Annual Statements Open main menu

FIRST BANCSHARES INC /MS/ - Quarter Report: 2013 September (Form 10-Q)


U. S. SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
 
FORM 10-Q
 
x           QUARTERLY REPORT UNDER SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934
 
FOR THE QUARTERLY PERIOD ENDED: September 30, 2013
 
OR
¨            TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934
 
COMMISSION FILE NUMBER:    33-94288
 
 
THE FIRST BANCSHARES, INC.
 
(EXACT NAME OF ISSUER AS SPECIFIED IN ITS CHARTER)
 
MISSISSIPPI
64-0862173
(STATE OF INCORPORATION)
(I.R.S. EMPLOYER IDENTIFICATION NO.)
 
6480 U.S. HIGHWAY 98 WEST
 
 
HATTIESBURG, MISSISSIPPI
 
39402
(ADDRESS OF PRINCIPAL
 
(ZIP CODE)
EXECUTIVE OFFICES)
 
 
 
 
(601) 268-8998
 
 
(ISSUER'S TELEPHONE NUMBER, INCLUDING AREA CODE)
 
 
 
NONE
 
 
(FORMER NAME, ADDRESS AND FISCAL YEAR, IF CHANGED SINCE LAST REPORT)
 
 
INDICATE BY CHECK MARK WHETHER THE ISSUER: (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 PERIOD THAT THE REGISTRANT WAS REQUIRED TO FILE SUCH REPORTS), AND (2) HAS BEEN SUBJECT TO SUCH FILING REQUIREMENTS FOR THE PAST 90 DAYS.
YES x NO  ¨
 
INDIATE 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 HE REGISTRANT WAS REQUIRED TO SUBMIT AND POST SUCH FILES).
YES x NO   ¨
 
INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS A LARGE ACCELERATED FILER, AN ACCELERATED FILER, A NON-ACCELERATED FILER, OR A SMALLER REPORTING COMPANY. SEE THE DEFINITIONS OF “LARGE ACCELERATED FILER,” “ACCELERATED FILER,” “NON-ACCELERATED FILER” AND “SMALLER REPORTING COMPANY” IN RULE 12B-2 OF THE EXCHANGE ACT.
 
LARGE ACCELERATED FILER
¨
ACCELERATED FILER
¨
 
 
 
 
NON-ACCELERATED FILER
x
SMALLER REPORTING COMPANY
¨
 
ON SEPTEMBER 30, 2013, 5,107,131 SHARES OF THE ISSUER'S COMMON STOCK, PAR VALUE $1.00 PER SHARE WERE ISSUED AND OUTSTANDING.
 
TRANSITIONAL DISCLOSURE FORMAT (CHECK ONE):
 
YES     ¨  NO   x
 
INDICATE BY CHECK MARK WHETHER THE REGISTRANT IS A SHELL COMPANY (AS DEFINED IN RULE 12B-2 OF THE EXCHANGE ACT):       YES  ¨  NO x
 
 
 
PART I - FINANCIAL INFORMATION
 
ITEM NO. 1. FINANCIAL STATEMENTS
 
THE FIRST BANCSHARES, INC.
 
CONSOLIDATED BALANCE SHEETS
 
($ amounts in thousands)
 
 
 
(Unaudited)
 
 
 
 
 
 
September 30,
 
December 31,
 
 
 
2013
 
2012
 
 
 
 
 
 
 
 
 
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and due from banks
 
$
26,110
 
$
20,225
 
Interest-bearing deposits with banks
 
 
24,326
 
 
9,588
 
Federal funds sold
 
 
1,328
 
 
1,064
 
 
 
 
 
 
 
 
 
Total cash and cash equivalents
 
 
51,764
 
 
30,877
 
 
 
 
 
 
 
 
 
Securities held-to-maturity, at amortized cost
 
 
8,446
 
 
8,470
 
Securities available-for-sale, at fair value
 
 
251,813
 
 
214,393
 
Other securities
 
 
4,624
 
 
3,438
 
 
 
 
 
 
 
 
 
Total securities
 
 
264,883
 
 
226,301
 
 
 
 
 
 
 
 
 
Loans held for sale
 
 
1,399
 
 
5,586
 
Loans
 
 
571,114
 
 
408,112
 
Allowance for loan losses
 
 
(5,672)
 
 
(4,727)
 
 
 
 
 
 
 
 
 
Loans, net
 
 
566,841
 
 
408,971
 
 
 
 
 
 
 
 
 
Premises and equipment
 
 
32,551
 
 
22,243
 
Interest receivable
 
 
3,377
 
 
2,887
 
Cash surrender value of life insurance
 
 
6,548
 
 
6,441
 
Goodwill
 
 
10,621
 
 
9,362
 
Other assets
 
 
10,018
 
 
7,522
 
Other real estate owned
 
 
5,292
 
 
6,782
 
 
 
 
 
 
 
 
 
TOTAL ASSETS
 
$
951,895
 
$
721,386
 
 
 
 
 
 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LIABILITIES:
 
 
 
 
 
 
 
Deposits:
 
 
 
 
 
 
 
Noninterest-bearing
 
$
169,001
 
$
109,625
 
Interest-bearing
 
 
644,964
 
 
487,002
 
 
 
 
 
 
 
 
 
TOTAL DEPOSITS
 
 
813,965
 
 
596,627
 
 
 
 
 
 
 
 
 
Interest payable
 
 
413
 
 
212
 
Borrowed funds
 
 
30,000
 
 
36,771
 
Subordinated debentures
 
 
10,310
 
 
10,310
 
Other liabilities
 
 
13,447
 
 
11,580
 
 
 
 
 
 
 
 
 
TOTAL LIABILITIES
 
 
868,135
 
 
655,500
 
 
 
 
 
 
 
 
 
STOCKHOLDERS’ EQUITY:
 
 
 
 
 
 
 
Preferred stock, no par value, $1,000 per
 
 
 
 
 
 
 
share liquidation, 10,000,000 shares
 
 
 
 
 
 
 
authorized; 17,123 issued and outstanding
 
 
 
 
 
 
 
at September 30, 2013 and December 31,
 
 
 
 
 
 
 
2012, respectively
 
 
17,082
 
 
17,021
 
Common stock, par value $1 per share,
 
 
 
 
 
 
 
10,000,000 shares authorized; 5,133,625
 
 
 
 
 
 
 
shares issued at September 30, 2013 and
 
 
 
 
 
 
 
3,133,596 at December 31, 2012,
 
 
 
 
 
 
 
respectively
 
 
5,134
 
 
3,134
 
Additional paid-in capital
 
 
41,994
 
 
23,711
 
Retained earnings
 
 
21,305
 
 
19,951
 
Accumulated other comprehensive income (loss)
 
 
(1,291)
 
 
2,533
 
Treasury stock, at cost, 26,494 shares at
 
 
 
 
 
 
 
September 30, 2013 and at December 31, 2012
 
 
(464)
 
 
(464)
 
 
 
 
 
 
 
 
 
TOTAL STOCKHOLDERS’ EQUITY
 
 
83,760
 
 
65,886
 
 
 
 
 
 
 
 
 
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
 
$
951,895
 
$
721,386
 
 
 
2

 
THE FIRST BANCSHARES, INC.
 
CONSOLIDATED STATEMENTS OF INCOME
 
($ amounts in thousands, except earnings and dividends per share)
 
 
 
(Unaudited)
 
(Unaudited)
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
 
September 30,
 
September 30,
 
 
 
2013
 
2012
 
2013
 
2012
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INTEREST INCOME:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest and fees on loans
 
$
7,216
 
$
5,204
 
$
18,765
 
$
16,011
 
Interest and dividends on securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Taxable interest and dividends
 
 
841
 
 
731
 
 
2,484
 
 
2,154
 
Tax exempt interest
 
 
555
 
 
513
 
 
1,588
 
 
1,527
 
Interest on federal funds sold
 
 
36
 
 
11
 
 
70
 
 
42
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL INTEREST INCOME
 
 
8,648
 
 
6,459
 
 
22,907
 
 
19,734
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INTEREST EXPENSE:
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest on deposits
 
 
540
 
 
714
 
 
1,824
 
 
2,440
 
Interest on borrowed funds
 
 
150
 
 
314
 
 
448
 
 
870
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL INTEREST EXPENSE
 
 
690
 
 
1,028
 
 
2,272
 
 
3,310
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET INTEREST INCOME
 
 
7,958
 
 
5,431
 
 
20,635
 
 
16,424
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PROVISION FOR LOAN LOSSES
 
 
360
 
 
371
 
 
1,020
 
 
744
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET INTEREST INCOME AFTER
    PROVISION FOR LOAN LOSSES
 
 
7,598
 
 
5,060
 
 
19,615
 
 
15,680
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER INCOME:
 
 
 
 
 
 
 
 
 
 
 
 
 
Service charges on deposit accounts
 
 
1,077
 
 
853
 
 
2,931
 
 
2,580
 
Other service charges and fees
 
 
515
 
 
665
 
 
2,481
 
 
1,923
 
TOTAL OTHER INCOME
 
 
1,592
 
 
1,518
 
 
5,412
 
 
4,503
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
OTHER EXPENSES:
 
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and employee benefits
 
 
4,010
 
 
3,075
 
 
10,922
 
 
9,009
 
Occupancy and equipment
 
 
802
 
 
493
 
 
2,862
 
 
2,402
 
Other
 
 
2,818
 
 
1,869
 
 
7,070
 
 
4,962
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
TOTAL OTHER EXPENSES
 
 
7,630
 
 
5,437
 
 
20,854
 
 
16,373
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INCOME BEFORE INCOME TAXES
 
 
1,560
 
 
1,141
 
 
4,173
 
 
3,810
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INCOME TAXES
 
 
456
 
 
269
 
 
1,032
 
 
930
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME
 
 
1,104
 
 
872
 
 
3,141
 
 
2,880
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
PREFERRED STOCK ACCRETION AND DIVIDENDS
 
 
106
 
 
106
 
 
318
 
 
318
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME APPLICABLE TO
    COMMON STOCKHOLDERS
 
$
998
 
$
766
 
$
2,823
 
$
2,562
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
NET INCOME APPLICABLE TO COMMON
    STOCKHOLDERS:
 
 
 
 
 
 
 
 
 
 
 
 
 
BASIC
 
$
.20
 
$
.25
 
$
.70
 
$
.83
 
DILUTED
 
 
.19
 
 
.24
 
 
.69
 
 
.82
 
DIVIDENDS PER SHARE – COMMON
 
 
.0375
 
 
.0375
 
 
.1125
 
 
.1125
 
 
 
3

 
THE FIRST BANCSHARES, INC.
 
