f10q0610_firstunited.htm
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
T QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For quarterly period ended June 30, 2010
£ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
For the transition period from _______________ to ________________
Commission file number 0-14237
First United Corporation
(Exact name of registrant as specified in its charter)
Maryland |
|
52-1380770 |
(State or other jurisdiction of incorporation or organization) |
|
(I. R. S. Employer Identification No.) |
19 South Second Street, Oakland, Maryland |
|
21550-0009 |
(Address of principal executive offices) |
|
(Zip Code) |
(800) 470-4356
(Registrant's telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes R No £
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes £ No £ (Not Applicable)
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See definition of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer £ Accelerated filer R
Non-accelerated filer £ (Do not check if a smaller reporting company) Smaller reporting company £
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).Yes £ No R
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date: 6,158,650 shares of common stock, par value $.01 per share, as of July 31, 2010.
INDEX TO QUARTERLY REPORT
FIRST UNITED CORPORATION
PART I.
|
FINANCIAL INFORMATION
|
|
|
|
|
Item 1.
|
|
1 |
|
|
|
|
|
1 |
|
|
|
|
|
2 |
|
|
|
|
|
4 |
|
|
|
|
|
5 |
|
|
|
|
|
6 |
|
|
|
Item 2.
|
|
24 |
|
|
|
Item 3.
|
|
39 |
|
|
|
Item 4.
|
|
39 |
|
|
|
PART II.
|
OTHER INFORMATION
|
|
|
|
|
Item 1.
|
|
40 |
|
|
|
Item 1A.
|
|
40 |
|
|
|
Item 2.
|
|
40 |
|
|
|
Item 3.
|
|
40 |
|
|
|
Item 4.
|
|
40 |
|
|
|
Item 5.
|
|
40 |
|
|
|
Item 6.
|
|
40 |
|
|
|
|
41 |
|
|
|
|
42 |
|
|
|
PART I. FINANCIAL INFORMATION
FIRST UNITED CORPORATION
Consolidated Statements of Financial Condition
(In thousands, except per share and percentage data)
|
|
June 30,
2010
|
|
|
December 31,
2009
|
|
|
|
(Unaudited)
|
|
Assets
|
|
|
|
Cash and due from banks
|
|
$ |
237,363 |
|
|
$ |
139,169 |
|
Interest bearing deposits in banks
|
|
|
78,869 |
|
|
|
50,502 |
|
Cash and cash equivalents |
|
|
316,232 |
|
|
|
189,671 |
|
Investment securities - available-for-sale (at fair value)
|
|
|
231,193 |
|
|
|
273,784 |
|
Restricted investments in bank stock, at cost
|
|
|
13,920 |
|
|
|
13,861 |
|
Loans
|
|
|
1,082,214 |
|
|
|
1,121,884 |
|
Allowance for loan losses
|
|
|
(23,782 |
) |
|
|
(20,090 |
) |
Net loans
|
|
|
1,058,432 |
|
|
|
1,101,794 |
|
Premises and equipment, net |
|
|
31,628 |
|
|
|
31,719 |
|
Goodwill and other intangible assets, net |
|
|
15,014 |
|
|
|
15,241 |
|
Bank owned life insurance |
|
|
29,885 |
|
|
|
29,386 |
|
Deferred tax assets |
|
|
26,557 |
|
|
|
29,189 |
|
Accrued interest receivable and other assets
|
|
|
53,137 |
|
|
|
59,151 |
|
|
|
|
|
|
|
|
|
|
Total Assets
|
|
$ |
1,775,998 |
|
|
$ |
1,743,796 |
|
|
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
|
Non-interest bearing deposits
|
|
$ |
116,036 |
|
|
$ |
106,976 |
|
Interest bearing deposits
|
|
|
1,257,686 |
|
|
|
1,197,190 |
|
Total deposits
|
|
|
1,373,722 |
|
|
|
1,304,166 |
|
Short-term borrowings
|
|
|
37,487 |
|
|
|
47,563 |
|
Long-term borrowings
|
|
|
243,627 |
|
|
|
270,544 |
|
Accrued interest payable and other liabilities
|
|
|
21,021 |
|
|
|
20,342 |
|
Dividends payable
|
|
|
63 |
|
|
|
615 |
|
Total Liabilities
|
|
|
1,675,920 |
|
|
|
1,643,230 |
|
|
|
|
|
|
|
|
|
|
Shareholders' Equity:
|
|
|
|
|
|
|
|
|
Preferred stock --no par value;
|
|
|
|
|
|
|
|
|
Authorized 2,000 shares of which 30 shares of Series A, $1,000 per share liquidation preference, 5% cumulative increasing to 9% cumulative on February 15, 2014, were issued and outstanding on June 30, 2010 and December 31, 2009 (discount of $232 and $261, respectively)
|
|
|
29,768 |
|
|
|
29,739 |
|
Common Stock – par value $.01 per share;
|
|
|
|
|
|
|
|
|
Authorized 25,000 shares; issued and outstanding 6,159 shares at June 30, 2010 and 6,144 at December 31, 2009
|
|
|
62 |
|
|
|
61 |
|
Surplus
|
|
|
21,392 |
|
|
|
21,305 |
|
Retained earnings
|
|
|
69,190 |
|
|
|
76,120 |
|
Accumulated other comprehensive loss
|
|
|
(20,334 |
) |
|
|
(26,659 |
) |
Total Shareholders' Equity
|
|
|
100,078 |
|
|
|
100,566 |
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Shareholders' Equity
|
|
$ |
1,775,998 |
|
|
$ |
1,743,796 |
|
See accompanying notes to the consolidated financial statements.
FIRST UNITED CORPORATION
Consolidated Statements of Operations
(In thousands, except per share data)
|
|
Six Months Ended
June 30,
|
|
|
|
2010
|
|
|
2009
|
|
Interest income
|
|
(Unaudited)
|
|
Interest and fees on loans
|
|
$ |
31,361 |
|
|
$ |
34,510 |
|
Interest on investment securities:
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
4,403 |
|
|
|
7,275 |
|
Exempt from federal income tax
|
|
|
1,806 |
|
|
|
1,957 |
|
Total investment income
|
|
|
6,209 |
|
|
|
9,232 |
|
Other
|
|
|
224 |
|
|
|
4 |
|
Total interest income
|
|
|
37,794 |
|
|
|
43,746 |
|
Interest expense
|
|
|
|
|
|
|
|
|
Interest on deposits
|
|
|
9,222 |
|
|
|
10,550 |
|
Interest on short-term borrowings
|
|
|
139 |
|
|
|
155 |
|
Interest on long-term borrowings
|
|
|
5,603 |
|
|
|
5,852 |
|
Total interest expense
|
|
|
14,964 |
|
|
|
16,557 |
|
Net interest income
|
|
|
22,830 |
|
|
|
27,189 |
|
Provision for loan losses
|
|
|
7,186 |
|
|
|
3,920 |
|
Net interest income after provision for loan losses
|
|
|
15,644 |
|
|
|
23,269 |
|
Other operating income
|
|
|
|
|
|
|
|
|
Changes in fair value on impaired securities |
|
|
(10,798 |
) |
|
|
(5,796 |
) |
Portion of loss recognized in other comprehensive income (before taxes) |
|
|
2,733 |
|
|
|
3,615 |
|
Net securities impairment losses recognized in operations
|
|
|
(8,065 |
) |
|
|
(2,181 |
) |
Net losses – other
|
|
|
(2,709 |
) |
|
|
(404 |
) |
Total net losses
|
|
|
(10,774 |
) |
|
|
(2,585 |
) |
Service charges
|
|
|
2,330 |
|
|
|
2,703 |
|
Trust department
|
|
|
2,038 |
|
|
|
1,687 |
|
Insurance commissions |
|
|
1,325 |
|
|
|
1,441 |
|
Debit card income |
|
|
797 |
|
|
|
666 |
|
Bank owned life insurance |
|
|
499 |
|
|
|
267 |
|
Other
|
|
|
453 |
|
|
|
839 |
|
Total other income
|
|
|
7,442 |
|
|
|
7,603 |
|
Total other operating (loss)/income
|
|
|
(3,332 |
) |
|
|
5,018 |
|
Other operating expenses
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
10,937 |
|
|
|
11,847 |
|
FDIC premiums |
|
|
2,074 |
|
|
|
1,750 |
|
Equipment |
|
|
1,646 |
|
|
|
1,707 |
|
Occupancy |
|
|
1,441 |
|
|
|
1,388 |
|
Data processing
|
|
|
1,304 |
|
|
|
1,163 |
|
Other
|
|
|
5,003 |
|
|
|
5,544 |
|
Total other operating expenses
|
|
|
22,405 |
|
|
|
23,399 |
|
(Loss)/Income before income taxes
|
|
|
(10,093 |
) |
|
|
4,888 |
|
Applicable income tax (benefit) expense
|
|
|
(4,066 |
) |
|
|
1,360 |
|
Net (Loss)/Income
|
|
|
(6,027 |
) |
|
|
3,528 |
|
Preferred stock dividends and discount accretion
|
|
|
(779 |
) |
|
|
(652 |
) |
Net (Loss) Attributable to/Income Available to Common Shareholders
|
|
$ |
(6,806 |
) |
|
$ |
2,876 |
|
Basic net (loss)/income per common share |
|
$ |
(1.11 |
) |
|
$ |
.47 |
|
Diluted net (loss)/income per common share
|
|
$ |
(1.11 |
) |
|
$ |
.47 |
|
Dividends declared per common share
|
|
$ |
.02 |
|
|
$ |
.40 |
|
Weighted average number of common shares outstanding |
|
|
6,149 |
|
|
|
6,108 |
|
Weighted average number of diluted shares outstanding
|
|
|
6,149 |
|
|
|
6,117 |
|
See accompanying notes to the consolidated financial statements.
