-bearing deposits
|
184 | 247 | 634 | 853 | ||||||||||||
Certificates of deposit, $100 or more
|
452 | 677 | 1,639 | 2,013 | ||||||||||||
Other time deposits
|
565 | 785 | 1,926 | 2,454 | ||||||||||||
Borrowings
|
960 | 975 | 2,900 | 2,907 | ||||||||||||
Trust preferred capital notes
|
250 | 247 | 747 | 736 | ||||||||||||
Total interest expense
|
2,411 | 2,931 | 7,846 | 8,963 | ||||||||||||
Net interest income
|
17,094 | 15,987 | 49,513 | 45,956 | ||||||||||||
Provision for loan losses
|
2,965 | 4,075 | 8,550 | 10,285 | ||||||||||||
Net interest income after provision for loan losses
|
14,129 | 11,912 | 40,963 | 35,671 | ||||||||||||
Noninterest income
|
||||||||||||||||
Gains on sales of loans
|
6,203 | 4,282 | 15,024 | 11,778 | ||||||||||||
Service charges on deposit accounts
|
823 | 915 | 2,449 | 2,609 | ||||||||||||
Other service charges and fees
|
1,685 | 1,370 | 4,661 | 3,776 | ||||||||||||
Net gains on calls of available for sale securities
|
3 | 1 | 11 | 1 | ||||||||||||
Other income
|
856 | 572 | 2,537 | 1,550 | ||||||||||||
Total noninterest income
|
9,570 | 7,140 | 24,682 | 19,714 | ||||||||||||
Noninterest expenses
|
||||||||||||||||
Salaries and employee benefits
|
11,001 | 7,965 | 30,339 | 24,887 | ||||||||||||
Occupancy expenses
|
1,701 | 1,644 | 5,099 | 4,781 | ||||||||||||
Other expenses
|
4,285 | 4,314 | 11,833 | 11,932 | ||||||||||||
Total noninterest expenses
|
16,987 | 13,923 | 47,271 | 41,600 | ||||||||||||
Income before income taxes
|
6,712 | 5,129 | 18,374 | 13,785 | ||||||||||||
Income tax expense
|
2,179 | 1,616 | 5,880 | 4,220 | ||||||||||||
Net income
|
4,533 | 3,513 | 12,494 | 9,565 | ||||||||||||
Effective dividends on preferred stock
|
— | 458 | 311 | 1,037 | ||||||||||||
Net income available to common shareholders
|
$ | 4,533 | $ | 3,055 | $ | 12,183 | $ | 8,528 | ||||||||
Per common share data
|
||||||||||||||||
Net income – basic
|
$ | 1.41 | $ | 0.97 | $ | 3.80 | $ | 2.72 | ||||||||
Net income – assuming dilution
|
$ | 1.36 | $ | 0.96 | $ | 3.69 | $ | 2.69 | ||||||||
Cash dividends declared
|
$ | 0.27 | $ | 0.25 | $ | 0.79 | $ | 0.75 | ||||||||
Weighted average number of shares – basic
|
3,220,906 | 3,141,926 | 3,206,739 | 3,132,332 | ||||||||||||
Weighted average number of shares – assuming dilution
|
3,332,970 | 3,174,369 | 3,298,030 | 3,166,930 |
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Net income
|
$ | 4,533 | $ | 3,513 | $ | 12,494 | $ | 9,565 | ||||||||
Other comprehensive income, net:
|
||||||||||||||||
Changes in defined benefit plan assets and benefit obligations, net
|
7 | 4 | 19 | 11 | ||||||||||||
Unrealized loss on cash flow hedging instruments, net
|
(16 | ) | (161 | ) | (32 | ) | (245 | ) | ||||||||
Unrealized holding gains on securities, net of reclassification adjustment
|
459 | 1,694 | 1,364 | 3,840 | ||||||||||||
Comprehensive income, net
|
$ | 4,983 | $ | 5,050 | $ | 13,845 | $ | 13,171 |
Preferred
Stock
|
Common
Stock
|
Additional
Paid-In
Capital
|
Retained
Earnings
|
Accumulated Other
Comprehensive
Income, Net
|
Total
Shareholders’
Equity
|
|||||||||||||||||||
Balance December 31, 2011
|
$ | 10 | $ | 3,091 | $ | 13,438 | $ | 76,167 | $ | 3,384 | $ | 96,090 | ||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||
Net income
|
— | — | — | 12,494 | — | 12,494 | ||||||||||||||||||
Other comprehensive income, net
|
— | — | — | — | 1,351 | 1,351 | ||||||||||||||||||
Comprehensive income
|
— | — | — | — | — | 13,845 | ||||||||||||||||||
Stock options exercised
|
— | 36 | 763 | — | — | 799 | ||||||||||||||||||
Share-based compensation
|
— | — | 365 | — | — | 365 | ||||||||||||||||||
Restricted stock vested
|
— | 3 | (3 | ) | — | — | — | |||||||||||||||||
Preferred stock redemption
|
(10 | ) | — | (9,990 | ) | — | — | (10,000 | ) | |||||||||||||||
Accretion of preferred stock discount
|
— | — | 172 | (172 | ) | — | — | |||||||||||||||||
Common stock issued
|
— | 4 | 116 | — | — | 120 | ||||||||||||||||||
Cash dividends paid – common stock ($0.79 per share)
|
— | — | — | (2,539 | ) | — | (2,539 | ) | ||||||||||||||||
Cash dividends paid – preferred stock (5% per annum)
|
— | — | — | (203 | ) | — | (203 | ) | ||||||||||||||||
Balance September 30, 2012
|
$ | — | $ | 3,134 | $ | 4,861 | $ | 85,747 | $ | 4,735 | $ | 98,477 |
Preferred
Stock
|
Common
Stock
|
Additional
Paid-In
Capital
|
Retained
Earnings
|
Accumulated Other
Comprehensive
Income, Net
|
Total
Shareholders’
Equity
|
|||||||||||||||||||
Balance December 31, 2010
|
$ | 20 | $ | 3,032 | $ | 22,112 | $ | 67,542 | $ | 71 | $ | 92,777 | ||||||||||||
Comprehensive income:
|
||||||||||||||||||||||||
Net income
|
— | — | — | 9,565 | — | 9,565 | ||||||||||||||||||
Other comprehensive income, net
|
— | — | — | — | 3,606 | 3,606 | ||||||||||||||||||
Comprehensive income
|
— | — | — | — | — | 13,171 | ||||||||||||||||||
Stock options exercised
|
— | 8 | 134 | — | — | 142 | ||||||||||||||||||
Share-based compensation
|
— | — | 251 | — | — | 251 | ||||||||||||||||||
Restricted stock vested
|
— | 5 | (5 | ) | — | — | — | |||||||||||||||||
Preferred stock redemption
|
(10 | ) | — | (9,990 | ) | — | — | (10,000 | ) | |||||||||||||||
Accretion of preferred stock discount
|
— | — | 311 | (311 | ) | — | — | |||||||||||||||||
Common stock issued
|
— | 2 | 1 | — | — | 3 | ||||||||||||||||||
Cash dividends paid – common stock ($0.75 per share)
|
— | — | — | (2,347 | ) | — | (2,347 | ) | ||||||||||||||||
Cash dividends paid – preferred stock (5% per annum)
|
— | — | — | (725 | ) | — | (725 | ) | ||||||||||||||||
Balance September 30, 2011
|
$ | 10 | $ | 3,047 | $ | 12,814 | $ | 73,724 | $ | 3,677 | $ | 93,272 |
Nine Months Ended September 30,
|
||||||||
2012
|
2011
|
|||||||
Operating activities:
|
||||||||
Net income
|
$ | 12,494 | $ | 9,565 | ||||
Adjustments to reconcile net income to net cash provided by operating activities:
|
||||||||
Depreciation
|
1,690 | 1,553 | ||||||
Provision for loan losses
|
8,550 | 10,285 | ||||||
Provision for indemnifications
|
955 | 552 | ||||||
Provision for other real estate owned losses
|
800 | 711 | ||||||
Share-based compensation
|
365 | 251 | ||||||
Accretion of discounts and amortization of premiums on securities, net
|
548 | 581 | ||||||
Net realized gain on calls of securities
|
(11 | ) | (1 | ) | ||||
Realized gain on sales of other real estate owned
|
(54 | ) | (87 | ) | ||||
Proceeds from sales of loans held for sale
|
611,449 | 458,486 | ||||||
Origination of loans held for sale
|
(619,459 | ) | (427,710 | ) | ||||
Change in other assets and liabilities:
|
||||||||
Accrued interest receivable
|
(352 | ) | (77 | ) | ||||
Other assets
|
(898 | ) | (232 | ) | ||||
Accrued interest payable
|
(190 | ) | (40 | ) | ||||
Other liabilities
|
2,896 | (4,143 | ) | |||||
Net cash provided by operating activities
|
18,783 | 49,694 | ||||||
Investing activities:
|
||||||||
Proceeds from maturities, calls and sales of securities available for sale
|
28,334 | 21,768 | ||||||
Purchases of securities available for sale
|
(22,733 | ) | (27,958 | ) | ||||
Redemption of Federal Home Loan Bank stock
|
23 | 89 | ||||||
Net increase in customer loans
|
(38,355 | ) | (30,501 | ) | ||||
Other real estate owned improvements
|
(205 | ) | -- | |||||
Proceeds from sales of other real estate owned
|
1,450 | 7,851 | ||||||
Purchases of corporate premises and equipment, net
|
(855 | ) | (1,578 | ) | ||||
Net cash used in investing activities
|
(32,341 | ) | (30,329 | ) | ||||
Financing activities:
|
||||||||
Net increase in demand, interest-bearing demand and savings deposits
|
33,139 | 9,674 | ||||||
Net (decrease) increase in time deposits
|
(15,343 | ) | 2,558 | |||||
Net increase (decrease) in borrowings
|
9,827 | (4,716 | ) | |||||
Issuance of common stock
|
919 | 145 | ||||||
Redemption of preferred stock
|
(10,000 | ) | (10,000 | ) | ||||
Cash dividends
|
(2,742 | ) | (3,072 | ) | ||||
Net cash provided by (used in) financing activities
|
15,800 | (5,411 | ) | |||||
Net increase in cash and cash equivalents
|
2,242 | 13,954 | ||||||
Cash and cash equivalents at beginning of period
|
11,507 | 9,680 | ||||||
Cash and cash equivalents at end of period
|
$ | 13,749 | $ | 23,634 | ||||
Supplemental disclosure
|
||||||||
Interest paid
|
$ | 8,036 | $ | 9,003 | ||||
Income taxes paid
|
6,536 | 5,658 | ||||||
Supplemental disclosure of noncash investing and financing activities | ||||||||
Unrealized gains on securities available for sale
|
$ | 2,099 | $ | 5,908 | ||||
Loans transferred to other real estate owned
|
