West Virginia
|
55-0672148
|
|
(State or other jurisdiction of
|
(IRS Employer
|
|
incorporation or organization)
|
Identification No.)
|
300 North Main Street
|
|||
Moorefield, West Virginia
|
26836
|
||
(Address of principal executive offices)
|
(Zip Code)
|
Yes þ
|
No o
|
|
Yes þ
|
No o
|
Yes o
|
No þ
|
Page
|
|||
PART I.
|
FINANCIAL INFORMATION
|
||
Item 1.
|
Financial Statements
|
||
Consolidated balance sheets
June 30, 2014 (unaudited), December 31, 2013,
and June 30, 2013 (unaudited)
|
|||
Consolidated statements of income
for the three and six months ended
June 30, 2014 and 2013 (unaudited)
|
|||
Consolidated statements of comprehensive
income for the three and six months ended
June 30, 2014 and 2013 (unaudited)
|
|||
Consolidated statements of shareholders’ equity
for the six months ended
June 30, 2014 and 2013 (unaudited)
|
|||
Consolidated statements of cash flows
for the six months ended
June 30, 2014 and 2013 (unaudited)
|
|||
Notes to consolidated financial statements (unaudited)
|
|||
Item 2.
|
Management's Discussion and Analysis of Financial Condition
and Results of Operations
|
||
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
||
Item 4.
|
Controls and Procedures
|
PART II.
|
OTHER INFORMATION
|
||
Item 1.
|
Legal Proceedings
|
||
Item 1A.
|
Risk Factors
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
None
|
|
Item 3.
|
Defaults upon Senior Securities
|
None
|
|
Item 4.
|
Mine Safety Disclosures
|
None
|
|
Item 5.
|
Other Information
|
None
|
|
Item 6.
|
Exhibits
|
||
SIGNATURES
|
|
||
EXHIBIT INDEX
|
June 30,
|
December 31,
|
June 30,
|
|||||||
2014
|
2013
|
2013
|
|||||||
Dollars in thousands
|
(unaudited)
|
(*) |
(unaudited)
|
||||||
ASSETS
|
|||||||||
Cash and due from banks
|
$ | 3,749 | $ | 3,442 | $ | 4,336 | |||
Interest bearing deposits with other banks
|
9,970 | 8,340 | 7,971 | ||||||
Cash and cash equivalents
|
13,719 | 11,782 | 12,307 | ||||||
Securities available for sale
|
287,883 | 288,780 | 291,180 | ||||||
Other investments
|
7,436 | 7,815 | 7,411 | ||||||
Loans held for sale, net
|
413 | 321 | 1,080 | ||||||
Loans, net
|
992,816 | 937,070 | 925,979 | ||||||
Property held for sale
|
48,783 | 53,392 | 47,258 | ||||||
Premises and equipment, net
|
20,301 | 20,623 | 20,936 | ||||||
Accrued interest receivable
|
5,683 | 5,669 | 5,718 | ||||||
Intangible assets
|
7,798 | 7,949 | 8,124 | ||||||
Cash surrender value of life insurance policies
|
36,151 | 35,611 | 30,027 | ||||||
Other assets
|
14,975 | 17,215 | 19,950 | ||||||
Total assets
|
$ | 1,435,958 | $ | 1,386,227 | $ | 1,369,970 | |||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|||||||||
Liabilities
|
|||||||||
Deposits
|
|||||||||
Non interest bearing
|
$ | 106,134 | $ | 92,837 | $ | 92,147 | |||
Interest bearing
|
951,661 | 910,975 | 946,016 | ||||||
Total deposits
|
1,057,795 | 1,003,812 | 1,038,163 | ||||||
Short-term borrowings
|
91,729 | 62,769 | 16,762 | ||||||
Long-term borrowings
|
121,942 | 163,516 | 163,565 | ||||||
Subordinated debentures
|
16,800 | 16,800 | 16,800 | ||||||
Subordinated debentures owed to unconsolidated subsidiary trusts
|
19,589 | 19,589 | 19,589 | ||||||
Other liabilities
|
10,638 | 8,669 | 7,880 | ||||||
Total liabilities
|
1,318,493 | 1,275,155 | 1,262,759 | ||||||
Commitments and Contingencies
|
|||||||||
Shareholders' Equity
|
|||||||||
Preferred stock and related surplus - authorized 250,000 shares;
|
|||||||||
Series 2009, 8% Non-cumulative convertible preferred stock,
|
|||||||||
par value $1.00; issued 3,710 shares
|
3,519 | 3,519 | 3,519 | ||||||
Series 2011, 8% Non-cumulative convertible preferred stock,
|
|||||||||
par value $1.00; issued 2014 - 11,914, December 2013 - 11,938
|
5,764 | 5,776 | 5,796 | ||||||
shares, June 2013 - 11,978 shares
|
|||||||||
Common stock and related surplus - authorized 20,000,000 shares;
|
|||||||||
$2.50 par value; issued and outstanding 2014 - 7,457,222 shares, December
|
|||||||||
2013 - 7,451,022 shares, and June 2013 - 7,440,222 shares
|
24,691 | 24,664 | 24,593 | ||||||
Retained earnings
|
81,569 | 77,134 | 72,462 | ||||||
Accumulated other comprehensive income
|
1,922 | (21) | 841 | ||||||
Total shareholders' equity
|
117,465 | 111,072 | 107,211 | ||||||
Total liabilities and shareholders' equity
|
$ | 1,435,958 | $ | 1,386,227 | $ | 1,369,970 | |||
(*) - December 31, 2013 financial information has been extracted from audited consolidated financial statements
|
|||||||||
See Notes to Consolidated Financial Statements
|
Three Months Ended
|
Six Months Ended
|
||||||||||||
June 30,
|
June 30,
|
June 30,
|
June 30,
|
||||||||||
Dollars in thousands, except per share amounts
|
2014
|
2013
|
2014
|
2013
|
|||||||||
Interest income
|
|||||||||||||
Interest and fees on loans
|
|||||||||||||
Taxable
|
$ | 12,428 | $ | 12,734 | $ | 24,572 | $ | 25,568 | |||||
Tax-exempt
|
87 | 65 | 159 | 135 | |||||||||
Interest and dividends on securities
|
|||||||||||||
Taxable
|
1,199 | 926 | 2,481 | 1,956 | |||||||||
Tax-exempt
|
628 | 581 | 1,198 | 1,215 | |||||||||
Interest on interest bearing deposits with other banks
|
2 | 2 | 4 | 3 | |||||||||
Total interest income
|
14,344 | 14,308 | 28,414 | 28,877 | |||||||||
Interest expense
|
|||||||||||||
Interest on deposits
|
2,335 | 2,820 | 4,576 | 5,588 | |||||||||
Interest on short-term borrowings
|
59 | 9 | 112 | 26 | |||||||||
Interest on long-term borrowings and subordinated debentures
|
1,630 | 1,975 | 3,368 | 4,001 | |||||||||
Total interest expense
|
4,024 | 4,804 | 8,056 | 9,615 | |||||||||
Net interest income
|
10,320 | 9,504 | 20,358 | 19,262 | |||||||||
Provision for loan losses
|
1,000 | 1,000 | 2,000 | 2,500 | |||||||||
Net interest income after provision for loan losses
|
9,320 | 8,504 | 18,358 | 16,762 | |||||||||
Other income
|
|||||||||||||
Insurance commissions
|
1,091 | 1,132 | 2,273 | 2,316 | |||||||||
Service fees related to deposit accounts
|
1,101 | 1,085 | 2,144 | 2,096 | |||||||||
Realized securities (losses)
|
(43 | ) | (57 | ) | (64 | ) | (16) | ||||||
Other
|
557 | 570 | 1,137 | 1,134 | |||||||||
Total other-than-temporary impairment loss on securities
|
(1 | ) | (27 | ) | (1 | ) | (117) | ||||||
Portion of loss recognized in other comprehensive income
|
- | - | - | 37 | |||||||||
Net impairment loss recognized in earnings
|
(1 | ) | (27 | ) | (1 | ) | (80) | ||||||
Total other income
|
2,705 | 2,703 | 5,489 | 5,450 | |||||||||
Other expense
|
|||||||||||||
Salaries, commissions, and employee benefits
|
4,045 | 3,987 | 8,026 | 8,105 | |||||||||
Net occupancy expense
|
505 | 476 | 1,046 | 932 | |||||||||
Equipment expense
|
513 | 559 | 1,079 | 1,146 | |||||||||
Professional fees
|
282 | 360 | 598 | 622 | |||||||||
Amortization of intangibles
|
63 | 88 | 150 | 176 | |||||||||
FDIC premiums
|
495 | 515 | 997 | 1,055 | |||||||||
Foreclosed properties expense
|
229 | 295 | 482 | 575 | |||||||||
Loss on sale of foreclosed properties
|
54 | 523 | 129 | 563 | |||||||||
Write-down of foreclosed properties
|
962 | 1,494 | 1,891 | 2,423 | |||||||||
Other
|
1,382 | 1,241 | 2,630 | 2,503 | |||||||||
Total other expense
|
8,530 | 9,538 | 17,028 | 18,100 | |||||||||
Income before income taxes
|
3,495 | 1,669 | 6,819 | 4,112 | |||||||||
Income tax expense
|
1,063 | 452 | 1,997 | 1,102 | |||||||||
Net Income
|
2,432 | 1,217 | 4,822 | 3,010 | |||||||||
Dividends on preferred shares
|
193 | 194 | 387 | 388 | |||||||||
Net Income applicable to common shares
|
$ | 2,239 | $ | 1,023 | $ | 4,435 | $ | 2,622 | |||||
Basic earnings per common share
|
$ | 0.30 | $ | 0.14 | $ | 0.59 | $ | 0.35 | |||||
Diluted earnings per common share
|
$ | 0.25 | $ | 0.13 | $ | 0.50 | $ | 0.31 | |||||
See Notes to Consolidated Financial Statements
|
For the Three Months Ended
|
|||||
June 30,
|
|||||
Dollars in thousands
|
2014
|
2013
|
|||
Net income
|
$ | 2,432 | $ | 1,217 | |
Other comprehensive income (loss):
|
|||||
Net unrealized (loss) on cashflow hedge of ($1,173), net of deferred
|
(739 | ) | - | ||
taxes of ($434)
|
|||||
Net unrealized gain (loss) on available for sale debt securities of:
|
|||||
2014 - $2,282 net of deferred taxes of $844 and reclassification adjustment
|
|||||
for net realized (losses) included in net income of ($42); 2013 - ($6,174), net of
|
|||||
deferred taxes of ($2,346) and reclassification adjustment for net realized
|
|||||
(losses) included in net income of ($57)
|
1,438 | (3,828) | |||
Total comprehensive income (loss)
|
$ | 3,131 | $ | (2,611) |
For the Six Months Ended
|
|||||
June 30,
|
|||||
Dollars in thousands
|
2014
|
2013
|
|||
Net income
|
$ | 4,822 | $ | 3,010 | |
Other comprehensive income (loss):
|
|||||
Net unrealized (loss) on cashflow hedge of ($2,384), net of deferred
|
|||||
taxes of ($882)
|
(1,502 | ) | - | ||
Non-credit related other-than-temporary impairment on
|
|||||
available for sale debt securities - 2014- $0, net of deferred
|
|||||
taxes of $0; 2013 - $37, net of deferred taxes of $14
|
- | (23) | |||
Net unrealized gain (loss) on available for sale debt securities of:
|
|||||
2014 - $5,468 net of deferred taxes of $2,023 d reclassification adjustment
|
|||||
for net realized (losses) included in net income of ($64); 2013 - ($6,460), net of
|
|||||
deferred taxes of ($2,455) and reclassification adjustment for net realized
|
|||||
(losses) included in net income of ($16)
|
3,445 | (4,005) | |||
Total comprehensive income (loss)
|
$ | 6,765 | $ | (1,018) |
Series 2009
|
Series 2011
|
Accumulated
|
|||||||||||||||
Preferred
|
Preferred
|
Common
|
Other
|
Total
|
|||||||||||||
Stock and
|
Stock and
|
Stock and
|
Compre-
|
Share-
|
|||||||||||||
Related
|
Related
|
Related
|
Retained
|
hensive
|
holders'
|
||||||||||||
Dollars in thousands, except per share amounts
|
Surplus
|
Surplus
|
Surplus
|
Earnings
|
Income
|
Equity
|
|||||||||||
Balance, December 31, 2013
|
$ | 3,519 | $ | 5,776 | $ | 24,664 | $ | 77,134 | $ | (21 | ) | $ | 111,072 | ||||
Six Months Ended June 30, 2014
|
|||||||||||||||||
Comprehensive income:
|
|||||||||||||||||
Net income
|
- | - | - | 4,822 | - | 4,822 | |||||||||||
Other comprehensive income (loss)
|
1,943 | 1,943 | |||||||||||||||
Total comprehensive income (loss)
|
6,765 | ||||||||||||||||
Exercise of stock options
|
- | - | 15 | - | - | 15 | |||||||||||
Stock compensation expense
|
- | - | - | - | - | - | |||||||||||
Series 2009 Preferred Stock cash dividends
|
|||||||||||||||||
declared ($40.00 per share)
|
- | - | - | (149 | ) | - | (149) | ||||||||||
Series 2011 Preferred Stock cash dividends
|
|||||||||||||||||
declared ($20.00 per share)
|
- | - | - | (238 | ) | - | (238) | ||||||||||
Conversion of Series 2011 Preferred Stock to Common Stock
|
- | (12 | ) | 12 | |||||||||||||
Balance, June 30, 2014
|
$ | 3,519 | $ | 5,764 | $ | 24,691 | $ | 81,569 | $ | 1,922 | $ | 117,465 | |||||
Balance, December 31, 2012
|
$ | 3,519 | $ | 5,807 | $ | 24,520 | $ | 69,840 | $ | 4,869 | $ | 108,555 | |||||