FIRST UNITED CORPORATION
Consolidated Statements of Operations
(In thousands, except per share data)
|
|
Three Months Ended
June 30,
|
|
|
|
2010
|
|
|
2009
|
|
Interest income
|
|
(Unaudited)
|
|
Interest and fees on loans
|
|
$ |
15,507 |
|
|
$ |
16,937 |
|
Interest on investment securities:
|
|
|
|
|
|
|
|
|
Taxable
|
|
|
1,760 |
|
|
|
3,416 |
|
Exempt from federal income tax
|
|
|
874 |
|
|
|
1,000 |
|
Total investment income
|
|
|
2,634 |
|
|
|
4,416 |
|
Other
|
|
|
132 |
|
|
|
20 |
|
Total interest income
|
|
|
18,273 |
|
|
|
21,373 |
|
Interest expense
|
|
|
|
|
|
|
|
|
Interest on deposits
|
|
|
4,607 |
|
|
|
5,001 |
|
Interest on short-term borrowings
|
|
|
73 |
|
|
|
80 |
|
Interest on long-term borrowings
|
|
|
2,756 |
|
|
|
2,929 |
|
Total interest expense
|
|
|
7,436 |
|
|
|
8,010 |
|
Net interest income
|
|
|
10,837 |
|
|
|
13,363 |
|
Provision for loan losses
|
|
|
3,631 |
|
|
|
1,871 |
|
Net interest income after provision for loan losses
|
|
|
7,206 |
|
|
|
11,492 |
|
Other operating income
|
|
|
|
|
|
|
|
|
Changes in fair value on impaired securities |
|
|
419 |
|
|
|
(2,454 |
) |
Portion of (gains)/losses recognized in other comprehensive income (before taxes)
|
|
|
(970 |
) |
|
|
1,023 |
|
Net securities impairment losses recognized in operations
|
|
|
(551 |
) |
|
|
(1,431 |
) |
Net losses – other
|
|
|
(466 |
) |
|
|
(1 |
) |
Total net losses
|
|
|
(1,017 |
) |
|
|
(1,432 |
) |
Service charges
|
|
|
1,212 |
|
|
|
1,388 |
|
Trust department
|
|
|
1,052 |
|
|
|
857 |
|
Insurance commissions |
|
|
702 |
|
|
|
718 |
|
Debit card income |
|
|
434 |
|
|
|
341 |
|
Bank owned life insurance |
|
|
249 |
|
|
|
130 |
|
Other
|
|
|
210 |
|
|
|
514 |
|
Total other income
|
|
|
3,859 |
|
|
|
3,948 |
|
Total other operating income
|
|
|
2,842 |
|
|
|
2,516 |
|
Other operating expenses
|
|
|
|
|
|
|
|
|
Salaries and employee benefits |
|
|
5,341 |
|
|
|
5,948 |
|
FDIC premiums |
|
|
1,198 |
|
|
|
1,513 |
|
Equipment |
|
|
816 |
|
|
|
902 |
|
Occupancy |
|
|
705 |
|
|
|
677 |
|
Data processing
|
|
|
555 |
|
|
|
628 |
|
Other
|
|
|
2,800 |
|
|
|
2,833 |
|
Total other operating expenses
|
|
|
11,415 |
|
|
|
12,501 |
|
(Loss)/Income before income taxes
|
|
|
(1,367 |
) |
|
|
1,507 |
|
Applicable income tax (benefit) expense
|
|
|
(451 |
) |
|
|
358 |
|
Net (Loss)/Income
|
|
|
(916 |
) |
|
|
1,149 |
|
Preferred stock dividends and discount accretion
|
|
|
(389 |
) |
|
|
(393 |
) |
Net (Loss) Attributable to/Income Available to Common Shareholders
|
|
$ |
(1,305 |
) |
|
$ |
756 |
|
Basic net (loss)/income per common share |
|
$ |
(.21 |
) |
|
$ |
.12 |
|
Diluted net (loss)/income per common share
|
|
$ |
(.21 |
) |
|
$ |
.12 |
|
Dividends declared per common share
|
|
$ |
.01 |
|
|
$ |
.20 |
|
Weighted average number of common shares outstanding |
|
|
6,154 |
|
|
|
6,116 |
|
Weighted average number of diluted shares outstanding
|
|
|
6,154 |
|
|
|
6,116 |
|
See accompanying notes to the consolidated financial statements.
FIRST UNITED CORPORATION
Consolidated Statements of Changes in Shareholders’ Equity
(Dollars in thousands, except per share data)
|
|
Preferred Stock
|
|
|
Common Stock
|
|
|
Surplus
|
|
|
Retained Earnings
|
|
|
Accumulated
Other Comprehensive Loss
|
|
|
Total Shareholders’ Equity
|
|
Balance at January 1, 2009
|
|
$ |
- |
|
|
$ |
61 |
|
|
$ |
20,520 |
|
|
$ |
93,092 |
|
|
$ |
(40,983 |
) |
|
$ |
72,690 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,324 |
) |
|
|
|
|
|
|
(11,324 |
) |
Unrealized gain on securities
available-for- sale, net of
reclassifications and income
taxes of $8,407
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,422 |
|
|
|
12,422 |
|
Change in accumulated unrealized losses
for pension and SERP obligations,
net of income taxes of $1,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,938 |
|
|
|
1,938 |
|
Unrealized loss on derivatives, net of
income taxes of $24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(36 |
) |
|
|
(36 |
) |
Comprehensive income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,000 |
|
Issuance of 43,680 shares of
common stock under dividend
reinvestment plan
|
|
|
|
|
|
|
|
|
|
|
488 |
|
|
|
|
|
|
|
|
|
|
|
488 |
|
Stock based compensation
|
|
|
|
|
|
|
|
|
|
|
(16 |
) |
|
|
|
|
|
|
|
|
|
|
(16 |
) |
Preferred stock issued pursuant to TARP-
30,000 shares
|
|
|
29,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29,687 |
|
Preferred stock discount accretion |
|
|
52 |
|
|
|
|
|
|
|
|
|
|
|
(52 |
) |
|
|
|
|
|
|
-- |
|
Warrant issued pursuant to TARP |
|
|
|
|
|
|
|
|
|
|
313 |
|
|
|
|
|
|
|
|
|
|
|
313 |
|
Preferred stock dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,186 |
) |
|
|
|
|
|
|
(1,186 |
) |
Common stock dividends declared - $.70
per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,410 |
) |
|
|
|
|
|
|
(4,410 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2009
|
|
$ |
29,739 |
|
|
$ |
61 |
|
|
$ |
21,305 |
|
|
$ |
76,120 |
|
|
$ |
(26,659 |
) |
|
$ |
100,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss for the year-to-date
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,027 |
) |
|
|
|
|
|
|
(6,027 |
) |
Unrealized gain on securities available-
for-sale, net of reclassifications and
income taxes of $4,599
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,797 |
|
|
|
6,797 |
|
Unrealized loss on derivatives,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of income taxes of $318
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(472 |
) |
|
|
(472 |
) |
Comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
298 |
|
Issuance of 2,537 shares of
common stock under dividend
reinvestment plan
|
|
|
|
|
|
|
1 |
|
|
|
17 |
|
|
|
|
|
|
|
|
|
|
|
18 |
|
Stock based compensation
|
|
|
|
|
|
|
|
|
|
|
70 |
|
|
|
|
|
|
|
|
|
|
|
70 |
|
Preferred stock discount accretion
|
|
|
29 |
|
|
|
|
|
|
|
|
|
|
|
(29 |
) |
|
|
|
|
|
|
-- |
|
Preferred stock dividends
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(750 |
) |
|
|
|
|
|
|
(750 |
) |
Common stock dividends declared - $.02
per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(124 |
) |
|
|
|
|
|
|
(124 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at June 30, 2010
|
|
$ |
29,768 |
|
|
$ |
62 |
|
|
$ |
21,392 |
|
|
$ |
69,190 |
|
|
$ |
(20,334 |
) |
|
$ |
100,078 |
|
See accompanying notes to the consolidated financial statements.