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
 
($ amounts in thousands)
 
 
 
(Unaudited)
 
(Unaudited)
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
 
September,
 
September 30,
 
 
 
2013
 
2012
 
2013
 
2012
 
Net income per consolidated
 
 
 
 
 
 
 
 
 
 
 
 
 
statements of income
 
$
1,104
 
$
872
 
$
3,141
 
$
2,880
 
Other comprehensive income:
 
 
 
 
 
 
 
 
 
 
 
 
 
Unrealized holding gains (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 
arising during the period on
 
 
 
 
 
 
 
 
 
 
 
 
 
available-for-sale securities
 
 
226
 
 
1,989
 
 
(5,844)
 
 
3,712
 
Unrealized holding gains (losses)
 
 
 
 
 
 
 
 
 
 
 
 
 
on loans held for sale
 
 
153
 
 
36
 
 
50
 
 
73
 
Income tax benefit (expense)
 
 
(129)
 
 
(688)
 
 
1,970
 
 
(1,287)
 
Other Comprehensive Income (Loss)
 
 
250
 
 
1,337
 
 
(3,824)
 
 
2,498
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Comprehensive Income (Loss)
 
$
1,354
 
$
2,209
 
$
(683)
 
$
5,378
 
 
 
4

 
THE FIRST BANCSHARES, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(unaudited)
 
($ in thousands)
 
 
Common
Stock
 
Preferred
Stock
 
Stock
Warrants
 
Additional
Paid-in
Capital
 
Retained
Earnings
 
Accumulated
Other
Comprehensive
Income(Loss)
 
Treasury
Stock
 
Total
 
Balance, January 1, 2012
 
$
3,093
 
$
16,939
 
$
284
 
$
23,220
 
$
16,791
 
$
562
 
$
(464)
 
$
60,425
 
Net income
 
 
-
 
 
-
 
 
-
 
 
-
 
 
2,880
 
 
-
 
 
-
 
 
2,880
 
Other comprehensive
   income
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
2,498
 
 
-
 
 
2,498
 
Accretion and dividends
   on preferred stock
 
 
-
 
 
61
 
 
-
 
 
-
 
 
(318)
 
 
-
 
 
-
 
 
(257)
 
Dividends on common
   stock, $0.1125 per share
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(348)
 
 
-
 
 
-
 
 
(348)
 
Restricted stock grant
 
 
42
 
 
-
 
 
-
 
 
(42)
 
 
-
 
 
-
 
 
-
 
 
-
 
Compensation expense
 
 
-
 
 
-
 
 
-
 
 
174
 
 
-
 
 
-
 
 
-
 
 
174
 
Balance, Sept. 30, 2012
 
$
3,135
 
$
17,000
 
$
284
 
$
23,352
 
$
19,005
 
$
3,060
 
$
(464)
 
$
65,372
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance, January 1, 2013
 
$
3,134
 
$
17,021
 
$
284
 
$
23,427
 
$
19,951
 
$
2,533
 
$
(464)
 
$
65,886
 
Net income
 
 
-
 
 
-
 
 
-
 
 
-
 
 
3,141
 
 
-
 
 
-
 
 
3,141
 
Other comprehensive loss
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(3,824)
 
 
-
 
 
(3,824)
 
Accretion and dividends on
   preferred stock
 
 
-
 
 
61
 
 
-
 
 
-
 
 
(318)
 
 
-
 
 
-
 
 
(257)
 
Dividends on common stock,
   $0.1125 per share
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(427)
 
 
-
 
 
-
 
 
(427)
 
Issuance of 1,951,220 common
   shares
 
 
1,951
 
 
-
 
 
-
 
 
18,049
 
 
(1,042)
 
 
-
 
 
-
 
 
18,958
 
Restricted stock grant
 
 
49
 
 
-
 
 
-
 
 
(49)
 
 
-
 
 
-
 
 
-
 
 
-
 
Compensation expense
 
 
-
 
 
-
 
 
-
 
 
283
 
 
-
 
 
-
 
 
-
 
 
283
 
Balance, Sept. 30, 2013
 
$
5,134
 
$
17,082
 
$
284
 
$
41,710
 
$
21,305
 
$
(1,291)
 
$
(464)
 
$
83,760
 
 
 
5

 
THE FIRST BANCSHARES, INC.
 
CONSOLIDATED STATEMENTS OF CASH FLOWS
 
($ Amounts in Thousands)
 
 
 
(Unaudited)
 
 
 
Nine Months Ended
 
 
 
September 30,
 
 
 
2013
 
2012
 
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
NET INCOME
 
$
3,141
 
$
2,880
 
Adjustments to reconcile net income to net cash provided by
     operating activities:
 
 
 
 
 
 
 
Depreciation, amortization and accretion
 
 
1,316
 
 
1,894
 
Provision for loan losses
 
 
1,020
 
 
744
 
Loss on sale/writedown of ORE
 
 
280
 
 
396
 
Restricted stock expense
 
 
283
 
 
174
 
Increase in cash value of life insurance
 
 
(107)
 
 
(130)
 
Federal Home Loan Bank stock dividends
 
 
(5)
 
 
(3)
 
Changes in:
 
 
 
 
 
 
 
Interest receivable
 
 
(140)
 
 
(282)
 
Loans held for sale, net
 
 
4,962
 
 
(1,914)
 
Interest payable
 
 
(140)
 
 
(81)
 
Other, net
 
 
5,670
 
 
3,287
 
NET CASH PROVIDED BY OPERATING ACTIVITIES
 
 
16,280
 
 
6,965
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
Cash received in excess of cash paid for acquisition
 
 
43,150
 
 
-
 
Maturities and calls of securities available-for-sale
 
 
44,637
 
 
40,136
 
Purchases of securities available-for-sale and held-to-maturity
 
 
(83,416)
 
 
(60,762)
 
Net redemptions (purchases) of other securities
 
 
(1,084)
 
 
11
 
Net increase in loans
 
 
(41,390)
 
 
(10,020)
 
Net additions in premises and equipment
 
 
(658)
 
 
(428)
 
NET CASH USED IN INVESTING ACTIVITIES
 
 
(38,761)
 
 
(31,063)
 
 
 
 
 
 
 
 
 
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
Increase in deposits
 
 
31,851
 
 
48,477
 
Net decrease in borrowed funds
 
 
(6,771)
 
 
(10,251)
 
Dividends paid on common stock
 
 
(413)
 
 
(340)
 
Dividends paid on preferred stock
 
 
(257)
 
 
(257)
 
Issuance of 1,951,220 common shares, net
 
 
18,958
 
 
-
 
 
 
 
 
 
 
 
 
NET CASH PROVIDED BY FINANCING ACTIVITIES
 
 
43,368
 
 
37,629
 
 
 
 
 
 
 
 
 
NET INCREASE IN CASH
 
 
20,887
 
 
13,531
 
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
 
 
30,877
 
 
23,181
 
CASH AND CASH EQUIVALENTS AT END OF PERIOD
 
$
51,764
 
$
36,712
 
 
 
 
 
 
 
 
 
SUPPLEMENTAL DISCLOSURES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CASH PAYMENTS FOR INTEREST
 
 
2,071
 
 
3,391
 
CASH PAYMENTS FOR INCOME TAXES
 
 
980
 
 
967
 
LOANS TRANSFERRED TO OTHER REAL ESTATE
 
 
1,875
 
 
6,353
 
ISSUANCE OF RESTRICTED STOCK GRANTS
 
 
49
 
 
42
 
 
 
6

 
THE FIRST BANCSHARES, INC.
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
 
NOTE A — BASIS OF PRESENTATION
 
The accompanying unaudited consolidated financial statements have been prepared in accordance with generally accepted accounting principles for interim financial statements and with the instructions to Form 10-Q of the Securities and Exchange Commission. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. However, in the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the nine months ended September 30, 2013, are not necessarily indicative of the results that may be expected for the year ending December 31, 2013. For further information, please refer to the consolidated financial statements and footnotes thereto included in the Company's Form 10-K for the year ended December 31, 2012.

NOTE B — SUMMARY OF ORGANIZATION
 
The First Bancshares, Inc., Hattiesburg, Mississippi (the "Company"), was incorporated June 23, 1995, under the laws of the State of Mississippi for the purpose of operating as a bank holding company. The Company’s primary asset is its interest in its wholly-owned subsidiary, The First, A National Banking Association (the “Bank”).
 
At September 30, 2013, the Company had approximately $951.9 million in assets, $566.8 million in net loans, $814.0 million in deposits, and $83.8 million in stockholders' equity. For the nine months ended September 30, 2013, the Company reported net income of $3.1 million ($2.8 million applicable to common stockholders).
 
In the first, second, and third quarters of 2013, the Company declared and paid a dividend of $.0375 per common share.

NOTE C – BUSINESS COMBINATION
 
The Company entered into an Acquisition Agreement dated January 31, 2013, as amended (the “Agreement”) with First Baldwin Bancshares, Inc., an Alabama corporation (“Baldwin”). The Agreement provided that, based upon the terms and subject to the conditions set forth in the Agreement, the Company would acquire all of the outstanding shares (the “Acquisition”) of Baldwin’s wholly-owned subsidiary, First National Bank of Baldwin County, A National Banking Association (“FNB”). Subject to the terms and conditions of the Agreement, as amended, which was approved by both the Company’s Board of Directors and the Board of Directors of Baldwin, on February 21, 2013, Baldwin filed a voluntary bankruptcy petition under Chapter 11 of the Bankruptcy Code in the United States Bankruptcy Court for the Southern District of Alabama (“Bankruptcy Court”) and sought Bankruptcy Court approval of the Agreement and the Acquisition through a Chapter 11 plan. Upon approval by the Bankruptcy Court and consummation of the Acquisition, all outstanding FNB common stock would be sold to the Company for cash consideration of $3,300,000 (the “Purchase Price”). Each outstanding share of FNB common stock will remain outstanding and be unaffected by the Acquisition.
 
 
7

 
The Company has recently completed its Acquisition of FNB. On April 23, 2013, the Bankruptcy Court confirmed the Chapter 11 Plan of Reorganization for Baldwin pursuant to which Baldwin had agreed to sell all of the outstanding voting stock of its subsidiary, FNB, under the Agreement. The Bankruptcy Court’s approval received was the last required regulatory approval regarding the Acquisition. Previously, both the Board of Governors of the Federal Reserve System and the Office of the Comptroller of the Currency had granted the requisite approvals for the Acquisition by the Company of all of the outstanding voting stock of FNB on March 28, 2013, and April 4, 2013, respectively. The Acquisition closed and was completed on April 30, 2013. There was no vote required of shareholders of FNB to approve the Acquisition.
 
No further additional action or regulatory approval is required with respect to the Acquisition. As of the closing on April 30, 2013, FNB became a wholly-owned subsidiary of the Company and subsequently was merged with and into the Company’s bank subsidiary, The First, A National Banking Association.
 