553 | 4,039 | ||||||
Pension adjustment
|
27 | 16 | ||||||
Unrealized loss on cash flow hedging instrument
|
(51 | ) | (398 | ) |
Shares
|
Weighted-
Average
Grant Date
Fair Value
|
|||||||
Unvested, January 1, 2012
|
87,125 | $ | 22.59 | |||||
Granted
|
11,775 | $ | 29.81 | |||||
Vested
|
(3,650 | ) | $ | 19.82 | ||||
Cancelled
|
(2,050 | ) | $ | 22.70 | ||||
Unvested, September 30, 2012
|
93,200 | $ | 23.60 |
Shares
|
Exercise
Price*
|
Remaining
Contractual
Life
(in years)*
|
Intrinsic
Value of
Unexercised
In-The
Money
Options
(in 000’s)
|
|||||||||||||
Options outstanding at January 1, 2012
|
325,067 | $ | 36.68 | 3.0 | ||||||||||||
Exercised
|
(35,235 | ) | 22.69 | |||||||||||||
Options outstanding and exercisable at September 30, 2012
|
289,832 | $ | 38.38 | 2.5 | $ | 454 |
*
|
Weighted average
|
September 30, 2012
|
||||||||||||||||
(Dollars in thousands)
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair Value
|
||||||||||||
U.S. government agencies and corporations
|
$ | 12,713 | $ | 22 | $ | (5 | ) | $ | 12,730 | |||||||
Mortgage-backed securities
|
2,385 | 79 | — | 2,464 | ||||||||||||
Obligations of states and political subdivisions
|
116,313 | 9,114 | (53 | ) | 125,374 | |||||||||||
Preferred stock
|
27 | 15 | (2 | ) | 40 | |||||||||||
$ | 131,438 | $ | 9,230 | $ | (60 | ) | $ | 140,608 |
December 31, 2011
|
||||||||||||||||
(Dollars in thousands)
|
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair Value
|
||||||||||||
U.S. government agencies and corporations
|
$ | 15,248 | $ | 39 | $ | (4 | ) | $ | 15,283 | |||||||
Mortgage-backed securities
|
2,135 | 81 | — | 2,216 | ||||||||||||
Obligations of states and political subdivisions
|
120,165 | 6,998 | (84 | ) | 127,079 | |||||||||||
Preferred stock
|
27 | 41 | — | 68 | ||||||||||||
$ | 137,575 | $ | 7,159 | $ | (88 | ) | $ | 144,646 |
September 30, 2012
|
||||||||
(Dollars in thousands)
|
Amortized
Cost
|
Estimated
Fair Value
|
||||||
Due in one year or less
|
$ | 23,396 | $ | 23,573 | ||||
Due after one year through five years
|
38,985 | 40,971 | ||||||
Due after five years through ten years
|
45,386 | 49,685 | ||||||
Due after ten years
|
23,644 | 26,339 | ||||||
Preferred stock
|
27 | 40 | ||||||
$ | 131,438 | $ | 140,608 |
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
(Dollars in thousands)
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
U.S. government agencies and corporations
|
$ | 3,320 | $ | 5 | $ | — | $ | — | $ | 3,320 | $ | 5 | ||||||||||||
Obligations of states and political subdivisions
|
4,071 | 51 | 450 | 2 | 4,521 | 53 | ||||||||||||||||||
Subtotal – debt securities
|
7,391 | 56 | 450 | 2 | 7,841 | 58 | ||||||||||||||||||
Preferred stock
|
10 | 2 | — | — | 10 | 2 | ||||||||||||||||||
Total temporarily impaired securities
|
$ | 7,401 | $ | 58 | $ | 450 | $ | 2 | $ | 7,851 | $ | 60 |
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
(Dollars in thousands)
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
U.S. government agencies and corporations
|
$ | 2,064 | $ | 4 | $ | — | $ | — | $ | 2,064 | $ | 4 | ||||||||||||
Obligations of states and political subdivisions
|
3,305 | 35 | 1,328 | 49 | 4,633 | 84 | ||||||||||||||||||
Total temporarily impaired securities
|
$ | 5,369 | $ | 39 | $ | 1,328 | $ | 49 | $ | 6,697 | $ | 88 |
(Dollars in thousands)
|
September 30,
2012
|
December 31,
2011
|
||||||
Real estate – residential mortgage
|
$ | 148,934 | $ | 147,135 | ||||
Real estate – construction
1
|
4,628 | 5,737 | ||||||
Commercial, financial and agricultural
2
|
216,770 | 212,235 | ||||||
Equity lines
|
33,787 | 33,192 | ||||||
Consumer
|
6,187 | 6,057 | ||||||
Consumer finance
|
270,920 | 246,305 | ||||||
681,226 | 650,661 | |||||||
Less allowance for loan losses
|
(34,990 | ) | (33,677 | ) | ||||
Loans, net
|
$ | 646,236 | $ | 616,984 |
1
|
Includes the Corporation’s real estate construction lending and consumer real estate lot lending.
|
2
|
Includes the Corporation’s commercial real estate lending, land acquisition and development lending, builder line lending and commercial business lending.
|
(Dollars in thousands)
|
September 30,
2012
|
December 31,
2011
|
||||||
Real estate – residential mortgage
|
$ | 1,101 | $ | 2,440 | ||||
Real estate – construction:
|
||||||||
Construction lending
|
— | — | ||||||
Consumer lot lending
|
— | — | ||||||
Commercial, financial and agricultural:
|
||||||||
Commercial real estate lending
|
4,561 | 5,093 | ||||||
Land acquisition and development lending
|
7,460 | — | ||||||
Builder line lending
|
527 | 2,303 | ||||||
Commercial business lending
|
736 | 673 | ||||||
Equity lines
|
48 | 123 | ||||||
Consumer
|
375 | — | ||||||
Consumer finance
|
631 | 381 | ||||||
Total loans on nonaccrual status
|
$ | 15,439 | $ | 11,013 |
(Dollars in thousands)
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
90+ Days Past
Due
|
Total Past
Due
|
Current
|
Total Loans
|
90+ Days
Past Due and
Accruing
|
|||||||||||||||||||||
Real estate – residential mortgage
|
$ | 958 | $ | 1,149 | $ | 449 | $ | 2,556 | $ | 146,378 | $ | 148,934 | $ | 100 | ||||||||||||||
Real estate – construction:
|
||||||||||||||||||||||||||||
Construction lending
|
— | — | — | — | 3,249 | 3,249 | — | |||||||||||||||||||||
Consumer lot lending
|
— | — | — | — | 1,379 | 1,379 | — | |||||||||||||||||||||
Commercial, financial and agricultural:
|
||||||||||||||||||||||||||||
Commercial real estate lending
|
476 | 347 | 325 | 1,148 | 121,943 | 123,091 | 237 | |||||||||||||||||||||
Land acquisition and development lending
|
1,844 | — | 2,031 | 3,875 | 33,532 | 37,407 | — | |||||||||||||||||||||
Builder line lending
|
— | — | — | — | 16,035 | 16,035 | — | |||||||||||||||||||||
Commercial business lending
|
202 | 40 | — | 242 | 39,995 | 40,237 | — | |||||||||||||||||||||
Equity lines
|
116 | 92 | — | 208 | 33,579 | 33,787 | — | |||||||||||||||||||||
Consumer
|
4 | — | 377 | 381 | 5,806 | 6,187 | 1 | |||||||||||||||||||||
Consumer finance
|
7,048 | 1,667 | 631 | 9,346 | 261,574 | 270,920 | — | |||||||||||||||||||||
Total
|
$ | 10,648 | $ | 3,295 | $ | 3,813 | $ | 17,756 | $ | 663,470 | $ | 681,226 | $ | 338 |
(Dollars in thousands)
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
90+ Days Past
Due
|
Total Past
Due
|
Current
|
Total Loans
|
90+ Days
Past Due and
Accruing
|
|||||||||||||||||||||
Real estate – residential mortgage
|
$ | 1,270 | $ | 1,445 | $ | 533 | $ | 3,248 | $ | 143,887 | $ | 147,135 | $ | 65 | ||||||||||||||
Real estate – construction:
|
||||||||||||||||||||||||||||
Construction lending
|
— | — | — | — | 5,084 | 5,084 | — | |||||||||||||||||||||
Consumer lot lending
|
— | — | — | — | 653 | 653 | — | |||||||||||||||||||||
Commercial, financial and agricultural:
|
||||||||||||||||||||||||||||
Commercial real estate lending
|
986 | 1,311 | — | 2,297 | 114,475 | 116,772 | — | |||||||||||||||||||||
Land acquisition and development lending
|
— | — | — | — | 32,645 | 32,645 | — | |||||||||||||||||||||
Builder line lending
|
— | — | — | — | 17,637 | 17,637 | — | |||||||||||||||||||||
Commercial business lending
|
480 | — | — | 480 | 44,701 | 45,181 | — | |||||||||||||||||||||
Equity lines
|
69 | 90 | 33 | 192 | 33,000 | 33,192 | — | |||||||||||||||||||||
Consumer
|
13 | — | — | 13 | 6,044 | 6,057 | 3 | |||||||||||||||||||||
Consumer finance
|
5,327 | 1,041 | 381 | 6,749 | 239,556 | 246,305 | — | |||||||||||||||||||||
Total
|
$ | 8,145 | $ | 3,887 | $ | 947 | $ | 12,979 | $ | 637,682 | $ | 650,661 | $ | 68 |
(Dollars in thousands)
|
Recorded
Investment in
Loans
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Balance-Impaired
Loans
|
Interest
Income
Recognized
|
|||||||||||||||
Real estate – residential mortgage
|
$ | 2,249 | $ | 2,294 | $ | 438 | $ | 2,278 | $ | 30 | ||||||||||
Real estate – construction:
|
||||||||||||||||||||
Construction lending
|
— | — | — | — | — | |||||||||||||||
Consumer lot lending
|
— | — | — | — | — | |||||||||||||||
Commercial, financial and agricultural:
|
||||||||||||||||||||
Commercial real estate lending
|
8,710 | 8,982 | 1,737 | 9,159 | 62 | |||||||||||||||
Land acquisition and development lending
|
7,460 | 7,860 | 1,732 | 8,176 | 59 | |||||||||||||||
Builder line lending
|
511 | 1,411 | — | 1,589 | — | |||||||||||||||
Commercial business lending
|
627 | 631 | 55 | 638 | 3 | |||||||||||||||
Equity lines
|
— | — | — | — | — | |||||||||||||||
Consumer
|
323 | 323 | 48 | 324 | 4 | |||||||||||||||
Total
|
$ | 19,880 | $ | 21,501 | $ | 4,010 | $ | 22,164 | $ | 158 |
(Dollars in thousands)
|