FIRST UNITED CORPORATION
Consolidated Statements of Cash Flows
(In thousands)
|
|
Six Months Ended
June 30,
|
|
|
|
2010
|
|
|
2009
|
|
Operating activities
|
|
(Unaudited)
|
|
Net (loss)/income
|
|
$ |
(6,027 |
) |
|
$ |
3,528 |
|
Adjustments to reconcile net (loss) income to net
|
|
|
|
|
|
|
|
|
cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
7,186 |
|
|
|
3,920 |
|
Depreciation
|
|
|
1,281 |
|
|
|
1,353 |
|
Stock compensation
|
|
|
70 |
|
|
|
(16 |
) |
Amortization of intangible assets
|
|
|
416 |
|
|
|
418 |
|
Loss on sales of foreclosed real estate
|
|
|
310 |
|
|
|
127 |
|
Loss on sales of loans |
|
|
156 |
|
|
|
- |
|
Net amortization of investment securities discounts and premiums
|
|
|
109 |
|
|
|
88 |
|
Other-than-temporary-impairment loss on securities
|
|
|
8,065 |
|
|
|
2,181 |
|
Proceeds from sales of investment securities trading
|
|
|
99,626 |
|
|
|
- |
|
Proceeds from maturities/calls of investment securities trading
|
|
|
17,167 |
|
|
|
- |
|
Loss on trading securities
|
|
|
251 |
|
|
|
373 |
|
Loss/(gain) on sales of investment securities- available for sale
|
|
|
1,992 |
|
|
|
(96 |
) |
Decrease in accrued interest receivable and other Assets
|
|
|
9,086 |
|
|
|
1,374 |
|
Deferred tax benefit
|
|
|
(1,648 |
) |
|
|
(74 |
) |
Increase in accrued interest payable and other liabilities
|
|
|
679 |
|
|
|
1,508 |
|
Earnings on bank owned life insurance
|
|
|
(499 |
) |
|
|
(267 |
) |
Net cash provided by operating activities
|
|
|
138,220 |
|
|
|
14,417 |
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
Proceeds from maturities/calls of investment securities available- for-sale
|
|
|
55,177 |
|
|
|
56,836 |
|
Proceeds from sales of investment securities available-for-sale
|
|
|
2,268 |
|
|
|
29,368 |
|
Purchases of investment securities available-for-sale
|
|
|
(130,668 |
) |
|
|
(64,839 |
) |
Proceeds from sales of foreclosed real estate
|
|
|
1,137 |
|
|
|
783 |
|
Net decrease in loans
|
|
|
30,521 |
|
|
|
2,775 |
|
Net (increase)/decrease in FHLB stock
|
|
|
(59 |
) |
|
|
72 |
|
Purchases of premises and equipment
|
|
|
(1,190 |
) |
|
|
(2,670 |
) |
Net cash (used in)/provided by investing activities
|
|
|
(42,814 |
) |
|
|
22,325 |
|
|
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
|
|
Net increase/(decrease) in deposits
|
|
|
69,556 |
|
|
|
(21,031 |
) |
Net decrease in short-term borrowings |
|
|
(10,076 |
) |
|
|
(13,224 |
) |
Proceeds from long-term borrowings |
|
|
3,609 |
|
|
|
- |
|
Payments on long-term borrowings |
|
|
(30,526 |
) |
|
|
(525 |
) |
Proceeds from issuance of preferred stock and warrants |
|
|
- |
|
|
|
30,000 |
|
Cash dividends paid on common stock |
|
|
(676 |
) |
|
|
(2,442 |
) |
Proceeds from issuance of common stock
|
|
|
18 |
|
|
|
245 |
|
Preferred stock dividends paid
|
|
|
(750 |
) |
|
|
(438 |
) |
Net cash provided by/(used in) financing activities
|
|
|
31,155 |
|
|
|
(7,415 |
) |
Increase in cash and cash equivalents
|
|
|
126,561 |
|
|
|
29,327 |
|
Cash and cash equivalents at beginning of the year
|
|
|
189,671 |
|
|
|
19,305 |
|
Cash and cash equivalents at end of period
|
|
$ |
316,232 |
|
|
$ |
48,632 |
|
|
|
|
|
|
|
|
|
|
Supplemental information
|
|
|
|
|
|
|
|
|
Interest paid
|
|
$ |
15,483 |
|
|
$ |
17,730 |
|
Taxes paid
|
|
$ |
70 |
|
|
$ |
600 |
|
Non-cash investing activities:
|
|
|
|
|
|
|
|
|
Transfers from loans to foreclosed real estate |
|
$ |
5,499 |
|
|
$ |
843 |
|
Transfers from available-for-sale securities to trading
|
|
$ |
117,078 |
|
|
|
- |
|
See accompanying notes to the consolidated financial statements.
FIRST UNITED CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
FOR THE QUARTER ENDED JUNE 30, 2010
Note A – Basis of Presentation
The accompanying unaudited consolidated financial statements of First United Corporation and its consolidated subsidiaries (the “Corporation”) have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) for interim financial information, as required by the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 270, Interim Reporting, and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all the information and footnotes required for annual financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation, consisting of normal recurring items, have been included. Operating results for the three and six month periods ended June 30, 2010 are not necessarily indicative of the results that may be expected for the full year or for any future interim period. These consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in First United Corporation’s Annual Report on Form 10-K for the year ended December 31, 2009. For purposes of comparability, certain prior period amounts have been reclassified to conform to the 2010 presentation. Such reclassifications had no impact on net income/(loss) or equity.
The Corporation has evaluated events and transactions occurring subsequent to the statement of financial condition date of June 30, 2010 for items that should potentially be recognized or disclosed in these financial statements as prescribed by ASC Topic 855, Subsequent Events.
Note B – Earnings per Common Share
Basic earnings/(loss) per common share is derived by dividing net income/(loss) available to common shareholders by the weighted-average number of common shares outstanding during the period and does not include the effect of any potentially dilutive common stock equivalents. Diluted earnings/(loss) per share is derived by dividing net income/(loss) available to common shareholders by the weighted-average number of shares outstanding, adjusted for the dilutive effect of outstanding common stock equivalents. There is no dilutive effect on the earnings/(loss) per share during loss periods.