Six Months Ended June 30, 2013
|
|||||||||||||||||
Comprehensive income:
|
|||||||||||||||||
Net income
|
- | - | - | 3,010 | - | 3,010 | |||||||||||
Other comprehensive income (loss)
|
(4,028 | ) | (4,028) | ||||||||||||||
Total comprehensive income (loss)
|
(1,018) | ||||||||||||||||
Exercise of stock options
|
- | - | 61 | - | - | 61 | |||||||||||
Stock compensation expense
|
- | - | 1 | - | - | 1 | |||||||||||
Series 2009 Preferred Stock cash dividends
|
|||||||||||||||||
declared ($40.00 per share)
|
- | - | - | (148 | ) | - | (148) | ||||||||||
Series 2011 Preferred Stock cash dividends
|
|||||||||||||||||
declared ($20.00 per share)
|
- | - | - | (240 | ) | - | (240) | ||||||||||
Conversion of Series 2011 Preferred Stock to Common Stock
|
- | (11 | ) | 11 | |||||||||||||
Balance, June 30, 2013
|
$ | 3,519 | $ | 5,796 | $ | 24,593 | $ | 72,462 | $ | 841 | $ | 107,211 | |||||
See Notes to Consolidated Financial Statements
|
Six Months Ended
|
||||||
June 30,
|
June 30,
|
|||||
Dollars in thousands
|
2014
|
2013
|
||||
Cash Flows from Operating Activities
|
||||||
Net income
|
$ | 4,822 | $ | 3,010 | ||
Adjustments to reconcile net earnings to net cash
|
||||||
provided by operating activities:
|
||||||
Depreciation
|
547 | 587 | ||||
Provision for loan losses
|
2,000 | 2,500 | ||||
Stock compensation expense
|
- | 1 | ||||
Deferred income tax expense
|
494 | 360 | ||||
Loans originated for sale
|
(960 | ) | (4,624) | |||
Proceeds from loans sold
|
868 | 3,770 | ||||
Securities losses
|
64 | 16 | ||||
Other-than-temporary impairment of securities
|
1 | 80 | ||||
Loss on disposal of assets
|
129 | 552 | ||||
Write down of foreclosed properties
|
1,891 | 2,423 | ||||
Amortization of securities premiums (accretion of discounts), net
|
2,517 | 3,002 | ||||
Amortization of goodwill and purchase accounting
|
||||||
adjustments, net
|
155 | 181 | ||||
(Increase) in accrued interest receivable
|
(15 | ) | (97) | |||
(Increase) in cash surrender value of bank owned life insurance
|
(539 | ) | (474) | |||
(Increase) decrease in other assets
|
(492 | ) | 1,009 | |||
Increase (decrease) in other liabilities
|
388 | (929) | ||||
Net cash provided by operating activities
|
11,870 | 11,367 | ||||
Cash Flows from Investing Activities
|
||||||
Proceeds from maturities and calls of securities available for sale
|
3,001 | 1,058 | ||||
Proceeds from sales of securities available for sale
|
36,230 | 29,389 | ||||
Principal payments received on securities available for sale
|
16,664 | 32,768 | ||||
Purchases of securities available for sale
|
(52,110 | ) | (79,177) | |||
Purchases of other investments
|
(1,968 | ) | - | |||
Proceeds from maturities and calls of other investments
|
- | (643) | ||||
Redemption of Federal Home Loan Bank Stock
|
2,347 | 4,618 | ||||
Net principal payments received on loans
|
(59,716 | ) | 5,878 | |||
Purchases of premises and equipment
|
(224 | ) | (393) | |||
Proceeds from disposal of premises and equipment
|
- | 11 | ||||
Proceeds from sales of other repossessed assets & property held for sale
|
4,846 | 8,862 | ||||
Net cash provided by (used in) investing activities
|
(50,930 | ) | 2,371 | |||
Cash Flows from Financing Activities
|
||||||
Net increase in demand deposit, NOW and
|
||||||
savings accounts
|
64,451 | 6,123 | ||||
Net increase (decrease) in time deposits
|
(10,468 | ) | 4,915 | |||
Net increase in short-term borrowings
|
28,960 | 12,804 | ||||
Proceeds from long-term borrowings
|
- | 3,454 | ||||
Repayment of long-term borrowings
|
(41,574 | ) | (43,202) | |||
Exercise of stock options
|
15 | 61 | ||||
Dividends paid on preferred stock
|
(387 | ) | (388) | |||
Net cash provided by (used in) financing activities
|
40,997 | (16,233) | ||||
Increase (decrease) in cash and cash equivalents
|
1,937 | (2,495) | ||||
Cash and cash equivalents:
|
||||||
Beginning
|
11,782 | 14,802 | ||||
Ending
|
$ | 13,719 | $ | 12,307 | ||
(Continued)
|
||||||
See Notes to Consolidated Financial Statements
|
Six Months Ended
|
||||||
June 30,
|
June 30,
|
|||||
Dollars in thousands
|
2014
|
2013
|
||||
Supplemental Disclosures of Cash Flow Information
|
||||||
Cash payments for:
|
||||||
Interest
|
$ | 8,294 | $ | 9,881 | ||
Income taxes
|
$ | 1,459 | $ | 1,081 | ||
Supplemental Schedule of Noncash Investing and Financing Activities
|
||||||
Other assets acquired in settlement of loans
|
$ | 1,970 | $ | 2,811 | ||
See Notes to Consolidated Financial Statements
|
Level 1:
|
Quoted prices (unadjusted) or identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date.
|
Level 2:
|
Significant other observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in markets that are not active, and other inputs that are observable or can be corroborated by observable market data.
|
Level 3:
|
Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability.
|
Balance at
|
Fair Value Measurements Using:
|
||||||||||
Dollars in thousands
|
June 30, 2014
|
Level 1
|
Level 2
|
Level 3
|
|||||||
Available for sale securities
|
|||||||||||
U.S. Government sponsored agencies
|
$ | 25,830 | $ | - | $ | 25,830 | $ | - | |||
Mortgage backed securities:
|
|||||||||||
Government sponsored agencies
|
157,555 | - | 157,555 | - | |||||||
Nongovernment sponsored entities
|
9,931 | - | 9,931 | - | |||||||
State and political subdivisions
|
10,035 | - | 10,035 | - | |||||||
Corporate debt securities
|
- | - | - | - | |||||||
Other equity securities
|
77 | - | 77 | - | |||||||
Tax-exempt state and political subdivisions
|
84,455 | - | 84,455 | - | |||||||
Total available for sale securities
|
$ | 287,883 | $ | - | $ | 287,883 | $ | - | |||
Derivative financial instrument
|
|||||||||||
Interest rate swaps
|
$ | - | $ | - | $ | - |
Balance at
|
Fair Value Measurements Using:
|
||||||||||
Dollars in thousands
|
December 31, 2013
|
Level 1
|
Level 2
|
Level 3
|
|||||||
Available for sale securities
|
|||||||||||
U.S. Government sponsored agencies
|
$ | 29,657 | $ | - | $ | 29,657 | $ | - | |||
Mortgage backed securities:
|
|||||||||||
Government sponsored agencies
|
155,716 | - | 155,716 | - | |||||||
Nongovernment sponsored entities
|
11,819 | - | 11,819 | - | |||||||
State and political subdivisions
|
15,870 | - | 15,870 | - | |||||||
Corporate debt securities
|
3,966 | - | 3,966 | - | |||||||
Other equity securities
|
77 | - | 77 | - | |||||||
Tax-exempt state and political subdivisions
|
71,675 | - | 71,675 | - | |||||||
Total available for sale securities
|
$ | 288,780 | $ | - | $ | 288,780 | $ | - | |||
Derivative financial instrument
|
|||||||||||
Interest rate swaps
|
$ | 803 | $ | - | $ | 803 |
Total at
|
Fair Value Measurements Using:
|
||||||||||
Dollars in thousands
|
June 30, 2014
|
Level 1
|
Level 2
|
Level 3
|
|||||||
Residential mortgage loans held for sale
|
$ | 413 | $ | - | $ | 413 | $ | - | |||
Collateral-dependent impaired loans
|
|||||||||||
Commercial
|
$ | - | $ | - | $ | - | $ | - | |||
Commercial real estate
|
2,119 | - | 2,119 | - | |||||||
Construction and development
|
13,079 | - | 9,918 | 3,161 | |||||||
Residential real estate
|
8,540 | - | 8,526 | 14 | |||||||
Consumer
|
4 | - | - | 4 | |||||||
Total collateral-dependent impaired loans
|
$ | 23,742 | $ | - | $ | 20,563 | $ | 3,179 | |||
OREO
|
|||||||||||
Commercial
|
$ | 110 | $ | - | $ | 110 | $ | - | |||
Commercial real estate
|
5,762 | - | 5,762 | - | |||||||
Construction and development
|
30,920 | - | 28,810 | 2,110 | |||||||
Residential real estate
|
11,991 | - | 11,581 | 410 | |||||||
Total OREO
|
$ | 48,783 | $ | - | $ | 46,263 | $ | 2,520 |
Total at
|
Fair Value Measurements Using:
|
||||||||||
Dollars in thousands
|
December 31, 2013
|
Level 1
|
Level 2
|
Level 3
|
|||||||
Residential mortgage loans held for sale
|
$ | 321 | $ | - | $ | 321 | $ | - | |||
Collateral-dependent impaired loans
|
|||||||||||
Commercial
|
$ | 1,616 | $ | 920 | $ | 696 | |||||
Commercial real estate
|
17,902 | - | 4,879 | 13,023 | |||||||
Construction and development
|
22,083 | - | 17,590 | 4,493 | |||||||
Residential real estate
|
14,747 | - | 8,336 | 6,411 | |||||||
Consumer
|
34 | - | 3 | 31 | |||||||
Total collateral-dependent impaired loans
|
$ | 56,382 | $ | - | $ | 31,728 | $ | 24,654 | |||
OREO
|
|||||||||||
Commercial
|
$ | - | $ | - | $ | - | $ | - | |||
Commercial real estate
|
9,903 | - | 9,903 | - | |||||||
Construction and development
|
31,610 | - | 29,993 | 1,617 | |||||||
Residential real estate
|
11,879 | - | 11,847 | 32 | |||||||
Total OREO
|
$ | 53,392 | $ | - | $ | 51,743 | $ | 1,649 |
June 30, 2014
|
December 31, 2013
|
||||||||||||
Estimated
|
Estimated
|
||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
||||||||||
Dollars in thousands
|
Value
|
Value
|
Value
|
Value
|
|||||||||
Financial assets
|
|||||||||||||
Cash and due from banks
|
$ | 13,719 | $ | 13,719 | $ | 11,782 | $ | 11,782 | |||||
Securities available for sale
|
287,883 | 287,883 | 288,780 | 288,780 | |||||||||
Other investments
|
7,436 | 7,436 | 7,815 | 7,815 | |||||||||
Loans held for sale, net
|
413 | 413 | 321 | 321 | |||||||||
Loans, net
|
992,816 | 1,016,258 | 937,070 | 952,592 | |||||||||
Accrued interest receivable
|
5,683 | 5,683 | 5,669 | 5,669 | |||||||||
Derivative financial instruments
|
- | - | 803 | 803 | |||||||||
$ | 1,307,950 | $ | 1,331,392 | $ | 1,252,240 | $ | 1,267,762 | ||||||
Financial liabilities
|
|||||||||||||
Deposits
|
$ | 1,057,795 | $ | 1,082,200 | $ | 1,003,812 | $ | 1,029,606 | |||||
Short-term borrowings
|
91,729 | 91,729 | 62,769 | 62,769 | |||||||||
Long-term borrowings
|
121,942 | 130,627 | 163,516 | 173,863 | |||||||||
Subordinated debentures
|
16,800 | 16,800 | 16,800 | 16,800 | |||||||||
Subordinated debentures owed to
|
|||||||||||||
unconsolidated subsidiary trusts
|
19,589 | 19,589 | 19,589 | 19,589 | |||||||||
Accrued interest payable
|
1,195 | 1,195 | 1,433 | 1,433 | |||||||||
Derivative financial instruments
|
1,582 | 1,582 | - | - | |||||||||
$ | 1,310,632 | $ | 1,343,722 | $ | 1,267,919 | $ | 1,304,060 |
For the Three Months Ended June 30,
|
||||||||||||||||
2014
|
2013
|
|||||||||||||||
Common
|
Common
|
|||||||||||||||
Dollars in thousands,
|
Income
|
Shares
|
Per
|
Income
|
Shares
|
Per
|
||||||||||
except per share amounts
|
(Numerator)
|
(Denominator)
|
Share
|
(Numerator)
|
(Denominator)
|
Share
|
||||||||||
Net income
|
$ | 2,432 | $ | 1,217 | ||||||||||||
Less preferred stock dividends
|
(193 | ) | (194 | ) | ||||||||||||
Basic EPS
|
$ | 2,239 | 7,457,222 | $ | 0.30 | $ | 1,023 | 7,438,401 | $ | 0.14 | ||||||
Effect of dilutive securities:
|
||||||||||||||||
Stock options
|
9,607 | 7,568 | ||||||||||||||
Series 2011 convertible
|
||||||||||||||||
preferred stock
|
119 | 1,489,250 | 120 | 1,499,071 | ||||||||||||
Series 2009 convertible
|
||||||||||||||||
preferred stock
|
74 | 674,545 | 74 | 674,545 | ||||||||||||
Diluted EPS
|
$ | 2,432 | 9,630,624 | $ | 0.25 | $ | 1,217 | 9,619,585 | $ | 0.13 |