In connection with the acquisition, the Company recorded $1.3 million of goodwill and $.7 million of core deposit intangible. The core deposit will be expensed over 10 years.
 
The Company acquired the $124.2 million loan portfolio at a fair value discount of $.5 million. The discount represents expected credit losses, adjustments to market interest rates and liquidity adjustments.
 
The amounts of the acquired identifiable assets and liabilities as of the acquisition date were as follows (dollars in thousands):
 
Purchase price:
 
 
Cash
$
3,300
Total purchase price
 
3,300
Identifiable assets:
 
 
Cash and due from banks
 
46,450
Investments
 
2,508
Loans and leases
 
124,165
Other Real Estate
 
87
Core deposit intangible
 
680
Personal and real property
 
10,655
Deferred tax asset
 
2,969
Other assets
 
1,034
Total assets
 
188,548
Liabilities and equity:
 
 
Deposits
 
185,771
Other liabilities
 
736
Total liabilities
 
186,507
Net assets acquired
 
2,041
Goodwill resulting from acquisition
$
1,259
 
The outstanding principal balance and the carrying amount of these loans included in the consolidated balance sheet at September 30, 2013, are as follows (dollars in thousands):
 
Outstanding principal balance
$
117,567
Carrying amount
$
117,369
 
 
8

 
All loans obtained in the acquisition reflect no specific evidence of credit deterioration and very low probability that the Company would be unable to collect all contractually required principal and interest payments.
 
The amount of the revenue and earnings included in the Company’s consolidated income statement for the nine months ended September 30, 2013, reflect only amounts from the acquisition date of April 30, 2013, through the quarter end September 30, 2013. Historical financial information related to each loan and deposit acquired was impractical to determine due to retrospective application requiring significant estimates of amounts that cannot be independently substantiated. Further, we believe it is impossible to distinguish objectively information about those estimates that provides evidence of circumstances that existed on the dates at which those amounts would be recognized and measured under retrospective application.
 
Expenses associated with the acquisition were $447,000 and $1,408,000 for the three and nine month periods ended September 30, 2013, respectively. These costs included system conversion and integrating operations charges as well as legal and consulting expenses, which have been expensed as incurred.

NOTE D – PREFERRED STOCK AND WARRANT
 
On February 6, 2009, as part of the U.S. Department of Treasury’s (“Treasury”) Capital Purchase Program (“CPP”), the Company received a $5.0 million equity investment by issuing 5 thousand shares of Series A, no par value preferred stock to the Treasury pursuant to a Letter Agreement and Securities Purchase Agreement that was previously disclosed by the Company. The Company also issued a warrant to the Treasury allowing it to purchase 54,705 shares of the Company’s common stock at an exercise price of $13.71. The warrant can be exercised immediately and has a term of 10 years.
 
The Company allocated the proceeds received from the Treasury, net of transaction costs, on a pro rata basis to the Series A preferred stock and the warrant based on their relative fair values. The Company assigned $.3 million and $4.7 million to the warrant and the Series A preferred stock, respectively. The resulting discount on the Series A preferred stock is being accreted up to the $5.0 million liquidation amount at the time of the exchange that is described in the following paragraphs.
 
On September 29, 2010, and pursuant to the terms of the letter agreement between the Company and the United States Department of the Treasury (“Treasury”), the Company closed a transaction whereby Treasury exchanged its 5,000 shares of Fixed Rate Cumulative Perpetual Preferred Stock, Series UST, (the “CPP Preferred Shares”) for 5,000 shares of a new series of preferred stock designated Fixed Rate Cumulative Perpetual Preferred Stock, Series CD (the “CDCI Preferred Shares”). On the same day, and pursuant to the terms of the letter agreement between the Company and Treasury, the Company issued an additional 12,123 CDCI Preferred Shares to Treasury for a purchase price of $12,123,000. As a result of the CDCI Transactions, the Company is no longer participating in the TARP Capital Purchase Program being administered by Treasury and is now participating in Treasury’s TARP Community Development Capital Initiative (the “CDCI”). The terms of the CDCI Transactions are more fully set forth in the Exchange Letter Agreement and the Purchase Letter Agreement.
 
The Letter Agreement, pursuant to which the Preferred Shares were exchanged, contains limitations on the payment of dividends on the common stock to no more than 100% of the aggregate per share dividend and distributions for the immediate prior fiscal year (dividends of $0.15 per share were declared and paid in 2010, 2011, and 2012) and on the Company’s ability to repurchase its common stock, and continues to subject the Company to certain of the executive compensation limitations included in the Emergency Economic Stabilization Act of 2008 (EESA), as previously disclosed by the Company.
 
 
9

 
The most significant difference in terms between the CDCI Preferred Shares and the CPP Preferred Shares is the dividend rate applicable to each. The CPP Preferred Shares entitled the holder to an annual dividend of 5% increasing to 9% after 5 years of the liquidation value of the shares, payable quarterly in arrears; by contrast, the CDCI Preferred Shares entitle the holder to an annual dividend of 2% for 8 years of the liquidation value of the shares, payable quarterly in arrears. Other differences in terms between the CDCI Preferred Shares and the CPP Preferred Shares, including, without limitation, the restrictions on common stock dividends and on redemption of common stock and other securities exist. The terms of the CDCI Preferred Shares are more fully set forth in the Articles of Amendment creating the CDCI Preferred Shares, which Articles of Amendment were filed with the Mississippi Secretary of State on September 27, 2010.
 
As a condition to participate in the CDCI, the Company was required to obtain certification as a Community Development Financial Institution (a “CDFI”) from the Treasury’s Community Development Financial Fund. On September 28, 2010, the Company was notified that its application for CDFI certification had been approved. In order to become certified and maintain its certification as a CDFI, the Company is required to meet the CDFI eligibility requirements set forth in 12 C.F.R. 1805.201(b).
 
On March 22, 2013, the Company raised $20,000,005 in a private placement of 1,951,220 shares of newly authorized Series D Nonvoting Convertible Preferred Stock (“Convertible Preferred Stock”) at a purchase price of $10.25 per share. The terms of the Convertible Preferred Stock provided for mandatory conversion into the Company’s common stock upon approval, which occurred at the annual meeting, May 23, 2013. The Company paid $921,487.43 in fees to its financial advisors who acted as placement agents in the private placement.
 
The Company intends to use the net proceeds from the private placement to increase its equity capital and for general corporate purposes, which includes, among other things, support for organic and acquisition-based growth. The private placement was exempt from Securities and Exchange Commission registration pursuant to Section 4(2) of the Securities Act of 1933, as amended, and Rule 506 of Regulation D promulgated thereunder.
 
Upon conversion of the Convertible Preferred Stock, the Company issued 1,951,220 shares of common stock. On September 30, 2013, the Company had 5,107,131 shares of common stock outstanding, excluding treasury shares.

NOTE E — EARNINGS APPLICABLE TO COMMON STOCKHOLDERS
 
Basic per share data is calculated based on the weighted-average number of common shares outstanding during the reporting period. Diluted per share data includes any dilution from potential common stock outstanding, such as stock options. 
   
 
 
 
For the Three Months Ended
 
 
 
 
September 30, 2013
 
 
 
 
Net Income
 
 
Shares
 
 
Per
 
 
 
 
(Numerator)
 
 
(Denominator)
 
 
Share Data
 
 
 
 
 
 
 
 
 
 
 
 
Basic per share
 
$
998,000
 
 
5,102,572
 
$
.20
 
 
 
 
 
 
 
 
 
 
 
 
Effect of dilutive shares:
 
 
 
 
 
 
 
 
 
 
Restricted stock grants
 
 
 
 
 
47,945
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted per share
 
$
998,000
 
 
5,150,517
 
$
.19
 
 
 
10

   
 
 
For the Nine Months Ended
 
 
 
September 30, 2013
 
 
 
Net Income
 
Shares
 
Per
 
 
 
(Numerator)
 
(Denominator)
 
Share Data
 
 
 
 
 
 
 
 
 
 
 
 
Basic per share
 
$
2,823,000
 
 
4,058,432
 
$
.70
 
 
 
 
 
 
 
 
 
 
 
 
Effect of dilutive shares:
 
 
 
 
 
 
 
 
 
 
Restricted stock grants
 
 
 
 
 
47,945
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted per share
 
$
2,823,000
 
 
4,106,377
 
$
.69
 
 
 
 
For the Three Months Ended
 
 
 
September 30, 2012
 
 
 
Net Income
 
Shares
 
Per
 
 
 
(Numerator)
 
(Denominator)
 
Share Data
 
 
 
 
 
 
 
 
 
 
 
 
Basic per share
 
$
766,000
 
 
3,108,867
 
$
.25
 
 
 
 
 
 
 
 
 
 
 
 
Effect of dilutive shares:
 
 
 
 
 
 
 
 
 
 
Restricted stock grants
 
 
 
 
 
26,378
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted per share
 
$
766,000
 
 
3,135,245
 
$
.24
 
 
 
 
For the Nine Months Ended
 
 
 
September 30, 2012
 
 
 
Net Income
 
Shares
 
Per
 
 
 
(Numerator)
 
(Denominator)
 
Share Data
 
 
 
 
 
 
 
 
 
 
 
 
Basic per share
 
$
2,562,000
 
 
3,099,024
 
$
.83
 
 
 
 
 
 
 
 
 
 
 
 
Effect of dilutive shares:
 
 
 
 
 
 
 
 
 
 
Restricted stock grants
 
 
 
 
 
26,378
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Diluted per share
 
$
2,562,000
 
 
3,125,402
 
$
.82
 
 
The Company granted 35,133 shares of restricted stock in the first quarter of 2013, 15,500 shares of restricted stock in the third quarter of 2013 and 42,795 shares of restricted stock in the first quarter of 2012.

NOTE F — FAIR VALUE OF ASSETS AND LIABILITIES
 
The Company groups its financial assets measured at fair value in three levels, based on the markets in which the assets are traded and the reliability of the assumptions used to determine fair value. These levels are:
 
Level 1:
Valuations for assets and liabilities traded in active exchange markets, such as the New York Stock Exchange. Valuations are obtained from readily available pricing sources for market transactions involving identical assets or liabilities.
 
Level 2:
Valuations for assets and liabilities traded in less active dealer or broker markets. Valuations are obtained from third party pricing services for identical or comparable assets or liabilities which use observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets and liabilities
 
 
11

 
Level 3:
Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.
 
Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis and recognized in the accompanying balance sheets.
 
