FIRST COMMUNITY CORP /SC/ - Quarter Report: 2012 September (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
x Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
for the quarterly period ended September 30, 2012
o Transition report pursuant to Section 13 or 15(d) of the Exchange Act
for the transition period from to
Commission File No. 000-28344
FIRST COMMUNITY CORPORATION
(Exact name of registrant as specified in its charter)
South Carolina |
|
57-1010751 |
(State of Incorporation) |
|
(I.R.S. Employer Identification No.) |
5455 Sunset Boulevard, Lexington, South Carolina 29072
(Address of Principal Executive Offices)
(803) 951-2265
(Registrants Telephone Number, Including Area Code)
(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)
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 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 o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes o No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer, and smaller reporting company in Rule 12b-2 of the Exchange Act.
Large accelerated filer o |
|
Accelerated filer o |
|
|
|
Non-accelerated filer o |
|
Smaller reporting company x |
Indicate by check mark whether the registrant is shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
Indicate the number of shares outstanding of each of the issuers classes of common equity, as of the latest practicable date: On November 13, 2012, 5,224,282 shares of the issuers common stock, par value $1.00 per share, were issued and outstanding.
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations |
Item 3. Quantitative and Qualitative Disclosures About Market Risk |
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
|
EX-31.1 RULE 13A-14(A) CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER |
EX-31.2 RULE 13A-14(A) CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER |
EX-32 SECTION 1350 CERTIFICATIONS |
FIRST COMMUNITY CORPORATION
|
|
September 30, |
|
|
| ||
|
|
2012 |
|
December 31, |
| ||
(Dollars in thousands, except par value) |
|
(Unaudited) |
|
2011 |
| ||
ASSETS |
|
|
|
|
| ||
Cash and due from banks |
|
$ |
10,485 |
|
$ |
10,599 |
|
Interest-bearing bank balances |
|
9,284 |
|
5,512 |
| ||
Federal funds sold and securities purchased under agreements to resell |
|
610 |
|
381 |
| ||
Investment securities - available for sale |
|
210,734 |
|
201,032 |
| ||
Other investments, at cost |
|
4,540 |
|
5,637 |
| ||
Loans held for sale |
|
8,685 |
|
3,725 |
| ||
Loans |
|
323,534 |
|
324,311 |
| ||
Less, allowance for loan losses |
|
4,695 |
|
4,699 |
| ||
Net loans |
|
318,839 |
|
319,612 |
| ||
Property, furniture and equipment - net |
|
17,297 |
|
17,483 |
| ||
Bank owned life insurance |
|
10,779 |
|
10,974 |
| ||
Other real estate owned |
|
5,570 |
|
7,351 |
| ||
Intangible assets |
|
211 |
|
365 |
| ||
Goodwill |
|
571 |
|
571 |
| ||
Other assets |
|
8,734 |
|
10,645 |
| ||
Total assets |
|
$ |
606,339 |
|
$ |
593,887 |
|
LIABILITIES |
|
|
|
|
| ||
Deposits: |
|
|
|
|
| ||
Non-interest bearing demand |
|
$ |
92,738 |
|
$ |
83,572 |
|
NOW and money market accounts |
|
147,655 |
|
136,483 |
| ||
Savings |
|
41,358 |
|
34,048 |
| ||
Time deposits less than $100,000 |
|
117,149 |
|
128,616 |
| ||
Time deposits $100,000 and over |
|
75,565 |
|
81,866 |
| ||
Total deposits |
|
474,465 |
|
464,585 |
| ||
Securities sold under agreements to repurchase |
|
15,651 |
|
13,616 |
| ||
Federal Home Loan Bank advances |
|
38,491 |
|
43,862 |
| ||
Junior subordinated debt |
|
17,917 |
|
17,913 |
| ||
Other liabilities |
|
5,537 |
|
6,015 |
| ||
Total liabilities |
|
552,061 |
|
545,991 |
| ||
SHAREHOLDERS EQUITY |
|
|
|
|
| ||
Preferred stock, par value $1.00 per share, 10,000,000 shares authorized; issued and outstanding |
|
750 |
|
11,137 |
| ||
Common stock, par value $1.00 per share; 10,000,000 shares authorized; issued and outstanding |
|
5,224 |
|
3,308 |
| ||
Common stock warrants issued |
|
560 |
|
560 |
| ||
Additional paid in capital |
|
61,381 |
|
49,165 |
| ||
Restricted stock |
|
(197 |
) |
|
| ||
Accumulated deficit |
|
(15,729 |
) |
(17,603 |
) | ||
Accumulated other comprehensive income |
|
2,289 |
|
1,329 |
| ||
Total shareholders equity |
|
54,278 |
|
47,896 |
| ||
Total liabilities and shareholders equity |
|
$ |
606,339 |
|
$ |
593,887 |
|
See Notes to Consolidated Financial Statements
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
|
|
Nine |
|
Nine |
| ||
|
|
Months Ended |
|
Months Ended |
| ||
|
|
September 30, |
|
September 30, |
| ||
|
|
2012 |
|
2011 |
| ||
(Dollars in thousands, except per share data) |
|
(Unaudited) |
|
(Unaudited) |
| ||
Interest income: |
|
|
|
|
| ||
Loans, including fees |
|
$ |
13,804 |
|
$ |
14,376 |
|
Taxable securities |
|
3,194 |
|
4,803 |
| ||
Non taxable securities |
|
475 |
|
51 |
| ||
Federal funds sold and securities purchased under resale agreements |
|
30 |
|
28 |
| ||
Other |
|
31 |
|
30 |
| ||
Total interest income |
|
17,534 |
|
19,288 |
| ||
Interest expense: |
|
|
|
|
| ||
Deposits |
|
2,473 |
|
3,557 |
| ||
Federal funds sold and securities sold under agreement to repurchase |
|
26 |
|
29 |
| ||
Other borrowed money |
|
1,746 |
|
2,001 |
| ||
Total interest expense |
|
4,245 |
|
5,587 |
| ||
Net interest income |
|
13,289 |
|
13,701 |
| ||
Provision for loan losses |
|
416 |
|
1,110 |
| ||
Net interest income after provision for loan losses |
|
12,873 |
|
12,591 |
| ||
Non-interest income: |
|
|
|
|
| ||
Deposit service charges |
|
1,159 |
|
1,376 |
| ||
Mortgage origination fees |
|
2,993 |
|
1,152 |
| ||
Investment advisory fees and non-deposit commissions |
|
492 |
|
531 |
| ||
Gain (loss) on sale of securities |
|
(62 |
) |
274 |
| ||
Loss on sale of other assets |
|
(8 |
) |
(109 |
) | ||
Fair value loss adjustments |
|
(57 |
) |
(185 |
) | ||
Other-than-temporary-impairment write-down on securities |
|
(200 |
) |
(54 |
) | ||
Loss on early extinguishment of debt |
|
(121 |
) |
(74 |
) | ||
Other |
|
1,524 |
|
1,480 |
| ||
Total non-interest income |
|
5,720 |
|
4,391 |
| ||
Non-interest expense: |
|
|
|
|
| ||
Salaries and employee benefits |
|
8,179 |
|
7,002 |
| ||
Occupancy |
|
1,032 |
|
953 |
| ||
Equipment |
|
877 |
|
858 |
| ||
Marketing and public relations |
|
367 |
|
361 |
| ||
FDIC assessments |
|
497 |
|
681 |
| ||
Other real estate expense |
|
559 |
|
638 |
| ||
Amortization of intangibles |
|
153 |
|
466 |
| ||
Other |
|
2,679 |
|
2,807 |
| ||
Total non-interest expense |
|
14,343 |
|
13,766 |
| ||
Net income before tax |
|
4,250 |
|
3,216 |
| ||
Income taxes |
|
1,303 |
|
963 |
| ||
Net income |
|
$ |
2,947 |
|
$ |
2,253 |
|
Preferred stock dividends and accretion |
|
557 |
|
502 |
| ||
Preferred stock redemption costs |
|
119 |
|
|
| ||
Net income available to common shareholders |
|
$ |
2,271 |
|
$ |
1,751 |
|
Basic earnings per common share |
|
$ |
0.60 |
|
$ |
0.53 |
|
Diluted earnings per common share |
|
$ |
0.60 |
|
$ |
0.53 |
|
See Notes to Consolidated Financial Statements
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
|
|
Three |
|
Three |
| ||
|
|
Months Ended |
|
Months Ended |
| ||
|
|
September 30, |
|
September 30, |
| ||
|
|
2012 |
|
2011 |
| ||
(Dollars in thousands, except per share data) |
|
(Unaudited) |
|
(Unaudited) |
| ||
|
|
|
|
|
| ||
Interest income: |
|
|
|
|
| ||
Loans, including fees |
|
$ |
4,548 |
|
$ |
4,747 |
|
Taxable securities |
|
853 |
|
1,600 |
| ||
Non taxable securities |
|
226 |
|
18 |
| ||
Federal funds sold and securities purchased under resale agreements |
|
13 |
|
7 |
| ||
Other |
|
10 |
|
10 |
| ||
Total interest income |
|
5,650 |
|
6,382 |
| ||
Interest expense: |
|
|
|
|
| ||
Deposits |
|
738 |
|
1,114 |
| ||
Federal funds sold and securities sold under agreement to repurchase |
|
8 |
|
11 |
| ||
Other borrowed money |
|
575 |
|
629 |
| ||
Total interest expense |
|
1,321 |
|
1,754 |
| ||
Net interest income |
|
4,329 |
|
4,628 |
| ||
Provision for loan losses |
|
115 |
|
360 |
| ||
Net interest income after provision for loan losses |
|
4,214 |
|
4,268 |
| ||
Non-interest income: |
|
|
|
|
| ||
Deposit service charges |
|
395 |
|
440 |
| ||
Mortgage origination fees |
|
1,393 |
|
698 |
| ||
Investment advisory fees and non-deposit commissions |
|
183 |
|
218 |
| ||
Gain (loss) on sale of securities |
|
(35 |
) |
133 |
| ||
Loss on sale of other assets |
|
(22 |
) |
(18 |
) | ||
Fair value loss adjustments |
|
(20 |
) |
(60 |
) | ||
Other-than-temporary-impairment write-down on securities |
|
|
|
(50 |
) | ||
Loss on early extinguishment of debt |
|
|
|
(74 |
) | ||
Other |
|
508 |
|
401 |
| ||
Total non-interest income |
|
2,402 |
|
1,688 |
| ||
Non-interest expense: |
|
|
|
|
| ||
Salaries and employee benefits |
|
2,874 |
|
2,493 |
| ||
Occupancy |
|
352 |
|
336 |
| ||
Equipment |
|
307 |
|
287 |
| ||
Marketing and public relations |
|
73 |
|
64 |
| ||
FDIC assessment |
|
117 |
|
176 |
| ||
Other real estate expense |
|
173 |
|
134 |
| ||
Amortization of intangibles |
|
51 |
|
156 |
| ||
Other |
|
876 |
|
912 |
| ||
Total non-interest expense |
|
4,823 |
|
4,558 |
| ||
Net income before tax |
|
1,793 |
|
1,398 |
| ||
Income taxes |
|
573 |
|
441 |
| ||
Net income |
|
$ |
1,220 |
|
$ |
957 |
|
Preferred stock dividends and accretion |
|
220 |
|
167 |
| ||
Preferred stock redemption costs |
|
119 |
|
|
| ||
Net income available to shareholders |
|
$ |
881 |
|
$ |
790 |
|
Basic earnings per common share |
|
$ |
0.19 |
|
$ |
0.24 |
|
Diluted earnings per common share |
|
$ |
0.19 |
|
$ |
0.24 |
|
See Notes to Consolidated Financial Statements
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
(Unaudited)
|
|
Nine months ended September 30, |
| ||||
(Dollars in thousands) |
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
2,947 |
|
$ |
2,253 |
|
|
|
|
|
|
| ||
Other comprehensive income: |
|
|
|
|
| ||
Unrealized gain during the period on available-for-sale securities, net of tax expense of $418 and $1,806, respectively |
|
787 |
|
3,427 |
| ||
|
|
|
|
|
| ||
Less: Reclassification adjustment for (gain)loss included in net income, net of tax (expense)benefit of $21 and $96, respectively |
|
41 |
|
(178 |
) | ||
|
|
|
|
|
| ||
Reclassification adjustment for other-than-temporary-impairment on securities net of tax benefit of $68 and $19, respectively |
|
132 |
|
35 |
| ||
Other comprehensive income |
|
960 |
|
3,284 |
| ||
Comprehensive income |
|
$ |
3,907 |
|
$ |
5,537 |
|
|
|
Three months ended September 30, |
| ||||
(Dollars in thousands) |
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
1,220 |
|
$ |
957 |
|
|
|
|
|
|
| ||
Other comprehensive income: |
|
|
|
|
| ||
Unrealized gain during the period on available-for-sale securities, net of tax expense of $420 and $1,035, respectively. |
|
791 |
|
2,007 |
| ||
|
|
|
|
|
| ||
Less: Reclassification adjustment for (gain)loss included in net income, net of tax (expense)benefit of $12 and $47, respectively. |
|
23 |
|
(86 |
) | ||
|
|
|
|
|
| ||
Reclassification adjustment for other-than-temporary-impairment on securities net of tax benefit of $0 and $18, respectively. |
|
|
|
32 |
| ||
Other comprehensive income |
|
814 |
|
1,953 |
| ||
Comprehensive income |
|
$ |
2,034 |
|
$ |
2,910 |
|
See Notes to Consolidated Financial Statements
FIRST COMMUNITY CORPORATION
Consolidated Statements of Changes in Shareholders Equity
Nine Months ended September 30, 2012 and September 30, 2011
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated |
|
|
| ||||||||
|
|
|
|
Common |
|
|
|
Common |
|
Additional |
|
Nonvested |
|
|
|
Other |
|
|
| ||||||||
|
|
Preferred |
|
Shares |
|
Common |
|
Stock |
|
Paid-in |
|
Restricted |
|
Accumulated |
|
Comprehensive |
|
|
| ||||||||
(Dollars and shares in thousands) |
|
Stock |
|
Issued |
|
Stock |
|
Warrants |
|
Capital |
|
Stock |
|
Deficit |
|
Income (Loss) |
|
Total |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Balance, December 31, 2010 |
|
$ |
11,035 |
|
3,270 |
|
$ |
3,270 |
|
$ |
509 |
|
$ |
48,956 |
|
$ |
|
|
$ |
(19,732 |
) |
$ |
(2,241 |
) |
$ |
41,797 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,253 |
|
|
|
2,253 |
| ||||||||
Other comprehensive income net of tax expense of $1,883 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,284 |
|
3,284 |
| ||||||||
Issuance of restricted stock |
|
|
|
23 |
|
23 |
|
|
|
133 |
|
(65 |
) |
|
|
|
|
91 |
| ||||||||
Amortization of compensation on restricted stock |
|
|
|
|
|
|
|
|
|
|
|
26 |
|
|
|
|
|
26 |
| ||||||||
Dividends: Common ($0.12 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(393 |
) |
|
|
(393 |
) | ||||||||
Preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
(426 |
) |
|
|
(426 |
) | ||||||||
Accretion |
|
76 |
|
|
|
|
|
|
|
|
|
|
|
(76 |
) |
|
|
|
| ||||||||
Dividend reinvestment plan |
|
|
|
11 |
|
11 |
|
|
|
57 |
|
|
|
|
|
|
|
68 |
| ||||||||
Balance, September 30, 2011 |
|
$ |
11,111 |
|
3,304 |
|
$ |
3,304 |
|
$ |
509 |
|
$ |
49,146 |
|
$ |
(39 |
) |
$ |
(18,374 |
) |
$ |
1,043 |
|
$ |
46,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Balance, December 31, 2011 |
|
$ |
11,137 |
|
3,308 |
|
$ |
3,308 |
|
$ |
560 |
|
$ |
49,165 |
|
$ |
|
|
$ |
(17,603 |
) |
$ |
1,329 |
|
$ |
47,896 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,947 |
|
|
|
2,947 |
| ||||||||
Other comprehensive income net of tax expense of $329 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
960 |
|
960 |
| ||||||||
Issuance of restricted stock |
|
|
|
33 |
|
33 |
|
|
|
239 |
|
(272 |
) |
|
|
|
|
|
| ||||||||
Amortization compensation restricted stock |
|
|
|
|
|
|
|
|
|
|
|
75 |
|
|
|
|
|
75 |
| ||||||||
Issuance of common stock |
|
|
|
1,875 |
|
1,875 |
|
|
|
11,917 |
|
|
|
|
|
|
|
13,792 |
| ||||||||
Dividends: Common ($0.12 per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(397 |
) |
|
|
(397 |
) | ||||||||
Preferred |
|
|
|
|
|
|
|
|
|
|
|
|
|
(475 |
) |
|
|
(475 |
) | ||||||||
Redemption of preferred stock |
|
(10,535 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,535 |
) | ||||||||
Accretion and redemption costs |
|
148 |
|
|
|
|
|
|
|
|
|
|