The following table sets forth the calculation of basic and diluted earnings per common share for the six- and three-month periods ended June 30, 2010 and 2009 (in thousands, except for per share amounts):
|
|
For the six months ended |
|
|
|
June 30, 2010 |
|
|
June 30, 2009 |
|
|
|
Income
|
|
|
Average Shares
|
|
|
Per Share Amount
|
|
|
Income
|
|
|
Average Shares
|
|
|
Per Share Amount
|
|
Basic Earnings Per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)/income
|
|
$ |
(6,027 |
) |
|
|
|
|
|
|
|
$ |
3,528 |
|
|
|
|
|
|
|
Accumulated preferred stock dividends
|
|
|
(750 |
) |
|
|
|
|
|
|
|
|
(629 |
) |
|
|
|
|
|
|
Discount accretion on preferred stock
|
|
|
(29 |
) |
|
|
|
|
|
|
|
|
(23 |
) |
|
|
|
|
|
|
Net (loss) attributable to/income available
to common shareholders
|
|
$ |
(6,806 |
) |
|
|
6,149 |
|
|
$ |
(1.11 |
) |
|
$ |
2,876 |
|
|
|
6,108 |
|
|
$ |
.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) attributable to/income available
to common shareholders
|
|
$ |
(6,806 |
) |
|
|
6,149 |
|
|
$ |
(1.11 |
) |
|
$ |
2,876 |
|
|
|
6,108 |
|
|
$ |
.47 |
|
Non-vested employee stock award
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18 |
1 |
|
|
|
|
Diluted net (loss) attributable to/income
available to common shareholders
|
|
$ |
(6,806 |
) |
|
|
6,149 |
|
|
$ |
(1.11 |
) |
|
$ |
2,876 |
|
|
|
6,117 |
|
|
$ |
.47 |
|
1 The 18,520 shares were outstanding for the first quarter 2009.
|
|
For the three months ended |
|
|
|
June 30, 2010 |
|
|
June 30, 2009 |
|
|
|
Income
|
|
|
Average Shares
|
|
|
Per Share Amount
|
|
|
Income
|
|
|
Average Shares
|
|
|
Per Share Amount
|
|
Basic Earnings Per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss)/income
|
|
$ |
(916 |
) |
|
|
|
|
|
|
|
$ |
1,149 |
|
|
|
|
|
|
|
Accumulated preferred stock dividends
|
|
|
(375 |
) |
|
|
|
|
|
|
|
|
(379 |
) |
|
|
|
|
|
|
Discount accretion on preferred stock
|
|
|
(14 |
) |
|
|
|
|
|
|
|
|
(14 |
) |
|
|
|
|
|
|
Net (loss) attributable to/income available
to common shareholders
|
|
$ |
(1,305 |
) |
|
|
6,154 |
|
|
$ |
(.21 |
) |
|
$ |
756 |
|
|
|
6,116 |
|
|
$ |
.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted Earnings Per Share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) attributable to/income available
to common shareholders
|
|
$ |
(1,305 |
) |
|
|
6,154 |
|
|
$ |
(.21 |
) |
|
$ |
756 |
|
|
|
6,116 |
|
|
$ |
.12 |
|
Diluted net (loss) attributable to/income
available to common shareholders
|
|
$ |
(1,305 |
) |
|
|
6,154 |
|
|
$ |
(.21 |
) |
|
$ |
756 |
|
|
|
6,116 |
|
|
$ |
.12 |
|
Note C – Net Losses
The following table summarizes the loss activity for the six months ended June 30, 2010 and 2009 (in thousands):
|
|
June 30, 2010
|
|
|
June 30, 2009
|
|
Sales of available-for-sale securities:
|
|
|
|
|
|
|
Other-than-temporary impairment charges
|
|
$ |
(8,065 |
) |
|
$ |
(2,181 |
) |
Realized gains
|
|
|
262 |
|
|
|
96 |
|
Realized losses
|
|
|
-- |
|
|
|
-- |
|
Transfers of available-for-sale securities to trading:
|
|
|
|
|
|
|
|
|
Gains recognized in earnings
|
|
|
2,852 |
|
|
|
-- |
|
Losses recognized in earnings
|
|
|
( 5,106 |
) |
|
|
-- |
|
Net (loss)/gain recognized on available-for sale securities
|
|
|
( 1,992 |
) |
|
|
96 |
|
|
|
|
|
|
|
|
|
|
Trading securities:
|
|
|
|
|
|
|
|
|
Gross gains on sales
|
|
|
972 |
|
|
|
-- |
|
Gross losses on sales
|
|
|
(1,223 |
) |
|
|
-- |
|
Net loss recognized on sales
|
|
|
(251 |
) |
|
|
-- |
|
Unrealized loss recognized on trading securities still held
|
|
|
-- |
|
|
|
(373 |
) |
Net loss on trading securities
|
|
|
(251 |
) |
|
|
(373 |
) |
Loss on loan sales/foreclosed properties
|
|
|
(466 |
) |
|
|
(127 |
) |
Net losses
|
|
$ |
(10,774 |
) |
|
$ |
(2,585 |
) |
The following table summarizes the loss activity for the three months ended June 30, 2010 and 2009 (in thousands):
|
|
June 30, 2010
|
|
|
June 30, 2009
|
|
|
|
|
|
|
|
|
Other-than-temporary impairment charges
|
|
$ |
(551 |
) |
|
$ |
(1,431 |
) |
Sales of available-for-sale securities:
|
|
|
|
|
|
|
|
|
Realized gains
|
|
|
-- |
|
|
|
54 |
|
Realized losses
|
|
|
-- |
|
|
|
-- |
|
Transfers of available-for-sale securities to trading:
|
|
|
|
|
|
|
|
|
Gains recognized in earnings
|
|
|
-- |
|
|
|
-- |
|
Losses recognized in earnings
|
|
|
-- |
|
|
|
-- |
|
Net gain recognized on available-for sale securities
|
|
|
-- |
|
|
|
54 |
|
|
|
|
|
|
|
|
|
|
Trading securities:
|
|
|
|
|
|
|
|
|
Gross gains on sales
|
|
|
971 |
|
|
|
-- |
|
Gross losses on sales
|
|
|
(1,223 |
) |
|
|
-- |
|
Net loss recognized on sales
|
|
|
(252 |
) |
|
|
-- |
|
Unrealized loss recognized on trading securities still held
|
|
|
-- |
|
|
|
(6 |
) |
Net loss on trading securities
|
|
|
(252 |
) |
|
|
(6 |
) |
Loss on loan sales/foreclosed loans
|
|
|
(214 |
) |
|
|
(49 |
) |
Net losses
|
|
$ |
(1,017 |
) |
|
$ |
(1,432 |
) |
Note D – Cash and Cash Equivalents
Cash and due from banks, which represents vault cash in the retail offices and invested cash balances at the Federal Reserve, is carried at fair value.
|
|
June 30,
2010
|
|
|
December 31, 2009
|
|
|
|
|
|
|
|
|
Cash and due from banks, weighted average interest rate of .33% (at June 30, 2010)
|
|
$ |
237,363 |
|
|
$ |
139,169 |
|
Interest bearing deposits in banks, which represent funds invested at a correspondent bank, are carried at fair value and, as of June 30, 2010 and December 31, 2009, consisted of daily funds invested at the Federal Home Loan Bank (“FHLB”) of Atlanta, First Tennessee Bank (“FTN”) and Community Bankers Bank (“CBB”).
|
|
June 30,
2010
|
|
|
December 31, 2009
|
|
|
|
|
|
|
|
|
FHLB daily investments, interest rate of 0.08% (at June 30, 2010)
|
|
$ |
77,813 |
|
|
$ |
49,727 |
|
FTN daily investments, interest rate of 0.15% (at June 30, 2010)
|
|
|
850 |
|
|
|
700 |
|
FTN Fed Funds sold, interest rate of 0.25% (at June 30, 2010)
|
|
|
156 |
|
|
|
75 |
|
CBB Fed Funds sold, interest rate of 0.10% (at June 30, 2010)
|
|
|
50 |
|
|
|
-- |
|
Note E – Investments
The investment portfolio is classified and accounted for based on the guidance of ASC Topic 320, Investments – Debt and Equity Securities.