Available-for-Sale Securities
 
The fair value of available-for-sale securities is determined by various valuation methodologies. Where quoted market prices are available in an active market, securities are classified within Level 1. If quoted market prices are not available, then fair values are estimated by using pricing models or quoted prices of securities with similar characteristics. Level 2 securities include U.S. Treasury securities, obligations of U.S. government corporations and agencies, obligations of states and political subdivisions, mortgage-backed securities and collateralized mortgage obligations. In certain cases where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy.
 
The following table presents the Company’s assets that are measured at fair value on a recurring basis and the level within the hierarchy in which the fair value measurements fell as of September 30, 2013 and December 31, 2012 (in thousands):
 
September 30, 2013
(Dollars in thousands)
 
 
 
 
Fair Value Measurements Using
 
 
 
 
 
 
Quoted Prices
in
Active
Markets
For
Identical
Assets
 
Significant
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
 
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Obligations of U. S. Government Agencies
 
$
32,527
 
$
-
 
$
32,527
 
$
-
 
Municipal securities
 
 
110,367
 
 
-
 
 
110,367
 
 
-
 
Mortgage-backed securities
 
 
81,032
 
 
-
 
 
81,032
 
 
-
 
Corporate obligations
 
 
26,918
 
 
-
 
 
24,135
 
 
2,783
 
Other
 
 
969
 
 
969
 
 
-
 
 
-
 
Total
 
$
251,813
 
$
969
 
$
248,061
 
$
2,783
 
 
 
12

 
December 31, 2012
 
 
 
 
 
 
Fair Value Measurements Using
 
 
 
 
 
 
Quoted Prices
in
Active
Markets
For
Identical
Assets
 
Significant
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
 
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Obligations of U. S. Government Agencies
 
$
36,359
 
$
-
 
$
36,359
 
$
-
 
Municipal securities
 
 
98,910
 
 
-
 
 
98,910
 
 
-
 
Mortgage-backed securities
 
 
61,967
 
 
-
 
 
61,967
 
 
-
 
Corporate obligations
 
 
16,187
 
 
-
 
 
13,519
 
 
2,668
 
Other
 
 
970
 
 
970
 
 
-
 
 
-
 
Total
 
$
214,393
 
$
970
 
$
210,755
 
$
2,668
 
 
The following is a reconciliation of activity for assets measured at fair value based on significant unobservable (non-market) information.
 
(Dollars in thousands)
 
 
Bank-Issued
Trust
Preferred
Securities
 
 
 
2013
 
2012
 
Balance, January 1
 
$
2,668
 
$
2,252
 
Transfers into Level 3
 
 
-
 
 
-
 
Transfers out of Level 3
 
 
-
 
 
-
 
Other-than-temporary impairment loss included in earnings
 
 
-
 
 
-
 
Unrealized gain included in comprehensive income
 
 
115
 
 
416
 
Balance at Sept. 30, 2013 and December 31, 2012
 
$
2,783
 
$
2,668
 
 
Following is a description of the valuation methodologies used for assets measured at fair value on a non-recurring basis and recognized in the accompanying balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy.
 
Impaired Loans
 
Loans for which it is probable that the Company will not collect all principal and interest due according to contractual terms are measured for impairment. Allowable methods for estimating fair value include using the fair value of the collateral for collateral dependent loans or, where a loan is determined not to be collateral dependent, using the discounted cash flow method.
 
If the impaired loan is identified as collateral dependent, then the fair value method of measuring the amount of impairment is utilized. This method requires obtaining a current independent appraisal of the collateral and applying a discount factor to the value. If the impaired loan is determined not to be collateral dependent, then the discounted cash flow method is used. This method requires the impaired loan to be recorded at the present value of expected future cash flows discounted at the loan’s effective interest rate. The effective interest rate of a loan is the contractual interest rate adjusted for any net deferred loan fees or costs, or premium or discount existing at origination or acquisition of the loan. Impaired loans are classified within Level 2 of the fair value hierarchy.
 
 
13

 
Other Real Estate Owned
 
Other real estate owned acquired through loan foreclosure is initially recorded at fair value less estimated costs to sell, establishing a new cost basis. The adjustment at the time of foreclosure is recorded through the allowance for loan losses. Due to the subjective nature of establishing the fair value, the actual fair value of the other real estate owned or foreclosed asset could differ from the original estimate. If it is determined the fair value declines subsequent to foreclosure, a valuation allowance is recorded through non-interest expense. Operating costs associated with the assets are also recorded as non-interest expense. Gains and losses on the disposition of other real estate owned and foreclosed assets are netted and posted to other non-interest expense. Other real estate owned measured at fair value on a non-recurring basis at September 30, 2013, amounted to $5.3 million. Other real estate owned is classified within Level 2 of the fair value hierarchy.
 
The following table presents the fair value measurement of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fell at September 30, 2013 and December 31, 2012.
 
($ in thousands)
 
September 30, 2013
 
 
 
 
 
Fair Value Measurements Using
 
 
 
 
 
 
Quoted
Prices in
Active
Markets
For
Identical
Assets
 
Significant
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
 
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans
 
$
4,351
 
$
-
 
$
4,351
 
$
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other real estate owned
 
 
5,292
 
 
-
 
 
5,292
 
 
-
 
 
 
14

 
December 31, 2012
 
 
 
 
 
Fair Value Measurements Using
 
 
 
 
 
 
Quoted
Prices in
Active
Markets
For
Identical
Assets
 
Significant
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
 
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans
 
$
3,589
 
$
-
 
$
3,589
 
$
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other real estate owned
 
 
6,782
 
 
-
 
 
6,782
 
 
-
 
 
The following methods and assumptions were used to estimate the fair value of each class of financial instrument for which it is practicable to estimate that value:
 
Cash and Cash Equivalents – For such short-term instruments, the carrying amount is a reasonable estimate of fair value.
 
Investment in securities available-for-sale and held-to-maturity – The fair value measurement for securities available-for-sale was discussed earlier. The same measurement approach was used for securities held-to-maturity.
 
Loans – The fair value of loans is estimated by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities.
 
Deposits – The fair values of demand deposits are, as required by ASC Topic 825, equal to the carrying value of such deposits. Demand deposits include noninterest-bearing demand deposits, savings accounts, NOW accounts, and money market demand accounts. The fair value of variable rate term deposits, those repricing within six months or less, approximates the carrying value of these deposits. Discounted cash flows have been used to value fixed rate term deposits and variable rate term deposits repricing after six months. The discount rate used is based on interest rates currently being offered on comparable deposits as to amount and term.
 
Short-Term Borrowings – The carrying value of any federal funds purchased and other short-term borrowings approximates their fair values.
 
FHLB and Other Borrowings – The fair value of the fixed rate borrowings are estimated using discounted cash flows, based on current incremental borrowing rates for similar types of borrowing arrangements. The carrying amount of any variable rate borrowing approximates its fair value.
 
Subordinated Debentures – The subordinated debentures bear interest at a variable rate and the carrying value approximates the fair value.
 
Off-Balance Sheet Instruments – Fair values of off-balance sheet financial instruments are based on fees charged to enter into similar agreements. However, commitments to extend credit do not represent a significant value until such commitments are funded or closed. Management has determined that these instruments do not have a distinguishable fair value and no fair value has been assigned.
 
 
15

 
 
 
As of
September 30, 2013
 
As of
December 31, 2012
 
 
 
Carrying
Amount
 
Estimated
Fair
Value
 
Carrying
Amount
 
Estimated
Fair
Value
 
 
 
(In thousands)
 
Financial Instruments:
 
 
 
 
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
51,764
 
$
51,764
 
$
30,877
 
$
30,877
 
Securities available-for-sale
 
 
251,813
 
 
251,813
 
 
214,393
 
 
214,393
 
Securities held-to-maturity
 
 
8,446
 
 
9,441
 
 
8,470
 
 
7,055
 
Other securities
 
 
4,624
 
 
4,624
 
 
3,438
 
 
3,438
 
Loans, net
 
 
566,841
 
 
580,204
 
 
408,971
 
 
422,029
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Noninterest-bearing Deposits
 
$
169,001
 
$
169,001
 
$
109,625
 
$
109,625
 
Interest-bearing deposits
 
 
644,964
 
 
644,511
 
 
487,002
 
 
487,599
 
Subordinated debentures
 
 
10,310
 
 
10,310
 
 
10,310
 
 
10,310
 
FHLB and other borrowings
 
 
30,000
 
 
30,000
 
 
36,771
 
 
36,771
 

NOTE G — LOANS
 
Loans typically provide higher yields than the other types of earning assets, and, thus, one of the Company's goals is for loans to be the largest category of the Company's earning assets. At September 30, 2013 and December 31, 2012, loans accounted for 66.3% and 63.6% of earning assets, respectively. The Company controls and mitigates the inherent credit and liquidity risks through the composition of its loan portfolio.
 
The following table shows the composition of the loan portfolio by category:
 
Composition of Loan Portfolio
 
 
 
September 30, 2013
 
 
December 31, 2012
 
 
 
Amount
 
Percent
of
Total
 
 
Amount
 
Percent
of
Total
 
 
 
(Dollars in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage loans held for sale
 
$
1,399
 
.2
%
 
$
5,586
 
1.4
%
Commercial, financial and agricultural
 
 
79,094
 
13.8
 
 
 
53,234
 
12.9
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage-commercial
 
 
198,123
 
34.6
 
 
 
142,046
 
34.3
 
Mortgage-residential
 
 
211,494
 
36.9
 
 
 
140,703
 
34.0
 
Construction
 
 
66,745
 
11.7
 
 
 
57,529
 
13.9
 
Consumer and other
 
 
15,658
 
2.8
 
 
 
14,600
 
3.5
 
Total loans
 
 
572,513
 
100
%
 
 
413,698
 
100
%
Allowance for loan losses
 
 
(5,672)
 
 
 
 
 
(4,727)
 
 
 
Net loans
 
$
566,841
 
 
 
 
$
408,971
 
 
 
 
In the context of this discussion, a "real estate mortgage loan" is defined as any loan, other than a loan for construction purposes, secured by real estate, regardless of the purpose of the loan. The Company follows the common practice of financial institutions in the Company’s market area of obtaining a security interest in real estate whenever possible, in addition to any other available collateral. This collateral is taken to reinforce the likelihood of the ultimate repayment of the loan and tends to increase the magnitude of the real estate loan portfolio component. Generally, the Company limits its loan-to-value ratio to 80%. Management attempts to maintain a conservative philosophy regarding its underwriting guidelines and believes it will reduce the risk elements of its loan portfolio through strategies that diversify the lending mix.
 
 
16

 
Loans held for sale consists of mortgage loans originated by the Bank and sold into the secondary market. Commitments from investors to purchase the loans are obtained upon origination.
 