|
(201 |
) |
|
|
(53 |
) | ||||||||
Dividend reinvestment plan |
|
|
|
8 |
|
8 |
|
|
|
60 |
|
|
|
|
|
|
|
68 |
| ||||||||
Balance, September 30, 2012 |
|
$ |
750 |
|
5,224 |
|
$ |
5,224 |
|
$ |
560 |
|
$ |
61,381 |
|
$ |
(197 |
) |
$ |
(15,729 |
) |
$ |
2,289 |
|
$ |
54,278 |
|
See Notes to Consolidated Financial Statements
FIRST COMMUNITY CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
Nine months ended September 30, |
| ||||
(Dollars in thousands) |
|
2012 |
|
2011 |
| ||
Cash flows from operating activities: |
|
|
|
|
| ||
Net income |
|
$ |
2,947 |
|
$ |
2,253 |
|
Adjustments to reconcile net income to net cash provided in operating activities: |
|
|
|
|
| ||
Depreciation |
|
639 |
|
634 |
| ||
Premium amortization |
|
2,096 |
|
1,369 |
| ||
Provision for loan losses |
|
416 |
|
1,110 |
| ||
Writedowns of other real estate owned |
|
266 |
|
243 |
| ||
Loss on sale of other real estate owned |
|
8 |
|
109 |
| ||
Amortization of intangibles |
|
153 |
|
466 |
| ||
Gain (loss) on sale of securities |
|
62 |
|
(274 |
) | ||
Loss on early extinguishment of debt |
|
121 |
|
74 |
| ||
Other-than-temporary-impairment on securities |
|
200 |
|
54 |
| ||
Net decrease in fair value option instruments and derivatives |
|
57 |
|
185 |
| ||
Decrease in other assets |
|
1,628 |
|
520 |
| ||
Increase (decrease) in other liabilities |
|
(529 |
) |
292 |
| ||
Net cash provided in operating activities |
|
8,064 |
|
7,035 |
| ||
Cash flows from investing activities: |
|
|
|
|
| ||
Purchase of investment securities available-for-sale and other investments |
|
(89,195 |
) |
(91,464 |
) | ||
Maturity of investment securities available-for-sale |
|
29,017 |
|
28,919 |
| ||
Proceeds from sale of securities available-for-sale and other investments |
|
50,748 |
|
47,792 |
| ||
Increase in loans |
|
(6,658 |
) |
(4,535 |
) | ||
Proceeds from sale of other real estate owned |
|
3,487 |
|
2,141 |
| ||
Purchase of property and equipment |
|
(452 |
) |
(211 |
) | ||
Proceeds from sale of land |
|
|
|
9 |
| ||
Net cash used in investing activities |
|
(13,053 |
) |
(17,349 |
) | ||
Cash flows from financing activities: |
|
|
|
|
| ||
Increase in deposit accounts |
|
9,879 |
|
17,815 |
| ||
Increase in securities sold under agreements to repurchase |
|
2,036 |
|
4,241 |
| ||
Decrease in other borrowings |
|
|
|
(20 |
) | ||
Advances from the FHLB |
|
1,500 |
|
1,500 |
| ||
Repayment of advances FHLB |
|
(6,992 |
) |
(20,945 |
) | ||
Proceeds from sale Common Stock |
|
13,792 |
|
|
| ||
Redemption of Preferred Stock |
|
(10,535 |
) |
|
| ||
Dividends paid: Common Stock |
|
(397 |
) |
(393 |
) | ||
Preferred Stock |
|
(475 |
) |
(426 |
) | ||
Dividend reinvestment plan |
|
68 |
|
68 |
| ||
Net cash provided from financing activities |
|
8,876 |
|
1,840 |
| ||
Net increase (decrease) in cash and cash equivalents |
|
3,887 |
|
(8,474 |
) | ||
Cash and cash equivalents at beginning of period |
|
16,492 |
|
26,461 |
| ||
Cash and cash equivalents at end of period |
|
$ |
20,379 |
|
$ |
17,987 |
|
Supplemental disclosure: |
|
|
|
|
| ||
Cash paid during the period for: |
|
|
|
|
| ||
Interest |
|
$ |
4,645 |
|
$ |
5,967 |
|
Income taxes |
|
$ |
|
|
$ |
|
|
Non-cash investing and financing activities: |
|
|
|
|
| ||
Unrealized gain on securities |
|
$ |
960 |
|
$ |
3,284 |
|
Transfer of loans to foreclosed property |
|
$ |
1,980 |
|
$ |
3,694 |
|
See Notes to Consolidated Financial Statements
Notes to Consolidated Financial Statements (unaudited)
Note 1 - Basis of Presentation
In the opinion of management, the accompanying unaudited consolidated balance sheets, and the consolidated statements of income, comprehensive income, changes in shareholders equity, and cash flows of First Community Corporation (the Company), present fairly in all material respects the Companys financial position at September 30, 2012 and December 31, 2011, the Companys results of operations for the nine months and three months ended September 30, 2012, and the Companys cash flows for the nine months ended September 30, 2012 and 2011. The results of operations for the nine months and three months ended September 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012.
In the opinion of management, all adjustments necessary to fairly present the consolidated financial position and consolidated results of operations have been made. All such adjustments are of a normal, recurring nature. All significant intercompany accounts and transactions have been eliminated in consolidation. The consolidated financial statements and notes thereto are presented in accordance with the instructions for Form 10-Q. The information included in the Companys 2011 Annual Report on Form 10-K should be referred to in connection with these unaudited interim financial statements.
Note 2 Earnings Per Common Share
The following reconciles the numerator and denominator of the basic and diluted earnings per common share computation:
|
|
Nine months |
|
Three months |
| ||||||||
|
|
Ended September 30, |
|
Ended September 30, |
| ||||||||
(In thousands, except price per share) |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Numerator (Net income available to common shareholders) |
|
$ |
2,271 |
|
$ |
1,751 |
|
$ |
881 |
|
$ |
790 |
|
Denominator |
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding for: |
|
|
|
|
|
|
|
|
| ||||
Basic earnings per share |
|
3,780 |
|
3,280 |
|
4,693 |
|
3,294 |
| ||||
Dilutive securities: |
|
|
|
|
|
|
|
|
| ||||
Deferred compensation |
|
|
|
|
|
2 |
|
|
| ||||
Warrants Treasury stock method |
|
27 |
|
|
|
31 |
|
|
| ||||
Diluted earnings per share |
|
3,807 |
|
3,280 |
|
4,726 |
|
3,294 |
| ||||
The average market price used in calculating assumed number of shares |
|
$ |
7.84 |
|
$ |
6.45 |
|
$ |
8.27 |
|
$ |
6.19 |
|
At September 30, 2012, there were 75,022 outstanding options at an average exercise price of $19.69 and warrants for 196,000 shares at $8.69. None of these options or warrants has an exercise price below the average market price for the three-month and nine-month periods ended September 30, 2012, therefore they are not deemed to be dilutive. In the fourth quarter of 2011, we issued $2.5 million in 8.75% subordinated notes maturing December 16, 2019. Interest is payable quarterly and the notes may be prepaid at anytime without penalty. Warrants for 107,500 shares of common stock at $5.90 per share were issued in connection with the issuance of the subordinated debt. These warrants expire December 16, 2019 and are included in dilutive securities in the table above.
On July 27, 2012, the Company closed its public offering of common stock. This offering resulted in the issuance of a total of 1,875,000 shares of common stock at $8.00 per share, including 244,565 shares granted to the underwriters to cover overallotments.
Note 3Investment Securities
The amortized cost and estimated fair values of investment securities are summarized below:
AVAILABLE-FOR-SALE:
(Dollars in thousands) |
|
Amortized |
|
Gross |
|
Gross |
|
Fair Value |
| ||||
September 30, 2012: |
|
|
|
|
|
|
|
|
| ||||
Government sponsored enterprises |
|
$ |
1,525 |
|
$ |
19 |
|
$ |
|
|
$ |
1,544 |
|
Mortgage-backed securities |
|
121,162 |
|
1,813 |
|
509 |
|
122,466 |
| ||||
Small Business Administration pools |
|
50,170 |
|
850 |
|
89 |
|
50,931 |
| ||||
State and local government |
|
32,531 |
|
1,303 |
|
7 |
|
33,827 |
| ||||
Corporate and other securities |
|
1,932 |
|
35 |
|
1 |
|
1,966 |
| ||||
|
|
$ |
207,320 |
|
$ |
4,020 |
|
$ |
606 |
|
$ |
210,734 |
|
December 31, 2011: |
|
|
|
|
|
|
|
|
| ||||
Government sponsored enterprises |
|
$ |
31 |
|
$ |
3 |
|
$ |
|
|
$ |
34 |
|
Mortgage-backed securities |
|
141,103 |
|
2,876 |
|
2,348 |
|
141,631 |
| ||||
Small Business Administration pools |
|
35,889 |
|
634 |
|
44 |
|
36,479 |
| ||||
State and local government |
|
19,617 |
|
871 |
|
|
|
20,488 |
| ||||
Corporate and other securities |
|
2,432 |
|
54 |
|
86 |
|
2,400 |
| ||||
|
|
$ |
199,072 |
|
$ |
4,438 |
|
$ |
2,478 |
|
$ |
201,032 |
|
During the nine months ended September 30, 2012 and September 30, 2011, the Company received proceeds of $49.5 million and $47.8 million, respectively, from the sale of investment securities available-for-sale. Gross realized gains amounted to $2.0 million and gross realized losses amounted to $2.1 million for the nine months ended September 30, 2012. For the nine months ended September 30, 2011, gross realized gains amounted to $2.3 million and gross realized losses amounted to $2.0 million. During the three months ended September 30, 2012 and September 30, 2011, the Company received proceeds of $470 thousand and $10.7 million, respectively, from the sale of investment securities available-for-sale. Gross realized losses amounted to $35 thousand for the three months ended September 30, 2012. There were no realized gains for the three months ended September 30, 2012. For the three months ended September 30, 2011, gross realized gains amounted to $588 thousand and gross realized losses amounted to $455 thousand.
At September 30, 2012, corporate and other securities available-for-sale included the following at fair value: corporate bonds at $1.0 million, mutual funds at $897.2 thousand, foreign debt of $59.6 thousand and Federal Home Loan Mortgage Corporation (the FHLMC or Freddie Mac) preferred stock of $9.2 thousand. At December 31 2011, corporate and other securities available-for-sale included the following at fair value: corporate bonds at $1.4 million, mutual funds at $904.9 thousand foreign debt of $59.0 thousand and FHLMC preferred stock of $20.9 thousand.
Note 3Investment Securities continued
During the nine and three months ended September 30, 2012 and 2011, the Company recorded other-than-temporary-impairment (OTTI) losses on available-for-sale securities as follows:
|
|
Nine months |
|
Three months |
| ||
(Dollars in thousands) |
|
Available-for- |
|
Available-for- |
| ||
Total OTTI charge realized and unrealized |
|
$ |
415 |
|
$ |
|
|
OTTI recognized in other comprehensive income (non-credit component) |
|
215 |
|
|
| ||
Net impairment losses recognized in earnings (credit component) |
|
$ |
200 |
|
$ |
|
|
|
|
Nine months |
|
Three months |
| ||
(Dollars in thousands) |
|
Available-for- |
|
Available-for- |
| ||
Total OTTI charge realized and unrealized |
|
$ |
262 |
|
$ |
191 |
|
OTTI recognized in other comprehensive income (non-credit component) |
|
208 |
|
141 |
| ||
Net impairment losses recognized in earnings (credit component) |
|
$ |
54 |
|
$ |
50 |
|
During 2012 and 2011, OTTIs occurred for which only a portion was attributed to credit loss and recognized in earnings. The remainder was reported in other comprehensive income. The following is an analysis of amounts relating to credit losses on debt securities recognized in earnings during the nine months ended September 30, 2012 and 2011.
|
|
2012 |
|
2011 |
| ||
|
|
Available |
|
Available |
| ||
(Dollars in thousands) |
|
Sale |
|
Sale |
| ||
|
|
|
|
|
| ||
Balance at beginning of period |
|
$ |
930 |
|
$ |
2,143 |
|
|
|
|
|
|
| ||
Other-than-temporary-impairment not previously recognized |
|
173 |
|
50 |
| ||
|
|
|
|
|
| ||
Additional increase for which an other-than-temporary impairment was previously recognized related to credit losses |
|
27 |
|
4 |
| ||
Other-than-temporary-impairment previously recognized on securities sold |
|
(679 |
) |
|
| ||
|
|
|
|
|
| ||
Realized losses during the period |
|
(159 |
) |
(1,284 |
) | ||
Balance related to credit losses on debt securities at end of period |
|
$ |
292 |
|
$ |
736 |
|
Note 3Investment Securities continued
For the nine months ended September 30, 2012, there were two non-agency mortgage backed securities with OTTI in which $200 thousand of OTTI representing credit losses was recognized in earnings. For the nine months ended September 30, 2011, there was one trust preferred security and one non-agency mortgage backed security in which $54 thousand of OTTI representing credit losses was recognized in earnings. There was no OTTI recognized in earnings for the three months ended September 30, 2012. For the three months ended September 30, 2011, there was $50 thousand of OTTI recognized in earnings for one non-agency mortgage backed security. During the third quarter of 2011, the trust preferred security was sold and an additional $455 thousand loss was recorded in earnings. In evaluating the non-agency mortgage backed securities, relevant assumptions such as prepayment rate, default rate and loss severity on a loan level basis are used in determining the expected recovery of the contractual cash flows. The assumptions are that all loans greater than 60 days delinquent will be resolved across a two-year period at loss severities based on location and category. The balance of the underlying portfolio cash flows are evaluated using ongoing assumptions for loss severities, prepayment rates and default rates. The ongoing assumptions for average prepayment rate, default rate and severity used in the valuations were approximately 5.4%, 3.3%, and 52.4%, respectively. The underlying collateral on substantially all of these securities is fixed rate residential first mortgages located throughout the United States. The underlying collateral includes various percentages of owner-occupied, as well as, investment related single-family, 1-4 family and condominium residential properties. The securities were purchased at various discounts to par value. Based on the assumptions used in valuing the securities, the Company believes the existing discount and remaining subordinated collateral provide coverage against future credit losses on the downgraded securities for which no OTTI has been recognized.
Note 3Investment Securities continued
The following table shows gross unrealized losses and fair values, aggregated by investment category and length of time that individual securities have been in a continuous loss position at September 30, 2012 and December 31, 2011.