For the Six Months Ended June 30,
|
||||||||||||||||
2014
|
2013
|
|||||||||||||||
Common
|
Common
|
|||||||||||||||
Dollars in thousands,
|
Income
|
Shares
|
Per
|
Income
|
Shares
|
Per
|
||||||||||
except per share amounts
|
(Numerator)
|
(Denominator)
|
Share
|
(Numerator)
|
(Denominator)
|
Share
|
||||||||||
Net income
|
$ | 4,822 | $ | 3,010 | ||||||||||||
Less preferred stock dividends
|
(387 | ) | (388 | ) | ||||||||||||
Basic EPS
|
$ | 4,435 | 7,455,307 | $ | 0.59 | $ | 2,622 | 7,435,344 | $ | 0.35 | ||||||
Effect of dilutive securities:
|
||||||||||||||||
Stock options
|
9,675 | 7,496 | ||||||||||||||
Series 2011 convertible
|
||||||||||||||||
preferred stock
|
238 | 1,490,228 | 240 | 1,499,533 | ||||||||||||
Series 2009 convertible
|
||||||||||||||||
preferred stock
|
149 | 674,545 | 148 | 674,545 | ||||||||||||
Diluted EPS
|
$ | 4,822 | 9,629,755 | $ | 0.50 | $ | 3,010 | 9,616,918 | $ | 0.31 |
June 30, 2014
|
|||||||||||
Amortized
|
Unrealized
|
Estimated
|
|||||||||
Dollars in thousands
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||
Available for Sale
|
|||||||||||
Taxable debt securities
|
|||||||||||
U. S. Government agencies
|
|||||||||||
and corporations
|
$ | 24,998 | $ | 885 | $ | 53 | $ | 25,830 | |||
Residential mortgage-backed securities:
|
|||||||||||
Government-sponsored agencies
|
155,631 | 2,921 | 997 | 157,555 | |||||||
Nongovernment-sponsored entities
|
9,555 | 385 | 9 | 9,931 | |||||||
State and political subdivisions
|
|||||||||||
General obligations
|
4,532 | 9 | 144 | 4,397 | |||||||
Water and sewer revenues
|
2,382 | 7 | 44 | 2,345 | |||||||
Other revenues
|
3,319 | 7 | 33 | 3,293 | |||||||
Corporate debt securities
|
- | - | - | - | |||||||
Total taxable debt securities
|
200,417 | 4,214 | 1,280 | 203,351 | |||||||
Tax-exempt debt securities
|
|||||||||||
State and political subdivisions
|
|||||||||||
General obligations
|
46,859 | 1,552 | 204 | 48,207 | |||||||
Water and sewer revenues
|
11,868 | 176 | 58 | 11,986 | |||||||
Lease revenues
|
7,990 | 54 | 68 | 7,976 | |||||||
Lottery/casino revenues
|
3,832 | 145 | 41 | 3,936 | |||||||
Other revenues
|
12,205 | 198 | 53 | 12,350 | |||||||
Total tax-exempt debt securities
|
82,754 | 2,125 | 424 | 84,455 | |||||||
Equity securities
|
77 | - | - | 77 | |||||||
Total available for sale securities
|
$ | 283,248 | $ | 6,339 | $ | 1,704 | $ | 287,883 |
December 31, 2013
|
|||||||||||
Amortized
|
Unrealized
|
Estimated
|
|||||||||
Dollars in thousands
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||
Available for Sale
|
|||||||||||
Taxable debt securities
|
|||||||||||
U. S. Government agencies
|
|||||||||||
and corporations
|
$ | 29,100 | $ | 675 | $ | 118 | $ | 29,657 | |||
Residential mortgage-backed securities:
|
|||||||||||
Government-sponsored agencies
|
155,270 | 2,019 | 1,573 | 155,716 | |||||||
Nongovernment-sponsored entities
|
11,519 | 321 | 21 | 11,819 | |||||||
State and political subdivisions
|
|||||||||||
General obligations
|
9,317 | - | 475 | 8,842 | |||||||
Water and sewer revenues
|
3,229 | - | 114 | 3,115 | |||||||
Other revenues
|
4,051 | 4 | 142 | 3,913 | |||||||
Corporate debt securities
|
3,973 | 24 | 31 | 3,966 | |||||||
Total taxable debt securities
|
216,459 | 3,043 | 2,474 | 217,028 | |||||||
Tax-exempt debt securities
|
|||||||||||
State and political subdivisions
|
|||||||||||
General obligations
|
41,156 | 675 | 1,154 | 40,677 | |||||||
Water and sewer revenues
|
8,996 | 15 | 306 | 8,705 | |||||||
Lease revenues
|
7,956 | - | 391 | 7,565 | |||||||
Lottery/casino revenues
|
4,443 | 63 | 169 | 4,337 | |||||||
Other revenues
|
10,527 | 55 | 191 | 10,391 | |||||||
Total tax-exempt debt securities
|
73,078 | 808 | 2,211 | 71,675 | |||||||
Equity securities
|
77 | - | - | 77 | |||||||
Total available for sale securities
|
$ | 289,614 | $ | 3,851 | $ | 4,685 | $ | 288,780 |
June 30, 2013
|
|||||||||||
Amortized
|
Unrealized
|
Estimated
|
|||||||||
Dollars in thousands
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||
Available for Sale
|
|||||||||||
Taxable debt securities:
|
|||||||||||
U. S. Government agencies
|
|||||||||||
and corporations
|
$ | 35,605 | $ | 1,186 | $ | 27 | $ | 36,764 | |||
Residential mortgage-backed securities:
|
|||||||||||
Government-sponsored agencies
|
147,738 | 2,313 | 1,510 | 148,541 | |||||||
Nongovernment-sponsored agencies
|
12,373 | 326 | 42 | 12,657 | |||||||
State and political subdivisions
|
13,838 | 2 | 493 | 13,347 | |||||||
Corporate debt securities
|
3,966 | 27 | 34 | 3,959 | |||||||
Total taxable debt securities
|
213,520 | 3,854 | 2,106 | 215,268 | |||||||
Tax-exempt debt securities:
|
|||||||||||
State and political subdivisions
|
76,225 | 1,647 | 2,037 | 75,835 | |||||||
Residential mortgage-backed securities:
|
|||||||||||
Government-sponsored agencies
|
- | - | - | - | |||||||
Total tax-exempt debt securities
|
76,225 | 1,647 | 2,037 | 75,835 | |||||||
Equity securities
|
77 | - | - | 77 | |||||||
Total available for sale securities
|
$ | 289,822 | $ | 5,501 | $ | 4,143 | $ | 291,180 |
June 30, 2014
|
|||||||||||
Amortized
|
Unrealized
|
Estimated
|
|||||||||
Dollars in thousands
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||
California
|
$ | 17,649 | $ | 470 | $ | 41 | $ | 18,078 | |||
West Virginia
|
12,313 | 242 | 54 | 12,501 | |||||||
Illinois
|
8,941 | 142 | 77 | 9,006 | |||||||
Texas
|
7,380 | 368 | 74 | 7,674 | |||||||
Pennsylvania
|
7,298 | 64 | 49 | 7,313 |
Available for Sale
|
||||||
Amortized
|
Estimated
|
|||||
Dollars in thousands
|
Cost
|
Fair Value
|
||||
Due in one year or less
|
$ | 59,685 | $ | 60,630 | ||
Due from one to five years
|
100,747 | 102,143 | ||||
Due from five to ten years
|
25,962 | 26,503 | ||||
Due after ten years
|
96,777 | 98,530 | ||||
Equity securities
|
77 | 77 | ||||
$ | 283,248 | $ | 287,883 |
Proceeds from
|
Gross realized
|
|||||||||||||||
Calls and
|
Principal
|
|||||||||||||||
Dollars in thousands
|
Sales
|
Maturities
|
Payments
|
Gains
|
Losses
|
|||||||||||
Securities available for sale
|
$ | 36,230 | $ | 3,001 | $ | 16,664 | $ | 550 | $ | 614 |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
||||||||||||
Dollars in thousands
|
2014
|
2013
|
2014
|
2013
|
|||||||||
Total other-than-temporary impairment losses
|
$ | (1 | ) | $ | (27 | ) | $ | (1 | ) | $ | (117) | ||
Portion of loss recognized in
|
|||||||||||||
other comprehensive income
|
- | - | - | 37 | |||||||||
Net impairment losses recognized in earnings
|
$ | (1 | ) | $ | (27 | ) | $ | (1 | ) | $ | (80) |
Three Months Ended
|
Six Months Ended
|
|||||
June 30, 2014
|
June 30, 2014
|
|||||
In thousands
|
Total
|
Total
|
||||
Beginning Balance
|
$ | (3,021 | ) | $ | (3,021) | |
Additions for the credit component on debt securities in which
|
||||||
other-than-temporary impairment was not previously recognized
|
(1 | ) | (1) | |||
Securities sold during the period
|
2,814 | 2,814 | ||||
Ending Balance
|
$ | (208 | ) | $ | (208) |
June 30, 2014
|
|||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
|||||||||||||||
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
||||||||||||
Dollars in thousands
|
Fair Value
|
Loss
|
Fair Value
|
Loss
|
Fair Value
|
Loss
|
|||||||||||
Temporarily impaired securities
|
|||||||||||||||||
Taxable debt securities
|
|||||||||||||||||
U. S. Government agencies
|
|||||||||||||||||
and corporations
|
$ | 2,448 | $ | (6 | ) | $ | 3,396 | $ | (47 | ) | $ | 5,844 | $ | (53) | |||
Residential mortgage-backed securities:
|
|||||||||||||||||
Government-sponsored agencies
|
35,211 | (550 | ) | 23,421 | (447 | ) | 58,632 | (997) | |||||||||
Nongovernment-sponsored entities
|
2,598 | (9 | ) | 86 | - | 2,684 | (9) | ||||||||||
State and political subdivisions:
|
|||||||||||||||||
General obligations
|
- | - | 4,103 | (144 | ) | 4,103 | (144) | ||||||||||
Water and sewer revenues
|
- | - | 1,836 | (44 | ) | 1,836 | (44) | ||||||||||
Other revenues
|
1,104 | (16 | ) | 926 | (17 | ) | 2,030 | (33) | |||||||||
Corporate debt securities
|
- | - | - | - | - | - | |||||||||||
Tax-exempt debt securities
|
|||||||||||||||||
State and political subdivisions:
|
|||||||||||||||||
General obligations
|
4,816 | (44 | ) | 7,572 | (160 | ) | 12,388 | (204) | |||||||||
Water and sewer revenues
|
1,070 | (21 | ) | 2,608 | (37 | ) | 3,678 | (58) | |||||||||
Lease revenues
|
- | - | 2,529 | (68 | ) | 2,529 | (68) | ||||||||||
Lottery/casino revenues
|
- | - | 1,106 | (41 | ) | 1,106 | (41) | ||||||||||
Other revenues
|
2,771 | (18 | ) | 826 | (35 | ) | 3,597 | (53) | |||||||||
Total temporarily impaired securities
|
50,018 | (664 | ) | 48,409 | (1,040 | ) | 98,427 | (1,704) | |||||||||
Other-than-temporarily impaired securities
|
|||||||||||||||||
Taxable debt securities
|
|||||||||||||||||
Residential mortgage-backed securities:
|
|||||||||||||||||
Nongovernment-sponsored entities
|
- | - | - | - | - | - | |||||||||||
Total other-than-temporarily
|
|||||||||||||||||
impaired securities
|
- | - | - | - | - | - | |||||||||||
Total
|
$ | 50,018 | $ | (664 | ) | $ | 48,409 | $ | (1,040 | ) | $ | 98,427 | $ | (1,704) |
December 31, 2013
|
|||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
|||||||||||||||
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
||||||||||||
Dollars in thousands
|
Fair Value
|
Loss
|
Fair Value
|
Loss
|
Fair Value
|
Loss
|
|||||||||||
Temporarily impaired securities
|
|||||||||||||||||
Taxable debt securities
|
|||||||||||||||||
U. S. Government agencies
|
|||||||||||||||||
and corporations
|
$ | 10,868 | $ | (118 | ) | $ | - | $ | - | $ | 10,868 | $ | (118) | ||||
Residential mortgage-backed securities:
|
|||||||||||||||||
Government-sponsored agencies
|
55,035 | (1,385 | ) | 13,249 | (188 | ) | 68,284 | (1,573) | |||||||||
Nongovernment-sponsored entities
|
2,407 | (12 | ) | 565 | (7 | ) | 2,972 | (19) | |||||||||
State and political subdivisions:
|
|||||||||||||||||
General obligations
|
4,505 | (264 | ) | 2,337 | (211 | ) | 6,842 | (475) | |||||||||
Water and sewer revenues
|
1,309 | (31 | ) | 1,554 | (83 | ) | 2,863 | (114) | |||||||||
Other revenues
|
3,142 | (142 | ) | - | - | 3,142 | (142) | ||||||||||
Corporate debt securities
|
2,968 | (31 | ) | - | - | 2,968 | (31) | ||||||||||
Tax-exempt debt securities
|
|||||||||||||||||
State and political subdivisions:
|
|||||||||||||||||
General obligations
|
19,603 | (997 | ) | 2,102 | (157 | ) | 21,705 | (1,154) | |||||||||
Water and sewer revenues
|
5,643 | (224 | ) | 983 | (82 | ) | 6,626 | (306) | |||||||||
Lease revenues
|
6,112 | (349 | ) | 958 | (42 | ) | 7,070 | (391) | |||||||||
Lottery/casino revenues
|
2,720 | (132 | ) | 554 | (37 | ) | 3,274 | (169) | |||||||||
Other revenues
|
8,815 | (191 | ) | - | - | 8,815 | (191) | ||||||||||
Total temporarily impaired securities
|
123,127 | (3,876 | ) | 22,302 | (807 | ) | 145,429 | (4,683) | |||||||||
Other-than-temporarily impaired securities
|
|||||||||||||||||
Taxable debt securities