Recorded
Investment in
Loans
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Balance Impaired
Loans
|
Interest
Income
Recognized
|
|||||||||||||||
Real estate – residential mortgage
|
$ | 3,482 | $ | 3,698 | $ | 657 | $ | 3,723 | $ | 137 | ||||||||||
Real estate – construction:
|
||||||||||||||||||||
Construction lending
|
— | — | — | — | — | |||||||||||||||
Consumer lot lending
|
— | — | — | — | — | |||||||||||||||
Commercial, financial and agricultural:
|
||||||||||||||||||||
Commercial real estate lending
|
5,861 | 5,957 | 1,464 | 6,195 | 102 | |||||||||||||||
Land acquisition and development lending
|
5,490 | 5,814 | 1,331 | 6,116 | 372 | |||||||||||||||
Builder line lending
|
2,285 | 2,285 | 318 | 2,397 | — | |||||||||||||||
Commercial business lending
|
652 | 654 | 161 | 663 | 6 | |||||||||||||||
Equity lines
|
— | — | — | — | — | |||||||||||||||
Consumer
|
324 | 324 | 49 | 324 | 14 | |||||||||||||||
Total
|
$ | 18,094 | $ | 18,732 | $ | 3,980 | $ | 19,418 | $ | 631 |
Three Months
Ended September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Real estate-residential mortgage-interest reduction
|
$ | — | $ | 86 | $ | 122 | $ | 629 | ||||||||
Real estate-residential mortgage-interest rate concession
|
— | 285 | — | 306 | ||||||||||||
Commercial, financial and agricultural:
|
||||||||||||||||
Commercial real estate lending – interest reduction
|
— | — | — | 176 | ||||||||||||
Commercial real estate lending – interest rate concession
|
3,853 | 3,559 | 4,226 | 3,922 | ||||||||||||
Builder line lending-interest rate concession
|
— | — | — | 2,285 | ||||||||||||
Commercial business lending-interest rate concession
|
— | 99 | — | 99 | ||||||||||||
Consumer-interest reduction
|
— | — | 108 | — | ||||||||||||
Total
|
$ | 3,853 | $ | 4,029 | $ | 4,456 | $ | 7,417 |
Three Months
Ended September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Real estate-residential mortgage
|
$ | 83 | $ | — | $ | 83 | $ | 153 | ||||||||
Commercial, financial and agricultural:
|
||||||||||||||||
Commercial real estate lending
|
— | — | 363 | — | ||||||||||||
Builder line lending
|
— | — | 88 | — | ||||||||||||
Consumer
|
— | — | — | 5 | ||||||||||||
Total
|
$ | 83 | $ | — | $ | 534 | $ | 158 |
(Dollars in thousands)
|
Real Estate
Residential
Mortgage
|
Real Estate
Construction
|
Commercial,
Financial and
Agricultural
|
Equity Lines
|
Consumer
|
Consumer
Finance
|
Total
|
|||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Balance at December 31, 2011
|
$ | 2,379 | $ | 480 | $ | 10,040 | $ | 912 | $ | 319 | $ | 19,547 | $ | 33,677 | ||||||||||||||
Provision charged to operations
|
714 | (94 | ) | 1,219 | 130 | 116 | 6,465 | 8,550 | ||||||||||||||||||||
Loans charged off
|
(780 | ) | — | (1,874 | ) | (120 | ) | (245 | ) | (6,731 | ) | (9,750 | ) | |||||||||||||||
Recoveries of loans previously charged off
|
27 | — | 120 | 79 | 155 | 2,132 | 2,513 | |||||||||||||||||||||
Balance at September 30, 2012
|
$ | 2,340 | $ | 386 | $ | 9,505 | $ | 1,001 | $ | 345 | $ | 21,413 | $ | 34,990 |
(Dollars in thousands)
|
Real Estate
Residential
Mortgage
|
Real Estate
Construction
|
Commercial,
Financial and
Agricultural
|
Equity Lines
|
Consumer
|
Consumer
Finance
|
Total
|
|||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Balance December 31, 2010
|
$ | 1,442 | $ | 581 | $ | 8,688 | $ | 380 | $ | 307 | $ | 17,442 | $ | 28,840 | ||||||||||||||
Provision charged to operations
|
1,446 | 153 | 2,508 | 539 | 139 | 5,500 | 10,285 | |||||||||||||||||||||
Loans charged off
|
(648 | ) | — | (2,541 | ) | (9 | ) | (247 | ) | (5,210 | ) | (8,655 | ) | |||||||||||||||
Recoveries of loans previously charged off
|
90 | — | 149 | — | 71 | 1,810 | 2,120 | |||||||||||||||||||||
Balance September 30, 2011
|
$ | 2,330 | $ | 734 | $ | 8,804 | $ | 910 | $ | 270 | $ | 19,542 | $ | 32,590 |
(Dollars in thousands)
|
Real Estate
Residential
Mortgage
|
Real Estate
Construction
|
Commercial,
Financial and
Agricultural
|
Equity Lines
|
Consumer
|
Consumer
Finance
|
Total
|
|||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Balance at September 30, 2012
|
$ | 2,340 | $ | 386 | $ | 9,505 | $ | 1,001 | $ | 345 | $ | 21,413 | $ | 34,990 | ||||||||||||||
Ending balance: individually evaluated for impairment
|
$ | 438 | $ | — | $ | 3,524 | $ | — | $ | 48 | $ | — | $ | 4,010 | ||||||||||||||
Ending balance: collectively evaluated for impairment
|
$ | 1,902 | $ | 386 | $ | 5,981 | $ | 1,001 | $ | 297 | $ | 21,413 | $ | 30,980 | ||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Balance September 30, 2012
|
$ | 148,934 | $ | 4,628 | $ | 216,770 | $ | 33,787 | $ | 6,187 | $ | 270,920 | $ | 681,226 | ||||||||||||||
Ending balance: individually evaluated for impairment
|
$ | 2,249 | $ | — | $ | 17,308 | $ | — | $ | 323 | $ | — | $ | 19,880 | ||||||||||||||
Ending balance: collectively evaluated for impairment
|
$ | 146,685 | $ | 4,628 | $ | 199,462 | $ | 33,787 | $ | 5,864 | $ | 270,920 | $ | 661,346 |
(Dollars in thousands)
|
Real Estate
Residential
Mortgage
|
Real Estate
Construction
|
Commercial,
Financial and
Agricultural
|
Equity Lines
|
Consumer
|
Consumer
Finance
|
Total
|
|||||||||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||||||||
Balance at December 31, 2011
|
$ | 2,379 | $ | 480 | $ | 10,040 | $ | 912 | $ | 319 | $ | 19,547 | $ | 33,677 | ||||||||||||||
Ending balance: individually evaluated for
impairment
|
$ | 657 | $ | — | $ | 3,274 | $ | — | $ | 49 | $ | — | $ | 3,980 | ||||||||||||||
Ending balance: collectively evaluated for
impairment
|
$ | 1,722 | $ | 480 | $ | 6,766 | $ | 912 | $ | 270 | $ | 19,547 | $ | 29,697 | ||||||||||||||
Loans:
|
||||||||||||||||||||||||||||
Balance at December 31, 2011
|
$ | 147,135 | $ | 5,737 | $ | 212,235 | $ | 33,192 | $ | 6,057 | $ | 246,305 | $ | 650,661 | ||||||||||||||
Ending balance: individually evaluated for
impairment
|
$ | 3,482 | $ | — | $ | 14,288 | $ | — | $ | 324 | $ | — | $ | 18,094 | ||||||||||||||
Ending balance: collectively evaluated for
impairment
|
$ | 143,653 | $ | 5,737 | $ | 197,947 | $ | 33,192 | $ | 5,733 | $ | 246,305 | $ | 632,567 |
(Dollars in thousands)
|
Pass
|
Special
Mention
|
Substandard
|
Substandard
Nonaccrual
|
Total
1
|
|||||||||||||||
Real estate – residential mortgage
|
$ | 143,871 | $ | 1,131 | $ | 2,831 | $ | 1,101 | $ | 148,934 | ||||||||||
Real estate – construction:
|
||||||||||||||||||||
Construction lending
|
382 | — | 2,867 | — | 3,249 | |||||||||||||||
Consumer lot lending
|
1,379 | — | — | — | 1,379 | |||||||||||||||
Commercial, financial and agricultural:
|
||||||||||||||||||||
Commercial real estate lending
|
105,228 | 2,430 | 10,872 | 4,561 | 123,091 | |||||||||||||||
Land acquisition and development lending
|
20,211 | 9,221 | 515 | 7,460 | 37,407 | |||||||||||||||
Builder line lending
|
12,821 | 1,542 | 1,145 | 527 | 16,035 | |||||||||||||||
Commercial business lending
|
36,875 | 1,816 | 810 | 736 | 40,237 | |||||||||||||||
Equity lines
|
31,578 | 1,322 | 839 | 48 | 33,787 | |||||||||||||||
Consumer
|
5,443 | — | 369 | 375 | 6,187 | |||||||||||||||
$ | 357,788 | $ | 17,462 | $ | 20,248 | $ | 14,808 | $ | 410,306 |
(Dollars in thousands)
|
Performing
|
Non-Performing
|
Total
|
|||||||||
Consumer finance
|
$ | 270,289 | $ | 631 | $ | 270,920 |
(Dollars in thousands)
|
Pass
|
Special
Mention
|
Substandard
|
Substandard
Nonaccrual
|
Total
1
|
|||||||||||||||
Real estate – residential mortgage
|
$ | 140,304 | $ | 1,261 | $ | 3,130 | $ | 2,440 | $ | 147,135 | ||||||||||
Real estate – construction:
|
||||||||||||||||||||
Construction lending
|
2,214 | — | 2,870 | — | 5,084 | |||||||||||||||
Consumer lot lending
|
653 | — | — | — | 653 | |||||||||||||||
Commercial, financial and agricultural:
|
||||||||||||||||||||
Commercial real estate lending
|
96,773 | 5,413 | 9,493 | 5,093 | 116,772 | |||||||||||||||
Land acquisition and development lending
|
13,605 | 9,939 | 9,101 | — | 32,645 | |||||||||||||||
Builder line lending
|
12,480 | 1,434 | 1,420 | 2,303 | 17,637 | |||||||||||||||
Commercial business lending
|
41,590 | 2,001 | 917 | 673 | 45,181 | |||||||||||||||
Equity lines
|
31,935 | 298 | 836 | 123 | 33,192 | |||||||||||||||
Consumer
|
5,271 | 10 | 776 | — | 6,057 | |||||||||||||||
$ | 344,825 | $ | 20,356 | $ | 28,543 | $ | 10,632 | $ | 404,356 |
(Dollars in thousands)
|
Performing
|
Non-Performing
|
Total
|
|||||||||
Consumer finance
|
$ | 245,924 | $ | 381 | $ | 246,305 |
1
|
At December 31, 2011, the Corporation did not have any loans classified as Doubtful or Loss.