September 30, 2012
|
|
Less than 12 months |
|
12 months or more |
|
Total |
| ||||||||||||
(Dollars in thousands) |
|
Fair Value |
|
Unrealized |
|
Fair Value |
|
Unrealized |
|
Fair Value |
|
Unrealized |
| ||||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Small Business Administration Pools |
|
$ |
7,297 |
|
$ |
80 |
|
$ |
2,692 |
|
$ |
9 |
|
$ |
9,989 |
|
$ |
89 |
|
Government Sponsored Enterprise mortgage-backed securities |
|
15,470 |
|
148 |
|
6,157 |
|
55 |
|
21,627 |
|
203 |
| ||||||
Non-agency mortgage-backed securities |
|
805 |
|
131 |
|
1,939 |
|
175 |
|
2,744 |
|
306 |
| ||||||
Corporate bonds and other |
|
|
|
|
|
49 |
|
1 |
|
49 |
|
1 |
| ||||||
State and local government |
|
1,335 |
|
7 |
|
|
|
|
|
1,335 |
|
7 |
| ||||||
Total |
|
$ |
24,907 |
|
$ |
366 |
|
$ |
10,837 |
|
$ |
240 |
|
$ |
35,744 |
|
$ |
606 |
|
December 31, 2011
|
|
Less than 12 months |
|
12 months or more |
|
Total |
| ||||||||||||
(Dollars in thousands) |
|
Fair Value |
|
Unrealized |
|
Fair Value |
|
Unrealized |
|
Fair Value |
|
Unrealized |
| ||||||
Available-for-sale securities: |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Government Sponsored Enterprise mortgage-backed securities |
|
$ |
25,113 |
|
$ |
163 |
|
$ |
3,269 |
|
$ |
24 |
|
$ |
28,382 |
|
$ |
187 |
|
Small Business Administration pools |
|
6,108 |
|
38 |
|
2,203 |
|
6 |
|
8,311 |
|
44 |
| ||||||
Non-agency mortgage-backed securities |
|
574 |
|
3 |
|
13,275 |
|
2,158 |
|
13,849 |
|
2,161 |
| ||||||
Corporate bonds and other |
|
940 |
|
60 |
|
524 |
|
26 |
|
1,464 |
|
86 |
| ||||||
Total |
|
$ |
32,735 |
|
$ |
264 |
|
$ |
19,271 |
|
$ |
2,214 |
|
$ |
52,006 |
|
$ |
2,478 |
|
Government Sponsored Enterprise, Mortgage-Backed Securities: Beginning in 2008 and continuing through 2012, the bond markets and many institutional holders of bonds have come under a great deal of stress partially as a result of increasing delinquencies in the sub-prime mortgage lending market. At September 30, 2012, the Companys wholly-owned subsidiary, First Community Bank (the Bank), owns mortgage-backed securities (MBSs) including collateralized mortgage obligations (CMOs) with a book value of $117.8 million and approximate fair value of $119.6 million issued by government sponsored entities (GSEs). Current economic conditions have impacted MBSs issued by GSEs such as the FHLMC and the Federal National Mortgage Association (the FNMA or Fannie Mae). These entities have experienced increasing delinquencies in the underlying loans that make up the MBSs and CMOs. As of September 30, 2012 and December 31, 2011, all of the MBSs issued by GSEs are classified as Available for Sale. Unrealized losses on these investments are not considered to be other than temporary and we have the intent and ability to hold these until they mature or recover the current book value. The contractual cash flows of the investments are guaranteed by the GSE. Accordingly, it is expected that the securities would not be settled at a price less than the amortized cost of the Companys investment. Because the Company has the ability and intent to hold these investments until a recovery of fair value, which may be maturity, the Company does not consider the investments to be OTTI at September 30, 2012.
Note 3Investment Securities continued
Non-agency mortgage backed securities: The Company also holds private label mortgage-backed securities (PLMBSs), including CMOs, at September 30, 2012 with an amortized cost of $3.4 million and approximate fair value of $2.9 million. Management monitors each of these securities on a quarterly basis to identify any deterioration in the credit quality, collateral values and credit support underlying the investments.
During the nine months ended September 30, 2012, the Company identified two PLMBS with a fair value of $2.5 million that it considered other-than-temporarily-impaired. As prescribed by the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 320-10-65, the Company has recognized an impairment charge in earnings of $199.8 thousand (credit component) during the nine months ended September 30, 2012. The $199.8 thousand represents the estimated credit losses on these securities for the nine months ended September 30, 2012. One of the securities identified as other-than-temporarily-impaired during the nine months ended September 30, 2012 was subsequently sold after the impairment was recognized. During the three months ended September 30, 2012, no OTTI charges were recorded in earnings for the PLMBS portfolio. For the three and nine months ended September 30, 2011, $50 thousand and $54 thousand in OTTI charges were recorded in earnings for the PLMBS portfolio, respectively.
The following table summarizes as of September 30, 2012 the number of CUSIPs, par value, carrying value and fair value of the non-agency MBSs/CMOs by credit rating. The credit rating reflects the lowest credit rating by any major rating agency.
(Dollars in thousands)
Credit |
|
Number |
|
Par |
|
Amortized |
|
Fair |
| |||
AAA |
|
3 |
|
$ |
189 |
|
$ |
189 |
|
$ |
188 |
|
AA |
|
2 |
|
309 |
|
309 |
|
314 |
| |||
A1 |
|
1 |
|
384 |
|
384 |
|
376 |
| |||
A3 |
|
1 |
|
329 |
|
329 |
|
320 |
| |||
BBB |
|
1 |
|
255 |
|
255 |
|
254 |
| |||
Baa1 |
|
1 |
|
77 |
|
76 |
|
76 |
| |||
Baa2 |
|
1 |
|
130 |
|
130 |
|
129 |
| |||
Below Investment Grade |
|
4 |
|
2,070 |
|
1,698 |
|
1,281 |
| |||
Total |
|
14 |
|
$ |
3,743 |
|
$ |
3,370 |
|
$ |
2,938 |
|
During the nine months ended September 30, 2012, the Company sold eight below investment grade non-agency MBSs with a total book value of approximately $11.2 million. The loss on the sale of these securities was approximately $2.1 million and has been offset by gains of the approximate same amount from the sale of certain agency MBSs and municipal securities. These sales served to significantly reduce the level of below investment grade securities held in the portfolio.
Note 3Investment Securities continued
Corporate Bonds: All of the corporate bonds held by the Company are reviewed on a quarterly basis to identify downgrades by rating agencies as well as deterioration of the underlying collateral or the issuers ability to service the debt obligation. The Company owns one corporate bond as of September 30, 2012 which is rated above investment grade. The Company does not consider this investment to be OTTI at September 30, 2012.
Small Business Administration Pools: These pools are guaranteed pass-thru with the full faith and credit of the United States government. Because the Company has the ability and intent to hold these investments until a recovery of fair value, which may be maturity, the Company does not consider the investments to be OTTI at September 30, 2012.
State and Local Governments and Other: The unrealized losses on these investments are attributable to increases in interest rates, rather than credit quality. Because the Company has the ability and intent to hold these investments until a recovery of fair value, which may be maturity, the Company does not consider the investments to be OTTI at September 30, 2012.
The amortized cost and fair value of investment securities at September 30, 2012 by contractual maturity are as follows. Expected maturities differ from contractual maturities because borrowers may have the right to call or prepay the obligations with or without prepayment penalties. MBSs are based on average life at estimated prepayment speeds.
|
|
Available-for-sale |
| ||||
(Dollars in thousands) |
|
Amortized |
|
Fair |
| ||
Due in one year or less |
|
$ |
22,623 |
|
$ |
22,675 |
|
Due after one year through five years |
|
97,789 |
|
99,385 |
| ||
Due after five years through ten years |
|
59,240 |
|
60,872 |
| ||
Due after ten years |
|
27,668 |
|
27,802 |
| ||
|
|
$ |
207,320 |
|
$ |
210,734 |
|
Note 4Loans
Loans summarized by category as of September 30, 2012 and December 31, 2011 are as follows:
|
|
September 30, |
|
December 31, |
| ||
(Dollars in thousands) |
|
2012 |
|
2011 |
| ||
Commercial, financial and agricultural |
|
$ |
19,469 |
|
$ |
20,608 |
|
Real estate: |
|
|
|
|
| ||
Construction |
|
11,739 |
|
11,767 |
| ||
Mortgage-residential |
|
36,861 |
|
38,337 |
| ||
Mortgage-commercial |
|
223,595 |
|
220,288 |
| ||
Consumer: |
|
|
|
|
| ||
Home equity |
|
26,778 |
|
27,976 |
| ||
Other |
|
5,092 |
|
5,335 |
| ||
Total |
|
$ |
323,534 |
|
$ |
324,311 |
|
At September 30, 2012 and December 31, 2011, there were $8.7 million and $3.7 million, respectively, of residential mortgage loans held for sale at fair value. These loans are originated with firm purchase commitments from various investors at the time the loans are closed. Generally, funds are received and the loans transferred to the investors within three to fourteen business days.
Activity in the allowance for loan losses for the nine months and three months ended September 30, 2012 and 2011 was as follows:
|
|
Nine months ended |
| ||||
|
|
September |
|
September |
| ||
(Dollars in thousands) |
|
2012 |
|
2011 |
| ||
Balance at the beginning of period |
|
$ |
4,699 |
|
$ |
4,911 |
|
Provision for loan losses |
|
416 |
|
1,110 |
| ||
Charged off loans |
|
(496 |
) |
(1,368 |
) | ||
Recoveries |
|
76 |
|
55 |
| ||
Balance at end of period |
|
$ |
4,695 |
|
$ |
4,708 |
|
|
|
Three months ended |
| ||||
|
|
September |
|
September |
| ||
(Dollars in thousands) |
|
2012 |
|
2011 |
| ||
Balance at the beginning of period |
|
$ |
4,742 |
|
$ |
4,716 |
|
Provision for loan losses |
|
115 |
|
360 |
| ||
Charged off loans |
|
(189 |
) |
(388 |
) | ||
Recoveries |
|
27 |
|
20 |
| ||
Balance at end of period |
|
$ |
4,695 |
|
$ |
4,708 |
|
Note 4Loans-continued
The detailed activity in the allowance for loan losses and the recorded investment in loans receivable as of and for the nine months ended September 30, 2012 and the year ended December 31, 2011 is as follows:
|
|
|
|
|
|
Real estate |
|
Real estate |
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
Real estate |
|
Mortgage |
|
Mortgage |
|
Consumer |
|
Consumer |
|
|
|
|
| ||||||||
(Dollars in thousands) |
|
Commercial |
|
Construction |
|
Residential |
|
Commercial |
|
Home equity |
|
Other |
|
Unallocated |
|
Total |
| ||||||||
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Beginning balance December 31, 2011 |
|
$ |
331 |
|
$ |
|
|
$ |
514 |
|
$ |
1,475 |
|
$ |
521 |
|
$ |
57 |
|
$ |
1,801 |
|
$ |
4,699 |
|
Charge-offs |
|
88 |
|
|
|
112 |
|
245 |
|
|
|
51 |
|
|
|
496 |
| ||||||||
Recoveries |
|
32 |
|
|
|
10 |
|
|
|
3 |
|
31 |
|
|
|
76 |
| ||||||||
Provisions |
|
67 |
|
|
|
80 |
|
(146 |
) |
(147 |
) |
16 |
|
546 |
|
416 |
| ||||||||
Ending balance September 30, 2012 |
|
$ |
342 |
|
$ |
|
|
$ |
492 |
|
$ |
1,084 |
|
$ |
377 |
|
$ |
53 |
|
$ |
2,347 |
|
$ |
4,695 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Ending balances: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated for impairment |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Collectively evaluated for impairment |
|
342 |
|
|
|
492 |
|
1,084 |
|
377 |
|
53 |
|
2,347 |
|
4,695 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Ending balance-total |
|
$ |
19,469 |
|
$ |
11,739 |
|
$ |
36,861 |
|
$ |
223,595 |
|
$ |
26,778 |
|
$ |
5,092 |
|
$ |
|
|
$ |
323,534 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Ending balances: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated for impairment |
|
$ |
15 |
|
$ |
|
|
$ |
477 |
|
$ |
9,041 |
|
$ |
|
|
$ |
11 |
|
$ |
|
|
$ |
9,544 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Collectively evaluated for impairment |
|
$ |
19,454 |
|
$ |
11,739 |
|
$ |
38,384 |
|
$ |
214,554 |
|
$ |
26,778 |
|
$ |
5,081 |
|
$ |
|
|
$ |
313,990 |
|
Note 4Loans-continued
|
|
|
|
|
|
Real estate |
|
Real estate |
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
Real estate |
|
Mortgage |
|
Mortgage |
|
Consumer |
|
Consumer |
|
|
|
|
| ||||||||
(Dollars in thousands) |
|
Commercial |
|
Construction |
|
Residential |
|
Commercial |
|
Home equity |
|
Other |
|
Unallocated |
|
Total |
| ||||||||
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Beginning balance |
|
$ |
681 |
|
$ |
905 |
|
$ |
465 |
|
$ |
1,404 |
|
$ |
325 |
|
$ |
88 |
|
$ |
1043 |
|
$ |
4,911 |
|
Charge-offs |
|
265 |
|
|
|
186 |
|
861 |
|
285 |
|
99 |
|
|
|
1,696 |
| ||||||||
Recoveries |
|
31 |
|
|
|
5 |
|
|
|
5 |
|
23 |
|
|
|
64 |
| ||||||||
Provisions |
|
(116 |
) |
(905 |
) |
230 |
|
932 |
|
476 |
|
45 |
|
758 |
|
1,420 |
| ||||||||
Ending balance December 31, 2011 |
|
$ |
331 |
|
$ |
|
|
$ |
514 |
|
$ |
1,475 |
|
$ |
521 |
|
$ |
57 |
|
$ |
1,801 |
|
$ |
4,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Ending balances: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated for impairment |
|
$ |
1 |
|
$ |
|
|
$ |
|
|
$ |
1 |
|
$ |
|
|
$ |
|
|
$ |
|
|
$ |
2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Collectively evaluated for impairment |
|
330 |
|
|
|
514 |
|
1,474 |
|
521 |
|
57 |
|
1,801 |
|
4,697 |
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Ending balance-total |
|
$ |
20,608 |
|
$ |
11,767 |
|
$ |
38,337 |
|
$ |
220,288 |
|
$ |
27,976 |
|
$ |
5,335 |
|
$ |
|
|
$ |
324,311 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Ending balances: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Individually evaluated for impairment |
|
$ |
45 |
|
$ |
|
|
$ |
622 |
|
$ |
8,667 |
|
$ |
|
|
$ |
19 |
|
$ |
|
|
$ |
9,353 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Collectively evaluated for impairment |
|
$ |
20,563 |
|
$ |
11,767 |
|
$ |
37,715 |
|
$ |
211,621 |
|
$ |
27,976 |
|
$ |
5,316 |
|
$ |
|
|
$ |
314,958 |
|
Loans outstanding to bank directors, executive officers and their related business interests amounted to $10.5 million and $10.4 million at September 30, 2012 and September 30, 2011, respectively. Repayments on these loans during the nine months ended September 30, 2012 were $438 thousand and loans made amounted to $112 thousand. Repayments on these loans during the nine months ended September 30, 2011 were $1.3 million and loans made amounted to $808 thousand during the same period. Related party loans are made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and generally do not involve more than the normal risk of collectability.