|
|||||||||||||||||
Residential mortgage-backed securities:
|
|||||||||||||||||
Nongovernment-sponsored entities
|
- | - | 1 | (2 | ) | 1 | (2) | ||||||||||
Total other-than-temporarily
|
|||||||||||||||||
impaired securities
|
- | - | 1 | (2 | ) | 1 | (2) | ||||||||||
Total
|
$ | 123,127 | $ | (3,876 | ) | $ | 22,303 | $ | (809 | ) | $ | 145,430 | $ | (4,685 |
NOTE 6. LOANS
|
June 30,
|
December 31,
|
June 30,
|
|||||||
Dollars in thousands
|
2014
|
2013
|
2013
|
||||||
Commercial
|
$ | 90,096 | $ | 88,352 | $ | 78,963 | |||
Commercial real estate
|
|||||||||
Owner-occupied
|
154,260 | 149,618 | 149,660 | ||||||
Non-owner occupied
|
314,439 | 280,790 | 277,773 | ||||||
Construction and development
|
|||||||||
Land and land development
|
64,246 | 71,453 | 73,427 | ||||||
Construction
|
20,902 | 15,155 | 7,634 | ||||||
Residential real estate
|
|||||||||
Non-jumbo
|
219,569 | 212,946 | 216,759 | ||||||
Jumbo
|
52,487 | 53,406 | 58,567 | ||||||
Home equity
|
61,248 | 54,844 | 53,774 | ||||||
Consumer
|
19,777 | 19,889 | 20,147 | ||||||
Other
|
6,798 | 3,276 | 3,397 | ||||||
Total loans, net of unearned fees
|
1,003,822 | 949,729 | 940,101 | ||||||
Less allowance for loan losses
|
11,006 | 12,659 | 14,122 | ||||||
Loans, net
|
$ | 992,816 | $ | 937,070 | $ | 925,979 |
At June 30, 2014
|
|||||||||||||||||
Past Due
|
> 90 days
|
||||||||||||||||
Dollars in thousands
|
30-59 days
|
60-89 days
|
> 90 days
|
Total
|
Current
|
and Accruing
|
|||||||||||
Commercial
|
$ | 33 | $ | 363 | $ | 396 | $ | 792 | $ | 89,304 | $ | - | |||||
Commercial real estate
|
|||||||||||||||||
Owner-occupied
|
642 | 348 | 759 | 1,749 | 152,511 | - | |||||||||||
Non-owner occupied
|
237 | - | 234 | 471 | 313,968 | - | |||||||||||
Construction and development
|
|||||||||||||||||
Land and land development
|
142 | 14 | 4,860 | 5,016 | 59,230 | - | |||||||||||
Construction
|
- | - | - | - | 20,902 | - | |||||||||||
Residential mortgage
|
|||||||||||||||||
Non-jumbo
|
3,198 | 1,760 | 2,060 | 7,018 | 212,551 | - | |||||||||||
Jumbo
|
707 | 723 | - | 1,430 | 51,057 | - | |||||||||||
Home equity
|
196 | 36 | 143 | 375 | 60,873 | - | |||||||||||
Consumer
|
452 | 183 | 72 | 707 | 19,070 | - | |||||||||||
Other
|
- | - | - | - | 6,798 | - | |||||||||||
Total
|
$ | 5,607 | $ | 3,427 | $ | 8,524 | $ | 17,558 | $ | 986,264 | $ | - |
At December 31, 2013
|
|||||||||||||||||
Past Due
|
> 90 days
|
||||||||||||||||
Dollars in thousands
|
30-59 days
|
60-89 days
|
> 90 days
|
Total
|
Current
|
and Accruing
|
|||||||||||
Commercial
|
$ | 74 | $ | 34 | $ | 1,190 | $ | 1,298 | $ | 87,054 | $ | - | |||||
Commercial real estate
|
|||||||||||||||||
Owner-occupied
|
328 | 459 | 487 | 1,274 | 148,344 | - | |||||||||||
Non-owner occupied
|
912 | 115 | 128 | 1,155 | 279,635 | - | |||||||||||
Construction and development
|
|||||||||||||||||
Land and land development
|
1,627 | - | 8,638 | 10,265 | 61,188 | - | |||||||||||
Construction
|
- | - | - | - | 15,155 | - | |||||||||||
Residential mortgage
|
|||||||||||||||||
Non-jumbo
|
2,708 | 1,673 | 1,321 | 5,702 | 207,244 | - | |||||||||||
Jumbo
|
- | - | - | - | 53,406 | - | |||||||||||
Home equity
|
588 | 87 | - | 675 | 54,169 | - | |||||||||||
Consumer
|
224 | 82 | 106 | 412 | 19,477 | - | |||||||||||
Other
|
- | - | - | - | 3,276 | - | |||||||||||
Total
|
$ | 6,461 | $ | 2,450 | $ | 11,870 | $ | 20,781 | $ | 928,948 | $ | - |
At June 30, 2013
|
|||||||||||||||||
Past Due
|
> 90 days
|
||||||||||||||||
Dollars in thousands
|
30-59 days
|
60-89 days
|
> 90 days
|
Total
|
Current
|
and Accruing
|
|||||||||||
Commercial
|
$ | 144 | $ | 55 | $ | 1,669 | $ | 1,868 | $ | 77,095 | $ | - | |||||
Commercial real estate
|
|||||||||||||||||
Owner-occupied
|
85 | - | 314 | 399 | 149,261 | - | |||||||||||
Non-owner occupied
|
543 | - | 899 | 1,442 | 276,331 | - | |||||||||||
Construction and development
|
|||||||||||||||||
Land and land development
|
698 | - | 9,929 | 10,627 | 62,800 | - | |||||||||||
Construction
|
- | - | 60 | 60 | 7,574 | - | |||||||||||
Residential mortgage
|
|||||||||||||||||
Non-jumbo
|
4,086 | 1,171 | 2,494 | 7,751 | 209,008 | - | |||||||||||
Jumbo
|
709 | - | 9,000 | 9,709 | 48,858 | - | |||||||||||
Home equity
|
101 | 26 | 25 | 152 | 53,622 | - | |||||||||||
Consumer
|
239 | 64 | 63 | 366 | 19,781 | - | |||||||||||
Other
|
53 | - | - | 53 | 3,344 | - | |||||||||||
Total
|
$ | 6,658 | $ | 1,316 | $ | 24,453 | $ | 32,427 | $ | 907,674 | $ | - |
Dollars in thousands
|
6/30/2014
|
12/31/2013
|
6/30/2013
|
||||||
Commercial
|
$ | 416 | $ | 1,224 | $ | 3,996 | |||
Commercial real estate
|
|||||||||
Owner-occupied
|
953 | 1,953 | 796 | ||||||
Non-owner occupied
|
583 | 365 | 899 | ||||||
Construction and development
|
|||||||||
Land & land development
|
8,849 | 12,830 | 11,445 | ||||||
Construction
|
- | - | 60 | ||||||
Residential mortgage
|
|||||||||
Non-jumbo
|
2,950 | 2,446 | 4,333 | ||||||
Jumbo
|
- | - | 9,000 | ||||||
Home equity
|
339 | - | 271 | ||||||
Consumer
|
129 | 128 | 92 | ||||||
Total
|
$ | 14,219 | $ | 18,946 | $ | 30,892 |
§
|
Loans which we risk-rate (consisting of loan relationships having aggregate balances in excess of $2.0 million, or loans exceeding $500,000 and exhibiting credit weakness) through our normal loan review procedures and which, based on current information and events, it is probable that we will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement. Risk-rated loans with insignificant delays or insignificant short falls in the amount of payments expected to be collected are not considered to be impaired.
|
§
|
Loans that have been modified in a troubled debt restructuring.
|
Method Used to Measure Impairment of Impaired Loans
|
||||||||||
Dollars in thousands
|
||||||||||
Loan Category
|
6/30/2014
|
12/31/2013
|
6/30/2013
|
Method used to measure impairment
|
||||||
Commerical
|
$ | 506 | $ | 1,864 | $ | 7,825 |
Fair value of collateral
|
|||
- | 158 | 162 |
Discounted cash flow
|
|||||||
Commerical real estate
|
||||||||||
Owner-occupied
|
1,924 | 10,067 | 12,074 |
Fair value of collateral
|
||||||
8,969 | 2,483 | 2,657 |
Discounted cash flow
|
|||||||
Non-owner occupied
|
513 | 5,832 | 6,814 |
Fair value of collateral
|
||||||
5,236 | - | - |
Discounted cash flow
|
|||||||
Construction and development
|
||||||||||
Land & land development
|
14,023 | 24,625 | 26,710 |
Fair value of collateral
|
||||||
1,446 | 644 | 654 |
Discounted cash flow
|
|||||||
Residential mortgage
|
||||||||||
Non-jumbo
|
3,440 | 5,516 | 5,322 |
Fair value of collateral
|
||||||
2,592 | 566 | 891 |
Discounted cash flow
|
|||||||
Jumbo
|
6,648 | 8,768 | 17,824 |
Fair value of collateral
|
||||||
2,073 | - | - |
Discounted cash flow
|
|||||||
Home equity
|
186 | 212 | 213 |
Fair value of collateral
|
||||||
Consumer
|
37 | 47 | 62 |
Fair value of collateral
|
||||||
Total
|
$ | 47,593 | $ | 60,782 | $ | 81,208 |
June 30, 2014
|
||||||||||||||
Average
|
Interest Income
|
|||||||||||||
Recorded
|
Unpaid
|
Related
|
Impaired
|
Recognized
|
||||||||||
Dollars in thousands
|
Investment
|
Principal Balance
|
Allowance
|
Balance
|
while impaired
|
|||||||||
Without a related allowance
|
||||||||||||||
Commercial
|
$ | 506 | $ | 506 | $ | - | $ | 506 | $ | 35 | ||||
Commercial real estate
|
||||||||||||||
Owner-occupied
|
6,287 | 6,288 | - | 6,287 | 248 | |||||||||
Non-owner occupied
|
5,012 | 5,014 | - | 5,012 | 249 | |||||||||
Construction and development
|
||||||||||||||
Land & land development
|
13,853 | 13,853 | - | 13,853 | 293 | |||||||||
Construction
|
- | - | - | - | - | |||||||||
Residential real estate
|
||||||||||||||
Non-jumbo
|
3,390 | 3,398 | - | 3,390 | 161 | |||||||||
Jumbo
|
7,823 | 7,828 | - | 7,823 | 401 | |||||||||
Home equity
|
186 | 186 | - | 186 | 11 | |||||||||
Consumer
|
38 | 37 | - | 38 | 3 | |||||||||
Total without a related allowance
|
$ | 37,095 | $ | 37,110 | $ | - | $ | 37,095 | $ | 1,401 | ||||
With a related allowance
|
||||||||||||||
Commercial
|
$ | - | $ | - | $ | - | $ | - | $ | - | ||||
Commercial real estate
|
||||||||||||||
Owner-occupied
|
4,605 | 4,605 | 266 | 4,605 | 213 | |||||||||
Non-owner occupied
|
735 | 735 | 79 | 735 | 79 | |||||||||
Construction and development
|
||||||||||||||
Land & land development
|
1,616 | 1,616 | 898 | 1,616 | 40 | |||||||||
Construction
|
- | - | - | - | - | |||||||||
Residential real estate
|
||||||||||||||
Non-jumbo
|
2,633 | 2,634 | 299 | 2,633 | 107 | |||||||||
Jumbo
|
893 | 893 | 53 | 893 | 44 | |||||||||
Home equity
|
- | - | - | - | - | |||||||||
Consumer
|
- | - | - | - | - | |||||||||
Total with a related allowance
|
$ | 10,482 | $ | 10,483 | $ | 1,595 | $ | 10,482 | $ | 483 | ||||
Total
|
||||||||||||||
Commercial
|
$ | 32,614 | $ | 32,617 | $ | 1,243 | $ | 32,614 | $ | 1,157 | ||||
Residential real estate
|
14,925 | 14,939 | 352 | 14,925 | 724 | |||||||||
Consumer
|
38 | 37 | - | 38 | 3 | |||||||||
Total
|
$ | 47,577 | $ | 47,593 | $ | 1,595 | $ | 47,577 | $ | 1,884 |
December 31, 2013
|
||||||||||||||
Average
|
Interest Income
|
|||||||||||||
Recorded
|
Unpaid
|
Related
|
Impaired
|
Recognized
|
||||||||||
Dollars in thousands
|
Investment
|
Principal Balance
|
Allowance
|
Balance
|
while impaired
|
|||||||||
Without a related allowance
|
||||||||||||||
Commercial
|
$ | 1,161 | $ | 1,167 | $ | - | $ | 1,518 | $ | 98 | ||||
Commercial real estate
|
||||||||||||||
Owner-occupied
|
8,434 | 8,434 | - | 7,675 | 226 | |||||||||
Non-owner occupied
|
5,075 | 5,077 | - | 5,110 | 253 | |||||||||
Construction and development
|
||||||||||||||
Land & land development
|
14,732 | 14,737 | - | 11,628 | 325 | |||||||||
Construction
|
- | - | - | - | - | |||||||||
Residential real estate
|
||||||||||||||
Non-jumbo
|
3,587 | 3,595 | - | 2,858 | 157 | |||||||||
Jumbo
|
7,862 | 7,867 | - | 7,910 | 405 | |||||||||
Home equity
|
186 | 186 | - | 186 | 11 | |||||||||
Consumer
|
26 | 27 | - | 28 | 1 | |||||||||
Total without a related allowance
|
41,063 | 41,090 | - | 36,913 | 1,476 | |||||||||
With a related allowance
|
||||||||||||||
Commercial
|
855 | 855 | 406 | 1,013 | - | |||||||||
Commercial real estate
|
||||||||||||||
Owner-occupied
|
4,116 | 4,116 | 305 | 3,945 | 184 | |||||||||
Non-owner occupied
|
747 | 755 | 175 | 515 | 28 | |||||||||
Construction and development
|
||||||||||||||
Land & land development
|
10,532 | 10,532 | 3,186 | 11,310 | 147 | |||||||||
Construction
|
- | - | - | - | - | |||||||||
Residential real estate
|
||||||||||||||
Non-jumbo
|
2,485 | 2,487 | 256 | 2,292 | 107 | |||||||||
Jumbo
|
900 | 901 | 37 | 906 | 45 | |||||||||
Home equity
|
27 | 26 | 22 | 27 | - | |||||||||
Consumer
|
20 | 20 | 13 | 9 | - | |||||||||
Total with a related allowance
|
19,682 | 19,692 | 4,400 | 20,017 | 511 | |||||||||
Total
|
||||||||||||||
Commercial
|
45,652 | 45,673 | 4,072 | 42,714 | 1,261 | |||||||||
Residential real estate
|
15,047 | 15,062 | 315 | 14,179 | 725 | |||||||||
Consumer
|