|
(Dollars in thousands)
|
September 30,
|
|||||||
2012
|
2011
|
|||||||
Net unrealized gains on securities
|
$ | 5,960 | $ | 4,341 | ||||
Net unrecognized loss on cash flow hedges
|
(346 | ) | (336 | ) | ||||
Net unrecognized losses on defined benefit pension plan
|
(879 | ) | (328 | ) | ||||
Total cumulative other comprehensive income
|
$ | 4,735 | $ | 3,677 |
(Dollars in thousands)
|
Unrealized
Loss on Cash
Flow Hedging
Instruments
|
Unrealized
Holding Gains
on Securities
|
Defined
Benefit
Pension Plan
Assets and
Benefit
Obligations
|
Total
|
||||||||||||
Balance December 31, 2011
|
$ | (314 | ) | $ | 4,596 | $ | (898 | ) | $ | 3,384 | ||||||
Net change for the nine months ended September 30, 2012
|
(32 | ) | 1,364 | 19 | 1,351 | |||||||||||
Balance at September 30, 2012
|
$ | (346 | ) | $ | 5,960 | $ | (879 | ) | $ | 4,735 |
(Dollars in thousands)
|
Unrealized Loss on Cash Flow Hedging Instruments
|
Unrealized Holding Gains on Securities
|
Defined Benefit Pension Plan Assets and Benefit Obligations
|
Total
|
||||||||||||
Balance December 31, 2010
|
$ | (91 | ) | $ | 501 | $ | (339 | ) | $ | 71 | ||||||
Net change for the nine months ended September 30, 2011
|
(245 | ) | 3,840 | 11 | 3,606 | |||||||||||
Balance at September 30, 2011
|
$ | (336 | ) | $ | 4,341 | $ | (328 | ) | $ | 3,677 |
(Dollars in thousands)
|
Nine Months Ended September 30, 2012
|
|||||||||||
Pre-Tax
|
Tax Expense
(Benefit)
|
Net-of-Tax
|
||||||||||
Defined benefit pension plan:
|
||||||||||||
Net loss
|
$ | 80 | $ | 28 | $ | 52 | ||||||
Amortization of prior service costs
|
(51 | ) | (18 | ) | (33 | ) | ||||||
Defined benefit pension plan assets and benefit obligations, net
|
29 | 10 | 19 | |||||||||
Unrealized loss on cash flow hedging instruments
|
(51 | ) | (19 | ) | (32 | ) | ||||||
Unrealized holding gains on securities
|
2,099 | 735 | 1,364 | |||||||||
Total increase in other comprehensive income
|
$ | 2,077 | $ | 726 | $ | 1,351 |
(Dollars in thousands)
|
Nine Months Ended September 30, 2011
|
|||||||||||
Pre-Tax
|
Tax Expense
(Benefit)
|
Net-of-Tax
|
||||||||||
Defined benefit pension plan:
|
||||||||||||
Net loss
|
$ | 71 | $ | 25 | $ | 46 | ||||||
Amortization of prior service costs
|
(51 | ) | (18 | ) | (33 | ) | ||||||
Amortization of net obligation at transition
|
(3 | ) | (1 | ) | (2 | ) | ||||||
Defined benefit pension plan assets and benefit obligations, net
|
17 | 6 | 11 | |||||||||
Unrealized loss on cash flow hedging instruments
|
(399 | ) | (154 | ) | (245 | ) | ||||||
Unrealized holding gains on securities
|
5,909 | 2,069 | 3,840 | |||||||||
Total increase in other comprehensive income
|
$ | 5,527 | $ | 1,921 | $ | 3,606 |
(Dollars in thousands)
|
Three Months Ended September 30,
|
|||||||
2012
|
2011
|
|||||||
Net income
|
$ | 4,533 | $ | 3,513 | ||||
Accumulated dividends on Series A Preferred Stock
|
— | (225 | ) | |||||
Accretion of Series A Preferred Stock discount
|
— | (233 | ) | |||||
Net income available to common shareholders
|
$ | 4,533 | $ | 3,055 | ||||
Weighted average number of common shares used in earnings per common share – basic
|
3,220,906 | 3,141,926 | ||||||
Effect of dilutive securities:
|
||||||||
Stock option awards and Warrant
|
112,064 | 32,443 | ||||||
Weighted average number of common shares used in earnings per common share – assuming dilution
|
3,332,970 | 3,174,369 |
(Dollars in thousands)
|
Nine Months Ended September 30,
|
|||||||
2012
|
2011
|
|||||||
Net income
|
$ | 12,494 | $ | 9,565 | ||||
Accumulated dividends on Series A Preferred Stock
|
(139 | ) | (725 | ) | ||||
Accretion of Series A Preferred Stock discount
|
(172 | ) | (312 | ) | ||||
Net income available to common shareholders
|
$ | 12,183 | $ | 8,528 | ||||
Weighted average number of common shares used in earnings per common share – basic
|
3,206,739 | 3,132,332 | ||||||
Effect of dilutive securities:
|
||||||||
Stock option awards and Warrant
|
91,291 | 34,598 | ||||||
Weighted average number of common shares used in earnings per common share – assuming dilution
|
3,298,030 | 3,166,930 |
Three Months
Ended September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Service cost
|
$ | 159 | $ | 153 | $ | 477 | $ | 459 | ||||||||
Interest cost
|
99 | 109 | 296 | 327 | ||||||||||||
Expected return on plan assets
|
(158 | ) | (145 | ) | (475 | ) | (435 | ) | ||||||||
Amortization of net obligation at transition
|
— | (1 | ) | — | (3 | ) | ||||||||||
Amortization of prior service cost
|
(17 | ) | (17 | ) | (51 | ) | (51 | ) | ||||||||
Amortization of net loss
|
26 | 16 | 80 | 48 | ||||||||||||
Net periodic benefit cost
|
$ | 109 | $ | 115 | $ | 327 | $ | 345 |
|
●
|
Level 1—Valuation is based upon quoted prices for identical instruments traded in active markets. Level 1 assets and liabilities include debt and equity securities traded in an active exchange market, as well as U.S. Treasury securities.
|
|
●
|
Level 2—Valuation is based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Valuations of other real estate owned are based upon appraisals by independent, licensed appraisers, general market conditions and recent sales of like properties.
|
|
●
|
Level 3—Valuation is determined using model-based techniques with significant assumptions not observable in the market.
|
September 30, 2012
|
||||||||||||||||
Fair Value Measurements Using
|
Assets at Fair | |||||||||||||||
(Dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Value
|
||||||||||||
Assets:
|
||||||||||||||||
Securities available for sale
|
||||||||||||||||
U.S. government agencies and corporations
|
$ | — | $ | 12,730 | $ | — | $ | 12,730 | ||||||||
Mortgage-backed securities
|
— | 2,464 | — | 2,464 | ||||||||||||
Obligations of states and political subdivisions
|
— | 125,374 | — | 125,374 | ||||||||||||
Preferred stock
|
— | 40 | — | 40 | ||||||||||||
Total securities available for sale
|
$ | — | $ | 140,608 | $ | — | $ | 140,608 | ||||||||
Liabilities:
|
||||||||||||||||
Derivative payable
|
$ | — | $ | 566 | $ | — | $ | 566 |
December 31, 2011
|
||||||||||||||||
Fair Value Measurements Using
|
Assets at Fair
|
|||||||||||||||
(Dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Value
|
||||||||||||
Assets:
|
||||||||||||||||
Securities available for sale
|
||||||||||||||||
U.S. government agencies and corporations
|
$ | — | $ | 15,283 | $ | — | $ | 15,283 | ||||||||
Mortgage-backed securities
|
— | 2,216 | — | 2,216 | ||||||||||||
Obligations of states and political subdivisions
|
— | 127,079 | — | 127,079 | ||||||||||||
Preferred stock
|
— | 68 | — | 68 | ||||||||||||
Total securities available for sale
|
$ | — | $ | 144,646 | $ | — | $ | 144,646 | ||||||||
Liabilities:
|
||||||||||||||||
Derivative payable
|
$ | — | $ | 515 | $ | — | $ | 515 |
September 30, 2012
|
||||||||||||||||
Fair Value Measurements Using
|
Assets at Fair
|
|||||||||||||||
(Dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Value
|
||||||||||||
Impaired loans, net
|
$ | — | $ | 15,870 | $ | — | $ | 15,870 | ||||||||
OREO, net
|
— | 4,621 | — | 4,621 | ||||||||||||
Total
|
$ | — | $ | 20,491 | $ | — | $ | 20,491 |
December 31, 2011
|
||||||||||||||||
Fair Value Measurements Using
|
Assets at Fair
|
|||||||||||||||
(Dollars in thousands)
|
Level 1
|
Level 2
|
Level 3
|
Value
|
||||||||||||
Impaired loans, net
|
$ | — | $ | 14,114 | $ | — | $ | 14,114 | ||||||||
OREO, net
|
— | 6,059 | — | 6,059 | ||||||||||||
Total
|
$ | — | $ | 20,173 | $ | — | $ | 20,173 |
Fair Value Measurements at September 30, 2012 Using
|
||||||||||||||||||||
Quoted
Prices in Active Markets
for
Identical Assets
|
Significant Other Observable Inputs
|
Significant Unobservable Inputs
|
||||||||||||||||||
(Dollars in thousands)
|
Carrying Value
|
Level 1
|
Level 2
|
Level 3
|
Balance
|
|||||||||||||||
Financial assets:
|
||||||||||||||||||||
Cash and short-term investments
|
$ | 13,749 | $ | 13,749 | $ | — | $ | — | $ | 13,749 | ||||||||||
Securities
|
140,608 | — | 140,608 | — | 140,608 | |||||||||||||||
Loans, net
|
646,236 | — | 657,285 | — | 657,285 | |||||||||||||||
Loans held for sale, net
|
78,072 | — | 81,077 | — | 81,077 | |||||||||||||||
Accrued interest receivable
|
5,594 | 5,594 | — | — | 5,594 | |||||||||||||||
Financial liabilities:
|
||||||||||||||||||||
Demand deposits
|
$ | 371,612 | $ | 371,612 | $ | — | $ | — | $ | 371,612 | ||||||||||
Time deposits
|
292,600 | — | 296,348 | — | 296,348 | |||||||||||||||
Borrowings
|
170,978 | — | 166,586 | — | 166,586 | |||||||||||||||
Derivative payable
|
566 | — | 566 | — | 566 | |||||||||||||||
Accrued interest payable
|
921 | 921 | — | — | 921 |
December 31, 2011
|
||||||||
Carrying
|
Estimated
|
|||||||
(Dollars in thousands)
|
Amount
|
Fair Value
|
||||||
Financial assets:
|
||||||||
Cash and short-term investments
|
$ | 11,507 | $ | 11,507 | ||||
Securities
|
144,646 | 144,646 | ||||||
Loans, net
|
616,984 | 624,219 | ||||||
Loans held for sale, net
|
70,062 | 72,859 | ||||||
Accrued interest receivable
|
5,242 | 5,242 | ||||||
Financial liabilities:
|
||||||||
Demand deposits
|
338,473 | 338,473 | ||||||
Time deposits
|
307,943 | 312,095 | ||||||
Borrowings
|
161,151 | 157,863 | ||||||
Derivative payable
|
515 | 515 | ||||||
Accrued interest payable
|
1,111 | 1,111 |
Three Months Ended September 30, 2012
|
||||||||||||||||||||||||
(Dollars in thousands)
|
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other
|
Eliminations
|
Consolidated
|
||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||
Interest income
|
$ | 8,075 | $ | 644 | $ | 12,097 | $ | — | $ | (1,311 | ) | $ | 19,505 | |||||||||||
Gains on sales of loans
|
— | 6,203 | — | — | — | 6,203 | ||||||||||||||||||
Other noninterest income
|
1,574 | 1,180 | 281 | 332 | — | 3,367 | ||||||||||||||||||
Total operating income
|
9,649 | 8,027 | 12,378 | 332 | (1,311 | ) | 29,075 | |||||||||||||||||
Expenses:
|
||||||||||||||||||||||||
Interest expense
|
1,728 | 135 | 1,608 | 251 | (1,311 | ) | 2,411 | |||||||||||||||||
Provision for loan losses
|
450 | 30 | 2,485 | — | — | 2,965 | ||||||||||||||||||