Note 4Loans-continued
The detailed activity in the allowance for loan losses as of and for the three months ended September 30, 2012 and the three months ended September 30, 2011 is as follows:
|
|
|
|
|
|
Real estate |
|
Real estate |
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
Real estate |
|
Mortgage |
|
Mortgage |
|
Consumer |
|
Consumer |
|
|
|
|
| ||||||||
(Dollars in thousands) |
|
Commercial |
|
Construction |
|
Residential |
|
Commercial |
|
Home equity |
|
Other |
|
Unallocated |
|
Total |
| ||||||||
2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Beginning balance June 30, 2012 |
|
$ |
249 |
|
$ |
|
|
599 |
|
$ |
1,313 |
|
$ |
445 |
|
$ |
45 |
|
$ |
2,091 |
|
$ |
4,742 |
| |
Charge-offs |
|
26 |
|
|
|
82 |
|
67 |
|
|
|
14 |
|
|
|
189 |
| ||||||||
Recoveries |
|
7 |
|
|
|
1 |
|
|
|
1 |
|
18 |
|
|
|
27 |
| ||||||||
Provisions |
|
112 |
|
|
|
(26 |
) |
(162 |
) |
(69 |
) |
4 |
|
256 |
|
115 |
| ||||||||
Ending balance September 30, 2012 |
|
$ |
342 |
|
$ |
|
|
$ |
492 |
|
$ |
1,084 |
|
$ |
377 |
|
$ |
53 |
|
$ |
2,347 |
|
$ |
4,695 |
|
|
|
|
|
|
|
Real estate |
|
Real estate |
|
|
|
|
|
|
|
|
| ||||||||
|
|
|
|
Real estate |
|
Mortgage |
|
Mortgage |
|
Consumer |
|
Consumer |
|
|
|
|
| ||||||||
(Dollars in thousands) |
|
Commercial |
|
Construction |
|
Residential |
|
Commercial |
|
Home equity |
|
Other |
|
Unallocated |
|
Total |
| ||||||||
2011 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Allowance for loan losses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||||
Beginning balance June 30, 2011 |
|
$ |
362 |
|
$ |
379 |
|
$ |
514 |
|
$ |
1,697 |
|
$ |
425 |
|
$ |
51 |
|
$ |
1,288 |
|
$ |
4,716 |
|
Charge-offs |
|
85 |
|
|
|
|
|
164 |
|
115 |
|
24 |
|
|
|
388 |
| ||||||||
Recoveries |
|
13 |
|
|
|
2 |
|
|
|
1 |
|
4 |
|
|
|
20 |
| ||||||||
Provisions |
|
26 |
|
5 |
|
(62 |
) |
50 |
|
180 |
|
17 |
|
144 |
|
360 |
| ||||||||
Ending balance September 30, 2011 |
|
$ |
316 |
|
$ |
384 |
|
$ |
454 |
|
$ |
1,583 |
|
$ |
491 |
|
$ |
48 |
|
$ |
1,432 |
|
$ |
4,708 |
|
Note 4Loans-continued
The following table presents at September 30, 2012 and December 31, 2011 loans individually evaluated and considered impaired under FAS ASC 310 Accounting by Creditors for Impairment of a Loan. Impairment includes performing troubled debt restructurings.
|
|
September 30, |
|
December 31, |
| ||
(Dollars in thousands) |
|
2012 |
|
2011 |
| ||
Total loans considered impaired |
|
$ |
9,544 |
|
$ |
9,353 |
|
Loans considered impaired for which there is a related allowance for loan loss: |
|
|
|
|
| ||
Outstanding loan balance |
|
|
|
148 |
| ||
Related allowance |
|
|
|
2 |
| ||
Loans considered impaired and previously written down to fair value |
|
9,544 |
|
9,205 |
| ||
Average impaired loans |
|
10,530 |
|
9,926 |
| ||
The following tables are by loan category and present at September 30, 2012 and December 31, 2011 loans individually evaluated and considered impaired under FAS ASC 310 Accounting by Creditors for Impairment of a Loan. Impairment includes performing troubled debt restructurings.
|
|
|
|
Unpaid |
|
|
|
Average |
|
Interest |
| |||||
(Dollars in thousands) |
|
Recorded |
|
Principal |
|
Related |
|
Recorded |
|
Income |
| |||||
September 30, 2012 |
|
Investment |
|
Balance |
|
Allowance |
|
Investment |
|
Recognized |
| |||||
With no allowance recorded: |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial |
|
$ |
15 |
|
$ |
46 |
|
$ |
|
|
$ |
92 |
|
$ |
1 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgage-residential |
|
477 |
|
505 |
|
|
|
563 |
|
2 |
| |||||
Mortgage-commercial |
|
9,041 |
|
9,536 |
|
|
|
9,853 |
|
266 |
| |||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
| |||||
Home Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
Other |
|
11 |
|
11 |
|
|
|
22 |
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial |
|
|
|
|
|
|
|
|
|
|
| |||||
Real estate: |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgage-residential |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgage-commercial |
|
|
|
|
|
|
|
|
|
|
| |||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
| |||||
Home Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
Other |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total: |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial |
|
$ |
15 |
|
$ |
46 |
|
$ |
|
|
$ |
92 |
|
$ |
1 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgage-residential |
|
477 |
|
505 |
|
|
|
563 |
|
2 |
| |||||
Mortgage-commercial |
|
9,041 |
|
9,536 |
|
|
|
9,853 |
|
266 |
| |||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
| |||||
Home Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
Other |
|
11 |
|
11 |
|
|
|
22 |
|
|
| |||||
|
|
$ |
9,544 |
|
$ |
10,098 |
|
$ |
|
|
$ |
10,530 |
|
$ |
269 |
|
The Company determined that all specific reserves for impaired loans were confirmed losses and were charged-off against outstanding loan balances during the nine months ended September 30, 2012.
Note 4Loans-continued
|
|
|
|
Unpaid |
|
|
|
Average |
|
Interest |
| |||||
(Dollars in thousands) |
|
Recorded |
|
Principal |
|
Related |
|
Recorded |
|
Income |
| |||||
December 31, 2011 |
|
Investment |
|
Balance |
|
Allowance |
|
Investment |
|
Recognized |
| |||||
With no allowance recorded: |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial |
|
$ |
12 |
|
$ |
19 |
|
$ |
|
|
$ |
21 |
|
$ |
|
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgage-residential |
|
622 |
|
650 |
|
|
|
656 |
|
4 |
| |||||
Mortgage-commercial |
|
8,552 |
|
8,975 |
|
|
|
9,066 |
|
382 |
| |||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
| |||||
Home Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
Other |
|
19 |
|
19 |
|
|
|
30 |
|
1 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
With an allowance recorded: |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial |
|
33 |
|
33 |
|
1 |
|
36 |
|
2 |
| |||||
Real estate: |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgage-residential |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgage-commercial |
|
115 |
|
115 |
|
1 |
|
117 |
|
8 |
| |||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
| |||||
Home Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
Other |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total: |
|
|
|
|
|
|
|
|
|
|
| |||||
Commercial |
|
45 |
|
52 |
|
|
|
57 |
|
2 |
| |||||
Real estate: |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction |
|
|
|
|
|
|
|
|
|
|
| |||||
Mortgage-residential |
|
622 |
|
650 |
|
|
|
656 |
|
4 |
| |||||
Mortgage-commercial |
|
8,667 |
|
9,090 |
|
|
|
9,183 |
|
390 |
| |||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
| |||||
Home Equity |
|
|
|
|
|
|
|
|
|
|
| |||||
Other |
|
19 |
|
19 |
|
|
|
30 |
|
1 |
| |||||
|
|
$ |
9,353 |
|
$ |
9,811 |
|
$ |
2 |
|
$ |
9,926 |
|
$ |
397 |
|
The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt, including: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings:
Special Mention. Loans classified as special mention have a potential weakness that deserves managements close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institutions credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification.
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.
Note 4Loans-continued
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, 2012 and December 31, 2011, and based on the most recent analysis performed, the risk category of loans by class of loans is shown in the table below. As of September 30, 2012 and December 31, 2011, no loans were classified as doubtful.
(Dollars in thousands) |
|
|
|
Special |
|
|
|
|
|
|
| |||||
September 30, 2012 |
|
Pass |
|
Mention |
|
Substandard |
|
Doubtful |
|
Total |
| |||||
Commercial, financial & agricultural |
|
$ |
19,228 |
|
$ |
33 |
|
$ |
208 |
|
$ |
|
|
$ |
19,469 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction |
|
6,988 |
|
2,522 |
|
2,229 |
|
|
|
11,739 |
| |||||
Mortgage residential |
|
34,845 |
|
1,257 |
|
759 |
|
|
|
36,861 |
| |||||
Mortgage commercial |
|
205,592 |
|
4,149 |
|
13,854 |
|
|
|
223,595 |
| |||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
| |||||
Home Equity |
|
26,110 |
|
575 |
|
93 |
|
|
|
26,778 |
| |||||
Other |
|
5,072 |
|
3 |
|
17 |
|
|
|
5,092 |
| |||||
Total |
|
$ |
297,835 |
|
$ |
8,539 |
|
$ |
17,160 |
|
$ |
|
|
$ |
323,534 |
|
(Dollars in thousands) |
|
|
|
Special |
|
|
|
|
|
|
| |||||
December 31, 2011 |
|
Pass |
|
Mention |
|
Substandard |
|
Doubtful |
|
Total |
| |||||
Commercial, financial & agricultural |
|
$ |
19,827 |
|
$ |
499 |
|
$ |
282 |
|
$ |
|
|
$ |
20,608 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
| |||||
Construction |
|
6,764 |
|
|
|
5,003 |
|
|
|
11,767 |
| |||||
Mortgage residential |
|
37,063 |
|
305 |
|
969 |
|
|
|
38,337 |
| |||||
Mortgage commercial |
|
200,984 |
|
8,009 |
|
11,295 |
|
|
|
220,288 |
| |||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
| |||||
Home Equity |
|
27,692 |
|
38 |
|
246 |
|
|
|
27,976 |
| |||||
Other |
|
5,311 |
|
5 |
|
19 |
|
|
|
5,335 |
| |||||
Total |
|
$ |
297,641 |
|
$ |
8,856 |
|
$ |
17,814 |
|
$ |
|
|
$ |
324,311 |
|
At September 30, 2012 and December 31, 2011, non-accrual loans totaled $4.9 million and $5.4 million, respectively.
Troubled debt restructurings that are still accruing included in impaired loans at September 30, 2012 and December 31, 2011 amounted to $4.6 million and $3.9 million, respectively. Troubled debt restructurings in nonaccrual status at September 30, 2012 and December 31, 2011 amounted to $1.9 million and $3.8 million, respectively.
There were no loans greater than ninety days delinquent and still accruing interest at September 30, 2012. Loans greater than ninety days delinquent and still accruing interest at December 31, 2011 amounted to $25 thousand.
Note 4Loans-continued
The following tables are by loan category and present loans past due and on non-accrual status as of September 30, 2012 and December 31, 2011:
(Dollars in thousands) |
|
30-59 |
|
60-89 |
|
Greater |
|
Nonaccrual |
|
Total |
|
Current |
|
Total |
| |||||||
Commercial |
|
$ |
150 |
|
$ |
49 |
|
$ |
|
|
$ |
15 |
|
$ |
214 |
|
$ |
19,255 |
|
$ |
19,469 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Construction |
|
|
|
|
|
|
|
|
|
|
|
11,739 |
|
11,739 |
| |||||||
Mortgage-residential |
|
357 |
|
330 |
|
|
|
477 |
|
1,164 |
|
35,697 |
|
36,861 |
| |||||||
Mortgage-commercial |
|
1,391 |
|
981 |
|
|
|
4,420 |
|
6,792 |
|
216,803 |
|
223,595 |
| |||||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Home equity |
|
77 |
|
|
|
|
|
|
|
77 |
|
26,701 |
|
26,778 |
| |||||||
Other |
|
44 |
|
15 |
|
|
|
11 |
|
70 |
|
5,022 |
|
5,092 |
| |||||||
Total |
|
$ |
2,019 |
|
$ |
1,375 |
|
$ |
|
|
$ |
4,923 |
|
$ |
8,317 |
|
$ |
315,217 |
|
$ |
323,534 |
|
(Dollars in thousands) |
|
30-59 |
|
60-89 |
|
Greater |
|
Nonaccrual |
|
Total |
|
Current |
|
Total |
| |||||||
Commercial |
|
$ |
147 |
|
$ |
123 |
|
$ |
|
|
$ |
12 |
|
$ |
282 |
|
$ |
20,326 |
|
$ |
20,608 |
|
Real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Construction |
|
|
|
|
|
|
|
|
|
|
|
11,767 |
|
11,767 |
| |||||||
Mortgage-residential |
|
391 |
|
95 |
|
|
|
623 |
|
1,109 |
|
37,228 |
|
38,337 |
| |||||||
Mortgage-commercial |
|
1,382 |
|
966 |
|
25 |
|
4,749 |
|
7,122 |
|
213,166 |
|
220,288 |
| |||||||
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
Home equity |
|
45 |
|
|
|
|
|
|
|
45 |
|
27,931 |
|
27,976 |
| |||||||
Other |
|
42 |
|
18 |
|
|
|
19 |
|
79 |
|
5,256 |
|
5,335 |
| |||||||
Total |
|
$ |
2,007 |
|
$ |
1,202 |
|
$ |
25 |
|
$ |
5,403 |
|
$ |
8,637 |
|
$ |
315,674 |
|
$ |
324,311 |
|
Note 4Loans-continued
As a result of adopting the amendments in Accounting Standards Update (ASU) 2011-02, the Company reassessed all restructurings that occurred on or after the beginning of the fiscal year of adoption (January 1, 2011) to determine whether they were considered TDRs under the amended guidance. The Company identified as TDRs certain loans for which the allowance for loan losses had previously been measured under a general allowance methodology. Upon identifying those loans as TDRs, the Company identified them as impaired under the guidance in ASC 310-10-35. The amendments in ASU 2011-02 require prospective application of the impairment measurement guidance in ASC 310-10-35 for those loans newly identified as impaired. At September 30, 2012 and December 31, 2011, the recorded investment in loans for which the allowance was previously measured under a general allowance methodology and are now impaired under ASC 310-10-35 was $6.5 million and $7.7 million, respectively. An allowance for loans losses of $2 thousand was associated with those loans at December 31, 2011. There was no allowance associated with those loans as of September 30, 2012.
The following table, by loan category, present loans determined to be TDRs during the three month period ended September 30, 2011. There were no loans determined to be TDRs during the three month period ended September 30, 2012
|
|
For the three months ended September 30, 2011 |
| ||||||
Troubled Debt Restructurings |
|
Number |
|
Pre-Modification |
|
Post-Modification |
| ||
Nonaccrual |
|
|
|
|
|
|
| ||
Mortgage-Commercial |
|
1 |
|
$ |
648 |
|
$ |
648 |
|
Total nonaccrual |
|
1 |
|
$ |
648 |
|
$ |
648 |
|
|
|
|
|
|
|
|
| ||
Accrual |
|
|
|
|
|
|
| ||
Mortgage-Commercial |
|
1 |
|
$ |
337 |
|
$ |
315 |
|
Total Accrual |
|
1 |
|
$ |
337 |
|
$ |
315 |
|
|
|
|
|
|
|
|
| ||
Total TDRs |
|
2 |
|
$ |
985 |
|
$ |
963 |
|
The following table, by loan category, present loans determined to be TDRs during the nine month period ended September 30, 2012.
|
|
For the nine months ended September 30, 2012 |
| ||||||
Troubled Debt |
|
Number |
|
Pre-Modification |
|
Post-Modification |
| ||
Nonaccrual |
|
|
|
|
|
|
| ||
Mortgage-Commercial |
|
1 |
|
$ |
53 |
|
$ |
40 |
|
Total nonaccrual |
|
1 |
|
$ |
53 |
|
$ |
40 |
|
|
|
|
|
|
|
|
| ||
Accrual |
|
|
|
|
|
|
| ||
Mortgage-Commercial |
|
2 |
|
$ |
596 |
|
$ |
596 |
|
Total Accrual |
|
2 |
|
$ |
596 |
|
$ |
596 |
|
|
|
|
|
|
|
|
| ||
Total TDRs |
|
3 |
|
$ |
649 |
|
$ |
636 |
|
During the nine months ended September 30, 2012, the Company modified three loans that were considered to be TDRs. The payment and interest rate were lowered for two of these loans and the payment was modified to interest only for one loan.
Note 4Loans-continued
The following table, by loan category, present loans determined to be TDRs during the nine month period ended September 30, 2011.
|
|
For the nine months ended September 30, 2011 |
| ||||||
Troubled Debt Restructurings |
|
Number |
|
Pre-Modification |
|
Post-Modification |
| ||
Nonaccrual |
|
|
|
|
|
|
| ||
Mortgage-Commercial |
|
5 |
|
$ |
765 |
|
$ |
765 |
|
Commercial & Industrial |
|
2 |
|
53 |
|
53 |
| ||
Total nonaccrual |
|
7 |
|
$ |
818 |
|
$ |
818 |
|
|
|
|
|
|
|
|
| ||
Accrual |
|
|
|
|
|
|
| ||
Mortgage-Commercial |
|
1 |
|
$ |
337 |
|
$ |
315 |
|
Total Accrual |
|
1 |
|
$ |
337 |
|
$ |
315 |
|
|
|
|
|
|
|
|
| ||
Total TDRs |
|
8 |
|
$ |
1,155 |
|
$ |
1,133 |
|
During the nine months ended September 30, 2011, the Bank modified eight loans that were considered to be TDRs. The payment and interest rate were lowered for six of these loans, the payment was lowered for one loan and for one loan the company and guarantor were released.
Note 4Loans-continued
The following tables, by loan category, present loans determined to be TDRs in the twelve month period preceding September 30, 2011 that subsequently defaulted during the three or nine month periods ended September 30, 2011. There were no loans determined to be TDRs in the last twelve months that subsequently defaulted during the three or nine month periods ended September 30, 2012. Defaulted loans are those loans that are greater than 89 days past due.
Troubled Debt |
|
For the three months ended |
| ||
subsequently defaulted this |
|
Number |
|
Recorded |
|
|
|
|
|
|
|
Mortgage-Commercial |
|
3 |
|
61 |
|
Commercial and Industrial |
|
1 |
|
14 |
|
Total TDRs |
|
4 |
|
75 |
|
Troubled Debt |
|
For the nine months ended |
| ||
subsequently defaulted this |
|
Number |
|
Recorded |
|
|
|
|
|
|
|
Mortgage-Commercial |
|
3 |
|
61 |
|
Commercial and Industrial |
|
1 |
|
14 |
|
Total TDRs |
|
4 |
|
75 |
|
During the three and nine months ended September 30, 2011, four loans that had previously been restructured defaulted. A loan is considered to have defaulted when it becomes 89 days past due.