46 | 47 | 13 | 37 | 1 | |||||||||
Total
|
$ | 60,745 | $ | 60,782 | $ | 4,400 | $ | 56,930 | $ | 1,987 |
June 30, 2013
|
||||||||||||||
Average
|
Interest Income
|
|||||||||||||
Recorded
|
Unpaid
|
Related
|
Impaired
|
Recognized
|
||||||||||
Dollars in thousands
|
Investment
|
Principal Balance
|
Allowance
|
Balance
|
while impaired
|
|||||||||
Without a related allowance
|
||||||||||||||
Commercial
|
$ | 6,942 | $ | 7,104 | $ | - | $ | 8,133 | $ | 435 | ||||
Commercial real estate
|
||||||||||||||
Owner-occupied
|
9,770 | 9,774 | - | 10,638 | 491 | |||||||||
Non-owner occupied
|
5,396 | 5,398 | - | 3,969 | 199 | |||||||||
Construction and development
|
||||||||||||||
Land & land development
|
16,904 | 16,904 | - | 16,853 | 725 | |||||||||
Construction
|
- | - | - | - | - | |||||||||
Residential real estate
|
||||||||||||||
Non-jumbo
|
3,250 | 3,258 | - | 3,035 | 120 | |||||||||
Jumbo
|
7,911 | 7,916 | - | 9,352 | 503 | |||||||||
Home equity
|
186 | 186 | - | 186 | 11 | |||||||||
Consumer
|
37 | 38 | - | 37 | 2 | |||||||||
Total without a related allowance
|
$ | 50,396 | $ | 50,578 | $ | - | $ | 52,203 | $ | 2,486 | ||||
With a related allowance
|
||||||||||||||
Commercial
|
$ | 874 | $ | 883 | $ | 387 | $ | 565 | $ | 4 | ||||
Commercial real estate
|
||||||||||||||
Owner-occupied
|
4,957 | 4,957 | 741 | 3,967 | 186 | |||||||||
Non-owner occupied
|
1,415 | 1,416 | 165 | 1,421 | 28 | |||||||||
Construction and development
|
||||||||||||||
Land & land development
|
10,460 | 10,460 | 1,844 | 10,483 | 65 | |||||||||
Construction
|
- | - | - | - | - | |||||||||
Residential real estate
|
||||||||||||||
Non-jumbo
|
2,952 | 2,955 | 307 | 2,963 | 141 | |||||||||
Jumbo
|
9,907 | 9,908 | 1,044 | 10,277 | 45 | |||||||||
Home equity
|
28 | 27 | 27 | 28 | - | |||||||||
Consumer
|
25 | 24 | 13 | 25 | 2 | |||||||||
Total with a related allowance
|
$ | 30,618 | $ | 30,630 | $ | 4,528 | $ | 29,729 | $ | 471 | ||||
Total
|
||||||||||||||
Commercial
|
$ | 56,718 | $ | 56,896 | $ | 3,137 | $ | 56,029 | $ | 2,133 | ||||
Residential real estate
|
24,234 | 24,250 | 1,378 | 25,841 | 820 | |||||||||
Consumer
|
62 | 62 | 13 | 62 | 4 | |||||||||
Total
|
$ | 81,014 | $ | 81,208 | $ | 4,528 | $ | 81,932 | $ | 2,957 |
For the Three Months Ended
|
For the Three Months Ended
|
|||||||||||||||
June 30, 2014
|
June 30, 2013
|
|||||||||||||||
Pre-modification
|
Post-modification
|
Pre-modification
|
Post-modification
|
|||||||||||||
Number of
|
Recorded
|
Recorded
|
Number of
|
Recorded
|
Recorded
|
|||||||||||
dollars in thousands
|
Modifications
|
Investment
|
Investment
|
Modifications
|
Investment
|
Investment
|
||||||||||
Commercial
|
3 | $ | 82 | $ | 86 | 1 | $ | 23 | $ | 23 | ||||||
Commercial real estate
|
||||||||||||||||
Owner-occupied
|
- | - | - | - | - | - | ||||||||||
Non-owner occupied
|
- | - | - | - | - | - | ||||||||||
Construction and development
|
||||||||||||||||
Land & land development
|
- | - | - | - | - | - | ||||||||||
Construction
|
- | - | - | - | - | - | ||||||||||
Residential real estate
|
||||||||||||||||
Non-jumbo
|
- | - | - | 2 | 241 | 241 | ||||||||||
Jumbo
|
- | - | - | - | - | - | ||||||||||
Home equity
|
- | - | - | - | - | - | ||||||||||
Consumer
|
- | - | - | - | - | - | ||||||||||
Total
|
3 | $ | 82 | $ | 86 | 3 | $ | 264 | $ | 264 |
For the Six Months Ended
|
For the Six Months Ended
|
|||||||||||||||
June 30, 2014
|
June 30, 2013
|
|||||||||||||||
Pre-modification
|
Post-modification
|
Pre-modification
|
Post-modification
|
|||||||||||||
Number of
|
Recorded
|
Recorded
|
Number of
|
Recorded
|
Recorded
|
|||||||||||
dollars in thousands
|
Modifications
|
Investment
|
Investment
|
Modifications
|
Investment
|
Investment
|
||||||||||
Commercial
|
3 | $ | 82 | $ | 86 | 1 | $ | 23 | $ | 23 | ||||||
Commercial real estate
|
||||||||||||||||
Owner-occupied
|
- | - | - | - | - | - | ||||||||||
Non-owner occupied
|
- | - | - | - | - | - | ||||||||||
Construction and development
|
||||||||||||||||
Land & land development
|
- | - | - | 1 | 49 | 50 | ||||||||||
Construction
|
- | - | - | - | - | - | ||||||||||
Residential real estate
|
||||||||||||||||
Non-jumbo
|
- | - | - | 2 | 241 | 241 | ||||||||||
Jumbo
|
- | - | - | - | - | - | ||||||||||
Home equity
|
- | - | - | - | - | - | ||||||||||
Consumer
|
- | - | - | - | - | - | ||||||||||
Total
|
3 | $ | 82 | $ | 86 | 4 | $ | 313 | $ | 314 |
For the Three Months Ended
|
For the Six Months Ended
|
||||||||
June 30, 2014
|
June 30, 2014
|
||||||||
Number
|
Recorded
|
Number
|
Recorded
|
||||||
of
|
Investment
|
of
|
Investment
|
||||||
dollars in thousands
|
Defaults
|
at Default Date
|
Defaults
|
at Default Date
|
|||||
Commercial
|
2 | $ | 78 | 2 | $ | 78 | |||
Commercial real estate
|
|||||||||
Owner-occupied
|
- | - | - | - | |||||
Non-owner occupied
|
- | - | - | - | |||||
Construction and development
|
|||||||||
Land & land development
|
1 | 695 | 1 | 698 | |||||
Construction
|
- | - | - | - | |||||
Residential real estate
|
|||||||||
Non-jumbo
|
2 | 335 | 2 | 334 | |||||
Jumbo
|
- | - | - | - | |||||
Home equity
|
- | - | - | - | |||||
Consumer
|
- | - | - | - | |||||
Total
|
5 | $ | 1,108 | 5 | $ | 1,110 |
For the Three Months Ended June 30, 2014
|
|||||||||||||||||||||||||||||||||
Construction & Land Development
|
|||||||||||||||||||||||||||||||||
Land &
|
Commercial Real Estate
|
Residential Real Estate
|
|||||||||||||||||||||||||||||||
Land
|
Non-
|
||||||||||||||||||||||||||||||||
Develop-
|
Construc-
|
Commer-
|
Owner
|
Owner
|
Non-
|
Home
|
Con-
|
||||||||||||||||||||||||||
Dollars in thousands
|
ment
|
tion
|
cial
|
Occupied
|
Occupied
|
jumbo
|
Jumbo
|
Equity
|
sumer
|
Other
|
Total
|
||||||||||||||||||||||
Troubled debt restructurings
|
|||||||||||||||||||||||||||||||||
Balance June 30, 2013
|
$ | 6,069 | $ | - | $ | 509 | $ | 9,644 | $ | 5,492 | $ | 5,513 | $ | 6,237 | $ | - | $ | 40 | $ | - | $ | 33,504 | |||||||||||
Additions
|
- | - | 86 | - | - | - | - | - | - | - | 86 | ||||||||||||||||||||||
Charge-offs
|
- | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
Net (paydowns) advances
|
(101 | ) | - | (97 | ) | (55 | ) | (27 | ) | (19 | ) | (36 | ) | - | (2 | ) | - | (337) | |||||||||||||||
Transfer into OREO
|
- | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
Refinance out of TDR status
|
- | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
Balance June 30, 2014
|
$ | 5,968 | $ | - | $ | 498 | $ | 9,589 | $ | 5,465 | $ | 5,494 | $ | 6,201 | $ | - | $ | 38 | $ | - | $ | 33,253 | |||||||||||
Allowance related to
|
|||||||||||||||||||||||||||||||||
troubled debt restructurings
|
$ | 171 | $ | - | $ | - | $ | 188 | $ | 79 | $ | 298 | $ | 52 | $ | - | $ | - | $ | - | $ | 788 |
For the Six Months Ended June 30, 2014
|
|||||||||||||||||||||||||||||||||
Construction & Land Development
|
|||||||||||||||||||||||||||||||||
Land &
|
Commercial Real Estate
|
Residential Real Estate
|
|||||||||||||||||||||||||||||||
Land
|
Non-
|
||||||||||||||||||||||||||||||||
Develop-
|
Construc-
|
Commer-
|
Owner
|
Owner
|
Non-
|
Home
|
Con-
|
||||||||||||||||||||||||||
Dollars in thousands
|
ment
|
tion
|
cial
|
Occupied
|
Occupied
|
jumbo
|
Jumbo
|
Equity
|
sumer
|
Other
|
Total
|
||||||||||||||||||||||
Troubled debt restructurings
|
|||||||||||||||||||||||||||||||||
Balance January 1, 2014
|
$ | 6,163 | $ | - | $ | 1,243 | $ | 9,699 | $ | 5,544 | $ | 5,541 | $ | 6,278 | $ | - | $ | 47 | $ | - | $ | 34,515 | |||||||||||
Additions
|
- | - | 86 | - | - | - | - | - | - | - | 86 | ||||||||||||||||||||||
Charge-offs
|
- | - | - | - | - | - | - | - | (3 | ) | - | (3) | |||||||||||||||||||||
Net (paydowns) advances
|
(195 | ) | - | (831 | ) | (110 | ) | (79 | ) | (47 | ) | (77 | ) | - | (6 | ) | - | (1,345) | |||||||||||||||
Transfer into OREO
|
- | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
Refinance out of TDR status
|
- | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
Balance June 30, 2014
|
$ | 5,968 | $ | - | $ | 498 | $ | 9,589 | $ | 5,465 | $ | 5,494 | $ | 6,201 | $ | - | $ | 38 | $ | - | $ | 33,253 | |||||||||||
Allowance related to
|
|||||||||||||||||||||||||||||||||
troubled debt restructurings
|
$ | 171 | $ | - | $ | - | $ | 188 | $ | 79 | $ | 298 | $ | 52 | $ | - | $ | - | $ | - | $ | 788 |
Loan Risk Profile by Internal Risk Rating
|
|||||||||||||||||||||||||||||
Construction and Development
|
Commercial Real Estate
|
||||||||||||||||||||||||||||
Land and land development
|
Construction
|
Commercial
|
Owner Occupied
|
Non-Owner Occupied
|
|||||||||||||||||||||||||
Dollars in thousands
|
6/30/2014
|
12/31/2013
|
6/30/2014
|
12/31/2013
|
6/30/2014
|
12/31/2013
|
6/30/2014
|
12/31/2013
|
6/30/2014
|
12/31/2013
|
|||||||||||||||||||
Pass
|
$ | 45,624 | $ | 41,662 | $ | 20,432 | $ | 15,022 | $ | 88,446 | $ | 82,323 | $ | 150,578 | $ | 143,982 | $ | 303,213 | $ | 268,967 | |||||||||
OLEM (Special Mention)
|
4,539 | 5,550 | 470 | 133 | 1,203 | 4,544 | 1,903 | 1,412 | 9,483 | 10,222 | |||||||||||||||||||
Substandard
|
14,083 | 24,131 | - | - | 447 | 1,485 | 1,779 | 4,224 | 1,743 | 1,601 | |||||||||||||||||||
Doubtful
|
- | 110 | - | - | - | - | - | - | - | - | |||||||||||||||||||
Loss
|
- | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
Total
|
$ | 64,246 | $ | 71,453 | $ | 20,902 | $ | 15,155 | $ | 90,096 | $ | 88,352 | $ | 154,260 | $ | 149,618 | $ | 314,439 | $ | 280,790 |
Performing
|
Nonperforming
|
|||||||||||||||||
Dollars in thousands
|
6/30/2014
|
12/31/2013
|
6/30/2013
|
6/30/2014
|
12/31/2013
|
6/30/2013
|
||||||||||||
Residential real estate
|
||||||||||||||||||
Non-jumbo
|
$ | 216,619 | $ | 210,500 | $ | 212,426 | $ | 2,950 | $ | 2,446 | $ | 4,333 | ||||||
Jumbo
|
52,487 | 53,406 | 49,567 | - | - | 9,000 | ||||||||||||
Home Equity
|
60,909 | 54,844 | 53,503 | 339 | - | 271 | ||||||||||||
Consumer
|
19,648 | 19,761 | 20,056 | 129 | 128 | 91 | ||||||||||||
Other
|
6,798 | 3,276 | 3,397 | - | - | - | ||||||||||||
Total
|
$ | 356,461 | $ | 341,787 | $ | 338,949 | $ | 3,418 | $ | 2,574 | $ | 13,695 |
NOTE 7. ALLOWANCE FOR LOAN LOSSES
|
Six Months Ended
|
Year Ended
|
|||||||
June 30,
|
December 31,
|
|||||||
Dollars in thousands
|
2014
|
2013
|
2013
|
|||||
Balance, beginning of year
|
$ | 12,659 | $ | 17,933 | $ | 17,933 | ||
Losses:
|
||||||||
Commercial
|
390 | 54 | 723 | |||||
Commercial real estate
|
||||||||
Owner occupied
|
11 | 66 | 1,031 | |||||
Non-owner occupied
|
- | 9 | 9 | |||||
Construction and development
|
||||||||
Land and land development
|
3,533 | 2,166 | 3,596 | |||||
Construction
|
- | - | - | |||||
Residential real estate
|
||||||||
Non-jumbo
|
46 | 384 | 541 | |||||
Jumbo
|
63 | 3,625 | 4,741 | |||||
Home equity
|
- | 76 | 77 | |||||
Consumer
|
80 | 34 | 79 | |||||
Other
|
51 | 51 | 162 | |||||
Total
|
4,174 | 6,465 | 10,959 | |||||
Recoveries:
|
||||||||
Commercial
|
17 | 4 | 12 | |||||
Commercial real estate
|
||||||||
Owner occupied
|
31 | 2 | 8 | |||||
Non-owner occupied
|
4 | - | 674 | |||||