The following table shows a comparison of amortized cost and fair values of investment securities available-for-sale at June 30, 2010 and December 31, 2009 (in thousands):
|
|
Amortized
Cost
|
|
|
Gross
Unrealized Gains
|
|
|
Gross
Unrealized
Losses
|
|
|
Fair
Value
|
|
|
OTTI in AOCI
|
|
June 30, 2010
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agencies
|
|
$ |
21,704 |
|
|
$ |
280 |
|
|
$ |
-- |
|
|
$ |
21,984 |
|
|
$ |
-- |
|
Residential mortgage-backed agencies
|
|
|
94,453 |
|
|
|
1,926 |
|
|
|
162 |
|
|
|
96,217 |
|
|
|
-- |
|
Collateralized mortgage obligations
|
|
|
12,595 |
|
|
|
-- |
|
|
|
885 |
|
|
|
11,710 |
|
|
|
-- |
|
Obligations of states and political subdivisions
|
|
|
89,479 |
|
|
|
2,631 |
|
|
|
146 |
|
|
|
91,964 |
|
|
|
-- |
|
Collateralized debt obligations
|
|
|
36,386 |
|
|
|
-- |
|
|
|
27,068 |
|
|
|
9,318 |
|
|
|
16,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$ |
254,617 |
|
|
$ |
4,837 |
|
|
$ |
28,261 |
|
|
$ |
231,193 |
|
|
$ |
16,860 |
|
December 31, 2009
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agencies
|
|
$ |
68,487 |
|
|
$ |
274 |
|
|
$ |
498 |
|
|
$ |
68,263 |
|
|
$ |
-- |
|
Residential mortgage-backed agencies
|
|
|
59,640 |
|
|
|
2,946 |
|
|
|
13 |
|
|
|
62,573 |
|
|
|
-- |
|
Collateralized mortgage obligations
|
|
|
40,809 |
|
|
|
-- |
|
|
|
7,612 |
|
|
|
33,197 |
|
|
|
1,574 |
|
Obligations of states and political subdivisions
|
|
|
95,190 |
|
|
|
2,501 |
|
|
|
388 |
|
|
|
97,303 |
|
|
|
-- |
|
Collateralized debt obligations
|
|
|
44,478 |
|
|
|
-- |
|
|
|
32,030 |
|
|
|
12,448 |
|
|
|
14,127 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Totals
|
|
$ |
308,604 |
|
|
$ |
5,721 |
|
|
$ |
40,541 |
|
|
$ |
273,784 |
|
|
$ |
15,701 |
|
The following table shows the Corporation’s available-for-sale securities with gross unrealized losses and fair values, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position at June 30, 2010 and December 31, 2009 (in thousands):
|
|
June 30, 2010
|
|
|
|
Less than 12 months
|
|
|
12 months or more
|
|
|
|
Fair
Value
|
|
|
Unrealized Losses
|
|
|
Fair
Value
|
|
|
Unrealized
Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage-backed agencies
|
|
$ |
40,352 |
|
|
$ |
162 |
|
|
$ |
-- |
|
|
$ |
-- |
|
Collateralized mortgage obligations
|
|
|
-- |
|
|
|
-- |
|
|
|
11,710 |
|
|
|
885 |
|
Obligations of states and political subdivisions
|
|
|
4,105 |
|
|
|
56 |
|
|
|
8,249 |
|
|
|
90 |
|
Collateralized debt obligations
|
|
|
-- |
|
|
|
-- |
|
|
|
9,318 |
|
|
|
27,068 |
|
|
|
$ |
44,457 |
|
|
$ |
218 |
|
|
$ |
29,277 |
|
|
$ |
28,043 |
|
|
|
December 31, 2009
|
|
|
|
Less than 12 months
|
|
|
12 months or more
|
|
|
|
Fair
Value
|
|
|
Unrealized Losses
|
|
|
Fair
Value
|
|
|
Unrealized
Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agencies |
|
$ |
36,090 |
|
|
$ |
371 |
|
|
$ |
14,873 |
|
|
$ |
127 |
|
Residential mortgage-backed agencies
|
|
|
589 |
|
|
|
13 |
|
|
|
-- |
|
|
|
-- |
|
Collateralized mortgage obligations
|
|
|
-- |
|
|
|
-- |
|
|
|
33,197 |
|
|
|
7,612 |
|
Obligations of states and political subdivisions
|
|
|
12,154 |
|
|
|
123 |
|
|
|
8,075 |
|
|
|
265 |
|
Collateralized debt obligations
|
|
|
-- |
|
|
|
-- |
|
|
|
12,448 |
|
|
|
32,030 |
|
|
|
$ |
48,833 |
|
|
$ |
507 |
|
|
$ |
68,593 |
|
|
$ |
40,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Management systematically evaluates securities for impairment on a quarterly basis. Management assesses whether (a) it has the intent to sell a security being evaluated and (b) it is more likely than not that the Corporation will be required to sell the security prior to its anticipated recovery. If neither applies, then declines in the fair values of securities below their cost that are considered other-than-temporary declines are split into two components. The first is the loss attributable to declining credit quality. Credit losses are recognized in earnings as realized losses in the period in which the impairment determination is made. The second component consists of all other losses, which are recognized in other comprehensive loss. In estimating other-than-temporary impairment (“OTTI”) losses, management considers (1) the length of time and the extent to which the fair value has been less than cost, (2) adverse conditions specifically related to the security, an industry, or a geographic area, (3) the historic and implied volatility of the fair value of the security, (4) changes in the rating of the security by a rating agency, (5) recoveries or additional declines in fair value subsequent to the balance sheet date, (6) failure of the issuer of the security to make scheduled interest or principal payments, and (7) the payment structure of the debt security and the likelihood of the issuer being able to make payments that increase in the future. Management also monitors cash flow projections for securities that are considered beneficial interests under the guidance of ASC Subtopic 325-40, Investments – Other – Beneficial Interests in Securitized Financial Assets, (ASC Section 325-40-35). Further discussion about the evaluation of securities for impairment can be found in Item 2 of Part I of this report under the heading “Investment Securities”.
Management believes that the valuation of certain securities is a critical accounting policy that requires significant estimates in preparation of its consolidated financial statements. Beginning in the first quarter of 2010, management utilized an independent third party to prepare both the impairment valuations and fair value determinations for its collateralized debt obligation (“CDO”) portfolio consisting of pooled trust preferred securities. In previous periods, management performed internal impairment valuations and utilized a third party service for the portfolio pricing. Management will continue to review the assumptions and results and does not believe that there were any material differences in the valuations between December 31, 2009 and June 30, 2010.
Residential Mortgage-Backed Agencies - Five residential mortgage-backed agencies have been in a slight unrealized loss position for less than 12 months at June 30, 2010. The securities are of the highest investment grade and the Corporation does not intend to sell them, and it is not more likely than not that the Corporation will be required to sell them before recovery of their amortized cost basis, which may be at maturity. Therefore, no OTTI exists at June 30, 2010.
Collateralized Mortgage Obligations – The collateralized mortgage obligation portfolio, consisting of three securities at June 30, 2010, has been in an unrealized loss position for 12 months or more. These securities are private label residential mortgage-backed securities and are reviewed for factors such as loan to value ratio, credit support levels, borrower FICO scores, geographic concentration, prepayment speeds, delinquencies, coverage ratios and credit ratings. Management believes that each security continues to demonstrate collateral coverage ratios that are adequate to support the Corporation’s investment. At the time of purchase, these securities were of the highest investment grade and were purchased at a discount relative to their face amounts. As of June 30, 2010, two remain at investment grade and one has been downgraded to one level below investment grade. All of these securities continue to perform as expected at the time of purchase. The Corporation does not intend to sell these investments and it is not more likely than not that the Corporation will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity. Accordingly, management does not consider these investments to be other-than-temporarily impaired at June 30, 2010.