In the determination of the allowance for loan losses, all TDRs are reviewed to ensure that one of the three proper valuation methods (fair market value of the collateral, present value of cash flows, or observable market price) is adhered to. Each non-accrual loan is written down to its corresponding collateral value. All TDR accruing loans that have a loan balance which exceeds the present value of cash flow will have a specific allocation. All nonaccrual loans are considered impaired. Under ASC 310-10, a loan is impaired when it is probable that the Company will be unable to collect all amounts due, including both principal and interest, according to the contractual terms of the loan agreement.
Note 5 - Recently Issued Accounting Pronouncements
The following is a summary of recent authoritative pronouncements that could impact the accounting, reporting, and or disclosure of financial information by the Company.
In September 2011, the Intangibles topic was amended to permit an entity to consider qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount as a basis for determining whether it is necessary to perform the two-step goodwill impairment test. These amendments were effective for the Company on January 1, 2012 and had no effect on the financial statements.
In April 2011, the criteria used to determine effective control of transferred assets in the Transfers and Servicing topic of the ASC was amended by ASU 2011-03. The requirement for the transferor to have
Note 5 - Recently Issued Accounting Pronouncements-continued
the ability to repurchase or redeem the financial assets on substantially the agreed terms and the collateral maintenance implementation guidance related to that criterion were removed from the assessment of effective control. The other criteria to assess effective control were not changed. The amendments were effective for the Company on January 1, 2012 and had no effect on the financial statements.
ASU 2011-04 was issued in May 2011 to amend the Fair Value Measurement topic of the ASC by clarifying the application of existing fair value measurement and disclosure requirements and by changing particular principles or requirements for measuring fair value or for disclosing information about fair value measurements. The amendments were effective for the Company beginning January 1, 2012 and had no effect on the financial statements.
The Comprehensive Income topic of the ASC was amended in June 2011. The amendment eliminates the option to present other comprehensive income as a part of the statement of changes in shareholders equity and requires consecutive presentation of the statement of net income and other comprehensive income. The amendments were applicable to the Company on January 1, 2012 and have been applied retrospectively. In December 2011, the topic was further amended to defer the effective date of presenting reclassification adjustments from other comprehensive income to net income on the face of the financial statements. Companies should continue to report reclassifications out of accumulated other comprehensive income consistent with the presentation requirements in effect prior to the amendments while FASB redeliberates future requirements.
In July 2012, the Intangibles topic was amended to permit an entity to consider qualitative factors to determine whether it is more likely than not that indefinite-lived intangible assets are impaired. If it is determined to be more likely than not that indefinite-lived intangible assets are impaired, then the entity is required to determine the fair value of the indefinite-lived intangible asset and perform the quantitative impairment test by comparing the fair value with the carrying amount. The amendments are effective for annual and interim impairment tests performed for fiscal years beginning after September 15, 2012. Early adoption is permitted. The amendments are not expected to have a material effect on the Companys financial statements.
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on the Companys financial position, results of operations or cash flows.
Note 6 Fair Value of Financial Instruments
The Company adopted FASB ASC Fair Value Measurement Topic 820, which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:
Level l |
|
Quoted prices in active markets for identical assets or liabilities. |
|
|
|
Level 2 |
|
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 or liabilities. |
|
|
|
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. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation. |
FASB ASC 825-10-50 Disclosure about Fair Value of Financial Instruments, requires the Company to disclose estimated fair values for its financial instruments. Fair value estimates, methods, and assumptions are set forth below.
Cash and short term investmentsThe carrying amount of these financial instruments (cash and due from banks, interest-bearing bank balances, federal funds sold and securities purchased under agreements to resell) approximates fair value. All mature within 90 days and do not present unanticipated credit concerns and are classified as Level 1.
Investment SecuritiesMeasurement is on a recurring basis based upon quoted market prices, if available. If quoted market prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for prepayment assumptions, projected credit losses, and liquidity. Level 1 securities include those traded on an active exchange, such as the New York Stock Exchange, or by dealers or brokers in active over-the-counter markets. Level 2 securities include mortgage-backed securities issued both by government sponsored enterprises and private label mortgage-backed securities. Generally these fair values are priced from established pricing models. Level 3 securities include corporate debt obligations and assetbacked securities that are less liquid or for which there is an inactive market.
Loans Held for Sale The Company originates fixed rate residential loans on a servicing released basis in the secondary market. Loans closed but not yet settled with an investor, are carried in the Companys loans held for sale portfolio. These loans are fixed rate residential loans that have been originated in the Companys name and have closed. Virtually all of these loans have commitments to be purchased by investors at a locked in by price with the investors on the same day that the loan was locked in with the companys customers. Therefore, these loans present very little market risk for the Company and are classified as Level 2. The carrying amount of these loans approximates fair value.
LoansThe fair value of loans are 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 and are classified as Level 2. As discount rates are based on current loan rates as well as management estimates, the fair values presented may not be indicative of the value negotiated in an actual sale. Loans which are deemed to be impaired are primarily valued on a nonrecurring basis at the fair value of the underlying real estate collateral. Such fair values are obtained using independent appraisals, which the Company considers to be Level 3 inputs.
Other Real Estate Owned (OREO) OREO is carried at the lower of carrying value or fair value on a non-recurring basis. Fair value is based upon independent appraisals or managements estimation of the collateral and is considered a Level 3 measurement.
Note 6 Fair Value of Financial Instruments - continued
Accrued Interest ReceivableThe fair value approximates the carrying value and is classified as Level 1.
Interest rate swapThe fair value approximates the carrying value and is classified as Level 3.
DepositsThe fair value of demand deposits, savings accounts, and money market accounts is the amount payable on demand at the reporting date. The fair value of fixed-maturity certificates of deposits is estimated by discounting the future cash flows using rates currently offered for deposits of similar remaining maturities. Deposits are classified as Level 2.
Federal Home Loan Bank AdvancesFair value is estimated based on discounted cash flows using current market rates for borrowings with similar terms and are classified as Level 2.
Short Term BorrowingsThe carrying value of short term borrowings (securities sold under agreements to repurchase and demand notes to the Treasury) approximates fair value. These are classified as Level 2.
Junior Subordinated DebenturesThe fair values of junior subordinated debentures is estimated by using discounted cash flow analyses based on incremental borrowing rates for similar types of instruments. These are classified as Level 2.
Accrued Interest PayableThe fair value approximates the carrying value and is classified as Level 1.
Commitments to Extend CreditThe fair value of these commitments is immaterial because their underlying interest rates approximate market.
The carrying amount and estimated fair value by classification Level of the Companys financial instruments as of September 30, 2012 are as follows:
|
|
September 30, 2012 |
| |||||||||||||
|
|
Carrying |
|
Fair Value |
| |||||||||||
(Dollars in thousands) |
|
Amount |
|
Total |
|
Level 1 |
|
Level 2 |
|
Level 3 |
| |||||
Financial Assets: |
|
|
|
|
|
|
|
|
|
|
| |||||
Cash and short term investments |
|
$ |
20,379 |
|
$ |
20,379 |
|
$ |
20,379 |
|
$ |
|
|
$ |
|
|
Available-for-sale securities |
|
210,734 |
|
210,734 |
|
906 |
|
209,828 |
|
|
| |||||
Other investments, at cost |
|
4,540 |
|
|
|
|
|
|
|
|
| |||||
Loans held for sale |
|
8,685 |
|
8,685 |
|
|
|
8,685 |
|
|
| |||||
Loans receivable |
|
323,534 |
|
327,786 |
|
|
|
318,242 |
|
9,544 |
| |||||
Allowance for loan losses |
|
4,695 |
|
|
|
|
|
|
|
|
| |||||
Net loans |
|
318,839 |
|
327,786 |
|
|
|
318,242 |
|
9,544 |
| |||||
Accrued interest |
|
2,074 |
|
2,074 |
|
2,074 |
|
|
|
|
| |||||
Interest rate swap |
|
(418 |
) |
(418 |
) |
|
|
|
|
(418 |
) | |||||
Financial liabilities: |
|
|
|
|
|
|
|
|
|
|
| |||||
Non-interest bearing demand |
|
$ |
92,738 |
|
$ |
92,738 |
|
$ |
|
|
$ |
92,738 |
|
$ |
|
|
NOW and money market accounts |
|
147,655 |
|
147,655 |
|
|
|
147,655 |
|
|
| |||||
Savings |
|
41,358 |
|
41,358 |
|
|
|
41,358 |
|
|
| |||||
Time deposits |
|
192,714 |
|
194,605 |
|
|
|
194,605 |
|
|
| |||||
Total deposits |
|
474,465 |
|
476,356 |
|
|
|
476,356 |
|
|
| |||||
Federal Home Loan Bank Advances |
|
38,491 |
|
44,619 |
|
|
|
44,619 |
|
|
| |||||
Short term borrowings |
|
15,651 |
|
15,651 |
|
|
|
15,651 |
|
|
| |||||
Junior subordinated debentures |
|
17,917 |
|
17,917 |
|
|
|
17,917 |
|
|
| |||||
Accrued interest payable |
|
1,225 |
|
1,225 |
|
1,225 |
|
|
|
|
|
Note 6 Fair Value of Financial Instruments - continued
The carrying amount and estimated fair value of the Companys financial instruments as of December 31, 2011 are as follows:
|
|
December 31, 2011 |
| ||||
(Dollars in thousands) |
|
Carrying |
|
Fair |
| ||
Financial Assets: |
|
|
|
|
| ||
Cash and short term investments |
|
$ |
16,492 |
|
$ |
16,492 |
|
Available-for-sale securities |
|
201,032 |
|
201,032 |
| ||
Other investments, at cost |
|
5,637 |
|
|
| ||
Loans held for sale |
|
3,725 |
|
3,725 |
| ||
Loans receivable |
|
324,311 |
|
324,204 |
| ||
Allowance for loan losses |
|
4,699 |
|
|
| ||
Net loans |
|
319,612 |
|
324,204 |
| ||
Accrued interest |
|
1,914 |
|
1,914 |
| ||
Interest rate swap |
|
(602 |
) |
(602 |
) | ||
Financial liabilities: |
|
|
|
|
| ||
Non-interest bearing demand |
|
$ |
83,572 |
|
$ |
83,572 |
|
NOW and money market accounts |
|
136,483 |
|
136,483 |
| ||
Savings |
|
34,048 |
|
34,048 |
| ||
Time deposits |
|
210,482 |
|
214,437 |
| ||
Total deposits |
|
464,585 |
|
468,540 |
| ||
Federal Home Loan Bank Advances |
|
43,862 |
|
50,238 |
| ||
Short term borrowings |
|
13,616 |
|
13,616 |
| ||
Junior subordinated debentures |
|
17,913 |
|
17,913 |
| ||
Accrued interest payable |
|
1,624 |
|
1,624 |
|
Note 6 Fair Value of Financial Instruments - continued
The following tables reflect the changes in fair values for the nine and three-month periods ended September 30, 2012 and 2011 and where these changes are included in the income statement:
(Dollars in thousands)
|
|
Nine months ended |
|
Three months ended |
| ||||||||
|
|
2012 |
|
2011 |
|
2012 |
|
2011 |
| ||||
Description |
|
Non-interest |
|
Non-interest |
|
Non-interest |
|
Non-interest |
| ||||
Interest rate swap |
|
$ |
(57 |
) |
$ |
(185 |
) |
$ |
(20 |
) |
$ |
(60 |
) |
Total |
|
$ |
(57 |
) |
$ |
(185 |
) |
$ |
(20 |
) |
$ |
(60 |
) |
The following table summarizes quantitative disclosures about the fair value for each category of assets carried at fair value as of September 30, 2012 and December 31, 2011 that are measured on a recurring basis. There were no liabilities carried at fair value as of September 30, 2012 or December 31, 2011 that are measured on a recurring basis.
(Dollars in thousands)
Description |
|
September |
|
Quoted |
|
Significant |
|
Significant |
| ||||
Available for sale securities |
|
|
|
|
|
|
|
|
| ||||
Government sponsored enterprises |
|
$ |
1,544 |
|
$ |
|
|
$ |
1,544 |
|
$ |
|
|
Mortgage-backed securities |
|
122,466 |
|
|
|
122,466 |
|
|
| ||||
Small Business Administration securities |
|
50,931 |
|
|
|
50,931 |
|
|
| ||||
State and local government |
|
33,827 |
|
|
|
33,827 |
|
|
| ||||
Corporate and other securities |
|
1,966 |
|
906 |
|
1,060 |
|
|
| ||||
|
|
210,734 |
|
906 |
|
209,828 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest rate cap/swap |
|
(418 |
) |
|
|
|
|
(418 |
) | ||||
Total |
|
$ |
210,316 |
|
$ |
906 |
|
$ |
209,828 |
|
$ |
(418 |
) |
|
|
|
|
|
|
|
|
|
| ||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Description |
|
December |
|
Quoted Prices |
|
Significant |
|
Significant |
| ||||
Available for sale securities |
|
|
|
|
|
|
|
|
| ||||
Government sponsored enterprises |
|
$ |
34 |
|
$ |
|
|
$ |
34 |
|
$ |
|
|
Mortgage backed securities |
|
141,631 |
|
|
|
141,631 |
|
|
| ||||
Small Business Administration securities |
|
36,479 |
|
|
|
36,479 |
|
|
| ||||
State and local government |
|
20,488 |
|
|
|
20,488 |
|
|
| ||||
Corporate and other securities |
|
2,400 |
|
926 |
|
1,474 |
|
|
| ||||
|
|
201,032 |
|
926 |
|
200,106 |
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Interest rate cap/floor |
|
(602 |
) |
|
|
|
|
(602 |
) | ||||
Total |
|
$ |
200,430 |
|
$ |
926 |
|
$ |
200,106 |
|
$ |
(602 |
) |
Note 6 Fair Value of Financial Instruments - continued
The following tables reconcile the changes in Level 3 financial instruments for the nine and three months ended September 30, 2012, that are measured on a recurring basis.
(Dollars in thousands) |
|
Interest rate |
| |
Beginning Balance December 31, 2011 |
|
$ |
(602 |
) |
Total gains or losses (realized/unrealized) |
|
|
| |
Included in earnings |
|
(57 |
) | |
Included in other comprehensive income |
|
|
| |
Purchases, issuances, and settlements |
|
241 |
| |
Transfers in and/or out of Level 3 |
|
|
| |
Ending Balance September 30, 2012 |
|
$ |
(418 |
) |
|
|
|
| |
(Dollars in thousands) |
|
Interest rate |
| |
Beginning Balance June 30, 2012 |
|
$ |
(479 |
) |
Total gains or losses (realized/unrealized) |
|
|
| |
Included in earnings |
|
(20 |
) | |
Included in other comprehensive income |
|
|
| |
Purchases, issuances, and settlements |
|
81 |
| |
Transfers in and/or out of Level 3 |
|
|
| |
Ending Balance September 30, 2012 |
|
$ |
(418 |
) |
Note 6 Fair Value of Financial Instruments - continued
The following tables summarize quantitative disclosures about the fair value for each category of assets carried at fair value as of September 30, 2012 and December 31, 2011 that are measured on a non-recurring basis.