Construction and development
|
||||||||
Land and land development
|
165 | 9 | 187 | |||||
Construction
|
- | - | - | |||||
Real estate - mortgage
|
||||||||
Non-jumbo
|
53 | 43 | 127 | |||||
Jumbo
|
163 | 3 | 6 | |||||
Home equity
|
3 | 1 | 5 | |||||
Consumer
|
41 | 37 | 79 | |||||
Other
|
44 | 55 | 87 | |||||
Total
|
521 | 154 | 1,185 | |||||
Net losses
|
3,653 | 6,311 | 9,774 | |||||
Provision for loan losses
|
2,000 | 2,500 | 4,500 | |||||
Balance, end of year
|
$ | 11,006 | $ | 14,122 | $ | 12,659 |
Construction & Land Development
|
||||||||||||||||||||||||||||||||
Land &
|
Commercial Real Estate
|
Residential Real Estate
|
||||||||||||||||||||||||||||||
Land
|
Non-
|
|||||||||||||||||||||||||||||||
Develop-
|
Construc-
|
Commer-
|
Owner
|
Owner
|
Non-
|
Home
|
Con-
|
|||||||||||||||||||||||||
Dollars in thousands
|
ment
|
tion
|
cial
|
Occupied
|
Occupied
|
jumbo
|
Jumbo
|
Equity
|
sumer
|
Other
|
Total
|
|||||||||||||||||||||
Allowance for loan losses
|
||||||||||||||||||||||||||||||||
Beginning balance
|
$ | 5,455 | $ | 269 | $ | 1,324 | $ | 969 | $ | 641 | $ | 1,842 | $ | 1,888 | $ | 173 | $ | 47 | $ | 51 | $ | 12,659 | ||||||||||
Charge-offs
|
3,533 | - | 390 | 11 | - | 46 | 63 | - | 80 | 51 | 4,174 | |||||||||||||||||||||
Recoveries
|
165 | - | 17 | 31 | 4 | 53 | 163 | 3 | 41 | 44 | 521 | |||||||||||||||||||||
Provision
|
1,722 | 85 | 124 | 8 | 98 | (318 | ) | 93 | 83 | 38 | 67 | 2,000 | ||||||||||||||||||||
Ending balance
|
$ | 3,809 | $ | 354 | $ | 1,075 | $ | 997 | $ | 743 | $ | 1,531 | $ | 2,081 | $ | 259 | $ | 46 | $ | 111 | $ | 11,006 | ||||||||||
Allowance related to:
|
||||||||||||||||||||||||||||||||
Loans individually
|
||||||||||||||||||||||||||||||||
evaluated for impairment
|
$ | 898 | $ | - | $ | - | $ | 267 | $ | 79 | $ | 299 | $ | 52 | $ | - | $ | - | $ | - | $ | 1,595 | ||||||||||
Loans collectively
|
||||||||||||||||||||||||||||||||
evaluated for impairment
|
2,911 | 354 | 1,075 | 730 | 664 | 1,232 | 2,029 | 259 | 46 | 111 | 9,411 | |||||||||||||||||||||
Loans acquired with
|
||||||||||||||||||||||||||||||||
deteriorated credit quality
|
- | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
Total
|
$ | 3,809 | $ | 354 | $ | 1,075 | $ | 997 | $ | 743 | $ | 1,531 | $ | 2,081 | $ | 259 | $ | 46 | $ | 111 | $ | 11,006 | ||||||||||
Loans
|
||||||||||||||||||||||||||||||||
Loans individually
|
||||||||||||||||||||||||||||||||
evaluated for impairment
|
$ | 15,469 | $ | - | $ | 506 | $ | 10,893 | $ | 5,749 | $ | 6,032 | $ | 8,721 | $ | 186 | $ | 37 | $ | - | $ | 47,593 | ||||||||||
Loans collectively
|
||||||||||||||||||||||||||||||||
evaluated for impairment
|
48,777 | 20,902 | 89,590 | 143,367 | 308,690 | 213,537 | 43,766 | 61,062 | 19,740 | 6,798 | $ | 956,229 | ||||||||||||||||||||
Loans acquired with
|
||||||||||||||||||||||||||||||||
deteriorated credit quality
|
- | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
Total
|
$ | 64,246 | $ | 20,902 | $ | 90,096 | $ | 154,260 | $ | 314,439 | $ | 219,569 | $ | 52,487 | $ | 61,248 | $ | 19,777 | $ | 6,798 | $ | 1,003,822 |
Goodwill Activity
|
|||||||||
Community
|
Insurance
|
||||||||
Dollars in thousands
|
Banking
|
Services
|
Total
|
||||||
Balance, January 1, 2014
|
$ | 1,488 | $ | 4,710 | $ | 6,198 | |||
Acquired goodwill, net
|
- | - | - | ||||||
Balance, June 30, 2014
|
$ | 1,488 | $ | 4,710 | $ | 6,198 |
Other Intangible Assets
|
||||||||||||||||||
June 30, 2014
|
December 31, 2013
|
|||||||||||||||||
Community
|
Insurance
|
Community
|
Insurance
|
|||||||||||||||
Dollars in thousands
|
Banking
|
Services
|
Total
|
Banking
|
Services
|
Total
|
||||||||||||
Unidentifiable intangible assets
|
||||||||||||||||||
Gross carrying amount
|
$ | 2,267 | $ | - | $ | 2,267 | $ | 2,267 | $ | - | $ | 2,267 | ||||||
Less: accumulated amortization
|
2,267 | - | 2,267 | 2,216 | - | 2,216 | ||||||||||||
Net carrying amount
|
$ | - | $ | - | $ | - | $ | 51 | $ | - | $ | 51 | ||||||
Identifiable intangible assets
|
||||||||||||||||||
Gross carrying amount
|
$ | - | $ | 3,000 | $ | 3,000 | $ | - | $ | 3,000 | $ | 3,000 | ||||||
Less: accumulated amortization
|
- | 1,400 | 1,400 | - | 1,300 | 1,300 | ||||||||||||
Net carrying amount
|
$ | - | $ | 1,600 | $ | 1,600 | $ | - | $ | 1,700 | $ | 1,700 |
June 30,
|
December 31,
|
June 30,
|
|||||||
Dollars in thousands
|
2014
|
2013
|
2013
|
||||||
Demand deposits, interest bearing
|
$ | 187,855 | $ | 186,578 | $ | 187,244 | |||
Savings deposits
|
243,323 | 193,446 | 196,069 | ||||||
Time deposits
|
520,483 | 530,951 | 562,703 | ||||||
Total
|
$ | 951,661 | $ | 910,975 | $ | 946,016 |
Dollars in thousands
|
|||
Six month period ending December 31, 2014
|
$ | 117,062 | |
Year ending December 31, 2015
|
125,062 | ||
Year ending December 31, 2016
|
116,389 | ||
Year ending December 31, 2017
|
43,842 | ||
Year ending December 31, 2018
|
44,658 | ||
Thereafter
|
73,470 | ||
$ | 520,483 |
Dollars in thousands
|
Amount
|
Percent
|
||
Three months or less
|
$ | 49,136 | 12.8% | |
Three through six months
|
27,033 | 7.0% | ||
Six through twelve months
|
53,313 | 13.9% | ||
Over twelve months
|
254,190 | 66.3% | ||
Total
|
$ | 383,672 | 100.0% |
Six Months Ended June 30,
|
|||||||||||
2014
|
2013
|
||||||||||
Federal Funds
|
Federal Funds
|
||||||||||
Short-term
|
Purchased
|
Short-term
|
Purchased
|
||||||||
FHLB
|
and Lines
|
FHLB
|
and Lines
|
||||||||
Dollars in thousands
|
Advances
|
of Credit
|
Advances
|
of Credit
|
|||||||
Balance at June 30
|
$ | 86,050 | $ | 5,679 | $ | 15,800 | $ | 962 | |||
Average balance outstanding for the period
|
69,108 | 8,336 | 17,938 | 3,474 | |||||||
Maximum balance outstanding at
|
|||||||||||
any month end during period
|
87,550 | 8,976 | 45,000 | 5,961 | |||||||
Weighted average interest rate for the period
|
0.31 | % | 0.25 | % | 0.25 | % | 0.25% | ||||
Weighted average interest rate for balances
|
|||||||||||
outstanding at June 30
|
0.29 | % | 0.25 | % | 0.25 | % | 0.25% |
Year Ended December 31, 2013
|
|||||
Federal Funds
|
|||||
Short-term
|
Purchased
|
||||
FHLB
|
and Lines
|
||||
Dollars in thousands
|
Advances
|
of Credit
|
|||
Balance at December 31
|
$ | 53,800 | $ | 8,969 | |
Average balance outstanding for the period
|
29,786 | 4,313 | |||
Maximum balance outstanding at
|
|||||
any month end during period
|
55,300 | 8,969 | |||
Weighted average interest rate for the period
|
0.28 | % | 0.25% | ||
Weighted average interest rate for balances
|
|||||
outstanding at December 31
|
0.26 | % | 0.25% |
Balance at
|
||||||||
Balance at June 30,
|
December 31,
|
|||||||
Dollars in thousands
|
2014
|
2013
|
2013
|
|||||
Long-term FHLB advances
|
$ | 41,026 | $ | 82,649 | $ | 82,600 | ||
Long-term reverse repurchase agreements
|
72,000 | 72,000 | 72,000 | |||||
Term loans
|
8,916 | 8,916 | 8,916 | |||||
Total
|
$ | 121,942 | $ | 163,565 | $ | 163,516 |
Subordinated
|
|||||||||
debentures owed
|
|||||||||
Long-term
|
Subordinated
|
to unconsolidated
|
|||||||
Dollars in thousands
|
borrowings
|
debentures
|
subsidiary trusts
|
||||||
Year Ending December 31,
|
2014
|
$ | 43,952 | $ | - | $ | - | ||
2015
|
1,909 | 10,000 | - | ||||||
2016
|
28,911 | - | - | ||||||
2017
|
918 | - | - | ||||||
2018
|
45,017 | - | - | ||||||
Thereafter
|
1,235 | 6,800 | 19,589 | ||||||
$ | 121,942 | $ | 16,800 | $ | 19,589 |
For the Six Months Ended June 30,
|
|||||||||
2014
|
2013
|
||||||||
Weighted-Average
|
Weighted-Average
|
||||||||
Options
|
Exercise Price
|
Options
|
Exercise Price
|
||||||
Outstanding, January 1
|
185,410 | $ | 19.59 | 249,700 | $ | 18.98 | |||
Granted
|
- | - | - | - | |||||
Exercised
|
(3,200 | ) | 4.63 | (12,000 | ) | 5.09 | |||
Forfeited
|
- | - | (1,750 | ) | 19.69 | ||||
Expired
|
(2,500 | ) | 17.43 | (39,700 | ) | 23.41 | |||
Outstanding, June 30
|
179,710 | $ | 19.88 | 196,250 | $ | 18.92 |
Options Outstanding
|
Options Exercisable
|
||||||||||||||||||
Wted. Avg.
|
Aggregate
|
Aggregate
|
|||||||||||||||||
Remaining
|
Intrinsic
|
Intrinsic
|
|||||||||||||||||
Range of
|
# of
|
Contractual
|
Value
|
# of
|
Value
|
||||||||||||||
exercise price
|
shares
|
WAEP
|
Life (yrs)
|
(in thousands)
|
shares
|
WAEP
|
(in thousands)
|
||||||||||||
$ | 2.54 - $6.00 | 13,550 | $ | 4.69 | 4.20 | $ | 81 | 11,550 | $ | 5.06 | $ | 64 | |||||||
6.01 - 10.00 | 23,160 | 9.07 | 2.73 | 36 | 22,560 | 9.14 | 34 | ||||||||||||
10.01 - 17.50 | - | - | - | - | - | 0 | - | ||||||||||||
17.51 - 20.00 | 38,500 | 17.80 | 2.50 | - | 38,500 | 17.8 | - | ||||||||||||
20.01 - 25.93 | 104,500 | 25.04 | 2.24 | - | 104,500 | 25.04 | - | ||||||||||||
179,710 | 19.88 | $ | 117 | 177,110 | 20.12 | $ | 98 |
June 30,
|
|||
Dollars in thousands
|
2014
|
||
Commitments to extend credit:
|
|||
Revolving home equity and
|
|||
credit card lines
|
$ | 51,340 | |
Construction loans
|
22,618 | ||
Other loans
|
43,683 | ||
Standby letters of credit
|
1,668 | ||
Total
|
$ | 119,309 |
To be Well Capitalized
|
|||||||||||||||||
Minimum Required
|
under Prompt Corrective
|
||||||||||||||||
Actual
|
Regulatory Capital
|
Action Provisions
|
|||||||||||||||
Dollars in thousands
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||
As of June 30, 2014
|
|||||||||||||||||
Total Capital (to risk weighted assets)
|
|||||||||||||||||
Summit
|
$ | 146,096 | 14.2 | % | $ | 82,556 | 8.0 | % | $ | 103,195 | 10.0% | ||||||
Summit Community
|
160,462 | 15.6 | % | 82,035 | 8.0 | % | 102,543 | 10.0% | |||||||||
Tier I Capital (to risk weighted assets)
|
|||||||||||||||||
Summit
|
127,490 | 12.4 | % | 41,278 | 4.0 | % | 61,917 | 6.0% | |||||||||
Summit Community
|
149,456 | 14.5 | % | 41,281 | 4.0 | % | 61,922 | 6.0% | |||||||||
Tier I Capital (to average assets)
|
|||||||||||||||||
Summit
|
127,490 | 9.0 | % | 56,474 | 4.0 | % | 70,592 | 5.0% | |||||||||
Summit Community
|
149,456 | 10.6 | % | 56,452 | 4.0 | % | 70,565 | 5.0% | |||||||||
As of December 31, 2013
|
|||||||||||||||||
Total Capital (to risk weighted assets)
|
|||||||||||||||||
Summit
|
144,202 | 14.5 | % | 79,638 | 8.0 | % | 99,547 | 10.0% | |||||||||
Summit Community
|
156,473 | 15.7 | % | 79,627 | 8.0 | % | 99,534 | 10.0% | |||||||||
Tier I Capital (to risk weighted assets)
|
|||||||||||||||||
Summit
|
122,918 | 12.4 | % | 39,499 | 4.0 | % | 59,248 | 6.0% | |||||||||
Summit Community
|
143,989 | 14.5 | % | 39,814 | 4.0 | % | 59,720 | 6.0% | |||||||||
Tier I Capital (to average assets)
|
|||||||||||||||||
Summit
|
122,918 | 8.9 | % | 55,151 | 4.0 | % | 68,938 | 5.0% | |||||||||
Summit Community
|
143,989 | 10.4 | % | 55,150 | 4.0 | % | 68,938 | 5.0% |
§
|
Summit suspending all cash dividends on its common stock until further notice. Dividends on all preferred stock, as well as interest payments on subordinated notes underlying Summit’s trust preferred securities, continue to be permissible; and,
|
§
|
Summit not incurring any additional debt, other than trade payables, without the prior written consent of the principal banking regulators.