Activity in the allowance for loan losses for the period is as follows:
 
(In thousands)
 
 
 
Three Months
 
Nine Months
 
 
 
Ended
 
Ended
 
 
 
Sept. 30, 2013
 
Sept. 30, 2013
 
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
5,393
 
$
4,727
 
Loans charged-off:
 
 
 
 
 
 
 
Real Estate
 
 
(50)
 
 
(356)
 
Installment and Other
 
 
(41)
 
 
(171)
 
Commercial, Financial and Agriculture
 
 
(35)
 
 
(105)
 
Total
 
 
(126)
 
 
(632)
 
Recoveries on loans previously charged-off:
 
 
 
 
 
 
 
Real Estate
 
 
27
 
 
492
 
Installment and Other
 
 
12
 
 
51
 
Commercial, Financial and Agriculture
 
 
6
 
 
14
 
Total
 
 
45
 
 
557
 
Net charge-offs
 
 
(81)
 
 
(75)
 
Provision for Loan Losses
 
 
360
 
 
1,020
 
Balance at end of period
 
$
5,672
 
$
5,672
 
 
The following tables represent how the allowance for loan losses is allocated to a particular loan type, as well as the percentage of the category to total loans at September 30, 2013 and December 31, 2012.
 
 
17

 
Allocation of the Allowance for Loan Losses
 
 
 
September 30, 2013
 
 
 
(Dollars in thousands)
 
 
 
Amount
 
% of loans
in each category
to total loans
 
 
 
 
 
 
 
 
Commercial Non Real Estate
 
$
504
 
13.7
%
Commercial Real Estate
 
 
3,339
 
57.5
 
Consumer Real Estate
 
 
1,238
 
25.3
 
Consumer
 
 
198
 
3.5
 
Unallocated
 
 
393
 
-
 
Total
 
$
5,672
 
100
%
 
 
 
December 31, 2012
 
 
 
(Dollars in thousands)
 
 
 
Amount
 
% of loans
in each category
to total loans
 
 
 
 
 
 
 
 
Commercial Non Real Estate
 
$
420
 
13.3
%
Commercial Real Estate
 
 
3,338
 
63.7
 
Consumer Real Estate
 
 
810
 
19.0
 
Consumer
 
 
151
 
4.0
 
Unallocated
 
 
8
 
-
 
Total
 
$
4,727
 
100
%

The following table represents the Company’s impaired loans at September 30, 2013, and December 31, 2012.
 
 
 
Sept. 30,
 
December 31,
 
 
 
2013
 
2012
 
 
 
(In thousands)
 
Impaired Loans:
 
 
 
 
 
 
 
Impaired loans without a valuation allowance
 
$
1,850
 
$
1,445
 
Impaired loans with a valuation allowance
 
 
2,501
 
 
2,144
 
Total impaired loans
 
$
4,351
 
$
3,589
 
Allowance for loan losses on impaired loans at period end
 
 
748
 
 
936
 
 
 
 
 
 
 
 
 
Total nonaccrual loans
 
 
2,681
 
 
3,401
 
 
 
 
 
 
 
 
 
Past due 90 days or more and still accruing
 
 
471
 
 
158
 
Average investment in impaired loans
 
 
3,554
 
 
2,979
 
 
The following table is a summary of interest recognized and cash-basis interest earned on impaired loans:
 
 
 
Three Months
Ended
Sept. 30, 2013
 
Nine Months
Ended
Sept. 30, 2013
 
 
 
 
 
 
 
 
 
Average of individually impaired loans during period
 
$
3,554
 
$
3,554
 
Interest income recognized during Impairment
 
 
43
 
 
98
 
Cash-basis interest income recognized
 
 
42
 
 
110
 
 
 
18

 
The gross interest income that would have been recorded in the period that ended if the nonaccrual loans had been current in accordance with their original terms and had been outstanding throughout the period or since origination, if held for part of the three and nine months ended September 30, 2013, was $40,500 and $131,400, respectively. The Company had no loan commitments to borrowers in non-accrual status at September 30, 2013 and 2012.
 
The following tables provide the ending balances in the Company's loans (excluding mortgage loans held for sale) and allowance for loan losses, broken down by portfolio segment as of September 30, 2013 and December 31, 2012. The tables also provide additional detail as to the amount of our loans and allowance that correspond to individual versus collective impairment evaluation. The impairment evaluation corresponds to the Company's systematic methodology for estimating its Allowance for Loan Losses.
 
September 30, 2013
 
 
 
 
 
 
 
 
 
Commercial,
 
 
 
 
 
 
 
 
 
Installment
 
Financial
 
 
 
 
 
 
Real
Estate
 
and
Other
 
and
Agriculture
 
Total
 
 
 
(In thousands)
 
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
 
$
4,218
 
$
41
 
$
92
 
$
4,351
 
Collectively evaluated
 
 
468,851
 
 
19,698
 
 
78,214
 
 
566,763
 
Total
 
$
473,069
 
$
19,739
 
$
78,306
 
$
571,114
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for Loan Losses
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
 
$
680
 
$
36
 
$
32
 
$
748
 
Collectively evaluated
 
 
3,897
 
 
555
 
 
472
 
 
4,924
 
Total
 
$
4,577
 
$
591
 
$
504
 
$
5,672
 
 
December 31, 2012
 
 
 
 
 
 
 
 
Commercial,
 
 
 
 
 
 
 
 
 
Installment
 
Financial
 
 
 
 
 
 
Real
Estate
 
and
Other
 
and
Agriculture
 
Total
 
 
 
(In thousands)
 
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
 
$
4,111
 
$
55
 
$
221
 
$
4,387
 
Collectively evaluated
 
 
333,299
 
 
16,401
 
 
54,025
 
 
403,725
 
Total
 
$
337,410
 
$
16,456
 
$
54,246
 
$
408,112
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for Loan Losses
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated
 
$
917
 
$
110
 
$
76
 
$
1,103
 
Collectively evaluated
 
 
3,231
 
 
49
 
 
344
 
 
3,624
 
Total
 
$
4,148
 
$
159
 
$
420
 
$
4,727
 
 
 
19

 
 
The following tables provide additional detail of impaired loans broken out according to class as of September 30, 2013 and December 31, 2012. The recorded investment included in the following table represents customer balances net of any partial charge-offs recognized on the loans, net of any deferred fees and costs. As nearly all of our impaired loans at September 30, 2013, are on nonaccrual status, recorded investment excludes any insignificant amount of accrued interest receivable on loans 90-days or more past due and still accruing. The unpaid balance represents the recorded balance prior to any partial charge-offs.
 
September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
Average
 
Interest
 
 
 
 
 
 
 
 
 
 
 
 
Recorded
 
Income
 
 
 
Recorded
 
Unpaid
 
Related
 
Investment
 
Recognized
 
 
 
Investment
 
Balance
 
Allowance
 
YTD
 
YTD
 
 
 
(In thousands)
 
Impaired loans with no related allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial installment
 
$
4
 
$
4
 
$
-
 
$
50
 
$
-
 
Commercial real estate
 
 
1,715
 
 
1,773
 
 
-
 
 
1,129
 
 
56
 
Consumer real estate
 
 
126
 
 
126
 
 
-
 
 
145
 
 
2
 
Consumer installment
 
 
5
 
 
5
 
 
-
 
 
5
 
 
-
 
Total
 
$
1,850
 
$
1,908
 
$
-
 
$
1,329
 
$
58
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans with a related allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial installment
 
$
87
 
$
87
 
$
32
 
$
60
 
$
5
 
Commercial real estate
 
 
1,610
 
 
1,680
 
 
391
 
 
1,308
 
 
33
 
Consumer real estate
 
 
768
 
 
768
 
 
289
 
 
820
 
 
12
 
Consumer installment
 
 
36
 
 
36
 
 
36
 
 
37
 
 
2
 
Total
 
$
2,501
 
$
2,571
 
$
748
 
$
2,225
 
$
52
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial installment
 
$
91
 
$
91
 
$
32
 
$
110
 
$
5
 
Commercial real estate
 
 
3,325
 
 
3,453
 
 
391
 
 
2,437
 
 
89
 
Consumer real estate
 
 
894
 
 
894
 
 
289
 
 
965
 
 
14
 
Consumer installment
 
 
41
 
 
41
 
 
36
 
 
42
 
 
2
 
Total Impaired Loans
 
$
4,351
 
$
4,479
 
$
748
 
$
3,554
 
$
110
 
 
 
20

 
December 31, 2012
 
 
 
 
 
 
 
 
 
 
 
 
Average
 
Interest
 
 
 
 
 
 
 
 
 
 
 
 
Recorded
 
Income
 
 
 
Recorded
 
Unpaid
 
Related
 
Investment
 
Recognized
 
 
 
Investment
 
Balance
 
Allowance
 
YTD
 
YTD
 
 
 
(In thousands)
 
Impaired loans with no related allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial installment
 
$
15
 
$
15
 
$
-
 
$
46
 
$
-
 
Commercial real estate
 
 
1,013
 
 
1,529
 
 
-
 
 
1,004
 
 
39
 
Consumer real estate
 
 
106
 
 
969
 
 
-
 
 
168
 
 
8
 
Consumer installment
 
 
311
 
 
311
 
 
-
 
 
156
 
 
1
 
Total
 
$
1,445
 
$
2,824
 
$
-
 
$
1,374
 
$
48
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans with a related allowance:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial installment
 
$
203
 
$
203
 
$
73
 
$
173
 
$
8
 
Commercial real estate
 
 
1,549
 
 
1,549
 
 
747
 
 
1,546
 
 
38
 
Consumer real estate
 
 
44
 
 
44
 
 
44
 
 
72
 
 
4
 
Consumer installment
 
 
348
 
 
348
 
 
72
 
 
197
 
 
2
 
Total
 
$
2,144
 
$
2,144
 
$
936
 
$
1,988
 
$
52
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total Impaired Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial installment
 
$
218
 
$
218
 
$
73
 
$
219
 
$
8
 
Commercial real estate
 
 
2,562
 
 
3,078
 
 
747
 
 
2,550
 
 
77
 
Consumer real estate
 
 
150
 
 
1,013
 
 
44
 
 
240
 
 
12
 
Consumer installment
 
 
659
 
 
659
 
 
72
 
 
353
 
 
3
 
Total Impaired Loans
 
$
3,589
 
$
4,968
 
$
936
 
$
3,362
 
$
100
 
 
The following tables provide additional detail of troubled debt restructurings at September 30, 2013.
 