Obligations of State and Political Subdivisions – The unrealized losses on the Corporation’s investments in state and political subdivisions were $146,000 at June 30, 2010. Ten securities have had a fair value less than amortized cost for over 12 months and five securities have been in an unrealized loss position for less than 12 months. All of these investments are of investment grade as determined by the major rating agencies and management reviews the ratings of the underlying issuers. Management believes that this portfolio is well-diversified throughout the United States, and all bonds continue to perform according to their contractual terms. The Corporation does not intend to sell these investments and it is not more likely than not that the Corporation will be required to sell the investments before recovery of their amortized cost basis, which may be at maturity. Accordingly, management does not consider these investments to be other-than-temporarily impaired at June 30, 2010.
Collateralized Debt Obligations - The $27.1 million in unrealized losses greater than 12 months at June 30, 2010 relates to 18 pooled trust preferred securities that comprise the CDO portfolio. See Note G for a discussion of the methodology used by management to determine the fair values of these securities. Based upon a review of credit quality and the cash flow tests performed by the independent third party, management determined that there was one security that had additional credit-related OTTI charges during the second quarter of 2010 and 12 securities with previously recorded OTTI charges that had no further impairment. As a result of this assessment, the Corporation recorded $8.1 million in credit-related OTTI losses on these securities for the six months ended June 30, 2010. The unrealized losses on the remaining five securities in the portfolio are primarily attributable to continued depression in market interest rates, marketability, liquidity and the current economic environment.
The following tables present a cumulative roll-forward of the amount of OTTI charges related to credit losses which have been recognized in earnings for debt securities held and not intended to be sold for the three and six month periods ended June 30, 2010 and June 30, 2009 (in thousands):
|
|
June 30, 2010
|
|
|
June 30, 2009
|
|
Balance of credit-related OTTI at January 1
|
|
$ |
10,765 |
|
|
$ |
2,724 |
|
Additions for credit-related OTTI not previously recognized
|
|
|
1,402 |
|
|
|
2,181 |
|
Additional increases for credit-related OTTI previously
|
|
|
|
|
|
|
|
|
recognized when there is no intent to sell and no
|
|
|
|
|
|
|
|
|
requirement to sell before recovery of amortized cost basis
|
|
|
6,663 |
|
|
|
-- |
|
Decreases for previously recognized credit-related OTTI
|
|
|
|
|
|
|
|
|
because there is current intent to sell
|
|
|
(4,369 |
) |
|
|
(2,724 |
) |
Balance of credit-related OTTI at June 30
|
|
$ |
14,461 |
|
|
$ |
2,181 |
|
|
|
|
|
|
|
|
Balance of credit-related OTTI at April 1
|
|
$ |
13,910 |
|
|
$ |
750 |
|
Additions for credit-related OTTI not previously recognized
|
|
|
-- |
|
|
|
1,431 |
|
Additional increases for credit-related OTTI previously
|
|
|
|
|
|
|
|
|
recognized when there is no intent to sell and no
|
|
|
|
|
|
|
|
|
requirement to sell before recovery of amortized cost basis
|
|
|
551 |
|
|
|
-- |
|
Decreases for previously recognized credit-related OTTI
|
|
|
|
|
|
|
|
|
because there is current intent to sell
|
|
|
-- |
|
|
|
-- |
|
Balance of credit-related OTTI at June 30
|
|
$ |
14,461 |
|
|
$ |
2,181 |
|
The amortized cost and estimated fair value of available-for-sale securities by contractual maturity at June 30, 2010 and December 31, 2009 are shown in the following table (in thousands). Actual maturities will differ from contractual maturities because the issuers of the securities may have the right to call or prepay obligations with or without call or prepayment penalties.
|
|
June 30, 2010
|
|
|
December 31, 2009
|
|
Contractual Maturity
|
|
Amortized
Cost
|
|
|
Fair
Value
|
|
|
Amortized
Cost
|
|
|
Fair
Value
|
|
Due in one year or less
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
Due after one year through five years
|
|
|
12,203 |
|
|
|
12,268 |
|
|
|
14,095 |
|
|
|
14,294 |
|
Due after five years through ten years
|
|
|
20,651 |
|
|
|
21,104 |
|
|
|
26,687 |
|
|
|
27,367 |
|
Due after ten years
|
|
|
114,715 |
|
|
|
89,894 |
|
|
|
167,373 |
|
|
|
136,353 |
|
|
|
|
147,569 |
|
|
|
123,266 |
|
|
|
208,155 |
|
|
|
178,014 |
|
Residential mortgage-backed agencies
|
|
|
94,453 |
|
|
|
96,217 |
|
|
|
59,640 |
|
|
|
62,573 |
|
Collateralized mortgage obligations
|
|
|
12,595 |
|
|
|
11,710 |
|
|
|
40,809 |
|
|
|
33,197 |
|
|
|
$ |
254,617 |
|
|
$ |
231,193 |
|
|
$ |
308,604 |
|
|
$ |
273,784 |
|
Note F - Restricted Investment in Bank Stock
Restricted stock, which represents required investments in the common stock of the FHLB of Atlanta, Atlantic Central Bankers Bank and Community Bankers Bank is carried at cost and is considered a long-term investment.
The Company recognizes dividends on a cash basis. For the six months ended June 30, 2010, dividends of $18,300 were recognized in earnings. As of June 30, 2009, there were no dividends recognized in earnings.
Management has evaluated the restricted stock for impairment and believes that no impairment charge is necessary as of June 30, 2010.
Note G – Fair Value of Financial Instruments
The Corporation complies with the guidance of ASC Topic 820, Fair Value Measurements and Disclosures, which defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements required under other accounting pronouncements. The Corporation also follows the guidance on matters relating to all financial instruments found in ASC Subtopic 825-10, Financial Instruments – Overall.
Fair value is defined as the price to sell an asset or to transfer a liability in an orderly transaction between willing market participants as of the measurement date. Fair value is best determined by values quoted through active trading markets. Active trading markets are characterized by numerous transactions of similar financial instruments between willing buyers and willing sellers. Because no active trading market exists for various types of financial instruments, many of the fair values disclosed were derived using present value discounted cash flows or other valuation techniques described below. As a result, the Corporation’s ability to actually realize these derived values cannot be assumed.
The Corporation measures fair values based on the fair value hierarchy established in ASC Paragraph 820-10-35-37. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The three levels of inputs that may be used to measure fair value under the hierarchy are as follows:
Level 1: Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets and liabilities. This level is the most reliable source of valuation.
Level 2: Quoted prices that are not active, or inputs that are observable either directly or indirectly, for substantially the full term of the asset or liability. Level 2 inputs include inputs other than quoted prices that are observable for the asset or liability (for example, interest rates and yield curves at commonly quoted intervals, volatilities, prepayment speeds, loss severities, credit risks, and default rates). It also includes inputs that are derived principally from or corroborated by observable market data by correlation or other means (market-corroborated inputs). Several sources are utilized for valuing these assets, including a contracted valuation service, Standard & Poor’s (S&P) evaluations and pricing services, and other valuation matrices.
Level 3: Prices or valuation techniques that require inputs that are both significant to the valuation assumptions and not readily observable in the market (i.e. supported with little or no market activity). Level 3 instruments are valued based on the best available data, some of which is internally developed, and consider risk premiums that a market participant would require.
The level established within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
The Corporation believes that its valuation techniques are appropriate and consistent with the techniques used by other market participants. However, the use of different methodologies and assumptions could result in a different estimate of fair values at the reporting date. The following valuation techniques were used to measure the fair value of assets in the table below which are measured on a recurring and non-recurring basis as of June 30, 2010.
Investments available for sale – The fair value of investments available-for-sale is determined using a market approach. As of June 30, 2010, the U.S. Government agencies and residential mortgage-backed securities, private label residential mortgage-backed securities and municipal bonds segments are classified as Level 2 within the valuation hierarchy. Their fair values were determined based upon market-corroborated inputs and valuation matrices which were obtained through third party data service providers or securities brokers through which the Corporation has historically transacted both purchases and sales of investment securities.