|
§
|
maintaining a Board committee which monitors and promotes compliance with the provisions of the Bank MOU;
|
§
|
providing the Bank’s regulatory authorities with updated reports of criticized assets and/or formal workout plans for all nonperforming borrower relationships with an aggregate outstanding balance exceeding $1 million;
|
§
|
developing and submitting to regulatory authorities a written plan to reduce the Bank’s risk exposure in each adversely classified credit relationship in excess of $1 million and all OREO;
|
§
|
establishing procedures to report all loans with balances exceeding $500,000 that have credit weaknesses or that fall outside of the Bank’s policy;
|
§
|
annually reviewing the organizational structure and operations of the Bank’s loan department;
|
§
|
maintaining an adequate allowance for loan and lease losses through charges to current operating income;
|
§
|
reviewing overall liquidity objectives and developing and submitting to regulatory authorities plans and procedures aimed to improve liquidity and reduce reliance on volatile liabilities;
|
§
|
preparing comprehensive budgets and earnings forecasts for the Bank and submitting reports comparing actual performance to the budget plan;
|
§
|
maintaining a minimum Tier 1 Leverage Capital ratio of at least 8% and a Total Risk-based Capital ratio of at least 11%;
|
§
|
not paying any cash dividends without the prior written consent of the banking regulators; and,
|
§
|
providing quarterly progress reports to the Bank’s regulatory authorities detailing steps taken to comply with the Bank MOU.
|
Six Months Ended June 30, 2014
|
|||||||||||||||
Insurance &
|
|||||||||||||||
Community
|
Financial
|
||||||||||||||
In thousands
|
Banking
|
Services
|
Parent
|
Eliminations
|
Total
|
||||||||||
Net interest income
|
$ | 21,311 | $ | - | $ | (953 | ) | $ | - | $ | 20,358 | ||||
Provision for loan losses
|
2,000 | - | - | - | 2,000 | ||||||||||
Net interest income after provision for loan losses
|
19,311 | - | (953 | ) | - | 18,358 | |||||||||
Other income
|
2,901 | 2,588 | 590 | (590 | ) | 5,489 | |||||||||
Other expenses
|
14,672 | 2,089 | 857 | (590 | ) | 17,028 | |||||||||
Income (loss) before income taxes
|
7,540 | 499 | (1,220 | ) | - | 6,819 | |||||||||
Income tax expense (benefit)
|
2,187 | 172 | (362 | ) | - | 1,997 | |||||||||
Net income (loss)
|
5,353 | 327 | (858 | ) | - | 4,822 | |||||||||
Dividends on preferred shares
|
- | - | 387 | - | 387 | ||||||||||
Net income (loss) applicable to common shares
|
$ | 5,353 | $ | 327 | $ | (1,245 | ) | $ | - | $ | 4,435 | ||||
Inter-segment revenue (expense)
|
$ | (532 | ) | $ | (58 | ) | $ | 590 | $ | - | $ | - | |||
Average assets
|
$ | 1,454,597 | $ | 6,064 | $ | 162,023 | $ | (217,039 | ) | $ | 1,405,645 |
Six Months Ended June 30, 2013
|
|||||||||||||||
Insurance &
|
|||||||||||||||
Community
|
Financial
|
||||||||||||||
In thousands
|
Banking
|
Services
|
Parent
|
Eliminations
|
Total
|
||||||||||
Net interest income
|
$ | 20,212 | $ | - | $ | (950 | ) | $ | - | $ | 19,262 | ||||
Provision for loan losses
|
2,500 | - | - | - | 2,500 | ||||||||||
Net interest income after provision for loan losses
|
17,712 | - | (950 | ) | - | 16,762 | |||||||||
Other income
|
2,941 | 2,509 | 544 | (544 | ) | 5,450 | |||||||||
Other expenses
|
15,525 | 2,325 | 794 | (544 | ) | 18,100 | |||||||||
Income (loss) before income taxes
|
5,128 | 184 | (1,200 | ) | - | 4,112 | |||||||||
Income tax expense (benefit)
|
1,447 | 66 | (411 | ) | - | 1,102 | |||||||||
Net income (loss)
|
3,681 | 118 | (789 | ) | - | 3,010 | |||||||||
Dividends on preferred shares
|
- | - | 388 | - | 388 | ||||||||||
Net income (loss) applicable to common shares
|
$ | 3,681 | $ | 118 | $ | (1,177 | ) | $ | - | $ | 2,622 | ||||
Intersegment revenue (expense)
|
$ | (490 | ) | $ | (54 | ) | $ | 544 | $ | - | $ | - | |||
Average assets
|
$ | 1,442,999 | $ | 6,304 | $ | 156,502 | $ | (217,203 | ) | $ | 1,388,602 |
Three Months Ended June 30, 2014
|
|||||||||||||||
Insurance &
|
|||||||||||||||
Community
|
Financial
|
||||||||||||||
In thousands
|
Banking
|
Services
|
Parent
|
Eliminations
|
Total
|
||||||||||
Net interest income
|
$ | 10,800 | $ | - | $ | (480 | ) | $ | - | $ | 10,320 | ||||
Provision for loan losses
|
1,000 | - | - | - | 1,000 | ||||||||||
Net interest income after provision for loan losses
|
9,800 | - | (480 | ) | - | 9,320 | |||||||||
Other income
|
1,491 | 1,214 | 297 | (297 | ) | 2,705 | |||||||||
Other expenses
|
7,323 | 1,061 | 443 | (297 | ) | 8,530 | |||||||||
Income (loss) before income taxes
|
3,968 | 153 | (626 | ) | - | 3,495 | |||||||||
Income tax expense (benefit)
|
1,205 | 50 | (192 | ) | - | 1,063 | |||||||||
Net income (loss)
|
2,763 | 103 | (434 | ) | - | 2,432 | |||||||||
Dividends on preferred shares
|
- | - | 193 | - | 193 | ||||||||||
Net income (loss) applicable to common shares
|
$ | 2,763 | $ | 103 | $ | (627 | ) | $ | - | $ | 2,239 | ||||
Inter-segment revenue (expense)
|
$ | (268 | ) | $ | (29 | ) | $ | 297 | $ | - | $ | - | |||
Average assets
|
$ | 1,467,261 | $ | 6,149 | $ | 163,682 | $ | (218,027 | ) | $ | 1,419,065 |
Three Months Ended June 30, 2013
|
||||||||||||||
Insurance &
|
||||||||||||||
Community
|
Financial
|
|||||||||||||
In thousands
|
Banking
|
Services
|
Parent
|
Eliminations
|
Total
|
|||||||||
Net interest income
|
$ | 9,986 | $ | - | $ | (482 | ) | $ | - | $ | 9,504 | |||
Provision for loan losses
|
1,000 | - | - | - | 1,000 | |||||||||
Net interest income after provision for loan losses
|
8,986 | - | (482 | ) | - | 8,504 | ||||||||
Other income
|
1,497 | 1,206 | 272 | (272 | ) | 2,703 | ||||||||
Other expenses
|
8,332 | 1,129 | 349 | (272 | ) | 9,538 | ||||||||
Income (loss) before income taxes
|
2,151 | 77 | (559 | ) | - | 1,669 | ||||||||
Income tax expense (benefit)
|
622 | 31 | (201 | ) | - | 452 | ||||||||
Net income (loss)
|
1,529 | 46 | (358 | ) | - | 1,217 | ||||||||
Dividends on preferred shares
|
- | - | 194 | - | 194 | |||||||||
Net income (loss) applicable to common shares
|
$ | 1,529 | $ | 46 | $ | (552 | ) | $ | - | $ | 1,023 | |||
Intersegment revenue (expense)
|
$ | (245 | ) | $ | (27 | ) | $ | 272 | $ | - | $ | - | ||
Average assets
|
$ | 1,439,506 | $ | 6,344 | $ | 157,189 | $ | (217,703 | ) | $ | 1,385,336 |
June 30, 2014
|
|||||||||||
Notional
|
Derivative Fair Value
|
Net Ineffective
|
|||||||||
Dollars in thousands
|
Amount
|
Asset
|
Liability
|
Hedge Gains/(Losses)
|
|||||||
CASH FLOW HEDGES
|
|||||||||||
Pay-fixed/receive-variable interest rate swaps
|
|||||||||||
Long term borrowings
|
$ | 110,000 | $ | - | $ | 1,582 | $ | - | |||
$ | 110,000 | $ | - | $ | 1,582 | $ | - |
December 31, 2013
|
|||||||||||
Notional
|
Derivative Fair Value
|
Net Ineffective
|
|||||||||
Dollars in thousands
|
Amount
|
Asset
|
Liability
|
Hedge Gains/(Losses)
|
|||||||
CASH FLOW HEDGES
|
|||||||||||
Pay-fixed/receive-variable interest rate swaps
|
|||||||||||
Long term borrowings
|
$ | 70,000 | $ | 803 | $ | - | $ | - | |||
$ | 70,000 | $ | 803 | $ | - | $ | - |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||
In thousands
|
2014
|
2013
|
2014
|
2013
|
||||||||
Community banking
|
$ | 2,763 | $ | 1,529 | $ | 5,353 | $ | 3,681 | ||||
Insurance & financial services
|
103 | 46 | 327 | 118 | ||||||||
Parent
|
(627 | ) | (552 | ) | (1,245 | ) | (1,177) | |||||
Consolidated net income
|
$ | 2,239 | $ | 1,023 | $ | 4,435 | $ | 2,622 |
Table I - Average Balance Sheet and Net Interest Income Analysis
|
|||||||||||||||||
Dollars in thousands
|
|||||||||||||||||
For the Six Months Ended
|
|||||||||||||||||
June 30, 2014
|
June 30, 2013
|
||||||||||||||||
Average
|
Earnings/
|
Yield/
|
Average
|
Earnings/
|
Yield/
|
||||||||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
||||||||||||
Interest earning assets
|
|||||||||||||||||
Loans, net of unearned income (1)
|
|||||||||||||||||
Taxable
|
$ | 968,221 | $ | 24,572 | 5.12 | % | $ | 955,425 | $ | 25,569 | 5.40% | ||||||
Tax-exempt (2)
|
6,719 | 241 | 7.23 | % | 5,714 | 203 | 7.16% | ||||||||||
Securities
|
|||||||||||||||||
Taxable
|
215,220 | 2,480 | 2.32 | % | 221,998 | 1,955 | 1.78% | ||||||||||
Tax-exempt (2)
|
79,218 | 1,815 | 4.62 | % | 75,297 | 1,842 | 4.93% | ||||||||||
Federal funds sold and interest
|
|||||||||||||||||
bearing deposits with other banks
|
8,666 | 4 | 0.09 | % | 8,023 | 3 | 0.08% | ||||||||||
Total interest earning assets
|
1,278,044 | 29,112 | 4.59 | % | 1,266,457 | 29,572 | 4.71% | ||||||||||
Noninterest earning assets
|
|||||||||||||||||
Cash & due from banks
|
3,841 | 4,384 | |||||||||||||||
Premises and equipment
|
20,506 | 21,059 | |||||||||||||||
Other assets
|
115,454 | 113,334 | |||||||||||||||
Allowance for loan losses
|
(12,200 | ) | (16,632 | ) | |||||||||||||
Total assets
|
$ | 1,405,645 | $ | 1,388,602 | |||||||||||||
Interest bearing liabilities
|
|||||||||||||||||
Interest bearing demand deposits
|
$ | 188,573 | $ | 106 | 0.11 | % | $ | 176,811 | $ | 132 | 0.15% | ||||||
Savings deposits
|
223,240 | 707 | 0.64 | % | 196,464 | 597 | 0.61% | ||||||||||
Time deposits
|
527,097 | 3,763 | 1.44 | % | 577,669 | 4,859 | 1.70% | ||||||||||
Short-term borrowings
|
77,444 | 111 | 0.29 | % | 20,872 | 26 | 0.25% | ||||||||||
Long-term borrowings
|
|||||||||||||||||
and capital trust securities
|
167,013 | 3,368 | 4.07 | % | 204,584 | 4,001 | 3.94% | ||||||||||
Total interest bearing liabilities
|
1,183,367 | 8,055 | 1.37 | % | 1,176,400 | 9,615 | 1.65% | ||||||||||
Noninterest bearing liabilities
|
|||||||||||||||||
and shareholders' equity
|
|||||||||||||||||
Demand deposits
|
98,525 | 94,501 | |||||||||||||||
Other liabilities
|
9,155 | 7,632 | |||||||||||||||
Total liabilities
|
1,291,047 | 1,278,533 | |||||||||||||||
Shareholders' equity - preferred
|
9,287 | 9,324 | |||||||||||||||
Shareholders' equity - common
|
105,311 | 100,745 | |||||||||||||||
Total liabilities and
|
|||||||||||||||||
shareholders' equity
|
$ | 1,405,645 | $ | 1,388,602 | |||||||||||||
Net interest earnings
|
$ | 21,057 | $ | 19,957 | |||||||||||||
Net yield on interest earning assets
|
3.32 | % | 3.18% | ||||||||||||||
(1) - For purposes of this table, nonaccrual loans are included in average loan balances.
|
|||||||||||||||||
(2) - Interest income on tax-exempt securities and loans has been adjusted assuming an effective tax rate of 34% for all periods presented.
|
|||||||||||||||||
The tax equivalent adjustment resulted in an increase in interest income of $698,000 and $695,000 for the periods ended
|
|||||||||||||||||
June 30, 2014 and June 30, 2013, respectively.