For the Three Months Ending September 30, 2013
 
 
 
 
 
 
Outstanding
 
 
 
 
 
 
 
 
 
Outstanding
 
Recorded
 
 
 
 
 
 
 
 
 
Recorded
 
Investment
 
 
 
 
Interest
 
 
 
Investment
 
Post-
 
Number of
 
Income
 
 
 
Pre-Modification
 
Modification
 
Loans
 
Recognized
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial installment
 
$
-
 
$
-
 
 
-
 
$
-
 
Commercial real estate
 
 
858
 
 
858
 
 
3
 
 
24
 
Consumer real estate
 
 
-
 
 
-
 
 
-
 
 
-
 
Consumer installment
 
 
-
 
 
-
 
 
-
 
 
-
 
Total
 
$
858
 
$
858
 
 
3
 
$
24
 
 
 
21

 
For the Nine Months Ending September 30, 2013
 
 
 
 
 
 
Outstanding
 
 
 
 
 
 
 
 
Outstanding
 
Recorded
 
 
 
 
 
 
 
 
Recorded
 
Investment
 
 
 
Interest
 
 
 
Investment
 
Post-
 
Number of
 
Income
 
 
 
Pre-Modification
 
Modification
 
Loans
 
Recognized
 
Commercial installment
 
$
-
 
$
-
 
-
 
$
-
 
Commercial real estate
 
 
858
 
 
858
 
3
 
 
41
 
Consumer real estate
 
 
66
 
 
66
 
1
 
 
1
 
Consumer installment
 
 
-
 
 
-
 
-
 
 
-
 
Total
 
$
924
 
$
924
 
4
 
$
42
 
 
The recorded investment in receivables for which the allowance for credit losses was previously measured under a general allowance for credit losses methodology and are now impaired under Section 310-10-35 was $1.3 million. The allowance for credit losses associated with those receivables on the basis of a current evaluation of loss was $48,000. All loans were performing as agreed with modified terms.
 
During the three and nine month periods ending September 30, 2013, there were 3 loans and 4 loans, respectively, modified as TDR, and are considered non-performing.

The following tables summarize by class our loans classified as past due in excess of 30 days or more in addition to those loans classified as non-accrual:
 
 
 
September 30, 2013
 
 
 
(In thousands)
 
 
 
Past Due
30 to 89
Days
 
Past Due
90 Days
or More
and Still
Accruing
 
Non-
Accrual
 
Total
Past Due
and
Non-
Accrual
 
Total
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real Estate-construction
 
$
276
 
$
-
 
$
210
 
$
486
 
$
66,745
 
Real Estate-mortgage
 
 
1,283
 
 
468
 
 
1,950
 
 
3,701
 
 
211,494
 
Real Estate-non farm non residential
 
 
935
 
 
-
 
 
511
 
 
1,446
 
 
198,123
 
Commercial
 
 
519
 
 
-
 
 
10
 
 
529
 
 
79,094
 
Consumer
 
 
64
 
 
3
 
 
-
 
 
67
 
 
15,658
 
Total
 
$
3,077
 
$
471
 
$
2,681
 
$
6,229
 
$
571,114
 
 
 
22

 
 
 
December 31, 2012
 
 
 
(In thousands)
 
 
 
Past Due
30 to 89
Days
 
Past Due
90 Days
or More
and
Still
Accruing
 
Non-
Accrual
 
Total
Past Due
and
Non-
Accrual
 
Total
Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real Estate-construction
 
$
990
 
$
-
 
$
1,667
 
$
2,657
 
$
57,529
 
Real Estate-mortgage
 
 
3,045
 
 
147
 
 
986
 
 
4,178
 
 
140,703
 
Real Estate-non farm non residential
 
 
389
 
 
-
 
 
608
 
 
997
 
 
142,046
 
Commercial
 
 
88
 
 
-
 
 
135
 
 
223
 
 
53,234
 
Consumer
 
 
132
 
 
11
 
 
5
 
 
148
 
 
14,600
 
Total
 
$
4,644
 
$
158
 
$
3,401
 
$
8,203
 
$
408,112
 
 
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, such as: current financial information, historical payment experience credit documentation, public information, and current economic trends, among other factors. The Company uses the following definitions for risk ratings, which are consistent with the definitions used in supervisory guidance:
 
Special Mention. Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Company’s credit position at some future date.
 
Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.
 
Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
 
Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.
 
As of September 30, 2013 and December 31, 2012, and based on the most recent analysis performed, the risk category of loans by class of loans (excluding mortgage loans held for sale) was as follows:
 
 
23

 
($ in thousands)
September 30, 2013
 
 
 
 
 
 
 
 
 
 
 
 
Commercial,
 
 
 
 
 
 
Real Estate
Commercial
 
Real
Estate
Mortgage
 
Installment
and
Other
 
Financial
and
Agriculture
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
310,903
 
$
143,200
 
$
19,699
 
$
76,800
 
$
550,602
 
Special Mention
 
 
6,338
 
 
33
 
 
-
 
 
1,278
 
 
7,649
 
Substandard
 
 
11,634
 
 
1,283
 
 
40
 
 
258
 
 
13,215
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Subtotal
 
 
328,875
 
 
144,516
 
 
19,739
 
 
78,336
 
 
571,466
 
Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unearned discount
 
 
228
 
 
94
 
 
-
 
 
30
 
 
352
 
Loans, net of unearned discount
 
$
328,647
 
$
144,422
 
$
19,739
 
$
78,306
 
$
571,114
 
 
December 31, 2012
 
 
 
 
 
 
 
 
 
 
 
 
Commercial,
 
 
 
 
 
 
Real Estate
Commercial
 
Real
Estate
Mortgage
 
Installment
and
Other
 
Financial
and
Agriculture
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
241,927
 
$
76,206
 
$
16,426
 
$
53,880
 
$
388,439
 
Special Mention
 
 
5,653
 
 
144
 
 
17
 
 
-
 
 
5,814
 
Substandard
 
 
12,606
 
 
1,059
 
 
15
 
 
320
 
 
14,000
 
Doubtful
 
 
-
 
 
-
 
 
-
 
 
60
 
 
60
 
Subtotal
 
 
260,186
 
 
77,409
 
 
16,458
 
 
54,260
 
 
408,313
 
Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unearned discount
 
 
91
 
 
94
 
 
2
 
 
14
 
 
201
 
Loans, net of unearned discount
 
$
260,095
 
$
77,315
 
$
16,456
 
$
54,246
 
$
408,112
 

NOTE H — SECURITIES
 
The following disclosure of the estimated fair value of financial instruments is made in accordance with authoritative guidance. The estimated fair value amounts have been determined using available market information and appropriate valuation methodologies. However, considerable judgment is necessarily required to interpret market data to develop the estimates of fair value. Accordingly, the estimates presented herein are not necessarily indicative of the amounts that could be realized in a current market exchange. The use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
 
 
24

 
A summary of the amortized cost and estimated fair value of available-for-sale securities and held-to-maturity securities at September 30, 2013, follows:
($ in thousands)
 
 
 
September 30, 2013
 
 
 
 
 
 
Gross
 
Gross
 
 
 
 
 
 
Amortized
 
Unrealized
 
Unrealized
 
Estimated
 
 
 
Cost
 
Gains
 
Losses
 
Fair Value
 
Available-for-sale securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Obligations of U.S. Government Agencies
 
$
32,573
 
$
84
 
$
130
 
$
32,527
 
Tax-exempt and taxable obligations of states and municipal
   subdivisions
 
 
110,052
 
 
1,842
 
 
1,527
 
 
110,367
 
Mortgage-backed securities
 
 
81,526
 
 
871
 
 
1,365
 
 
81,032
 
Corporate obligations
 
 
28,398
 
 
233
 
 
1,713
 
 
26,918
 
Other
 
 
1,255
 
 
-
 
 
286
 
 
969
 
Total
 
$
253,804
 
$
3,030
 
$
5,021
 
$
251,813
 
Held-to-maturity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Mortgage-backed securities
 
$
2,446
 
$
-
 
$
66
 
$
2,380
 
Taxable obligations of states and municipal subdivisions
 
 
6,000
 
 
1,061
 
 
-
 
 
7,061
 
Total
 
$
8,446
 
$
1,061
 
$
66
 
$
9,441
 

NOTE I — ALLOWANCE FOR LOAN LOSSES
 
The Company has developed policies and procedures for evaluating the overall quality of its credit portfolio and the timely identification of potential problem loans. Management’s judgment as to the adequacy of the allowance is based upon a number of assumptions which it believes to be reasonable, but which may not prove to be accurate, particularly given the Company’s growth and the economy. Thus, there can be no assurance that charge-offs in future periods will not exceed the allowance for loan losses or that additional increases in the loan loss allowance will not be required.
 
The Company’s allowance consists of two parts. The first part is determined in accordance with authoritative guidance regarding contingencies. The Company’s determination of this part of the allowance is based upon quantitative and qualitative factors. A loan loss history based upon the three year quarterly moving average is utilized in determining the appropriate allowance. Historical loss factors are determined by graded and ungraded loans by loan type. These historical loss factors are applied to the loans by loan type to determine an indicated allowance. The loss factors of peer groups are considered in the determination of the allowance and are used to assist in the establishment of a long-term loss history for areas in which this data is unavailable and incorporated into the qualitative factors to be considered. The historical loss factors may also be modified based upon other qualitative factors including but not limited to local and national economic conditions, trends of delinquent loans, changes in lending policies and underwriting standards, concentrations, and management’s knowledge of the loan portfolio. These factors require judgment upon the part of management and are based upon state and national economic reports received from various institutions and agencies including the Federal Reserve Bank, United States Bureau of Economic Analysis, Bureau of Labor Statistics, meetings with the Company’s loan officers and loan committee, and data and guidance received or obtained from the Company’s regulatory authorities.
 
 
25

 
The second part of the allowance is determined in accordance with authoritative guidance regarding loan impairment. Impaired loans are determined based upon a review by internal loan review and senior loan officers.
 
The sum of the two parts constitutes management’s best estimate of an appropriate allowance for loan losses. When the estimated allowance is determined, it is presented to the Company’s audit committee for review and approval on a quarterly basis.
 
A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed.
 
Impairment is measured on a loan by loan basis, and a specific allowance is assigned to each loan determined to be impaired. Impaired loans not deemed collateral dependent are analyzed according to the ultimate repayment source, whether that is cash flow from the borrower, guarantor or some other source of repayment. Impaired loans are deemed collateral dependent if in the Company’s opinion the ultimate source of repayment will be generated from the liquidation of collateral.
 
The Company discontinues accrual of interest on loans when management believes, after considering economic and business conditions and collection efforts, that a borrower’s financial condition is such that the collection of interest is doubtful. Generally, the Company will place a delinquent loan in nonaccrual status when the loan becomes 90 days or more past due. At the time a loan is placed in nonaccrual status, all interest which has been accrued on the loan but remains unpaid is reversed and deducted from earnings as a reduction of reported interest income. No additional interest is accrued on the loan balance until the collection of both principal and interest becomes reasonably certain.

NOTE J – SUBSEQUENT EVENTS
 
Subsequent events have been evaluated by management through the date the financial statements were issued.