Salaries and employee benefits
|
4,006 | 4,887 | 1,926 | 182 | — | 11,001 | ||||||||||||||||||
Other noninterest expenses
|
3,052 | 1,747 | 1,084 | 103 | — | 5,986 | ||||||||||||||||||
Total operating expenses
|
9,236 | 6,799 | 7,103 | 536 | (1,311 | ) | 22,363 | |||||||||||||||||
Income (loss) before income taxes
|
413 | 1,228 | 5,275 | (204 | ) | — | 6,712 | |||||||||||||||||
Provision for (benefit from) income taxes
|
(292 | ) | 492 | 2,057 | (78 | ) | — | 2,179 | ||||||||||||||||
Net income (loss)
|
$ | 705 | $ | 736 | $ | 3,218 | $ | (126 | ) | $ | — | $ | 4,533 | |||||||||||
Total assets
|
$ | 792,494 | $ | 90,164 | $ | 272,907 | $ | 3,062 | $ | (196,808 | ) | $ | 961,819 | |||||||||||
Capital expenditures
|
$ | 120 | $ | 46 | $ | 29 | $ | — | $ | — | $ | 195 |
Three Months Ended September 30, 2011
|
||||||||||||||||||||||||
(Dollars in thousands)
|
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other
|
Eliminations
|
Consolidated
|
||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||
Interest income
|
$ | 8,270 | $ | 398 | $ | 11,391 | $ | — | $ | (1,141 | ) | $ | 18,918 | |||||||||||
Gains on sales of loans
|
— | 4,282 | — | — | — | 4,282 | ||||||||||||||||||
Other noninterest income
|
1,538 | 748 | 188 | 384 | — | 2,858 | ||||||||||||||||||
Total operating income
|
9,808 | 5,428 | 11,579 | 384 | (1,141 | ) | 26,058 | |||||||||||||||||
Expenses:
|
||||||||||||||||||||||||
Interest expense
|
2,248 | 58 | 1,508 | 257 | (1,140 | ) | 2,931 | |||||||||||||||||
Provision for loan losses
|
2,000 | 200 | 1,875 | — | — | 4,075 | ||||||||||||||||||
Salaries and employee benefits
|
3,486 | 2,595 | 1,657 | 227 | — | 7,965 | ||||||||||||||||||
Other noninterest expenses
|
3,075 | 1,779 | 1,013 | 91 | — | 5,958 | ||||||||||||||||||
Total operating expenses
|
10,809 | 4,632 | 6,053 | 575 | (1,140 | ) | 20,929 | |||||||||||||||||
Income (loss) before income taxes
|
(1,001 | ) | 796 | 5,526 | (191 | ) | (1 | ) | 5,129 | |||||||||||||||
Provision for (benefit from) income taxes
|
(784 | ) | 319 | 2,155 | (73 | ) | (1 | ) | 1,616 | |||||||||||||||
Net income (loss)
|
$ | (217 | ) | $ | 477 | $ | 3,371 | $ | (118 | ) | $ | — | $ | 3,513 | ||||||||||
Total assets
|
$ | 749,484 | $ | 46,540 | $ | 250,423 | $ | 2,798 | $ | (140,346 | ) | $ | 908,899 | |||||||||||
Capital expenditures
|
$ | 288 | $ | 12 | $ | 101 | $ | — | $ | — | $ | 401 |
Nine Months Ended September 30, 2012
|
||||||||||||||||||||||||
(Dollars in thousands)
|
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other
|
Eliminations
|
Consolidated
|
||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||
Interest income
|
$ | 24,238 | $ | 1,784 | $ | 35,131 | $ | — | $ | (3,794 | ) | $ | 57,359 | |||||||||||
Gains on sales of loans
|
— | 15,024 | — | — | — | 15,024 | ||||||||||||||||||
Other noninterest income
|
4,604 | 3,275 | 775 | 1,004 | — | 9,658 | ||||||||||||||||||
Total operating income
|
28,842 | 20,083 | 35,906 | 1,004 | (3,794 | ) | 82,041 | |||||||||||||||||
Expenses:
|
||||||||||||||||||||||||
Interest expense
|
5,806 | 354 | 4,732 | 748 | (3,794 | ) | 7,846 | |||||||||||||||||
Provision for loan losses
|
1,950 | 135 | 6,465 | — | — | 8,550 | ||||||||||||||||||
Salaries and employee benefits
|
11,754 | 12,280 | 5,648 | 657 | — | 30,339 | ||||||||||||||||||
Other noninterest expenses
|
8,823 | 4,692 | 3,058 | 359 | — | 16,932 | ||||||||||||||||||
Total operating expenses
|
28,333 | 17,461 | 19,903 | 1,764 | (3,794 | ) | 63,667 | |||||||||||||||||
Income (loss) before income taxes
|
509 | 2,622 | 16,003 | (760 | ) | — | 18,374 | |||||||||||||||||
Provision for (benefit from) income taxes
|
(1,121 | ) | 1,049 | 6,241 | (289 | ) | — | 5,880 | ||||||||||||||||
Net income (loss)
|
$ | 1,630 | $ | 1,573 | $ | 9,762 | $ | (471 | ) | $ | — | $ | 12,494 | |||||||||||
Total assets
|
$ | 792,494 | $ | 90,164 | $ | 272,907 | $ | 3,062 | $ | (196,808 | ) | $ | 961,819 | |||||||||||
Capital expenditures
|
$ | 472 | $ | 255 | $ | 128 | $ | — | $ | — | $ | 855 |
Nine Months Ended September 30, 2011
|
||||||||||||||||||||||||
(Dollars in thousands)
|
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other
|
Eliminations
|
Consolidated
|
||||||||||||||||||
Revenues:
|
||||||||||||||||||||||||
Interest income
|
$ | 24,474 | $ | 1,185 | $ | 32,477 | $ | — | $ | (3,217 | ) | $ | 54,919 | |||||||||||
Gains on sales of loans
|
— | 11,778 | — | — | — | 11,778 | ||||||||||||||||||
Other noninterest income
|
4,440 | 2,030 | 519 | 947 | — | 7,936 | ||||||||||||||||||
Total operating income
|
28,914 | 14,993 | 32,996 | 947 | (3,217 | ) | 74,633 | |||||||||||||||||
Expenses:
|
||||||||||||||||||||||||
Interest expense
|
6,925 | 170 | 4,323 | 763 | (3,218 | ) | 8,963 | |||||||||||||||||
Provision for loan losses
|
4,550 | 235 | 5,500 | — | — | 10,285 | ||||||||||||||||||
Salaries and employee benefits
|
10,972 | 8,318 | 4,986 | 611 | — | 24,887 | ||||||||||||||||||
Other noninterest expenses
|
9,215 | 4,526 | 2,644 | 328 | — | 16,713 | ||||||||||||||||||
Total operating expenses
|
31,662 | 13,249 | 17,453 | 1,702 | (3,218 | ) | 60,848 | |||||||||||||||||
Income (loss) before income taxes
|
(2,748 | ) | 1,744 | 15,543 | (755 | ) | 1 | 13,785 | ||||||||||||||||
Provision for (benefit from) income taxes
|
(2,253 | ) | 698 | 6,062 | (287 | ) | — | 4,220 | ||||||||||||||||
Net income (loss)
|
$ | (495 | ) | $ | 1,046 | $ | 9,481 | $ | (468 | ) | $ | 1 | $ | 9,565 | ||||||||||
Total assets
|
$ | 749,484 | $ | 46,540 | $ | 250,423 | $ | 2,798 | $ | (140,346 | ) | $ | 908,899 | |||||||||||
Capital expenditures
|
$ | 774 | $ | 81 | $ | 724 | $ | 3 | $ | — | $ | 1,582 |
Three Months
Ended September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Allowance, beginning of period
|
$ | 1,657 | $ | 1,536 | $ | 1,702 | $ | 1,291 | ||||||||
Provision for indemnification losses
|
500 | 146 | 955 | 552 | ||||||||||||
Payments
|
(200 | ) | (66 | ) | (700 | ) | (227 | ) | ||||||||
Allowance, end of period
|
$ | 1,957 | $ | 1,616 | $ | 1,957 | $ | 1,616 |
Three Months
Ended September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
(Dollars in thousands)
|
2012
|
2011
|
2012
|
2011
|
||||||||||||
Provision for indemnification losses
|
$ | 500 | $ | 146 | $ | 955 | $ | 552 | ||||||||
Loan and OREO expenses
|
564 | 458 | 1,219 | 1,645 | ||||||||||||
Data processing fees
|
591 | 533 | 1,650 | 1,664 | ||||||||||||
Telecommunication expenses
|
292 | 277 | 879 | 824 | ||||||||||||
FDIC expenses
|
150 | 85 | 477 | 581 | ||||||||||||
Professional fees
|
361 | 451 | 1,215 | 1,479 | ||||||||||||
All other noninterest expenses
|
1,827 | 2,364 | 5,438 | 5,187 | ||||||||||||
Total Other Noninterest Expenses
|
$ | 4,285 | $ | 4,314 | $ | 11,833 | $ | 11,932 |
|
●
|
interest rates
|
|
●
|
general business conditions, as well as conditions within the financial markets
|
|
●
|
general economic conditions, including unemployment levels
|
|
●
|
the legislative/regulatory climate, including the Dodd-Frank Act and regulations promulgated thereunder and the Consumer Financial Protection Bureau (CFPB) and the regulatory and enforcement activities of the CFPB
|
|
●
|
monetary and fiscal policies of the U.S. Government, including policies of the Treasury and the Federal Reserve Board
|
|
●
|
the value of securities held in the Corporation’s investment portfolios
|
|
●
|
the quality or composition of the loan portfolios and the value of the collateral securing those loans
|
|
●
|
the inventory level and pricing of used automobiles
|
|
●
|
the level of net charge-offs on loans and the adequacy of our allowance for loan losses
|
|
●
|
the level of indemnification losses related to mortgage loans sold
|
|
●
|
demand for loan products
|
|
●
|
deposit flows
|
|
●
|
the strength of the Corporation’s counterparties
|
|
●
|
competition from both banks and non-banks
|
|
●
|
demand for financial services in the Corporation’s market area
|
|
●
|
technology
|
|
●
|
reliance on third parties for key services
|
|
●
|
the commercial and residential real estate markets
|
|
●
|
demand in the secondary residential mortgage loan markets
|
|
●
|
the Corporation’s expansion and technology initiatives
|
|
●
|
accounting principles, policies and guidelines
|
Three Months Ended September 30,
|
||||||||||||||||||||||||
2012
|
2011
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Average
Balance
|
Income/
Expense
|
Yield/
Rate
|
Average
Balance
|
Income/
Expense
|
Yield/
Rate
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Securities:
|
||||||||||||||||||||||||
Taxable
|
$ | 19,327 | $ | 78 | 1.61 | % | $ | 18,842 | $ | 78 | 1.63 | % | ||||||||||||
Tax-exempt
|
116,333 | 1,729 | 5.95 | 120,482 | 1,852 | 6.26 | ||||||||||||||||||
Total securities
|
135,660 | 1,807 | 5.33 | 139,324 | 1,930 | 5.54 | ||||||||||||||||||
Loans, net
|
747,239 | 18,297 | 9.74 | 689,193 | 17,611 | 10.14 | ||||||||||||||||||
Interest-bearing deposits in other banks and Federal funds sold
|
5,351 | 2 | 0.15 | 12,486 | 7 | 0.20 | ||||||||||||||||||
Total earning assets
|
888,250 | 20,106 | 9.01 | 841,003 | 19,548 | 9.23 | ||||||||||||||||||
Allowance for loan losses
|
(35,829 | ) | (31,012 | ) | ||||||||||||||||||||
Total non-earning assets
|
93,482 | 94,830 | ||||||||||||||||||||||
Total assets
|
$ | 945,903 | $ | 904,821 | ||||||||||||||||||||
Liabilities and Shareholders’ Equity
|
||||||||||||||||||||||||
Time and savings deposits:
|
||||||||||||||||||||||||
Interest-bearing deposits
|
$ | 102,985 | $ | 78 | 0.30 | % | $ | 105,518 | $ | 109 | 0.41 | % | ||||||||||||
Money market deposit accounts
|
104,098 | 94 | 0.36 | 81,556 | 126 | 0.62 | ||||||||||||||||||
Savings accounts
|
45,921 | 12 | 0.10 | 41,986 | 12 | 0.11 | ||||||||||||||||||
Certificates of deposit, $100 or more
|
130,884 | 452 | 1.37 | 137,695 | 677 | 1.95 | ||||||||||||||||||
Other certificates of deposit
|
162,018 | 565 | 1.39 | 169,057 | 785 | 1.84 | ||||||||||||||||||
Total time and savings deposits
|
545,906 | 1,201 | 0.87 | 535,812 | 1,709 | 1.27 | ||||||||||||||||||