(Dollars in thousands)
Description |
|
September 30, |
|
Quoted Prices |
|
Significant |
|
Significant |
| ||||
Impaired loans: |
|
|
|
|
|
|
|
|
| ||||
Commercial & Industrial |
|
$ |
15 |
|
$ |
|
|
$ |
|
|
$ |
15 |
|
Real estate: |
|
|
|
|
|
|
|
|
| ||||
Mortgage-residential |
|
477 |
|
|
|
|
|
477 |
| ||||
Mortgage-commercial |
|
9,041 |
|
|
|
|
|
9,041 |
| ||||
Consumer: |
|
|
|
|
|
|
|
|
| ||||
Home equity |
|
|
|
|
|
|
|
|
| ||||
Other |
|
11 |
|
|
|
|
|
11 |
| ||||
Total impaired |
|
9,544 |
|
|
|
|
|
9,544 |
| ||||
Other real estate owned: |
|
|
|
|
|
|
|
|
| ||||
Construction |
|
301 |
|
|
|
|
|
301 |
| ||||
Mortgage-residential |
|
438 |
|
|
|
|
|
438 |
| ||||
Mortgage-commercial |
|
4,831 |
|
|
|
|
|
4,831 |
| ||||
Total other real estate owned |
|
5,570 |
|
|
|
|
|
5,570 |
| ||||
Total |
|
$ |
15,114 |
|
$ |
|
|
$ |
|
|
$ |
15,114 |
|
|
|
|
|
|
|
|
|
|
| ||||
(Dollars in thousands) |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Description |
|
December 31, |
|
Quoted Prices |
|
Significant |
|
Significant |
| ||||
Impaired loans: |
|
|
|
|
|
|
|
|
| ||||
Commercial & Industrial |
|
$ |
45 |
|
$ |
|
|
$ |
|
|
$ |
45 |
|
Real estate: |
|
|
|
|
|
|
|
|
| ||||
Mortgage-residential |
|
622 |
|
|
|
|
|
622 |
| ||||
Mortgage-commercial |
|
8,667 |
|
|
|
|
|
8,667 |
| ||||
Consumer: |
|
|
|
|
|
|
|
|
| ||||
Home equity |
|
|
|
|
|
|
|
|
| ||||
Other |
|
19 |
|
|
|
|
|
19 |
| ||||
Total impaired |
|
9,353 |
|
|
|
|
|
9,353 |
| ||||
Other real estate owned: |
|
|
|
|
|
|
|
|
| ||||
Construction |
|
2,156 |
|
|
|
|
|
2,156 |
| ||||
Mortgage-residential |
|
4,278 |
|
|
|
|
|
4,278 |
| ||||
Mortgage-commercial |
|
917 |
|
|
|
|
|
917 |
| ||||
Total other real estate owned |
|
7,351 |
|
|
|
|
|
7,351 |
| ||||
Total |
|
$ |
16,704 |
|
$ |
|
|
$ |
|
|
$ |
16,704 |
|
Note 6 Fair Value of Financial Instruments - continued
The Company has a large percentage of loans with real estate serving as collateral. Loans which are deemed to be impaired are primarily valued on a nonrecurring basis at the fair value of the underlying real estate collateral. Such fair values are obtained using independent appraisals, which the Company considers to be Level 3 inputs. Third party appraisals are generally obtained when a loan is identified as being impaired or at the time it is transferred to OREO. This internal process would consist of evaluating the underlying collateral to independently obtained comparable properties. With respect to less complex or smaller credits, an internal evaluation may be performed. Generally the independent and internal evaluations are updated annually. Factors considered in determining the fair value include geographic sales trends, the value of comparable surrounding properties as well as the condition of the property. The aggregate amount of impaired loans was $9.5 million and $9.4 million for the nine months ended September 30, 2012 and year ended December 31, 2011, respectively.
For Level 3 assets and liabilities measured at fair value on a recurring or non-recurring basis as of September 30, 2012, the significant unobservable inputs used in the fair value measurements were as follows:
(Dollars in thousands) |
|
Fair Value as |
|
Valuation Technique |
|
Significant |
|
Significant |
| |
Interest Rate Swap |
|
$ |
(418 |
) |
Discounted cash flows |
|
Weighted Average Credit Factor |
|
3.20% |
|
|
|
|
|
|
|
|
|
|
|
|
OREO |
|
$ |
5,570 |
|
Appraisal Value/Comparison Sales/Other estimates |
|
Appraisals and or sales of comparable properties |
|
Appraisals discounted 6% to 16% for sales commissions and other holding cost |
|
|
|
|
|
|
|
|
|
|
|
|
Impaired loans |
|
$ |
9,544 |
|
Appraisal Value/Discounted Cash Flows |
|
Appraisals and or sales of comparable properties |
|
Appraisals discounted 6% to 16% for sales commissions and other holding cost |
|
Note 7 Subsequent Events
Effective October 1, 2012, the Bank converted from a national bank charter to a South Carolina state bank charter and changed its name from First Community Bank, N.A. to First Community Bank.
On August 29, 2012, we repurchased $3.78 million of our Series T preferred stock from the U.S. Treasury through a modified Dutch auction process. This represented 3,780 shares of the original 11,350 shares of preferred stock sold to the U.S. Treasury in November 2008 pursuant to the TARP Capital Purchase Program. The remaining 7,570 shares of Series T preferred stock were purchased in this same auction by third party investors unrelated to the Company. As of October 8, 2012, we have repurchased or redeemed the remaining shares of Series T preferred stock from the third party investors. The financial results reported for the third quarter include non-recurring expenses related to this matter in the amount of $119 thousand including attorney costs, CPA costs, and U.S. Treasurys counsels costs. In addition, we recorded a charge for the remaining discount accretion of approximately $159 thousand.
On October 25, 2012, the U.S. Treasury accepted our bid to repurchase the warrant to purchase 195,915 shares of our common stock issued to the U.S. Treasury pursuant to the TARP Capital Purchase Program. The repurchase price agreed upon was $297,500. The repurchase transaction was completed on November 1, 2012. The repurchase of the warrant, from the U.S. Treasury has completely eliminated its equity stake in the Company through the TARP Capital Purchase Program.
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Nonrecognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date. Management has reviewed events occurring through the date the financial statements were available to be issued and no subsequent events other than disclosed above occurred requiring accrual or disclosure.
Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations
This report contains statements which constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements may relate to, among other matters, the financial condition, results of operations, plans, objectives, future performance, and business of our Company. Forward-looking statements are based on many assumptions and estimates and are not guarantees of future performance. Our actual results may differ materially from those anticipated in any forward-looking statements, as they will depend on many factors about which we are unsure, including many factors which are beyond our control. The words may, would, could, should, will, expect, anticipate, predict, project, potential, continue, assume, believe, intend, plan, forecast, goal, and estimate, as well as similar expressions, are meant to identify such forward-looking statements. Potential risks and uncertainties that could cause our actual results to differ materially from those anticipated in our forward-looking statements include, without limitation, those described under the heading Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2011 as filed with the Securities and Exchange Commission (the SEC) and the following:
· reduced earnings due to higher credit losses generally and specifically because losses in the sectors of our loan portfolio secured by real estate are greater than expected due to economic factors, including, but not limited to, declining real estate values, increasing interest rates, increasing unemployment, or changes in payment behavior or other factors;
· the amount of our loan portfolio collateralized by real estate and weaknesses in the real estate market;
· restrictions or conditions imposed by our regulators on our operations may make it more difficult for us to achieve our goals, including the potential that the regulatory agencies may require higher levels of capital above the current standard regulatory-mandated minimums, including the impact of the proposed capital rules under Basel III;
· reduced earnings due to higher other-than-temporary impairment charges resulting from additional decline in the value of our securities portfolio, specifically as a result of increasing default rates, and loss severities on the underlying real estate collateral;
· the adequacy of the level of our allowance for loan losses and the amount of loan loss provisions required in future periods;
· results of examinations by our regulatory authorities, including the possibility that the regulatory authorities
may, among other things, require us to increase our allowance for loan losses or write-down assets;
· significant increases in competitive pressure in the banking and financial services industries;
· changes in the interest rate environment which could reduce anticipated or actual margins;
· changes in political conditions or the legislative or regulatory environment, including, but not limited to, the Dodd-Frank Wall Street Reform and Consumer Protection Act (the Dodd-Frank Act) and regulations adopted thereunder, changes in federal and/or state tax laws or interpretations thereof by taxing authorities, including potential negative economic developments that may occur if certain federal tax reductions expire and spending cuts go into effect as currently scheduled, and other governmental initiatives affecting the financial services industry;
· general economic conditions, either nationally or regionally and especially in our primary service area, being less favorable than expected resulting in, among other things, a deterioration in credit quality;
· changes occurring in business conditions and inflation;
· increased funding costs due to market illiquidity, increased competition for funding, and/or increased regulatory requirements with regard to funding;
· changes in deposit flows;
· changes in technology;
· changes in monetary and tax policies, including confirmation of the income tax refund claims received by the Internal Revenue Service (IRS);
· changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Public Company Accounting Oversight Board and the Financial Accounting Standards Board;
· the rate of delinquencies and amounts of loans charged-off;
· the rate of loan growth in recent years and the lack of seasoning of a portion of our loan portfolio;
· our ability to maintain appropriate levels of capital and to comply with our higher individual minimum capital ratios;
· our ability to attract and retain key personnel;
· our ability to retain our existing clients, including our deposit relationships;
· adverse changes in asset quality and resulting credit risk-related losses and expenses;
· loss of consumer confidence and economic disruptions resulting from terrorist activities; an
· other risks and uncertainties detailed from time to time in our filings with the SEC.
These risks are exacerbated by the developments since 2008 in national and international financial markets, and we are unable to predict what effect continued uncertainty in market conditions will have on the Company. Beginning in 2008 and continuing into 2012, the capital and credit markets have experienced severe levels of volatility and disruption. During the first nine months of 2012, economic conditions, while slow by historical standards and still fluctuating on a day-to-day basis, have shown general signs of stabilization. However, as a result of U.S. government fiscal challenges, continued volatility in European sovereign and bank debt, slow improvement in domestic employment conditions and the economic and monetary policy statements by the Board of Governors of the Federal Reserve System (the Federal Reserve), it is difficult to predict if this stabilization is indicative of a lasting trend. There can be no assurance that these challenging developments of the past few years will not further materially and adversely affect our business, financial condition and results of operations.
All forward-looking statements in this report are based on information available to us as of the date of this report. Although we believe that the expectations reflected in our forward-looking statements are reasonable, we cannot guarantee you that these expectations will be achieved. We undertake no obligation to publicly update or otherwise revise any forward-looking statements, whether as a result of new information, future events, or otherwise.
Overview
The following discussion describes our results of operations for the nine months and three months ended September 30, 2012 as compared to the nine month and three month periods ended September 30, 2011 and also analyzes our financial condition as of September 30, 2012 as compared to December 31, 2011. Like most community banks, we derive most of our income from interest we receive on our loans and investments. Our primary source of funds for making these loans and investments is our deposits, on which we pay interest. Consequently, one of the key measures of our success is our amount of net interest income, or the difference between the income on our interest-earning assets, such as loans and investments, and the expense on our interest-bearing liabilities, such as deposits. Another key measure is the spread between the yield we earn on these interest-earning assets and the rate we pay on our interest-bearing liabilities.
There are risks inherent in all loans, so we maintain an allowance for loan losses to absorb probable losses on existing loans that may become uncollectible. We establish and maintain this allowance by charging a provision for loan losses
against our operating earnings. In the following section we have included a discussion of this process, as well as several tables describing our allowance for loan losses and the allocation of this allowance among our various categories of loans.
In addition to earning interest on our loans and investments, we earn income through fees and other expenses we charge to our customers. We describe the various components of this non-interest income, as well as our non-interest expense, in the following discussion.
During the third quarter of 2012 and October 2012, we finalized the following significant four events:
· On July 27, 2012, the Company closed its public offering of common stock. The offering resulted in the issuance of a total of 1.875 million shares of common stock at $8.00 per share, resulting in gross proceeds of $15 million, as compared to our original target of $12.5 million, and net proceeds of approximately $13.8 million. The investors in the offering consisted of a blend of institutional and retail investors. The offering was over-subscribed and priced at the closing price of our stock on the day of the pricing of the offering. We believe that this offering represents the only successfully executed underwritten public offering of common stock in a capital raising offering by a bank in the Carolinas with $1 billion or less in total assets in more than five years.
· On August 29, 2012, we repurchased $3.78 million of our Series T preferred stock from the U.S. Treasury through a modified Dutch auction process. This represented 3,780 shares of the original 11,350 shares of preferred stock sold to the U.S. Treasury in November 2008 pursuant to the TARP Capital Purchase Program. The remaining 7,570 shares of Series T preferred stock were purchased in this same auction by third party investors unrelated to the Company. The auction price was $982.83 per share, which we believe was the highest price paid through that date for a companys shares in the Treasurys TARP preferred stock auctions. As of October 8, 2012, we have repurchased or redeemed the remaining shares of Series T preferred stock from the third party investors. The financial results reported for the third quarter include non-recurring expenses related to this matter in the amount of $119 thousand including attorney costs, CPA costs, and U.S. Treasury underwriter costs. In addition, we recorded a charge for the remaining discount accretion of approximately $159 thousand.
· In addition, effective October 1, 2012, we completed a planned conversion from a national bank charter to a state bank charter as a non-member bank. The conversion will reduce certain regulatory examination cost in the future.
· On October 25, 2012, the U.S. Treasury accepted our bid to repurchase the warrant to purchase 195,915 shares of our common stock issued to the U.S. Treasury pursuant to the TARP Capital Purchase Program. The repurchase price agreed upon was $297,500. The repurchase transaction was completed on November 1, 2012. The repurchase of the warrant, from the U.S. Treasury has completely eliminated its equity stake in the Company through the TARP Capital Purchase Program.
In addition to the events described above, the following discussion and analysis identifies significant factors that have affected our financial position and operating results during the periods included in the accompanying financial statements. We encourage you to read this discussion and analysis in conjunction with the financial statements and the related notes and the other statistical information also included in this report.
Critical Accounting Policies
We have adopted various accounting policies that govern the application of accounting principles generally accepted in the United States and with general practices within the banking industry in the preparation of our financial statements. Our significant accounting policies are described in the footnotes to our unaudited consolidated financial statements as of September 30, 2012 and our notes included in the consolidated financial statements in our 2011 Annual Report on Form 10-K as filed with the SEC.
Certain accounting policies involve significant judgments and assumptions by us that have a material impact on the carrying value of certain assets and liabilities. We consider these accounting policies to be critical accounting policies. The judgment and assumptions we use are based on historical experience and other factors, which we believe to be reasonable under the circumstances. Because of the nature of the judgment and assumptions we make, actual results could differ from these judgments and estimates that could have a material impact on the carrying values of our assets and liabilities and our results of operations.
We believe the allowance for loan losses is the critical accounting policy that requires the most significant judgment and estimates used in preparation of our consolidated financial statements. Some of the more critical judgments supporting the amount of our allowance for loan losses include judgments about the credit worthiness of borrowers,
the estimated value of the underlying collateral, the assumptions about cash flow, determination of loss factors for estimating credit losses, the impact of current events, and conditions, and other factors impacting the level of probable inherent losses. Under different conditions or using different assumptions, the actual amount of credit losses incurred by us may be different from managements estimates provided in our consolidated financial statements. Refer to the portion of this discussion that addresses our allowance for loan losses for a more complete discussion of our processes and methodology for determining our allowance for loan losses.
The evaluation and recognition of OTTI on certain investments, including our private label MBSs and other corporate debt security holdings, requires significant judgment and estimates. Some of the more critical judgments supporting the evaluation of OTTI include projected cash flows including prepayment assumptions, default rates and severities of losses on the underlying collateral within the security. Under different conditions or utilizing different assumptions, the actual OTTI recognized by us may be different from the actual amounts recognized in our consolidated financial statements. See Note 3 to the financial statements for the disclosure of certain assumptions used as well as OTTI recognized in the financial statements during the nine and three months ended September 30, 2012 and 2011.
Recent Regulatory Developments
As described above, effective October 1, 2012, the Bank converted from a national bank charter to a South Carolina state bank charter and changed its name from First Community Bank, N.A. to First Community Bank. As a national bank, the Banks primary regulator was the Office of the Comptroller of the Currency (the OCC). As a South Carolina state chartered bank, the Banks primary federal regulator is now the Federal Deposit Insurance Corporation (the FDIC).
Following a recent on-site examination of the Bank, the OCC notified the Bank that, effective June 28, 2012, the Bank is no longer subject to the Formal Written Agreement that it entered into with the OCC on April 6, 2010 (the Formal Agreement). The Formal Agreement was based on the findings of the OCC during a 2009 on-site examination of the Bank. As reflected in the Formal Agreement, the OCCs primary concern with the Bank was driven by the rating agencies downgrades of non-agency MBSs in its investment portfolio. These securities, purchased in 2004 through 2008, were all rated AAA by the rating agencies at the time of purchase; however, they were impacted by the economic recession and the stress on the residential housing sector and were subsequently downgraded, many to below investment grade. As of September 30, 2012, the Bank had reduced the non-agency MBSs in its investment portfolio that are rated below investment grade to $1.6 million.