The CDO segment, which consists of pooled trust preferred securities issued by banks, thrifts and insurance companies, is classified as Level 3 within the valuation hierarchy. At June 30, 2010, the Corporation owned 18 pooled trust preferred securities with an amortized cost of $36.4 million and a fair value of $9.3 million. The market for these securities at June 30, 2010 is not active and markets for similar securities are also not active. The inactivity was evidenced first by a significant widening of the bid-ask spread in the brokered markets in which these securities trade and then by a significant decrease in the volume of trades relative to historical levels. The new issue market is also inactive as no new CDOs have been issued since 2007. There are currently very few market participants who are willing to transact for these securities. The market values for these securities or any securities other than those issued or guaranteed by the U.S. Department of the Treasury (the “Treasury”), are very depressed relative to historical levels. Therefore, in the current market, a low market price for a particular bond may only provide evidence of stress in the credit markets in general rather than being an indicator of credit problems with a particular issue. Given the conditions in the current debt markets and the absence of observable transactions in the secondary and new issue markets, management has determined that (a) the few observable transactions and market quotations that are available are not reliable for the purpose of obtaining fair value at June 30, 2010, (b) an income valuation approach technique (i.e. present value) that maximizes the use of relevant observable inputs and minimizes the use of unobservable inputs will be equally or more representative of fair value than a market approach, and (c) the CDO segment is appropriately classified within Level 3 of the valuation hierarchy because management determined that significant adjustments were required to determine fair value at the measurement date.
Beginning in the first quarter of 2010, management utilized an independent third party to prepare both the evaluations of other-than-temporary impairment as well as the fair value determinations for its CDO portfolio. In previous periods, management performed internal impairment valuations and utilized a third party service for the portfolio pricing. Management believes the change will provide a more consistent approach going forward and does not believe that there were any material differences in the impairment evaluations and pricing between December 31, 2009 and June 30, 2010.
The approach of the third party utilized beginning in the first quarter of 2010 to determine fair value involved several steps, including detailed credit and structural evaluation of each piece of collateral in each bond, default, recovery and prepayment/amortization probabilities for each piece of collateral in the bond, and discounted cash flow modeling. The discount rate methodology used by the third party combines a baseline current market yield for comparable corporate and structured credit products with adjustments based on evaluations of the differences found in structure and risks associated with actual and projected credit performance of each CDO being valued. Currently the only active and liquid trading market that exists is for stand-alone trust preferred securities. Therefore, adjustments to the baseline discount rate are also made to reflect the additional leverage found in structured instruments.
Previously, the Corporation obtained fair values for these securities from Moody’s Analytics and from S&P. Information such as performance of the underlying collateral, deferral/default rates, cash flow projections, related relevant trades, models, inquiries of trading firms who are prominent in the trust preferred securities market, actual market activity, clearing levels where bonds are likely to trade, current market sentiment and other analytical tools were utilized by the third-parties in determining individual security valuations in accordance with proper accounting guidance.
In determining the fair values of the CDOs with no intent to sell at December 31, 2009, Moody’s Analytics utilized an income valuation approach (present value technique) which maximizes the use of observable inputs and minimizes the use of unobservable inputs. This approach is more indicative of fair value than the market approach that has been used historically, and involves several steps. The credit quality of the collateral was estimated using the average probability of default values for each underlying issuer, adjusted for credit ratings. The default probabilities also considered the potential for correlation among issuers within the same industry, such as banks with other banks. The loss given default was assumed to be 95%, allowing for a 5% recovery of collateral. Management elected to utilize the option assuming that there were no defaults or deferrals for a two-year time period for those banks who have publicly announced participation in the Treasury’s Capital Purchase Program (the “CPP”). The cash flows for the securities were forecast for the underlying collateral and applied to each tranche in the structure to determine the resulting distribution among the securities. These expected cash flows were then discounted to calculate the present value of the security. The effective discount rate utilized by Moody’s Analytics for the various securities in the present value calculation was the three-month LIBOR plus 200 basis points (a risk free rate plus a premium for illiquidity). The resulting prices are highly dependent upon the credit quality of the collateral, the relative position of the tranche in the capital structure of the security and the prepayment assumptions. Moody’s Analytics modeled the calculations in several thousand scenarios using a Monte Carlo engine and the average price was used for valuation purposes.
S&P is another independent third party whose pricing methodology is based upon inquiries of trading firms who are prominent in the trust preferred market. Information such as actual market activity, clearing levels where bonds are likely to trade and current market sentiment are considered in valuations. S&P structures their approach to pricing on the premise that the market now trades on dollar price versus yield or discount margin. This pricing methodology is more market driven, considering distressed sales, and is more indicative of the pricing likely to be achieved should the securities be sold in the short term. Management utilized this approach in determining the fair values of the CDOs for which the Corporation had intent to sell at December 31, 2009. These securities were sold in the first quarter of 2010.
Derivative Financial Instruments – The Corporation’s open derivative positions are interest rate swaps that are classified as Level 3 within the valuation hierarchy. Open derivative positions are valued using externally developed pricing models based on observable market inputs provided by a third party and validated by management. The Corporation has considered counterparty credit risk in the valuation of its interest rate swap assets.
Impaired loans – Loans included in the table below are those that are considered impaired under the guidance of the loan impairment subsection of the Receivables Topic, ASC Section 310-10-35, under which the Corporation has measured impairment generally based on the fair value of the loan’s collateral. Fair value consists of the loan balance less its valuation allowance and is generally determined based on independent third-party appraisals of the collateral or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.
Foreclosed real estate – Fair value of foreclosed assets was based on independent third-party appraisals of the properties. These values were determined based on the sales prices of similar properties in the approximate geographic area. These assets are included as Level 3 fair values based upon the lowest level of input that is significant to the fair value measurements.
For assets measured at fair value on a recurring and non-recurring basis, the fair value measurements by level within the fair value hierarchy used at June 30, 2010 and December 31, 2009 are as follows:
|
|
|
|
|
Fair Value Measurements at
June 30, 2010 Using
(Dollars in Thousands)
|
|
Description
|
|
Assets Measured at Fair Value 06/30/10
|
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
|
Significant Other Observable Inputs
(Level 2)
|
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Recurring:
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agencies
|
|
$ |
21,984 |
|
|
|
|
|
|
$ |
21,984 |
|
|
|
|
|
Residential mortgage-backed agencies
|
|
$ |
96,217 |
|
|
|
|
|
|
$ |
96,217 |
|
|
|
|
|
Collateralized mortgage obligations
|
|
$ |
11,710 |
|
|
|
|
|
|
$ |
11,710 |
|
|
|
|
|
Obligations of states and political subdivisions
|
|
$ |
91,964 |
|
|
|
|
|
|
$ |
91,964 |
|
|
|
|
|
Collateralized debt obligations
|
|
$ |
9,318 |
|
|
|
|
|
|
|
|
|
|
$ |
9,318 |
|
Financial Derivative
|
|
$ |
(850 |
) |
|
|
|
|
|
|
|
|
|
$ |
(850 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans¹
|
|
$ |
19,725 |
|
|
|
|
|
|
|
|
|
|
$ |
19,725 |
|
Foreclosed real estate
|
|
$ |
538 |
|
|
|
|
|
|
|
|
|
|
$ |
538 |
|
¹ The impaired loans fair value consists of impaired loans net of the $7,363 valuation allowance.
|
|
|
|
|
|
|
Fair Value Measurements at
December 31, 2009 Using
(Dollars in Thousands)
|
|
Description
|
|
Assets Measured at Fair Value 12/31/09
|
|
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
|
|
Significant Other Observable Inputs
(Level 2)
|
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Recurring: |
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities available-for-sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government agencies
|
|
$ |
68,263 |
|
|
|
|
|
|
$ |
68,263 |
|
|
|
|
|
Residential mortgage-backed agencies
|
|
$ |
62,573 |
|
|
|
|
|
|
$ |
62,573 |
|
|
|
|
|
Collateralized mortgage obligations
|
|
$ |
33,197 |
|
|
|
|
|
|
$ |
33,197 |
|
|
|
|
|
Obligations of states and political Subdivisions
|
|
$ |
97,303 |
|
|
|
|
|
|
$ |
97,303 |
|
|
|
|
|
Collateralized debt obligations |
|
$ |
12,448 |
|
|
|
|
|
|
|
|
|
|
$ |
12,448 |
|
Financial Derivative
|
|
$ |
(60 |
) |
|
|
|
|
|
|
|
|
|
$ |
(60 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-recurring: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans¹
|
|
$ |
21,053 |
|
|
|
|
|
|
|
|
|
|
$ |
21,053 |
|
Foreclosed real estate
|
|
$ |
40 |
|
|
|
|
|
|
|
|
|
|
$ |
40 |
|
¹ The impaired loans fair value consists of impaired loans net of the $7,624 valuation allowance.
|
|
There were no transfers of assets between Level 1 and Level 2 of the fair value hierarchy for the six months ended June 30, 2010 or June 30, 2009.