Borrowings
|
168,287 | 1,210 | 2.82 | 159,743 | 1,222 | 3.06 | ||||||||||||||||||
Total interest-bearing liabilities
|
714,193 | 2,411 | 1.33 | 695,555 | 2,931 | 1.68 | ||||||||||||||||||
Demand deposits
|
109,459 | 95,691 | ||||||||||||||||||||||
Other liabilities
|
25,808 | 19,580 | ||||||||||||||||||||||
Total liabilities
|
849,460 | 810,826 | ||||||||||||||||||||||
Shareholders’ equity
|
96,443 | 93,995 | ||||||||||||||||||||||
Total liabilities and shareholders’ equity
|
$ | 945,903 | $ | 904,821 | ||||||||||||||||||||
Net interest income
|
$ | 17,695 | $ | 16,617 | ||||||||||||||||||||
Interest rate spread
|
7.68 | % | 7.55 | % | ||||||||||||||||||||
Interest expense to average earning assets (annualized)
|
1.07 | % | 1.39 | % | ||||||||||||||||||||
Net interest margin (annualized)
|
7.94 | % | 7.84 | % |
Nine Months Ended September 30,
|
||||||||||||||||||||||||
2012
|
2011
|
|||||||||||||||||||||||
(Dollars in thousands)
|
Average
Balance
|
Income/
Expense
|
Yield/
Rate
|
Average
Balance
|
Income/
Expense
|
Yield/
Rate
|
||||||||||||||||||
Assets
|
||||||||||||||||||||||||
Securities:
|
||||||||||||||||||||||||
Taxable
|
$ | 20,197 | $ | 246 | 1.62 | % | $ | 19,819 | $ | 240 | 1.61 | % | ||||||||||||
Tax-exempt
|
117,856 | 5,324 | 6.02 | 118,262 | 5,517 | 6.26 | ||||||||||||||||||
Total securities
|
138,053 | 5,570 | 5.38 | 138,081 | 5,757 | 5.56 | ||||||||||||||||||
Loans, net
|
726,599 | 53,624 | 9.86 | 677,154 | 51,029 | 10.07 | ||||||||||||||||||
Interest-bearing deposits in other banks and Federal funds sold
|
10,413 | 15 | 0.19 | 21,295 | 38 | 0.23 | ||||||||||||||||||
Total earning assets
|
875,065 | 59,209 | 9.04 | 836,530 | 56,824 | 9.07 | ||||||||||||||||||
Allowance for loan losses
|
(35,045 | ) | (29,815 | ) | ||||||||||||||||||||
Total non-earning assets
|
92,709 | 95,832 | ||||||||||||||||||||||
Total assets
|
$ | 932,729 | $ | 902,547 | ||||||||||||||||||||
Liabilities and Shareholders’ Equity
|
||||||||||||||||||||||||
Time and savings deposits:
|
||||||||||||||||||||||||
Interest-bearing deposits
|
$ | 108,278 | $ | 317 | 0.39 | % | $ | 110,118 | $ | 430 | 0.52 | % | ||||||||||||
Money market deposit accounts
|
94,564 | 284 | 0.40 | 76,159 | 391 | 0.69 | ||||||||||||||||||
Savings accounts
|
45,101 | 33 | 0.10 | 42,070 | 32 | 0.10 | ||||||||||||||||||
Certificates of deposit, $100 or more
|
136,291 | 1,639 | 1.61 | 134,290 | 2,013 | 2.01 | ||||||||||||||||||
Other certificates of deposit
|
164,858 | 1,926 | 1.56 | 172,868 | 2,454 | 1.90 | ||||||||||||||||||
Total time and savings deposits
|
549,092 | 4,199 | 1.02 | 535,505 | 5,320 | 1.33 | ||||||||||||||||||
Borrowings
|
162,443 | 3,647 | 2.99 | 159,720 | 3,643 | 3.04 | ||||||||||||||||||
Total interest-bearing liabilities
|
711,535 | 7,846 | 1.47 | 695,225 | 8,963 | 1.72 | ||||||||||||||||||
Demand deposits
|
102,460 | 92,409 | ||||||||||||||||||||||
Other liabilities
|
22,914 | 19,778 | ||||||||||||||||||||||
Total liabilities
|
836,909 | 807,412 | ||||||||||||||||||||||
Shareholders’ equity
|
95,820 | 95,135 | ||||||||||||||||||||||
Total liabilities and shareholders’ equity
|
$ | 932,729 | $ | 902,547 | ||||||||||||||||||||
Net interest income
|
$ | 51,363 | $ | 47,861 | ||||||||||||||||||||
Interest rate spread
|
7.56 | % | 7.35 | % | ||||||||||||||||||||
Interest expense to average earning assets (annualized)
|
1.20 | % | 1.43 | % | ||||||||||||||||||||
Net interest margin (annualized)
|
7.84 | % | 7.64 | % |
Three Months Ended September 30,
2012 from 2011
|
||||||||||||
Increase (Decrease)
Due to
|
Total
Increase
|
|||||||||||
(Dollars in thousands)
|
Rate
|
Volume
|
(Decrease)
|
|||||||||
Interest income:
|
||||||||||||
Loans
|
$ | (722 | ) | $ | 1,408 | $ | 686 | |||||
Securities:
|
||||||||||||
Taxable
|
(2 | ) | 2 | — | ||||||||
Tax-exempt
|
(60 | ) | (63 | ) | (123 | ) | ||||||
Interest-bearing deposits in other banks and Federal funds sold
|
(1 | ) | (4 | ) | (5 | ) | ||||||
Total interest income
|
(785 | ) | 1,343 | 558 | ||||||||
Interest expense:
|
||||||||||||
Time and savings deposits:
|
||||||||||||
Interest-bearing deposits
|
(28 | ) | (3 | ) | (31 | ) | ||||||
Money market deposit accounts
|
(61 | ) | 29 | (32 | ) | |||||||
Savings accounts
|
(1 | ) | 1 | — | ||||||||
Certificates of deposit, $100 or more
|
(193 | ) | (32 | ) | (225 | ) | ||||||
Other certificates of deposit
|
(189 | ) | (31 | ) | (220 | ) | ||||||
Total time and savings deposits
|
(472 | ) | (36 | ) | (508 | ) | ||||||
Borrowings (including Trust preferred capital notes)
|
(88 | ) | 76 | (12 | ) | |||||||
Total interest expense
|
(560 | ) | 40 | (520 | ) | |||||||
Change in net interest income
|
$ | (225 | ) | $ | 1,303 | $ | 1,078 |
Nine Months Ended September 30,
2012 from 2011
|
||||||||||||
Increase (Decrease)
Due to
|
Total
Increase
|
|||||||||||
(Dollars in thousands)
|
Rate
|
Volume
|
(Decrease)
|
|||||||||
Interest income:
|
||||||||||||
Loans
|
$ | (1,114 | ) | $ | 3,709 | $ | 2,595 | |||||
Securities:
|
||||||||||||
Taxable
|
1 | 5 | 6 | |||||||||
Tax-exempt
|
(174 | ) | (19 | ) | (193 | ) | ||||||
Interest-bearing deposits in other banks and Federal funds sold
|
(1 | ) | (22 | ) | (23 | ) | ||||||
Total interest income
|
(1,287 | ) | 3,672 | $ | 2,385 | |||||||
Interest expense:
|
||||||||||||
Time and savings deposits:
|
||||||||||||
Interest-bearing deposits
|
(105 | ) | (8 | ) | (113 | ) | ||||||
Money market deposit accounts
|
(187 | ) | 80 | (107 | ) | |||||||
Savings accounts
|
(1 | ) | 2 | 1 | ||||||||
Certificates of deposit, $100 or more
|
(404 | ) | 30 | (374 | ) | |||||||
Other certificates of deposit
|
(419 | ) | (110 | ) | (528 | ) | ||||||
Total time and savings deposits
|
(1,116 | ) | (6 | ) | (1,121 | ) | ||||||
Borrowings (including Trust preferred capital notes)
|
(58 | ) | 63 | 4 | ||||||||
Total interest expense
|
(1,174 | ) | 57 | (1,117 | ) | |||||||
Change in net interest income
|
$ | (113 | ) | $ | 3,615 | $ | 3,502 |
(Dollars in thousands)
|
Three Months Ended September 30, 2012
|
|||||||||||||||||||
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other and
Eliminations
|
Total
|
||||||||||||||||
Gains on sales of loans
|
$ | — | $ | 6,203 | $ | — | $ | — | $ | 6,203 | ||||||||||
Service charges on deposit accounts
|
823 | — | — | — | 823 | |||||||||||||||
Other service charges and fees
|
623 | 1,006 | 3 | 53 | 1,685 | |||||||||||||||
Gains on calls of available for sale securities
|
3 | — | — | — | 3 | |||||||||||||||
Other income
|
125 | 174 | 278 | 279 | 856 | |||||||||||||||
Total noninterest income
|
$ | 1,574 | $ | 7,383 | $ | 281 | $ | 332 | $ | 9,570 |
(Dollars in thousands)
|
Three Months Ended September 30, 2011
|
|||||||||||||||||||
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other and
Eliminations
|
Total
|
||||||||||||||||
Gains on sales of loans
|
$ | — | $ | 4,282 | $ | — | $ | — | $ | 4,282 | ||||||||||
Service charges on deposit accounts
|
915 | — | — | — | 915 | |||||||||||||||
Other service charges and fees
|
582 | 747 | 3 | 38 | 1,370 | |||||||||||||||
Gains on calls of available for sale securities
|
1 | — | — | — | 1 | |||||||||||||||
Other income
|
40 | 1 | 185 | 346 | 572 | |||||||||||||||
Total noninterest income
|
$ | 1,538 | $ | 5,030 | $ | 188 | $ | 384 | $ | 7,140 |
(Dollars in thousands)
|
Nine Months Ended September 30, 2012
|
|||||||||||||||||||
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other and
Eliminations
|
Total
|
||||||||||||||||
Gains on sales of loans
|
$ | — | $ | 15,024 | $ | — | $ | — | $ | 15,024 | ||||||||||
Service charges on deposit accounts
|
2,449 | — | — | — | 2,449 | |||||||||||||||
Other service charges and fees
|
1,801 | 2,707 | 9 | 144 | 4,661 | |||||||||||||||
Gains on calls of available for sale securities
|
11 | — | — | — | 11 | |||||||||||||||
Other income
|
343 | 568 | 766 | 860 | 2,537 | |||||||||||||||
Total noninterest income
|
$ | 4,604 | $ | 18,299 | $ | 775 | $ | 1,004 | $ | 24,682 |
(Dollars in thousands)
|
Nine Months Ended September 30, 2011
|
|||||||||||||||||||
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other and
Eliminations
|
Total
|
||||||||||||||||
Gains on sales of loans
|
$ | — | $ | 11,778 | $ | — | $ | — | $ | 11,778 | ||||||||||
Service charges on deposit accounts
|
2,609 | — | — | — | 2,609 | |||||||||||||||
Other service charges and fees
|
1,677 | 1,975 | 7 | 117 | 3,776 | |||||||||||||||
Gains on calls of available for sale securities
|
1 | — | — | — | 1 | |||||||||||||||
Other income
|
153 | 55 | 512 | 830 | 1,550 | |||||||||||||||
Total noninterest income
|
$ | 4,440 | $ | 13,808 | $ | 519 | $ | 947 | $ | 19,714 |
(Dollars in thousands)
|
Three Months Ended September 30, 2012
|
|||||||||||||||||||
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other and
Eliminations
|
Total
|
||||||||||||||||
Salaries and employee benefits
|
$ | 4,006 | $ | 4,887 | $ | 1,926 | $ | 182 | $ | 11,001 | ||||||||||
Occupancy expenses
|
1,018 | 468 | 211 | 4 | 1,701 | |||||||||||||||
Other expenses:
|
||||||||||||||||||||
OREO expenses
|
485 | — | — | — | 485 | |||||||||||||||
Provision for indemnification losses
|
— | 500 | — | — | 500 | |||||||||||||||
Other expenses
|
1,549 | 779 | 873 | 99 | 3,300 | |||||||||||||||
Total other expenses
|
2,034 | 1,279 | 873 | 99 | 4,285 | |||||||||||||||
Total noninterest expenses
|
$ | 7,058 | $ | 6,634 | $ | 3,010 | $ | 285 | $ | 16,987 |
(Dollars in thousands)
|
Three Months Ended September 30, 2011
|
|||||||||||||||||||
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other and
Eliminations
|
Total
|
||||||||||||||||
Salaries and employee benefits
|
$ | 3,486 | $ | 2,595 | $ | 1,657 | $ | 227 | $ | 7,965 | ||||||||||
Occupancy expenses
|
966 | 474 | 198 | 6 | 1,644 | |||||||||||||||
Other expenses:
|
||||||||||||||||||||
OREO expenses
|
335 | — | — | — | 335 | |||||||||||||||
Provision for indemnification losses
|
— | 146 | — | — | 146 | |||||||||||||||
Other expenses
|
1,774 | 1,159 | 815 | 85 | 3,833 | |||||||||||||||
Total other expenses
|