The OCC also notified the Bank that, effective June 28, 2012, it is no longer subject to the Individual Minimum Capital Ratios established for the Bank on February 24, 2010, which had required the Bank to maintain a Tier 1 leverage capital ratio of at least 8.00%, a Tier 1 risk-based capital ratio of at least 10.00%, and a total risk-based capital ratio of at least 12.00%. The general regulatory minimums to be well-capitalized are a Tier 1 leverage capital ratio of at least 5.00%, a Tier 1 risk-based capital ratio of at least 6.00%, and a total risk-based capital ratio of at least 10.00%. These regulatory capital ratios for the Bank were 10.08%, 17.13% and 18.39%, respectively, as of September 30, 2012. The Bank is well-capitalized for regulatory purposes.
In addition, the Federal Reserve notified the Company that, effective July 10, 2012, the Company is no longer subject to the MOU.
Comparison of Results of Operations for Nine Months Ended September 30, 2012 to the Nine Months Ended September 30, 2011
Net Income
Our net income for the nine months ended September 30, 2012 was $2.9 million, or $0.60 diluted earnings per common share, as compared to $2.3 million, or $0.53 diluted earnings per common share, for the nine months ended September 30, 2011. The increase in net income between the two periods is primarily due to a lower provision for loan losses and an increase of $1.3 million in non-interest income. These were partially offset by a decrease of $412 thousand in net-interest income and a $577 thousand increase in non- interest expense during the nine months ended September 30, 2012 as compared to the same period in 2011. Average earning assets increased by $2.4 million in the first nine months of 2012 as compared to the same period in 2011. Average earning assets were $552.5 million during the nine months ended September 30, 2012 as compared to $550.1 million during the nine months ended September 30, 2011. The slight increase in average earning assets was primarily a result of the inclusion of the common stock offering proceeds in average earning assets during part of this period prior to redeeming the Series T preferred stock noted above.
Net Interest Income
Please refer to the table at the end of this Item 2 for the yield and rate data for interest-bearing balance sheet components during the nine month periods ended September 30, 2012 and 2011, along with average balances and the related interest income and interest expense amounts.
Net interest income was $13.3 million for the nine months ended September 30, 2012 as compared to $13.7 million for the nine months ended September 30, 2011. This decrease was primarily due to the decrease in earning assets. The net interest margin on a taxable equivalent basis decreased 7 basis points, from 3.33% as of September 30, 2011 to 3.26% as of September 30, 2012. The yield on earning assets decreased by 45 basis points in the first nine months of 2012 as compared to the same period in 2011. The yield on earning assets for the nine months ended September 30, 2012 and 2011 was 4.24% and 4.69%, respectively. The cost of interest-bearing liabilities during the first nine months of 2012 was 1.25% as compared to 1.58% in the same period of 2011, resulting in a 33 basis points decrease. Continued low loan demand has resulted in loans comprising 59.8% of average earning assets in the first nine months of 2012 as compared to 60.0% in the same period of 2011. The relatively flat level loans as well as reinvesting cash flows from maturing loans and investments at interest rates that have continued to decline over the last year have resulted in the 45 basis point decline in the yield on earning assets during the two periods. Our cost of funds has declined by 33 basis points on average in the first nine months of 2012 as compared to the same period of 2011. Interest-bearing transaction accounts, money market accounts and savings deposits, which are typically our lower costing funds, represent 39.5% of our average interest bearing liabilities during the first nine months of 2012 as compared to 34.2% in the same period of 2011. Time deposits and borrowed funds, typically the higher costing funds, represent 60.5% of our average interest-bearing funds in the first nine months of 2012 as compared to 65.8% during the same period in 2011. Throughout the first nine months of 2012, we continued to focus on controlling the growth of the balance sheet and shifting our funding from higher cost certificates of deposit to pure deposits (deposits other than certificates of deposits). The improvement in the overall mix of our funding sources has contributed to the reduction in our cost of funds during the first nine months of 2012 as compared to the same period in 2011.
Provision and Allowance for Loan Losses
At September 30, 2012 and December 31, 2011, the allowance for loan losses was $4.7 million. This represented 1.45% of total loans at both September 30, 2012 and December 31, 2011. Our provision for loan losses was $416 thousand for the nine months ended September 30, 2012 as compared to $1.1 million for the nine months ended September 30, 2011. This provision is made based on our assessment of general loan loss risk and asset quality. The allowance for loan losses represents an amount which we believe will be adequate to absorb probable losses on existing loans that may become uncollectible. Our judgment as to the adequacy of the allowance for loan losses is based on a number of assumptions about future events, which we believe to be reasonable, but which may or may not prove to be accurate. Our determination of the allowance for loan losses is based on evaluations of the collectability of loans, including consideration of factors such as the balance of impaired loans, the quality, mix, and size of our overall loan portfolio, the experience ability and depth of lending personnel, economic conditions (local and national) that may affect the borrowers ability to repay, the amount and quality of collateral securing the loans, our historical loan loss experience, and a review of specific problem loans. We also consider subjective issues such as changes in the lending policies and procedures, changes in the local/national economy, changes in volume or type of credits, changes in volume/severity of problem loans, quality of loan review and board of director oversight, and concentrations of credit. Periodically, we adjust the amount of the allowance based on changing circumstances. We charge recognized losses to the allowance and add subsequent recoveries back to the allowance for loan losses.
The decrease in the provision for loan losses for the first nine months of 2012 as compared to the same period in 2011 is a result of a continuation of moderating levels of classified and non-performing loans as well as some moderate improvement in economic conditions, including stabilizing unemployment levels, in our markets. Our loan portfolio consists of a large percentage of real estate secured loans. Real estate values continue to be adversely impacted as a result of the economic downturn over the last several years. Impaired values of the underlying real estate collateral as well as continued slowdown in both residential and commercial real estate sales impacts our ability to sell collateral upon foreclosure. Although there are signs in our market that this slowdown is moderating, there is a risk that this trend will continue. The real estate collateral in each case provides an alternate source of repayment in the event of default by the borrower and may deteriorate in value during the time the credit is extended. If real estate values continue to decline, it is also more likely that we would be required to increase our allowance for loan losses. If during a period of reduced real estate values we are required to liquidate the property collateralizing a loan to satisfy the debt or to increase the allowance for loan losses, it could materially reduce our profitability and adversely affect our financial condition.
Non-performing assets were $10.5 million (1.73% of total assets) at September 30, 2012 as compared to $9.5 million (1.6% of total assets), $10.8 million (1.79% of total assets) and $12.8 million (2.15% of total assets) at June 30, 2012, March 31, 2012 and December 31, 2011, respectively. The net increase of $1.0 million in non-performing assets at September 30, 2012 on a linked quarter basis is primarily attributed to the net effect of the inflow of three new non-accrual loans in the approximate amount of $1.6 million, the movement of another three loans from non-accrual to Other Real Estate Owned (OREO) status in the amount of $1.0 million, and the sale of OREO properties in the amount of approximately $375 thousand. While we believe these ratios are favorable in comparison to current industry results nationally and specifically in our local markets, we continue to be concerned about the impact of this economic environment on our customer base of local businesses and professionals. There were 26 loans, totaling $4.9 million, included in non-performing status (non-accrual loans and loans past due 90 days and still accruing) at September 30, 2012. The largest with a carrying value of $1.4 million is secured by a first lien on an owner occupied commercial business property located in the midlands of South Carolina. The average balance of the remaining 24 loans is approximately $145 thousand and the majority of these loans are secured by first mortgage liens. At the time the loans are placed in non-accrual status, we typically obtain an updated appraisal and, if the loan balance exceeds fair value, write the balance down to the fair value. At September 30, 2012, we had no loans delinquent more than 90 days and still accruing interest, and loans totaling $3.4 million that were delinquent 30 days to 89 days representing 1.05% of total loans.
Our management continuously monitors non-performing, classified and past due loans, to identify deterioration regarding the condition of these loans. At September 30, 2012, we have identified two loan relationships in the amount of $1.7 million that are current as to principal and interest and not included in non-performing assets that could represent potential problem loans. These balances are included as substandard loans in Note 4 of the financial statements.
We perform an analysis quarterly to assess the risk within the loan portfolio. The portfolio is segregated into similar risk components for which historical loss ratios are calculated and adjusted for identified changes in current portfolio characteristics. Historical loss ratios are calculated by product type and by regulatory credit risk classification. The allowance consists of an allocated and unallocated allowance. The allocated portion is determined by types and
ratings of loans within the portfolio. This allocated portion of the allowance is based on historical loss experience as well as certain qualitative factors as explained above. The annualized weighted average loss ratios over the 24 month period ended September 30, 2012 for loans classified substandard, special mention and pass have been approximately 3.43%, 1.46% and 0.24%, respectively. The qualitative factors have been established based on certain assumptions made as a result of the current local economic conditions and as conditions change are adjusted to be directionally consistent with these changes. The unallocated portion of the allowance is established for losses that exist in the remainder of the portfolio and compensates for uncertainty in estimating the loan losses. The unallocated portion of the allowance is composed of factors based on managements evaluation of various conditions that are not directly measured in the estimation of probable losses through the experience formula or specific allowances. The unallocated allowance of the portfolio is primarily identified through discussions with senior credit management and through consideration of various portfolio specifics and other uncertainties outside of our markets that could impact the risk inherent in the portfolio. These include factors such as uncertainty as to a sustainable economic recovery, ongoing global debt crisis and sustained levels of high national unemployment. The unallocated portion of the allowance as a percentage of the total allowance has grown over the last several years. Given these uncertainties in economic conditions and particularly real estate valuations, we do not believe it would be prudent to reduce substantially the overall level of our allowance at this time. The unallocated portion as a percentage of the loan portfolio has grown recently, primarily as a result of higher historical loss periods dropping out of our overall analysis accompanied by a relatively flat loan portfolio. As economic conditions show sustainable improvement, we believe the unallocated portion of the allowance should decrease as a percentage of the total allowance. In the near term, however, this percentage may continue to increase slightly.
There can be no assurance that charge-offs of loans in future periods will not exceed the allowance for loan losses as estimated at any point in time or that provisions for loan losses will not be significant to a particular accounting period. The allowance is also subject to examination and testing for adequacy by regulatory agencies, which may consider such factors as the methodology used to determine adequacy and the size of the allowance relative to that of peer institutions. Such regulatory agencies could require us to adjust our allowance based on information available to them at the time of their examination.
The following table summarizes the activity related to our allowance for loan losses:
Allowance for Loan Losses
|
|
Nine months Ended |
| ||||
(Dollars in thousands) |
|
2012 |
|
2011 |
| ||
Average loans outstanding (including loans held for sale) |
|
$ |
330,263 |
|
$ |
329,843 |
|
Loans outstanding at period end |
|
$ |
323,534 |
|
$ |
324,233 |
|
Non-performing assets: |
|
|
|
|
| ||
Nonaccrual loans |
|
$ |
4,923 |
|
$ |
3,408 |
|
Loans 90 days past due still accruing |
|
|
|
|
| ||
Foreclosed real estate |
|
5,570 |
|
8,269 |
| ||
Total non-performing assets |
|
$ |
10,493 |
|
$ |
11,677 |
|
|
|
|
|
|
| ||
Beginning balance of allowance |
|
$ |
4,699 |
|
$ |
4,911 |
|
Loans charged-off: |
|
|
|
|
| ||
Construction and development |
|
|
|
|
| ||
1-4 family residential mortgage |
|
112 |
|
142 |
| ||
Multi-family residential |
|
|
|
|
| ||
Non-residential real estate |
|
245 |
|
683 |
| ||
Home equity |
|
|
|
247 |
| ||
Commercial |
|
88 |
|
239 |
| ||
Installment & credit card |
|
51 |
|
57 |
| ||
Total loans charged-off |
|
496 |
|
1,368 |
| ||
Recoveries: |
|
|
|
|
| ||
1-4 family residential mortgage |
|
10 |
|
4 |
| ||
Non-residential real estate |
|
|
|
|
| ||
Home equity |
|
3 |
|
4 |
| ||
Commercial |
|
32 |
|
27 |
| ||
Installment & credit card |
|
31 |
|
20 |
| ||
Total recoveries |
|
76 |
|
55 |
| ||
Net loan charge offs |
|
420 |
|
1,313 |
| ||
Provision for loan losses |
|
416 |
|
1,110 |
| ||
Balance at period end |
|
$ |
4,695 |
|
$ |
4,708 |
|
|
|
|
|
|
| ||
Net charge -offs to average loans |
|
0.13 |
% |
0.40 |
% | ||
Allowance as percent of total loans |
|
1.45 |
% |
1.45 |
% | ||
Non-performing assets as % of total assets |
|
1.73 |
% |
1.92 |
% | ||
Allowance as % of non-performing assets |
|
44.74 |
% |
40.32 |
% |
The following allocation of the allowance to specific components is not necessarily indicative of future losses or future allocations. The entire allowance is available to absorb losses in the portfolio.
Composition of the Allowance for Loan Losses
|
|
September 30, 2012 |
|
December 31, 2011 |
| |||||||
|
|
|
|
% of |
|
|
|
% of |
| |||
(Dollars in thousands) |
|
Amount |
|
Category |
|
Amount |
|
Category |
| |||
Commercial, Financial and Agricultural |
|
$ |
342 |
|
6.0 |
% |
$ |
331 |
|
6.4 |
% | |
Real Estate Construction |
|
|
|
3.6 |
% |
|
|
3.6 |
% | |||
Real Estate Mortgage: |
|
|
|
|
|
|
|
|
| |||
Commercial |
|
1,084 |
|
69.1 |
% |
1,475 |
|
67.9 |
% | |||
Residential |
|
492 |
|
11.4 |
% |
514 |
|
11.8 |
% | |||
Consumer: |
|
|
|
|
|
|
|
|
| |||
Home Equity |
|
377 |
|
8.3 |
% |
521 |
|
8.6 |
% | |||
Other |
|
53 |
|
1.6 |
% |
57 |
|
1.7 |
% | |||
Unallocated |
|
2,347 |
|
N/A |
|
1,801 |
|
N/A |
| |||
Total |
|
$ |
4,695 |
|
100.0 |
% |
$ |
4,699 |
|
100.0 |
% | |
Accrual of interest is discontinued on loans when management believes, after considering economic and business conditions and collection efforts that a borrowers financial condition is such that the collection of interest is doubtful. A delinquent loan is generally placed in nonaccrual status when it 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.
Non-interest Income and Non-interest Expense
Non-interest income during the first nine months of 2012 was $5.7 million as compared to $4.4 million during the same period in 2011. Deposit service charges for the nine months ended September 30, 2012 were $1.2 million, a decrease of $217 thousand from $1.4 million for the nine months ended September 30, 2011. This decrease results from lower fees on our Overdraft Privilege (ODP) product. Mortgage origination fees increased $1.8 million primarily as a result of the addition of Palmetto South Mortgage Corporation (Palmetto South) in the third quarter of 2011 as well as continued refinancing activity as a result of the historically low interest rate environment. In the nine months ended September 30, 2011, we had gains on sale of securities in the amount of $274 thousand, as compared to a loss of $62 thousand in the first nine months of 2012. During the nine months ended September 30, 2012 and 2011, we sold certain non-agency MBSs that were rated below investment grade. During the first nine months of 2012, we sold eight below investment grade non-agency MBSs and one investment grade corporate security with a total book value of approximately $11.7 million. The loss on the sales amounted to approximately $2.1 million and was offset by gains of the approximate same amount from the sale of certain agency MBSs and municipal securities. The sales in the first nine months of 2011 also related primarily to the sale of certain non-agency MBSs that had been previously downgraded to below investment grade. The sales in the first nine months of 2012 and 2011 served to significantly reduce the level of securities on our balance sheet that are rated below investment grade. The cash generated from these transactions were reinvested in our investment portfolio, primarily in securities with a risk rating of 20% or less. At September 30, 2012, we have four remaining securities with a carrying value of $1.7 million that are rated below investment grade. During the first nine months of 2012, we incurred OTTI charges of $200 thousand (credit component) on certain non-agency MBSs that were sold as part of the transactions noted above (see Note 3 Investment Securities to our Consolidated Financial Statements for further information). The sale of the below investment grade MBSs in both the 2011 and 2012 periods significantly reduces our exposure to future OTTI charges from our investment portfolio. In the first nine months of 2012, we paid down Federal Home Loan Bank advances in the amount of $4.0 million and incurred a loss in the amount of $121 thousand. During the same period of 2011, we paid down $6.7 million in Federal Home Loan advances and incurred a loss of $74 thousand related to the prepayment of these advances in the third quarter of 2011.