NOTE K – RECLASSIFICATION
 
Certain amounts in the 2012 financial statements have been reclassified for comparative purposes to conform to the current period financial statement presentation.

ITEM NO. 2
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
FINANCIAL CONDITION
 
The following discussion contains "forward-looking statements" relating to, without limitation, future economic performance, plans and objectives of management for future operations, and projections of revenues and other financial items that are based on the beliefs of the Company's management, as well as assumptions made by and information currently available to the Company's management. The words "expect," "estimate," "anticipate," and "believe," as well as similar expressions, are intended to identify forward-looking statements. The Company's actual results may differ materially from the results discussed in the forward-looking statements, and the Company's operating performance each quarter is subject to various risks and uncertainties that are discussed in detail in the Company's filings with the Securities and Exchange Commission, including the "Risk Factors" section in the Company's most recently filed Form 10-K.
 
 
26

 
The First represents the primary asset of the Company. The First reported total assets of $950.9 million at September 30, 2013, compared to $720.0 million at December 31, 2012. Loans increased $158.8 million, or 38.4%, during the first nine months of 2013. Deposits at September 30, 2013, totaled $814.0 million compared to $596.7 million at December 31, 2012. For the nine month period ended September 30, 2013, The First reported net income of $4.3 million compared to $3.2 million for the nine months ended September 30, 2012.
 
NONPERFORMING ASSETS AND RISK ELEMENTS. Diversification within the loan portfolio is an important means of reducing inherent lending risks. At September 30, 2013, The First had no concentrations of ten percent or more of total loans in any single industry or any geographical area outside its immediate market areas.
 
At September 30, 2013, The First had loans past due as follows: 
 
 
 
($ In Thousands)
 
 
 
 
 
 
Past due 30 through 89 days
 
$
3,077
 
Past due 90 days or more and still accruing
 
 
471
 
 
The accrual of interest is discontinued on loans which become ninety days past due (principal and/or interest), unless the loans are adequately secured and in the process of collection. Nonaccrual loans totaled $2.7 million at September 30, 2013, a decrease of $.7 million from December 31, 2012. Any other real estate owned is carried at fair value, determined by an appraisal, less estimated costs to sell. Other real estate owned totaled $5.3 million at September 30, 2013. A loan is classified as a restructured loan when the following two conditions are present: First, the borrower is experiencing financial difficulty and second, the creditor grants a concession it would not otherwise consider but for the borrower’s financial difficulties. At September 30, 2013, the Bank had $2.5 million in loans that were modified as troubled debt restructurings, of which $1.5 million were performing as agreed with modified terms.
 
LIQUIDITY AND CAPITAL RESOURCES
 
Liquidity is adequate with cash and cash equivalents of $51.8 million as of September 30, 2013. In addition, loans and investment securities repricing or maturing within one year or less exceeded $208.4 million at September 30, 2013. Approximately $107.5 million in loan commitments could fund within the next six months and other commitments, primarily standby letters of credit, totaled $.6 million at September 30, 2013.
 
There are no known trends or any known commitments or uncertainties that will result in The First’s liquidity increasing or decreasing in a significant way.
 
Total consolidated equity capital at September 30, 2013, was $83.8 million, or approximately 8.8% of total assets. The Company currently has adequate capital positions to meet the minimum capital requirements for all regulatory agencies. The Company’s capital ratios as of September 30, 2013, were as follows:
 
 
27

 
Tier 1 leverage
 
8.73
%
Tier 1 risk-based
 
12.50
%
Total risk-based
 
13.37
%
 
On June 30, 2006, The Company issued $4,124,000 of floating rate junior subordinated deferrable interest debentures to The First Bancshares Statutory Trust 2 in which the Company owns all of the common equity. The debentures are the sole asset of the Trust. The Trust issued $4,000,000 of Trust Preferred Securities (TPSs) to investors. The Company’s obligations under the debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the Trust’s obligations under the preferred securities. The preferred securities are redeemable by the Company at its option. The preferred securities must be redeemed upon maturity of the debentures in 2036. Interest on the preferred securities is the three month London Interbank Offer Rate (LIBOR) plus 1.65% and is payable quarterly. The terms of the subordinated debentures are identical to those of the preferred securities. On July 27, 2007, The Company issued $6,186,000 of floating rate junior subordinated deferrable interest debentures to The First Bancshares Statutory Trust 3 in which the Company owns all of the common equity. The debentures are the sole asset of Trust 3. The Trust issued $6,000,000 of Trust Preferred Securities (TPSs) to investors. The Company’s obligations under the debentures and related documents, taken together, constitute a full and unconditional guarantee by the Company of the Trust’s obligations under the preferred securities. The preferred securities are redeemable by the Company in 2013 or later, at its option. The preferred securities must be redeemed upon maturity of the debentures in 2037. Interest on the preferred securities is the three month LIBOR plus 1.40% and is payable quarterly. The terms of the subordinated debentures are identical to those of the preferred securities. In accordance with the authoritative guidance, the trusts are not included in the consolidated financial statements.
 
RESULTS OF OPERATIONS - QUARTERLY
 
The Company had a consolidated net income of $1,104,000 for the three months ended September 30, 2013, compared with consolidated net income of $872,000 for the same period last year.
 
Net interest income increased to $8.0 million from $5.4 million for the three months ended September 30, 2013, or an increase of 46.5% as compared to the same period in 2012. Average earning assets through September 30, 2013, increased $145.5 million, or 22.4% and average interest-bearing liabilities also increased $111.2 million or 19.4% when compared to September 30, 2012.
 
Noninterest income for the three months ended September 30, 2013, was $1,592,000 compared to $1,518,000 for the same period in 2012, reflecting an increase of $74,000 or 4.9%. An increase in fee income associated with higher loan and deposit volumes attributed to this increase.
 
The provision for loan losses was $360,000 for the three months ended September 30, 2013, compared with $371,000 for the same period in 2012. The allowance for loan losses of $5.7 million at September 30, 2013 (approximately .99% of total loans and 1.26% of loans excluding those booked at fair value due to the business combination) is considered by management to be adequate to cover losses inherent in the loan portfolio. The level of this allowance is dependent upon a number of factors, including the total amount of past due loans, general economic conditions, and management’s assessment of potential losses. This evaluation is inherently subjective as it requires estimates that are susceptible to significant change. Ultimately, losses may vary from current estimates and future additions to the allowance may be necessary.
 
Thus, there can be no assurance that charge-offs in future periods will not exceed the allowance for loan losses or that additional increases in the loan loss allowance will not be required. Management evaluates the adequacy of the allowance for loan losses quarterly and makes provisions for loan losses based on this evaluation.
 
 
28

 
Noninterest expense increased by $2,193,000 or 40.3% for the three months ended September 30, 2013, when compared with the same period in 2012. This increase is primarily related to increases in operating costs as well as acquisition costs associated with the acquisition of First National Bank of Baldwin County. One-time acquisition costs expensed during the third quarter of 2013 amounted to $447,000.
 
RESULTS OF OPERATIONS – YEAR TO DATE
 
The Company had a consolidated net income of $3,141,000 for the nine months ended September 30, 2013, compared with consolidated net income of $2,880,000 for the same period last year.
 
Net interest income increased to $20.6 million from $16.4 million for the nine months ended September 30, 2013, or an increase of 25.6% as compared to the same period in 2012. This increase was primarily a result of increased loan volume in existing markets as well as loan growth associated with the acquisition of First national Bank of Baldwin County.
 
Noninterest income for the nine months ended September 30, 2013, was $5,412,000 compared to $4,503,000 for the same period in 2012, reflecting an increase of $909,000 or 20.2%. Included in noninterest income is service charges on deposit accounts, which for the nine months ended September 30, 2013, totaled $2,931,000 compared to $2,580,000 for the same period in 2012. An increase in fee income associated with higher loan and deposit volumes attributed to this income.
 
The provision for loan losses was $1,020,000 for the nine months ended September 30, 2013, compared with $744,000 for the same period in 2012. The allowance for loan losses of $5.7 million at September 30, 2013 (approximately .99% of total loans and 1.26% of loans excluding those booked at fair value due to the business combination) is considered by management to be adequate to cover losses inherent in the loan portfolio. The level of this allowance is dependent upon a number of factors, including the total amount of past due loans, general economic conditions, and management’s assessment of potential losses. This evaluation is inherently subjective as it requires estimates that are susceptible to significant change. Ultimately, losses may vary from current estimates and future additions to the allowance may be necessary.
 
Thus, there can be no assurance that charge-offs in future periods will not exceed the allowance for loan losses or that additional increases in the loan loss allowance will not be required. Management evaluates the adequacy of the allowance for loan losses quarterly and makes provisions for loan losses based on this evaluation.
 
Noninterest expense increased by $4.5 million or 27.4% for the nine months ended September 30, 2013, when compared with the same period in 2012. This increase is primarily related to increases in operating costs associated with the acquisition of First National Bank of Baldwin County as well as an increase in salaries and employee benefits associated with the start of our Private Banking Division.
 
ITEM NO. 3. CONTROLS AND PROCEDURES
 
As of September 30, 2013, (the “Evaluation Date”), we carried out an evaluation, under the supervision of and with the participation of our Chief Executive Officer and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended. Based on this evaluation, our Chief Executive Officer and our Chief Financial Officer concluded that our disclosure controls and procedures are effective to ensure that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in SEC rules and forms.
 
 
29

 
There have been no changes, significant or otherwise, in our internal controls over financial reporting that occurred during the quarter ended September 30, 2013, that have materially affected, or are reasonably likely to affect, our internal control over financial reporting.
 
ITEM NO. 4. RECENT ACCOUNTING PRONOUNCEMENTS 
 
In December 2011, the FASB issued ASU No. 2011-11, “Balance Sheet Disclosures about Offsetting Assets and Liabilities.”  The ASU amends ASC Topic 210 by requiring additional improved information to be disclosed regarding financial instruments and derivative instruments that are offset in accordance with the conditions under ASC 210-20-45 or ASC 815-10-45 or subject to an enforceable master netting arrangement or similar agreement.  The amendment is effective for annual and interim reporting periods beginning on or after January 1, 2013.  The disclosures required by the amendments should be applied retrospectively for all comparative periods presented.  In January 2013, the FASB issued ASU No. 2013-01, “Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities.”  The ASU clarifies that ordinary trade receivables and receivables are not in the scope of ASU 2011-11.  Only derivatives, repurchase agreements and reverse purchase agreements, and securities borrowing and securities lending transactions that are either offset in accordance with specific criteria contained in the Codification or subject to a master netting arrangement or similar agreement are applicable.  The Company does not believe the amendments will have a material impact on the financial statements.
 