2,109 | 1,305 | 815 | 85 | 4,314 | |||||||||||||||
Total noninterest expenses
|
$ | 6,561 | $ | 4,374 | $ | 2,670 | $ | 318 | $ | 13,923 |
(Dollars in thousands)
|
Nine Months Ended September 30, 2012
|
|||||||||||||||||||
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other and
Eliminations
|
Total
|
||||||||||||||||
Salaries and employee benefits
|
$ | 11,754 | $ | 12,280 | $ | 5,648 | $ | 657 | $ | 30,339 | ||||||||||
Occupancy expenses
|
3,024 | 1,429 | 629 | 17 | 5,099 | |||||||||||||||
Other expenses:
|
||||||||||||||||||||
OREO expenses
|
927 | — | — | — | 927 | |||||||||||||||
Provision for indemnification losses
|
— | 955 | — | — | 955 | |||||||||||||||
Other expenses
|
4,872 | 2,308 | 2,429 | 342 | 9,951 | |||||||||||||||
Total other expenses
|
5,799 | 3,263 | 2,429 | 342 | 11,833 | |||||||||||||||
Total noninterest expenses
|
$ | 20,577 | $ | 16,972 | $ | 8,706 | $ | 1,016 | $ | 47,271 |
(Dollars in thousands)
|
Nine Months Ended September 30, 2011
|
|||||||||||||||||||
Retail
Banking
|
Mortgage
Banking
|
Consumer
Finance
|
Other and
Eliminations
|
Total
|
||||||||||||||||
Salaries and employee benefits
|
$ | 10,972 | $ | 8,318 | $ | 4,986 | $ | 611 | $ | 24,887 | ||||||||||
Occupancy expenses
|
2,874 | 1,421 | 467 | 19 | 4,781 | |||||||||||||||
Other expenses:
|
||||||||||||||||||||
OREO expenses
|
1,111 | 11 | — | — | 1,122 | |||||||||||||||
Provision for indemnification losses
|
— | 552 | — | — | 552 | |||||||||||||||
Other expenses
|
5,230 | 2,542 | 2,177 | 309 | 10,258 | |||||||||||||||
Total other expenses
|
6,341 | 3,105 | 2,177 | 309 | 11,932 | |||||||||||||||
Total noninterest expenses
|
$ | 20,187 | $ | 12,844 | $ | 7,630 | $ | 939 | $ | 41,600 |
Three Months Ended September 30,
|
||||||||
(Dollars in thousands)
|
2012
|
2011
|
||||||
Allowance, beginning of period
|
$ | 35,457 | $ | 30,211 | ||||
Provision for loan losses:
|
||||||||
Retail Banking segment
|
450 | 2,000 | ||||||
Mortgage Banking segment
|
30 | 200 | ||||||
Consumer Finance segment
|
2,485 | 1,875 | ||||||
Total provision for loan losses
|
2,965 | 4,075 | ||||||
Loans charged off:
|
||||||||
Real estate—residential mortgage
|
142 | 365 | ||||||
Real estate—construction
1
|
— | — | ||||||
Commercial, financial and agricultural
2
|
1,472 | 11 | ||||||
Equity lines
|
— | — | ||||||
Consumer
|
73 | 80 | ||||||
Consumer finance
|
2,629 | 2,095 | ||||||
Total loans charged off
|
4,316 | 2,551 | ||||||
Recoveries of loans previously charged off:
|
||||||||
Real estate—residential mortgage
|
4 | 76 | ||||||
Real estate—construction
1
|
— | — | ||||||
Commercial, financial and agricultural
2
|
84 | 128 | ||||||
Equity lines
|
79 | — | ||||||
Consumer
|
56 | 30 | ||||||
Consumer finance
|
661 | 621 | ||||||
Total recoveries
|
884 | 855 | ||||||
Net loans charged off
|
3,432 | 1,696 | ||||||
Allowance, end of period
|
$ | 34,990 | $ | 32,590 | ||||
Ratio of annualized net charge-offs to average total loans outstanding during period for Retail Banking and Mortgage Banking
|
1.44 | % | 0.45 | % | ||||
Ratio of annualized net charge-offs to average total loans outstanding during period for Consumer Finance
|
2.93 | % | 2.01 | % |
Nine Months Ended September 30,
|
||||||||
(Dollars in thousands)
|
2012
|
2011
|
||||||
Allowance, beginning of period
|
$ | 33,677 | $ | 28,840 | ||||
Provision for loan losses:
|
||||||||
Retail Banking segment
|
1,950 | 4,550 | ||||||
Mortgage Banking segment
|
135 | 235 | ||||||
Consumer Finance segment
|
6,465 | 5,500 | ||||||
Total provision for loan losses
|
8,550 | 10,285 | ||||||
Loans charged off:
|
||||||||
Real estate—residential mortgage
|
780 | 648 | ||||||
Real estate—construction
1
|
— | — | ||||||
Commercial, financial and agricultural
2
|
1,874 | 2,541 | ||||||
Equity lines
|
120 | 9 | ||||||
Consumer
|
245 | 247 | ||||||
Consumer finance
|
6,731 | 5,210 | ||||||
Total loans charged off
|
9,750 | 8,655 | ||||||
Recoveries of loans previously charged off:
|
||||||||
Real estate—residential mortgage
|
27 | 90 | ||||||
Real estate—construction
1
|
— | — | ||||||
Commercial, financial and agricultural
2
|
120 | 149 | ||||||
Equity lines
|
79 | — | ||||||
Consumer
|
155 | 71 | ||||||
Consumer finance
|
2,132 | 1,810 | ||||||
Total recoveries
|
2,513 | 2,120 | ||||||
Net loans charged off
|
7,237 | 6,535 | ||||||
Allowance, end of period
|
$ | 34,990 | $ | 32,590 | ||||
Ratio of annualized net charge-offs to average total loans outstanding during period for Retail Banking and Mortgage Banking
|
0.87 | % | 1.02 | % | ||||
Ratio of annualized net charge-offs to average total loans outstanding during period for Consumer Finance
|
2.37 | % | 1.92 | % |
1
|
Includes the Corporation’s real estate construction lending and consumer real estate lot lending.
|
2
|
Includes the Corporation’s commercial real estate lending, land acquisition and development lending, builder line lending and commercial business lending.
|
(Dollars in thousands)
|
September 30,
2012
|
December 31,
2011
|
||||||
Allocation of allowance for loan losses:
|
||||||||
Real estate—residential mortgage
|
$ | 2,340 | $ | 2,379 | ||||
Real estate—construction
1
|
386 | 480 | ||||||
Commercial, financial and agricultural
2
|
9,505 | 10,040 | ||||||
Equity lines
|
1,001 | 912 | ||||||
Consumer
|
345 | 319 | ||||||
Consumer finance
|
21,413 | 19,547 | ||||||
Balance
|
$ | 34,990 | $ | 33,677 |
1
|
Includes the Corporation’s real estate construction lending and consumer real estate lot lending.
|
2
|
Includes the Corporation’s commercial real estate lending, land acquisition and development lending, builder line lending and commercial business lending.
|
●
|
Pass rated loans are to persons or business entities with an acceptable financial condition, appropriate collateral margins, appropriate cash flow to service the existing loan, and an appropriate leverage ratio. The borrower has paid all obligations as agreed and it is expected that this type of payment history will continue. When necessary, acceptable personal guarantors support the loan.
|
●
|
Special mention loans have a specifically identified weakness in the borrower’s operations and in the borrower’s ability to generate positive cash flow on a sustained basis. The borrower’s recent payment history is characterized by late payments. The Corporation’s risk exposure is mitigated by collateral supporting the loan. The collateral is considered to be well-margined, well maintained, accessible and readily marketable.
|
●
|
Substandard loans are considered to have specific and well-defined weaknesses that jeopardize the viability of the Corporation’s credit extension. The payment history for the loan has been inconsistent and the expected or projected primary repayment source may be inadequate to service the loan. The estimated net liquidation value of the collateral pledged and/or ability of the personal guarantor(s) to pay the loan may not adequately protect the Corporation. There is a distinct possibility that the Corporation will sustain some loss if the deficiencies associated with the loan are not corrected in the near term. A substandard loan would not automatically meet our definition of impaired unless the loan is significantly past due and the borrower’s performance and financial condition provide evidence that it is probable that the Corporation will be unable to collect all amounts due.
|
●
|
Substandard nonaccrual loans have the same characteristics as substandard loans; however, they have a nonaccrual classification because it is probable that the Corporation will not be able to collect all amounts due.
|
●
|
Doubtful loans have all the weaknesses inherent in a loan that is classified substandard but with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. The possibility of loss is extremely high.
|
●
|
Loss loans are not considered collectible under normal circumstances and there is no realistic expectation for any future payment on the loan. Loss rated loans are fully charged off.
|
(Dollars in thousands)
|
Pass
|
Special
Mention
|
Substandard
|
Substandard
Nonaccrual
|
Total
1
|
|||||||||||||||
Real estate—residential mortgage
|
$ | 143,871 | $ | 1,131 | $ | 2,831 | $ | 1,101 | $ | 148,934 | ||||||||||
Real estate—construction
2
|
1,761 | — | 2,867 | — | 4,628 | |||||||||||||||
Commercial, financial and agricultural
3
|
175,135 | 15,009 | 13,342 | 13,284 | 216,770 | |||||||||||||||
Equity lines
|
31,578 | 1,322 | 839 | 48 | 33,787 | |||||||||||||||
Consumer
|
5,443 | — | 369 | 375 | 6,187 | |||||||||||||||
$ | 357,788 | $ | 17,462 | $ | 20,248 | $ | 14,808 | $ | 410,306 |
(Dollars in thousands)
|
Performing
|
Nonperforming
|
Total
|
|||||||||
Consumer finance
|
$ | 270,289 | $ | 631 | $ | 270,920 |
1
|
At September 30, 2012, the Corporation did not have any loans classified as Doubtful or Loss.
|
2
|
Includes the Corporation’s real estate construction lending and consumer real estate lot lending.
|
3
|
Includes the Corporation’s commercial real estate lending, land acquisition and development lending, builder line lending and commercial business lending.
|
(Dollars in thousands)
|
Pass
|
Special
Mention
|
Substandard
|
Substandard
Nonaccrual
|
Total
1
|
|||||||||||||||
Real estate—residential mortgage
|
$ | 140,304 | $ | 1,261 | $ | 3,130 | $ | 2,440 | $ | 147,135 | ||||||||||
Real estate—construction
2
|
2,867 | — | 2,870 | — | 5,737 | |||||||||||||||
Commercial, financial and agricultural
3
|
164,448 | 18,787 | 20,931 | 8,069 | 212,235 | |||||||||||||||
Equity lines
|
31,935 | 298 | 836 | 123 | 33,192 | |||||||||||||||
Consumer
|
5,271 | 10 | 776 | — | 6,057 | |||||||||||||||
$ | 344,825 | $ | 20,356 | $ | 28,543 | $ | 10,632 | $ | 404,356 |
(Dollars in thousands)
|
Performing
|
Nonperforming
|
Total
|
|||||||||
Consumer finance
|
$ | 245,924 | $ | 381 | $ | 246,305 |
1
|
At December 31, 2011, the Corporation did not have any loans classified as Doubtful or Loss.
|
2
|
Includes the Corporation’s real estate construction lending and consumer real estate lot lending.