|
Table II - Changes in Interest Margin Attributable to Rate and Volume
|
|||||||||
For the Six Months Ended
|
|||||||||
June 30, 2014 versus June 30, 2013
|
|||||||||
Increase (Decrease) Due to Change in:
|
|||||||||
In thousands
|
Volume
|
Rate
|
Net
|
||||||
Interest earned on:
|
|||||||||
Loans
|
|||||||||
Taxable
|
$ | 338 | $ | (1,335 | ) | $ | (997) | ||
Tax-exempt
|
36 | 2 | 38 | ||||||
Securities
|
|||||||||
Taxable
|
(62 | ) | 587 | 525 | |||||
Tax-exempt
|
93 | (120 | ) | (27) | |||||
Federal funds sold and interest
|
|||||||||
bearing deposits with other banks
|
- | 1 | 1 | ||||||
Total interest earned on
|
|||||||||
interest earning assets
|
405 | (865 | ) | (460) | |||||
Interest paid on:
|
|||||||||
Interest bearing demand
|
|||||||||
deposits
|
9 | (35 | ) | (26) | |||||
Savings deposits
|
84 | 26 | 110 | ||||||
Time deposits
|
(401 | ) | (695 | ) | (1,096) | ||||
Short-term borrowings
|
80 | 5 | 85 | ||||||
Long-term borrowings and capital
|
|||||||||
trust securities
|
(755 | ) | 122 | (633) | |||||
Total interest paid on
|
|||||||||
interest bearing liabilities
|
(983 | ) | (577 | ) | (1,560) | ||||
Net interest income
|
$ | 1,388 | $ | (288 | ) | $ | 1,100 |
Table III - Noninterest Income
|
||||||||||||
For the Quarter Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||
Dollars in thousands
|
2014
|
2013
|
2014
|
2013
|
||||||||
Insurance commissions
|
$ | 1,091 | $ | 1,132 | $ | 2,273 | $ | 2,316 | ||||
Service fees related to deposit accounts
|
1,101 | 1,085 | 2,144 | 2,096 | ||||||||
Realized securities gains (losses)
|
(43 | ) | (57 | ) | (64 | ) | (16) | |||||
Other-than-temporary impairment of securities
|
(1 | ) | (27 | ) | (1 | ) | (80) | |||||
Bank owned life insurance income
|
270 | 236 | 539 | 474 | ||||||||
Other
|
287 | 334 | 598 | 660 | ||||||||
Total
|
$ | 2,705 | $ | 2,703 | $ | 5,489 | $ | 5,450 |
Table IV - Noninterest Expense
|
||||||||||||||||||||||||
For the Quarter Ended June 30,
|
For the Six Months Ended June 30,
|
|||||||||||||||||||||||
Change
|
Change
|
|||||||||||||||||||||||
Dollars in thousands
|
2014
|
$ | % | 2013 | 2014 | $ | % | 2013 | ||||||||||||||||
Salaries, commissions, and employee benefits
|
$ | 4,045 | $ | 58 | 1.5 | % | $ | 3,987 | $ | 8,026 | $ | (79 | ) | -1.0 | % | $ | 8,105 | |||||||
Net occupancy expense
|
505 | 29 | 6.1 | % | 476 | 1,046 | 114 | 12.2 | % | 932 | ||||||||||||||
Equipment expense
|
513 | (46 | ) | -8.2 | % | 559 | 1,079 | (67 | ) | -5.8 | % | 1,146 | ||||||||||||
Professional fees
|
282 | (78 | ) | -21.7 | % | 360 | 598 | (24 | ) | -3.9 | % | 622 | ||||||||||||
Amortization of intangibles
|
63 | (25 | ) | -28.4 | % | 88 | 150 | (26 | ) | -14.8 | % | 176 | ||||||||||||
FDIC premiums
|
495 | (20 | ) | -3.9 | % | 515 | 997 | (58 | ) | -5.5 | % | 1,055 | ||||||||||||
Foreclosed properties expense
|
229 | (66 | ) | -22.4 | % | 295 | 482 | (93 | ) | -16.2 | % | 575 | ||||||||||||
Loss on sales of foreclosed properties
|
54 | (469 | ) | -89.7 | % | 523 | 129 | (434 | ) | -77.1 | % | 563 | ||||||||||||
Write-downs of foreclosed properties
|
962 | (532 | ) | -35.6 | % | 1,494 | 1,891 | (532 | ) | -22.0 | % | 2,423 | ||||||||||||
Other
|
1,382 | 141 | 11.4 | % | 1,241 | 2,630 | 126 | 5.0 | % | 2,504 | ||||||||||||||
Total
|
$ | 8,530 | $ | (1,008 | ) | -10.6 | % | $ | 9,538 | $ | 17,028 | $ | (1,073 | ) | -5.9 | % | $ | 18,101 |
Table V - Summary of Non-Performing Assets
|
|||||||||||
June 30,
|
December 31,
|
||||||||||
Dollars in thousands
|
2014
|
2013
|
2013
|
||||||||
Accruing loans past due 90 days or more
|
$ | - | $ | - | $ | - | |||||
Nonaccrual loans
|
|||||||||||
Commercial
|
415 | 3,996 | 1,224 | ||||||||
Commercial real estate
|
1,537 | 1,695 | 2,318 | ||||||||
Commercial construction and development
|
3,601 | - | 3,782 | ||||||||
Residential construction and development
|
5,248 | 11,505 | 9,048 | ||||||||
Residential real estate
|
3,289 | 13,605 | 2,446 | ||||||||
Consumer
|
129 | 91 | 128 | ||||||||
Total nonaccrual loans
|
14,219 | 30,892 | 18,946 | ||||||||
Foreclosed properties
|
|||||||||||
Commercial
|
110 | - | - | ||||||||
Commercial real estate
|
5,762 | 10,310 | 9,903 | ||||||||
Commercial construction and development
|
10,363 | 11,492 | 11,125 | ||||||||
Residential construction and development
|
20,557 | 21,591 | 20,485 | ||||||||
Residential real estate
|
11,991 | 3,865 | 11,879 | ||||||||
Total foreclosed properties
|
48,783 | 47,258 | 53,392 | ||||||||
Repossessed assets
|
- | 2 | 8 | ||||||||
Total nonperforming assets
|
$ | 63,002 | $ | 78,152 | $ | 72,346 | |||||
Total nonperforming loans as a percentage of total loans
|
1.42 | % | 3.29 | % | 1.99% | ||||||
Total nonperforming assets as a percentage of total assets
|
4.39 | % | 5.70 | % | 5.22% | ||||||
Allowance for loan losses as a percentage of nonperforming loans
|
77.40 | % | 55.10 | % | 66.82% | ||||||
Allowance for loan losses as a percentage of period end loans
|
1.10 | % | 1.14 | % | 1.33% |
Table VI - Foreclosed Property Activity
|
For the Three Months Ended
|
For the Six Months Ended
|
||||||||||
June 30,
|
June 30,
|
|||||||||||
Dollars in thousands
|
2014
|
2013
|
2014
|
2013
|
||||||||
Beginning balance
|
$ | 52,241 | $ | 54,625 | $ | 53,392 | $ | 56,172 | ||||
Acquisitions
|
672 | 1,467 | 1,949 | 2,798 | ||||||||
Improvements
|
39 | 34 | 39 | 107 | ||||||||
Disposals
|
(3,207 | ) | (7,374 | ) | (4,706 | ) | (9,396) | |||||
Writedowns to fair value
|
(962 | ) | (1,494 | ) | (1,891 | ) | (2,423) | |||||
Balance June 30
|
$ | 48,783 | $ | 47,258 | $ | 48,783 | $ | 47,258 |
Table VII - Significant Nonperforming Loan Relationships
|
||||||||||||||||
June 30, 2014
|
||||||||||||||||
Dollars in thousands
|
||||||||||||||||
Location
|
Underlying Collateral
|
Loan Origination Date
|
Loan Nonaccrual Date
|
Loan Balance
|
Method Used to Measure Impairment
|
Most Recent Appraised Value
|
Amount Allocated to Allowance for Loan Losses
|
Amount Previously Charged-off
|
||||||||
Eastern Panhandle WV
|
Residential development & undeveloped acreage
|
Mar. 2008 & June 2008
|
Jun. 2011
|
$ | 3,000 |
Collateral value
|
$ | 4,617 | (1 | ) | $ | - | $ | 5,424 | ||
Eastern Panhandle WV
|
Commercial development
|
Aug. 2006 & Apr. 2007
|
Aug. 2013
|
$ | 3,601 |
Collateral Value
|
$ | 5,979 | (1 | ) | $ | - | $ | - | ||
(1) - Values are based upon recent external appraisal.
|
Table VIII - Summary of Significant Changes in Financial Position
|
||||||||||||
Balance
|
Balance
|
|||||||||||
December 31,
|
Increase (Decrease)
|
June 30,
|
||||||||||
Dollars in thousands
|
2013
|
Amount
|
Percentage
|
2014
|
||||||||
Assets
|
||||||||||||
Securities available for sale
|
$ | 288,780 | (897 | ) | -0.3 | % | $ | 287,883 | ||||
Loans, net of unearned interest
|
937,070 | 55,746 | 5.9 | % | 992,816 | |||||||
Liabilities
|
||||||||||||
Deposits
|
$ | 1,003,812 | $ | 53,983 | 5.4 | % | $ | 1,057,795 | ||||
Short-term borrowings
|
62,769 | 28,960 | 46.1 | % | 91,729 | |||||||
Long-term borrowings
|
163,516 | (41,574 | ) | -25.4 | % | 121,942 |
Table IX - Contractual Cash Obligations
|
Long
|
Capital
|
|||||||
Term
|
Trust
|
Operating
|
|||||||
Dollars in thousands
|
Debt
|
Securities
|
Leases
|
||||||
2014
|
$ | 43,952 | $ | - | $ | 125 | |||
2015
|
11,909 | - | 128 | ||||||
2016
|
28,911 | - | 90 | ||||||
2017
|
918 | - | 45 | ||||||
2018
|
45,017 | - | - | ||||||
Thereafter
|
8,035 | 19,589 | - | ||||||
Total
|
$ | 138,742 | $ | 19,589 | $ | 388 |
Table X - Off-Balance Sheet Arrangements
|
June 30,
|
||
Dollars in thousands
|
2014
|
||
Commitments to extend credit:
|
|||
Revolving home equity and
|
|||
credit card lines
|
$ | 51,340 | |
Construction loans
|
22,618 | ||
Other loans
|
43,683 | ||
Standby letters of credit
|
1,668 | ||
Total
|
$ | 119,309 |
Estimated % Change in
|
|||||
Net Interest Income over:
|
|||||
Change in
|
0 - 12 Months
|
13 - 24 Months
|
|||
Interest Rates
|
Policy
|
Actual
|
Actual
|
||
Down 100 basis points (1)
|
-7 | % | -0.22 | % | 1.02% |
Up 200 basis points (1)
|
-10 | % | -4.51 | % | -5.70% |
Up 400 basis points (2)
|
-15 | % | -3.57 | % | -10.82% |
(1) assumes a parallel shift in the yield curve over 12 months
|
|||||
(2) assumes a parallel shift in the yield curve over 24 months
|
Exhibit 3.i | Amended and Restated Articles of Incorporation of Summit Financial Group, Inc. |
Exhibit 3.ii | Articles of Amendment 2009 |
Exhibit 3.iii | Articles of Amendment 2011 |
Exhibit 3.iv | Amended and Restated By-Laws of Summit Financial Group, Inc. |
Exhibit 11 | Statement re: Computation of Earnings per Share – Information contained in Note 4 to the Consolidated Financial Statements on page 15 of this Quarterly Report is incorporated herein by reference. |
Exhibit 31.1 | Sarbanes-Oxley Act Section 302 Certification of Chief Executive Officer |
Exhibit 31.2 | Sarbanes-Oxley Act Section 302 Certification of Chief Financial Officer |
Exhibit 32.1 | Sarbanes-Oxley Act Section 906 Certification of Chief Executive Officer |
Exhibit 32.2 | Sarbanes-Oxley Act Section 906 Certification of Chief Financial Officer |
Exhibit 101 | Interactive Data File (XBRL) |
SUMMIT FINANCIAL GROUP, INC.
|
|||
(registrant)
|
|||
By:
|
/s/ H. Charles Maddy, III
|
||
H. Charles Maddy, III,
|
|||
President and Chief Executive Officer
|
|||
By:
|
/s/ Robert S. Tissue
|
||
Robert S. Tissue,
|
|||
Senior Vice President and Chief Financial Officer
|
|||
By:
|
/s/ Julie R. Cook
|
||
Julie R. Cook,
|
|||
Vice President and Chief Accounting Officer
|
|||
Date: August 8, 2014
|
Exhibit No.
|
Description
|
Page
Number
|
(3)
|
Articles of Incorporation and By-laws:
|
|
(i) Amended and Restated Articles of Incorporation of Summit Financial Group, Inc.
|
(a)
|
|
(ii) Articles of Amendment 2009
|
(b)
|
|
(iii) Articles of Amendment 2011
|
(c)
|
|
(iv) Amended and Restated By-laws of Summit Financial Group, Inc.
|
(d)
|
|
11
|
Statement re: Computation of Earnings per Share
|
15
|
31.1
|
Sarbanes-Oxley Act Section 302 Certification of Chief Executive Officer
|
|
31.2
|
Sarbanes-Oxley Act Section 302 Certification of Chief Financial Officer
|
|
32.1*
|
Sarbanes-Oxley Act Section 906 Certification of Chief Executive Officer
|
|
32.2*
|
Sarbanes-Oxley Act Section 906 Certification of Chief Financial Officer
|
|
101**
|
Interactive data file (XBRL)
|
* | Furnished, not filed. |
**
|
As provided in Rule 406T of Regulation S-T, this information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934.
|
(a)
|
Incorporated by reference to Exhibit 3.i of Summit Financial Group, Inc.’s filing on Form 10-Q dated March 31, 2006.
|
(b)
|
Incorporated by reference to Exhibit 3.1 of Summit Financial Group, Inc.’s filing on Form 8-K dated September 30, 2009.
|
(c)
|
Incorporated by reference to Exhibit 3.1 of Summit Financial Group, Inc.’s filing on Form 8-K dated November 3, 2011.
|
(d)
|
Incorporated by reference to Exhibit 3.2 of Summit Financial Group, Inc.’s filing on Form 10-Q dated June 30, 2006.
|