In February 2013, the FASB issued ASU No. 2013-02, “Comprehensive Income – Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive Income.” The amendments do not change the current requirements for reporting net income or other comprehensive income in financial statements. These amendments require an entity to provide information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present either on the face of the statement where net income is presented or in the notes, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under U. S. GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under U. S. GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under U. S. GAAP that provide additional details about these amounts. ASU 2013-02 is effective for interim and annual periods beginning after December 15, 2012. The Company adopted this standard on January 1, 2013. The effect of adopting this standard increased the disclosures surrounding reclassification items, if any, out of accumulated other comprehensive income.
 
In February 2013, the FASB issued ASU No. 2013-04, “Liabilities – Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation is Fixed at the Reporting Date.” The ASU requires entities to measure obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the scope of this guidance is fixed at the reporting date. The measurement is the sum of both the amount the reporting entity agreed to pay on the basis of its arrangement among its co-obligors and any additional amount the reporting entity expects to pay on behalf of its co-obligors. Required disclosures include a description of the joint-and-several arrangement and the total outstanding amount of the obligation for all joint parties. ASU 2013-04 is effective for interim and annual periods beginning on or after December 15, 2013. The ASU should be applied retrospectively to obligations existing at the beginning of an entity’s fiscal year of adoption. Early adoption is permitted. The Company is currently evaluating the possible effects of this guidance on its financial statement disclosures.
 
 
30

 
In July 2013, the FASB issued ASU No. 2013-11, “Income Taxes – Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists.”  The ASU requires an entity to present a unrecognized tax benefit, or a portion thereof, in the financial statements as a reduction to a deferred tax asset for an NOL carryforward, a similar tax loss, or a tax credit carryforward, except when the entity does not intend to use the deferred tax asset, or the item is not available as of the reporting date.  ASU 2013-11 is effective for interim and annual periods beginning after December 15, 2013.  Early adoption and retrospective application is permitted.  The Company is currently evaluating the possible effects of this guidance on its financial statements.  
 
PART II — OTHER INFORMATION
 
ITEM 1.
LEGAL PROCEEDINGS
 
None
 
ITEM 1A.
RISK FACTORS
 
There are no material changes in the Company’s risk factors since December 31, 2012. Please refer to the Annual Report on Form 10-K of The First Bancshares, Inc., filed with the Securities and Exchange Commission on March 28, 2013.
 
ITEM 2.
UNREGISTERED SALES OF EQUITY SECURITY AND USE OF PROCEEDS
 
On March 20, 2013, The First Bancshares, Inc., a Mississippi corporation (the "Company") entered into Securities Purchase Agreements with a limited number of institutional and other accredited investors, including certain directors and executive officers of the Company (collectively, the "Purchasers') to sell a total of 1,951,220 shares of mandatorily convertible non-cumulative, non-voting, perpetual Preferred Stock, Series D, $1.00 par value (the "Series D Preferred Stock") at a price of $10.25 per share, for an aggregate gross purchase price of $20,000,005 (the "Private Placement"). The Private Placement closed on March 22, 2013, after the Company issued an aggregate of 1,951,220 shares of Series D Preferred Stock against receipt of $20,000,005 in cash from the Purchasers. The Private Placement was not registered under the Securities Act of 1933, as amended (the "Act"), in reliance on Section 4(2) of the Act and Rule 506 of Regulation D promulgated thereunder.
 
The Series D Preferred Stock automatically converted into a like number of shares of the Company's common stock after the Company received shareholder approval of such conversion at a meeting of shareholders held on May 23, 2013. Upon conversion of the Series D Preferred Stock, each share of Series D Preferred Stock was automatically converted into one share of the Company’s common stock par value of one U.S. dollar ($1.00) per share (“Common Stock”). The holders of record of Series D Preferred Stock were entitled to receive as, when, and if declared by the Company’s board of directors, dividends on each share of Series D Preferred Stock equal to the per share amount paid on a share of Common Stock (the “Preferred Dividend”), and no dividends were payable on the Common Stock or any other class or series of capital stock ranking with respect to dividends pari passu with the Common Stock unless a Preferred Dividend was payable at the same time on the Series D Preferred Stock; provided, however, in the event the shareholders of the Company did not approve the conversion of the Series D Preferred Stock to Common Stock within six (6) months of issuance, the holders of record of Series D Preferred Stock would have been entitled to receive as, when, and if declared by the board of directors of the Company, dividends on each share of Series D Preferred Stock equal to six (6) percent of liquidation value per annum or $0.62 per share (the “Fixed Preferred Dividend”) and no dividends would have been payable on the Common Stock or any other class or series of capital stock ranking with respect to dividends pari passu with the Common Stock unless a Preferred Dividend was payable at the time on the Series D Preferred Stock. Such Fixed Preferred Dividends would have been payable semi-annually in arrears on June 30 and December 31, beginning on December 31, 2013, until the shareholders of the Company approved the conversion of the Series D Preferred Shares into the Common Stock. The Series D Preferred Stock was not redeemable by the Company or by the holders. Complete details concerning the Series D Preferred Stock are contained in the Certificate of Designation filed with the Mississippi Secretary of State on March 20, 2013, a copy of which was attached as Exhibit 4.1 to the Form 8-K filed by the Company on March 25, 2013 and incorporated herein by reference.
 
 
31

 
In accordance with Section 4.11 of the Securities Purchase Agreement, the Company called a meeting of the Company shareholders to vote on proposals to approve the conversion of shares of Series D Preferred Stock into shares of Common Stock for purposes of compliance with NASDAQ Stock Market Rule 5635. The board of directors of the Company unanimously recommended shareholder approval of this proposal.
 
Also on March 20, 2013, pursuant to the Securities Purchase Agreements, the Company entered into a Registration Rights Agreement with each of the Purchasers. Pursuant to the Registration Rights Agreement, the Company filed a registration statement with the Securities and Exchange Commission to register for resale the Common Stock to be issued upon conversion of the Series D Preferred Stock, within 90 calendar days after the closing of the Private Placement, and to used commercially reasonable efforts to cause such registration statement to be declared effective upon the earlier of (i) the 120th calendar day following March 22, 2013 (or the 150th calendar day following March 22, 2013 in the event that such registration statement is subject to review by the Securities and Exchange Commission) and (ii) the 5th trading day (as defined in the Registration Rights Agreement) after the date the Company is notified (orally or in writing, whichever is earlier) by the Securities and Exchange Commission that such registration statement will not be “reviewed” or will not be subject to further review. Failure to meet these deadlines and certain other events could have resulted in the Company's payment of liquidated damages to the holders of the rights, monthly in the amount of 0.5% of the aggregate purchase price of each holder of the converted Common Stock.
 
Copies of the form of Securities Purchase Agreements and the form of Registration Rights Agreements were attached to the Company’s Form 8-K filed on March 25, 2013 as Exhibits 10.1 and 10.2, respectively, and are incorporated herein by reference. The foregoing descriptions of the Securities Purchase Agreements, the Registration Rights Agreements and the Certificate of Designation do not purport to be complete and are qualified in their entirety by reference to the full text of the Securities Purchase Agreements, the Registration Rights Agreements and the Certificate of Designation filed as exhibits to this report.
 
Pursuant to shareholder approval obtained at the Annual Meeting held on May 23, 2013, the Series D Nonvoting Convertible Preferred Stock has been converted to common stock.
 
 
32

 
ITEM 3.
DEFAULTS UPON SENIOR SECURITIES
 
Not Applicable
 
ITEM 4.
REMOVED AND RESERVED
 
ITEM 5.
OTHER INFORMATION
 
Not Applicable
 
ITEM 6.
EXHIBITS
 
(a)
Exhibits
 
Exhibit No.
 
2.1    
Acquisition Agreement, dated as of January 31, 2013, between The First Bancshares, Inc. and First Baldwin Bancshares, Inc. (incorporated by reference to Exhibit 2.1 to the Company’s Form 8-K filed on 2-1-13) and First Amendment to Acquisition Agreement, dated as of March 15, 2013, between First Bancshares, Inc. and First Baldwin Bancshares, Inc. (incorporated by reference to Exhibit 2.1 to the Company’s Form 8-K filed on 3-20-13)
     
3.1    
Articles of Amendment and Certificate of Designation, Preferences and Rights of Series D Nonvoting Convertible Preferred Stock dated as of March 18,2013(incorporated by reference to Exhibit 3.1 of the Company’s Form 8-K filed on 3-21-13).
      
3.2    
Restated Articles of Incorporation dated as of March 21, 2013 (incorporated by reference to Exhibit 3.2 of the Company’s Form 8-K filed on 3-21-13).
     
4.1    
Certificate of Designation of Series D Nonvoting Convertible Preferred Stock, as filed with the Mississippi Secretary of State on March 20, 2013 (incorporated by reference to Exhibit 4.1 to the Company’s Form 8-K filed on March 25, 2013).
     
10.1    
Form of Securities Purchase Agreement between the Company and each of the Purchasers, dated as of March 20, 2013 (incorporated by reference to Exhibit 10.1 to the Company’s Form 8-K filed on March 25, 2013)
 
 
33

 
10.2    
Form of Registration Rights Agreement between the Company and each of the Purchasers, dated as of March 20, 2013 (incorporated by reference to Exhibit 10.2 to the Company’s Form 8-K filed on March 25, 2013)
 
 
31.1   
Certification of principal executive officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
 
 
31.2   
Certification of principal financial officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
     
32.1   
Certification of principal executive officer pursuant to 18 U. S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
     
32.2   
Certification of principal financial officer pursuant to 18 U. S. C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
     
101.INS**   
XBRL Instance Document
     
101.SCH**   
XBRL Taxonomy Extension Schema
     
101.CAL**   
XBRL Taxonomy Extension Calculation Linkbase
     
101.DEF**   
XBRL Taxonomy Extension Definition Linkbase
     
101.LAB**   
XBRL Taxonomy Extension Label Linkbase
     
101.PRE**   
XBRL Taxonomy Extension Presentation Linkbase
  ______________
 
**Pursuant to Rule 406T of Regulation S-T, these interactive data files are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933 or Section 18 of the Securities Act of 1934 and otherwise are not subject to liability.
 
(b)
The Company filed one report on Form 8-K during the quarter ended September 30, 2013
 
 
34

 
SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
 
 
 
THE FIRST BANCSHARES, INC.
 
 
                  (Registrant)
 
 
 
 
 
/s/ M. RAY (HOPPY) COLE, JR.
November 14, 2013
 
     M. Ray (Hoppy) Cole, Jr.
                      (Date)
 
     Chief Executive Officer
 
 
 
 
 
/s/ DEEDEE LOWERY
November 14, 2013
 
     DeeDee Lowery, Executive
                      (Date)
 
     Vice President and Chief
 
 
     Financial Officer
 
 
35