The following tables show a reconciliation of the beginning and ending balances for fair valued assets measured using Level 3 significant unobservable inputs for the three and six months ended June 30, 2010:
|
|
Fair Value Measurements Using Significant
Unobservable Inputs
(Level 3)
(Dollars in Thousands)
|
|
|
|
Investment
Securities
Available for Sale
|
|
|
Investment Securities –
Trading
|
|
|
Cash Flow
Hedge
|
|
Beginning balance January 1, 2010
|
|
$ |
12,448 |
|
|
$ |
-- |
|
|
$ |
(60 |
) |
Total gains/(losses) realized/unrealized:
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings
|
|
|
(8,065 |
) |
|
|
1 |
|
|
|
-- |
|
Included in other comprehensive loss
|
|
|
5,137 |
|
|
|
-- |
|
|
|
(790 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases, issuances, and settlements
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Transfers from Available for Sale to Trading
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Transfers in and/or out of Level 3
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Sales
|
|
|
(202 |
) |
|
|
(1 |
) |
|
|
-- |
|
Ending balance June 30, 2010
|
|
$ |
9,318 |
|
|
$ |
-- |
|
|
$ |
(850 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The amount of total gains or losses for the period included in earnings attributable to the change in realized/unrealized gains or losses related to assets still held at the reporting date
|
|
$ |
(8,065 |
) |
|
$ |
-- |
|
|
$ |
-- |
|
|
|
Fair Value Measurements Using Significant
Unobservable Inputs
(Level 3)
(Dollars in Thousands)
|
|
|
|
Investment
Securities
Available for Sale
|
|
|
Investment Securities –
Trading
|
|
|
Cash Flow
Hedge
|
|
Beginning balance April 1, 2010
|
|
$ |
8,721 |
|
|
$ |
-- |
|
|
$ |
(334 |
) |
Total gains/(losses) realized/unrealized:
|
|
|
|
|
|
|
|
|
|
|
|
|
Included in earnings
|
|
|
(551 |
) |
|
|
-- |
|
|
|
-- |
|
Included in other comprehensive loss
|
|
|
1,148 |
|
|
|
-- |
|
|
|
(516 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchases, issuances, and settlements
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Transfers from Available for Sale to Trading
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Transfers in and/or out of Level 3
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Sales
|
|
|
-- |
|
|
|
-- |
|
|
|
-- |
|
Ending balance June 30, 2010
|
|
$ |
9,318 |
|
|
$ |
-- |
|
|
$ |
(850 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The amount of total gains or losses for the period included in earnings attributable to the change in realized/unrealized gains or losses related to assets still held at the reporting date
|
|
$ |
(551 |
) |
|
$ |
-- |
|
|
$ |
-- |
|
Gains and losses (realized and unrealized) included in earnings for the periods above are reported in the Consolidated Statements of Operations in Other Operating Income.
The fair values disclosed may vary significantly between institutions based on the estimates and assumptions used in the various valuation methodologies. The derived fair values are subjective in nature and involve uncertainties and significant judgment. Therefore, they cannot be determined with precision. Changes in the assumptions could significantly impact the derived estimates of fair value. Disclosure of non financial assets such as buildings as well as certain financial instruments such as leases is not required. Accordingly, the aggregate fair values presented do not represent the underlying value of the Corporation.
The following methods and assumptions were used by the Corporation in estimating its fair value disclosures for financial instruments:
Cash and due from banks: The carrying amounts as reported in the statement of financial condition for cash and due from banks approximate their fair values.
Interest bearing deposits in banks: The carrying amount of interest bearing deposits approximates their fair values.
Restricted Bank stock: The carrying value of stock issued by the FHLB of Atlanta, Atlantic Central Bankers Bank and Community Bankers Bank approximates fair value based on the redemption provisions of the stock.
Loans (excluding impaired loans with specific loss allowances): For variable rate loans that reprice frequently or “in one year or less,” and with no significant change in credit risk, fair values are based on carrying values. Fair values for fixed rate loans that do not reprice frequently are estimated using a discounted cash flow calculation that applies current market interest rates being offered on the various loan products.
Deposits: The fair values disclosed for demand deposits (e.g., interest and non-interest checking, savings, and certain types of money market accounts, etc.) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered on the various certificates of deposit to the cash flow stream.
Borrowed funds: The fair value of the Corporation’s FHLB borrowings and junior subordinated debt is calculated based on the discounted value of contractual cash flows, using rates currently existing for borrowings with similar remaining maturities. The carrying amounts of federal funds purchased and securities sold under agreements to repurchase approximate their fair values.
Accrued Interest: The carrying amount of accrued interest receivable and payable approximates their fair values.
Off-Balance-Sheet Financial Instruments: In the normal course of business, the Corporation’s trust company subsidiary, First United Bank & Trust (the “Bank”), makes commitments to extend credit and issues standby letters of credit. The Bank expects most of these commitments to expire without being drawn upon; therefore, the commitment amounts do not necessarily represent future cash requirements. Due to the uncertainty of cash flows and difficulty in the predicting the timing of such cash flows, fair values were not estimated for these instruments.
The following table presents fair value information about financial instruments, whether or not recognized in the statement of financial condition, for which it is practicable to estimate that value. The actual carrying amounts and estimated fair values of the Corporation’s financial instruments that are included in the statement of financial condition are as follows (in thousands):
|
|
June30, 2010 |
|
|
December 31, 2009 |
|
|
|
Carrying
Amount
|
|
|
Fair
Value
|
|
|
Carrying
Amount
|
|
|
Fair
Value
|
|
Financial Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$ |
237,363 |
|
|
$ |
237,363 |
|
|
$ |
139,169 |
|
|
$ |
139,169 |
|
Interest bearing deposits in banks
|
|
|
78,869 |
|
|
|
78,869 |
|
|
|
50,502 |
|
|
|
50,502 |
|
Investment securities (AFS and trading)
|
|
|
231,193 |
|
|
|
231,193 |
|
|
|
273,784 |
|
|
|
273,784 |
|
Restricted Bank stock
|
|
|
13,920 |
|
|
|
13,920 |
|
|
|
13,861 |
|
|
|
13,861 |
|
Loans, net
|
|
|
1,058,432 |
|
|
|
1,037,870 |
|
|
|
1,101,794 |
|
|
|
1,093,241 |
|
Accrued interest receivable
|
|
|
5,141 |
|
|
|
5,141 |
|
|
|
6,103 |
|
|
|
6,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
1,373,722 |
|
|
|
1,335,025 |
|
|
|
1,304,166 |
|
|
|
1,251,465 |
|
Borrowed funds
|
|
|
281,114 |
|
|
|
288,849 |
|
|
|
318,107 |
|
|
|
325,090 |
|
Accrued interest payable
|
|
|
2,362 |
|
|
|
2,362 |
|
|
|
2,881 |
|
|
|
2,881 |
|
Financial derivative
|
|
|
850 |
|
|
|
850 |
|
|
|
60 |
|
|
|
60 |
|
Off balance sheet financial instruments
|
|