|
3
|
Includes the Corporation’s commercial real estate lending, land acquisition and development lending, builder line lending and commercial business lending.
|
(Dollars in thousands)
|
September 30,
2012
|
December 31,
2011
|
||||||
Nonaccrual loans* - Retail Banking
|
$ | 14,808 | $ | 10,011 | ||||
Nonaccrual loans - Mortgage Banking
|
— | 621 | ||||||
OREO** - Retail Banking
|
4,621 | 6,059 | ||||||
OREO** - Mortgage Banking
|
— | — | ||||||
Total nonperforming assets
|
$ | 19,429 | $ | 16,691 | ||||
Accruing loans past due for 90 days or more
|
$ | 338 | $ | 68 | ||||
Troubled debt restructurings
|
$ | 17,850 | $ | 17,094 | ||||
Total loans
|
$ | 410,306 | $ | 404,356 | ||||
Allowance for loan losses
|
$ | 13,577 | $ | 14,130 | ||||
Nonperforming assets to total loans and OREO*
|
4.68 | % | 4.07 | % | ||||
Allowance for loan losses to total loans
|
3.31 | 3.49 | ||||||
Allowance for loan losses to nonaccrual loans
|
91.69 | 132.90 |
*
|
Nonaccrual loans include nonaccrual TDRs of $11.40 million at September 30, 2012 and $8.44 million at December 31, 2011.
|
**
|
OREO is recorded at its estimated fair value less cost to sell.
|
(Dollars in thousands)
|
September 30,
2012
|
December 31,
2011
|
||||||
Nonaccrual loans
|
$ | 631 | $ | 381 | ||||
Accruing loans past due for 90 days or more
|
$ | — | $ | — | ||||
Total loans
|
$ | 270,920 | $ | 246,305 | ||||
Allowance for loan losses
|
$ | 21,413 | $ | 19,547 | ||||
Nonaccrual consumer finance loans to total consumer finance loans
|
0.23 | % | 0.15 | % | ||||
Allowance for loan losses to total consumer finance loans
|
7.90 | 7.94 |
(Dollars in thousands)
|
Recorded
Investment in
Loans
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Balance-Impaired
Loans
|
Interest
Income
Recognized
|
|||||||||||||||
Real estate – residential mortgage
|
$ | 2,249 | $ | 2,294 | $ | 438 | $ | 2,278 | $ | 30 | ||||||||||
Real estate – construction:
|
||||||||||||||||||||
Construction lending
|
— | — | — | — | — | |||||||||||||||
Consumer lot lending
|
— | — | — | — | — | |||||||||||||||
Commercial, financial and agricultural:
|
||||||||||||||||||||
Commercial real estate lending
|
8,710 | 8,982 | 1,737 | 9,159 | 62 | |||||||||||||||
Land acquisition and development lending
|
7,460 | 7,860 | 1,732 | 8,176 | 59 | |||||||||||||||
Builder line lending
|
511 | 1,411 | — | 1,589 | — | |||||||||||||||
Commercial business lending
|
627 | 631 | 55 | 638 | 3 | |||||||||||||||
Equity lines
|
— | — | — | — | — | |||||||||||||||
Consumer
|
323 | 323 | 48 | 324 | 4 | |||||||||||||||
Total
|
$ | 19,880 | $ | 21,501 | $ | 4,010 | $ | 22,164 | $ | 158 |
(Dollars in thousands)
|
Recorded
Investment in
Loans
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Balance-Impaired
Loans
|
Interest
Income
Recognized
|
|||||||||||||||
Real estate – residential mortgage
|
$ | 3,482 | $ | 3,698 | $ | 657 | $ | 3,723 | $ | 137 | ||||||||||
Commercial, financial and agricultural:
|
||||||||||||||||||||
Commercial real estate lending
|
5,861 | 5,957 | 1,464 | 6,195 | 102 | |||||||||||||||
Land acquisition and development lending
|
5,490 | 5,814 | 1,331 | 6,116 | 372 | |||||||||||||||
Builder line lending
|
2,285 | 2,285 | 318 | 2,397 | — | |||||||||||||||
Commercial business lending
|
652 | 654 | 161 | 663 | 6 | |||||||||||||||
Equity lines
|
— | — | — | — | — | |||||||||||||||
Consumer
|
324 | 324 | 49 | 324 | 14 | |||||||||||||||
Total
|
$ | 18,094 | $ | 18,732 | $ | 3,980 | $ | 19,418 | $ | 631 |
(Dollars in thousands)
|
September 30,
2012
|
December 31,
2011
|
||||||
Accruing TDRs
|
$ | 6,446 | $ | 8,653 | ||||
Nonaccrual TDRs
1
|
11,404 | 8,441 | ||||||
Total TDRs
2
|
$ | 17,850 | $ | 17,094 |
1
|
Included in nonaccrual loans in Table 8: Nonperforming Assets.
|
2
|
Included in impaired loans in Table 9: Impaired Loans.
|
September 30, 2012
|
December 31, 2011
|
|||||||||||||||
(Dollars in thousands)
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||
Real estate – residential mortgage
|
$ | 148,934 | 22 | % | $ | 147,135 | 22 | % | ||||||||
Real estate – construction
1
|
4,628 | 1 | 5,737 | 1 | ||||||||||||
Commercial, financial and agricultural
2
|
216,770 | 32 | 212,235 | 33 | ||||||||||||
Equity lines
|
33,787 | 5 | 33,192 | 5 | ||||||||||||
Consumer
|
6,187 | 1 | 6,057 | 1 | ||||||||||||
Consumer finance
|
270,920 | 39 | 246,305 | 38 | ||||||||||||
Total loans
|
681,226 | 100 | % | 650,661 | 100 | % | ||||||||||
Less allowance for loan losses
|
(34,990 | ) | (33,677 | ) | ||||||||||||
Total loans, net
|
$ | 646,236 | $ | 616,984 |
1
|
Includes the Corporation’s real estate construction lending and consumer real estate lot lending.
|
2
|
Includes the Corporation’s commercial real estate lending, land acquisition and development lending, builder line lending and commercial business lending.
|
September 30, 2012
|
December 31, 2011
|
|||||||||||||||
(Dollars in thousands)
|
Amount
|
Percent
|
Amount
|
Percent
|
||||||||||||
U.S. government agencies and corporations
|
$ | 12,730 | 9 | % | $ | 15,283 | 10 | % | ||||||||
Mortgage-backed securities
|
2,464 | 2 | 2,216 | 2 | ||||||||||||
Obligations of states and political subdivisions
|
125,374 | 89 | 127,079 | 88 | ||||||||||||
Total debt securities
|
140,568 | 100 | 144,578 | 100 | ||||||||||||
Preferred stock
|
40 | * | 68 | * | ||||||||||||
Total available for sale securities at fair value
|
$ | 140,608 | 100 | % | $ | 144,646 | 100 | % |
*
|
Less than one percent.
|
September 30, 2012
|
||||||||||||
(Dollars in thousands)
|
Capacity
|
Outstanding
|
Available
|
|||||||||
Federal funds purchased
|
$ | 59,000 | $ | 10,000 | $ | 49,000 | ||||||
Repurchase agreements
|
5,000 | 5,000 | — | |||||||||
Borrowings from FHLB
|
95,856 | 52,500 | 43,356 | |||||||||
Borrowings from Federal Reserve Bank
|
48,211 | — | 48,211 | |||||||||
Revolving line of credit
|
120,000 | 75,487 | 44,513 | |||||||||
Total
|
$ | 328,067 | $ | 142,987 | $ | 185,080 |
Actual
|
Minimum
Capital
Requirements
|
Minimum To Be
Well Capitalized
Under Prompt
Corrective Action
Provisions
|
||||||||||||||||||||||
(Dollars in thousands)
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
As of September 30, 2012:
|
||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Corporation
|
$ | 114,782 | 16.1 | % | $ | 57,178 | 8.0 | % | N/A | N/A | ||||||||||||||
Bank
|
112,380 | 15.8 | 56,979 | 8.0 | $ | 71,224 | 10.0 | % | ||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Corporation
|
105,527 | 14.8 | 28,589 | 4.0 | N/A | N/A | ||||||||||||||||||
Bank
|
103,155 | 14.5 | 28,490 | 4.0 | 42,734 | 6.0 | ||||||||||||||||||
Tier 1 Capital (to Average Assets)
|
||||||||||||||||||||||||
Corporation
|
105,527 | 11.3 | 37,508 | 4.0 | N/A | N/A | ||||||||||||||||||
Bank
|
103,155 | 11.0 | 37,402 | 4.0 | 46,752 | 5.0 | ||||||||||||||||||
As of December 31, 2011:
|
||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Corporation
|
$ | 113,427 | 16.4 | % | $ | 55,205 | 8.0 | % | N/A | N/A | ||||||||||||||
Bank
|
111,029 | 16.2 | 54,999 | 8.0 | $ | 68,749 | 10.0 | % | ||||||||||||||||
Tier 1 Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Corporation
|
104,492 | 15.1 | 27,603 | 4.0 | N/A | N/A | ||||||||||||||||||
Bank
|
102,126 | 14.9 | 27,500 | 4.0 | 41,249 | 6.0 | ||||||||||||||||||
Tier 1 Capital (to Average Assets)
|
||||||||||||||||||||||||
Corporation
|
104,492 | 11.5 | 36,362 | 4.0 | N/A | N/A | ||||||||||||||||||
Bank
|
102,126 | 11.3 | 36,252 | 4.0 | 45,315 | 5.0 |
ITEM 4.
|
ITEM 1A.
|
ITEM 6.
|
C&F FINANCIAL CORPORATION
|
||||
(Registrant)
|
||||
Date |
November 7, 2012
|
/s/ Larry G. Dillon
|
||
Larry G. Dillon
|
||||
Chairman, President and Chief Executive Officer
(Principal Executive Officer)
|
||||
Date |
November 7, 2012
|
/s/ Thomas F. Cherry
|
||
Thomas F. Cherry
|
||||
Executive Vice President,
Chief Financial Officer and Secretary
(Principal Financial and Accounting Officer)
|
EBITDA Ratio
|
Applicable
Margin
|
Less than 2.00 to 1.0
|
2.25%
|
Greater than or equal to 2.00 to 1.0
|
2.00%
|
BORROWER:
|
C&F FINANCE COMPANY
|
|||
By:
|
/s/ Thomas Cherry
|
|||
Name:
|
Thomas Cherry
|
|||
Title:
|
Treasurer
|
|||
AGENT:
|
WELLS FARGO BANK, N.A.
|
|||
By:
|
/s/ Merle H. Becker
|
|||
Name:
|
Merle H. Becker
|
|||
Title:
|
Vice President
|
|||
LENDERS:
|
WELLS FARGO BANK, N.A.
|
|||
By:
|
/s/ Merle H. Becker
|
|||
Name:
|
Merle H. Becker
|
|||
Title:
|
Vice President
|
|||
FIRST TENNESSEE BANK, NATIONAL ASSOCIATION
|
||||
By:
|
/s/ Daniel McCarthy
|
|||
Name:
|
Daniel McCarthy
|
|||
Title:
|
Vice President
|
Date |
November 7, 2012
|
||
/s/ Larry G. Dillon
|
|||
Larry G. Dillon, President and Chief Executive Officer
|
Date |
November 7, 2012
|
||
/s/ Thomas F. Cherry
|
|||
Thomas F. Cherry, Executive Vice President and
|
|||
Chief Financial Officer
|
Date |
November 7, 2012
|
||
/s/ Larry G. Dillon
|
|||
Larry G. Dillon
|
|||
President and Chief Executive Officer
|
Date |
November 7, 2012
|
||
/s/ Thomas F. Cherry
|
|||
Thomas F. Cherry
|
|||
Executive Vice President and Chief Financial Officer
|