Total non-interest expense increased by $577 thousand, or 4.19%, during the first nine months of 2012, as compared to the same period in 2011. Salary and benefit expense increased by $1.2 million from $7.0 million in the first nine
months of 2011 to $8.2 million in the first nine months of 2012. At September 30, 2012, we had 157 full time equivalent employees. As a result of the Palmetto South acquisition in the third quarter of 2011, we added approximately 10 full time equivalent employees. This increase in the number of full time equivalent employees as well as normal salary adjustments account for the increase in salary and benefit cost in the first nine months of 2012 as compared to the same period in 2011. Occupancy cost increased $79 thousand in the first nine months of 2012 as compared to the same period of 2011. This increase is primarily a result of the addition of lease payments and other costs associated with the Palmetto South office facility. FDIC insurance assessments decreased by $184 thousand in the first nine months of 2012 as compared to the same period in 2011. The decrease is primarily a result of changes made to the base used to calculate the assessment. The assessment base changed to an asset-based calculation effective for the second quarter of 2011. The assessment rate for the first quarter of 2011 was approximately 22 basis points on deposits. Beginning in the second quarter 2011 and thereafter, this rate changed to approximately 14 basis points of the Banks total average assets less bank tangible equity. In November 2009, all insured institutions, with limited exceptions, were required to prepay insurance assessments for a three-year period. Our prepayment made to the FDIC in December 2009 totaled approximately $2.9 million. At September 30, 2012, the remaining prepaid insurance assessment amounted to $446 thousand and is included in Other assets. Other real estate expenses decreased $79 thousand in the first nine months of 2012 as compared to the same period in 2011. The decrease relates to moderating levels of accumulated delinquent taxes, insurance, legal fees and repair expenses incurred as the level of other real estate owned increased over the last several years. Amortization of intangibles decreased in the first half of 2012 in the amount of $313 thousand. This decrease reflects that during the fourth quarter of 2011 the core deposit premium for the 2004 acquisition of Dutch Fork Bankshares (Dutch Fork) became fully amortized. The amortization on that core deposit intangible was approximately $35 thousand per month. The other changes in non-interest expense categories reflect normal fluctuations between the two periods.
The following is a summary of the components of other non-interest expense:
|
|
Nine months ended |
| ||||
|
|
September 30, |
| ||||
(In thousands) |
|
2012 |
|
2011 |
| ||
Data processing |
|
$ |
383 |
|
$ |
356 |
|
Supplies |
|
118 |
|
133 |
| ||
Telephone |
|
226 |
|
230 |
| ||
Correspondent services |
|
120 |
|
152 |
| ||
Loss on limited partnership interest |
|
141 |
|
89 |
| ||
Insurance |
|
161 |
|
161 |
| ||
Postage |
|
129 |
|
131 |
| ||
Professional fees |
|
624 |
|
817 |
| ||
Director fees |
|
224 |
|
228 |
| ||
Other |
|
553 |
|
510 |
| ||
|
|
$ |
2,679 |
|
$ |
2,807 |
|
Income Tax Expense
Our effective tax rate was 30.7% and 29.9% in the first nine months of 2012 and 2011, respectively. Our effective tax rate is currently expected to remain between 30.0% and 32.0% throughout the rest of 2012.
Comparison of Results of Operations for Three Months Ended September 30, 2012 to the Three Months Ended September 30, 2011:
Net Income
Please refer to the table Yields on Average Earning Assets and Rates on Average Interest-Bearing Liabilities appearing at the end of this Item for the yield and rate data for interest-bearing balance sheet components during the three-month periods ended September 30, 2012 and 2011, along with average balances and the related interest income and interest expense amounts.
Our net income for the third quarter of 2012 was $1.2 million, or $0.19 diluted earnings per common share, as compared to $957 thousand, or $0.24 diluted earnings per common share, in the same period of 2011. Net interest income decreased by $299 thousand for the three months ended September 30, 2012 from $4.6 million in 2011 to $4.3 million in 2012. The decrease in net interest income is primarily due to a decrease in our net interest margin in
the third quarter of 2012 as compared to the same period of 2011. The net-interest margin for the third quarter of 2012 on a tax equivalent basis was 3.12% as compared to 3.37% in 2011. The yield on average earning assets decreased to 3.99% in the third quarter of 2012 from 4.64% in the third quarter of 2011. The cost of interest bearing liabilities also decreased to 1.16% in the third quarter of 2012 as compared to 1.49% in the third quarter of 2011.
The decline in net interest margin was partially impacted by the increase in average earning assets as a result of proceeds from the common stock offering. The net funds received in this offering on July 27, 2012 of approximately $13.8 million were held for the balance of the third quarter. This increased average earning assets by approximately $10.0 million and were held in very low yielding overnight funds while we finalized our redemption and repurchase of the Series T preferred stock as described above. We estimate this impacted our net interest margin for the third quarter of 2012 by approximately 6 basis points. Average earning assets were $563.2 million during the third quarter of 2012 as compared to $551.9 million during the third quarter of 2011. The yield on earning assets decreased to 3.99% for the three months ended September 30, 2012 as compared to 4.64% in the same period of 2011. The decline in yield on securities of 100 basis points was the biggest contributor to the decline in our yield on earning assets. This was caused by the continuing historically low interest rate environment and the result of reinvesting the cash flows from the portfolio in lower yielding securities. In addition, the sale of the majority of our private label mortgage backed securities earlier in 2012 resulted in reinvesting the proceeds of these transactions in substantially lower yielding securities. As previously stated, the sale of these private label mortgage backed securities substantially reduces the potential for future OTTI charges. Through continued discipline in pricing new and maturing time deposits, the cost of interest bearing liabilities decreased 33 basis points in the third quarter of 2012 to 1.16% as compared to 1.49% during the same period in 2011.
The impact of the decrease in net interest margin was offset by an increase of $714 thousand in non-interest income from $1.7 million in the third quarter of 2011 to $2.4 million in the third quarter of 2012. The majority of this increase resulted from an increase in mortgage origination fees of $695 thousand in the third quarter of 2012 as compared to the same period in 2011. The addition of Palmetto South in the third quarter of 2011 and continued historically low interest rates have contributed to the increase in this source of revenue. During the third quarter of 2012, we incurred a loss of $35 thousand on the sale of one corporate security. This compares to a gain of $133 thousand in the same period of 2011. As previously discussed, we paid down $6.7 million in Federal Home Loan advances in the third quarter of 2011. A loss of $74 thousand related to the prepayment of these advances was recorded in the third quarter of 2011. There were no prepayment of FHLB advances in the third quarter of 2012.
Provision for Loan Losses
The provision for loan losses for the three months ended September 30, 2012 was $115 thousand as compared to $360 thousand for the three months ended September 30, 2011. As noted in the discussion of our nine month results, the decrease in the provision for loan losses for the three months ending September 30, 2012 as compared to the same period in 2011 is a result of a continuation of moderating levels of classified and non-performing loans as well as some stabilizing economic conditions, including unemployment levels, in our markets.
Non-interest Income and Non-interest Expense
For the three months ended September 30, 2012, we had non-interest income of $2.4 million as compared to non-interest income of $1.7 million in the same period of 2011. Deposit service charges decreased by $45 thousand in the third quarter of 2012 as compared to the same period of 2011. This decrease is a result of fewer items being presented for payment on insufficient funds as well as the impact of regulatory changes related to overdraft protection programs on assessing charges for items presented through ATMs and electronic point of sale transactions. The decrease in our net interest income and lower deposit service charges was primarily offset by a significant increase of $695 thousand in mortgage origination fees during the two periods. As previously noted, the addition of Palmetto South in the third quarter of 2011, as well as the continued very low interest rate environment, contributed to the increase in this source of fee income.
Total non-interest expense increased by $265 thousand in the third quarter of 2012, as compared to the same period of 2011. Salaries and benefits increased by $381 thousand in the third quarter of 2012 as compared to the same period in 2011. This increase is a result of the addition of approximately ten Palmetto South employees in the third quarter of 2011 as well as normal annual salary adjustments between the two periods. A slight increase in other real estate expenses of $39 thousand in the third quarter of 2012 is primarily a result of write-downs on one OREO property in the third quarter of 2012 as compared to the same period of 2011. Amortization of intangibles decreased from $105 thousand in the third quarter of 2011 to $51 thousand in the same period of 2012. As noted in the nine month discussion, this is a result of the previously recorded core deposit intangible recorded as a result of the 2004 acquisition of Dutch Fork being fully amortized in the second half of 2011. FDIC assessment expense decreased by
$59 thousand in the third quarter of 2012 as compared to the same period of 2011. This decrease results from a slightly lower rate being assessed to our bank beginning July 1, 2012. All other variances in non-interest expenses during the three months ended September 30, 2012 as compared to the same period of 2011 reflect normal fluctuations in each of the categories.
Financial Position
Assets totaled $606.3 million at September 30, 2012, as compared to $593.9 million at December 31, 2011, an increase of $12.4 million. This increase in assets results a continued strategy to grow pure deposits (deposits excluding time deposits) while reducing higher costing time deposits through controlling pricing. Loans (excluding loans held for sale) at September 30, 2012 were $323.5 million as compared to $324.3 million at December 31, 2011. We funded in excess of $37.6 million of new loan production in the first nine months of 2012, but scheduled pay downs as well as modest transfers from loans to other real estate owned accounted for the slight decrease in loan balances during the nine month period. At September 30, 2012 and December 31, 2011, loans (excluding loans held for sale) accounted for 58.0% and 60.0% of earning assets, respectively. The loan-to-deposit ratio at September 30, 2012 was 68.2% as compared to 69.8% at December 31, 2011. Investment securities increased from $206.7 million at December 31, 2011 to $215.3 million at September 30, 2012. Deposits increased by $9.9 million to $474.5 million at September 30, 2012 as compared to $464.6 million at December 31, 2011. The increase in deposits was partially used to prepay a $4.0 million Federal Home Loan Bank advance. This advance was scheduled to mature in the first quarter of 2013.
During the first nine months of 2012, as previously discussed, we sold eight below investment grade non-agency MBSs and on corporate investment grade security with a total book value of approximately $11.7 million. The loss on the sale of these securities was approximately $2.1 million and was offset by the sale of agency mortgage backed and municipal securities for a gain of the approximate same amount. The sales of these non-agency MBSs have served to significantly reduce the level of securities on our balance sheet that are rated below investment grade. The cash generated from these transactions was reinvested in the investment portfolio in securities with a risk rating of 20% or less, thus further improving our risk based capital ratios. As previously noted, these downgraded investments have been under a great deal of scrutiny by our primary regulatory agency as a result of being downgraded. We have further discussed that, in our opinion, the rating system and the regulatory concerns do not properly reflect the overall credit risk in this type of multi-obligor securities since neither adequately considers the price paid by the holder of the bond. The decreased level of these below investment grade securities provides for improved regulatory capital ratios since the proceeds are primarily invested in lower regulatory risk weighted assets, as well as reduces the regulatory concern related to the downgraded securities portfolio. As of September 30, 2012, the total book value of securities (four securities) rated below investment grade in our portfolio amounted to $1.7 million. As previously noted, management continues to monitor the remaining portfolio with a high degree of scrutiny. There can be no assurance that we will not conclude in future periods that conditions existing at that time indicate some or all of the securities may be sold or are other-than temporarily impaired, which would require a charge to earnings in such period.
Quality loan portfolio growth continues to be a strategic focus in 2012 and beyond. One of our goals as a community bank has been, and continues to be, to grow our assets through quality loan growth by providing credit to small and mid-size businesses, as well as individuals within the markets we serve. Loan production and portfolio growth rates continue to be impacted by the current economic recession, as borrowers are less inclined to leverage their corporate and personal balance sheets. However, we remain committed to meeting the credit needs of our local markets. A continuation of the very slow recovery from recessionary national and local economic conditions as well as deterioration of asset quality within our Company could significantly impact our ability to grow our loan portfolio.
The following table shows the composition of the loan portfolio by category:
|
|
September 30, |
|
December 31, |
| ||||||
|
|
2012 |
|
2011 |
| ||||||
(In thousands) |
|
Amount |
|
Percent |
|
Amount |
|
Percent |
| ||
|
|
|
|
|
|
|
|
|
| ||
Commercial, financial & agricultural |
|
$ |
19,469 |
|
6.0 |
% |
$ |
20,608 |
|
6.4 |
% |
Real estate: |
|
|
|
|
|
|
|
|
| ||
Construction |
|
11,739 |
|
3.6 |
% |
11,767 |
|
3.6 |
% | ||
Mortgage residential |
|
36,861 |
|
11.4 |
% |
38,337 |
|
11.8 |
% | ||
Mortgage commercial |
|
223,595 |
|
69.1 |
% |
220,288 |
|
67.9 |
% | ||
Consumer: |
|
|
|
|
|
|
|
|
| ||
Home Equity |
|
26,778 |
|
8.3 |
% |
27,976 |
|
8.6 |
% | ||
Other |
|
5,092 |
|
1.6 |
% |
5,335 |
|
1.7 |
% | ||
Total gross loans |
|
323,534 |
|
100.0 |
% |
324,311 |
|
100.0 |
% | ||
Allowance for loan losses |
|
(4,695 |
) |
|
|
(4,699 |
) |
|
| ||
Total net loans |
|
$ |
318,839 |
|
|
|
$ |
319,612 |
|
|
|
In the context of this discussion, a real estate mortgage loan is defined as any loan, other than loans for construction purposes and advances on home equity lines of credit, secured by real estate, regardless of the purpose of the loan. Advances on home equity lines of credit are included in consumer loans. We follow the common practice of financial institutions in our market areas 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 components. Generally we limit the loan-to-value ratio to 80%.
Market Risk Management
The effective management of market risk is essential to achieving our strategic financial objectives. Our most significant market risk is interest rate risk. We have established an Asset/Liability Management Committee (ALCO) to monitor and manage interest rate risk. The ALCO monitors and manages the pricing and maturity of assets and liabilities in order to diminish the potential adverse impact that changes in interest rates could have on net interest income. The ALCO has established policy guidelines and strategies with respect to interest rate risk exposure and liquidity.
A monitoring technique employed by the ALCO is the measurement of interest sensitivity gap, which is the positive or negative dollar difference between assets and liabilities that are subject to interest rate repricing within a given period of time. Also, asset/liability simulation modeling is performed to assess the impact varying interest rates and balance sheet mix assumptions will have on net interest income. Interest rate sensitivity can be managed by repricing assets or liabilities, selling securities available-for-sale, replacing an asset or liability at maturity or by adjusting the interest rate during the life of an asset or liability. Managing the amount of assets and liabilities repricing in the same time interval helps to hedge the risk and minimize the impact on net interest income of rising or falling interest rates.
We are currently liability sensitive within one year. However, neither the gap analysis nor the asset/liability modeling is a precise indicator of our interest sensitivity position due to the many factors that affect net interest income, including changes in the volume and mix of earning assets and interest-bearing liabilities. Net interest income is also impacted by other significant factors, including changes in the volume and mix of earning assets and interest-bearing liabilities. Through simulation modeling, we monitor the effect that an immediate and sustained change in interest rates of 100 basis points and 200 basis points up and down will have on net interest income over the next twelve months.
We entered into a five year interest rate swap agreement on October 8, 2008 that expires on October 8, 2013. The swap agreement has a $10.0 million notional amount. We receive a variable rate of interest on the notional amount based on a three month LIBOR rate and pay a fixed rate interest of 3.66%. The contract was entered into to protect us from the negative impact of rising interest rates. Our exposure to credit risk is limited to the ability of the counterparty to make potential future payments required pursuant to the agreement. Our exposure to market risk of loss is limited to the changes in the market value of the swap between reporting periods. At September 30, 2012 and December 31, 2011, the fair value of the contract was a negative $418 thousand and $602 thousand, respectively. A fair value adjustment for the swap of ($57 thousand) and ($185 thousand) was recognized in other income for the nine month periods ended September 30, 2012 and 2011, respectively. The fair value of the contract is the present value, over the
remaining term of the contract, of the difference between the swap rate to maturity at the reporting date multiplied by the notional amount and the fixed interest rate of 3.66% multiplied by the notional amount of the contract.
Based on the many factors and assumptions used in simulating the effect of changes in interest rates, the following table estimates the percentage change in net interest income at September 30, 2012, June 30, 2012, March 31, 2012 and December 31, 2011 over twelve months.
Net Interest Income Sensitivity
|
September 30, |
|
June 30, |
|
March 31, |
|
December |
| |
+200bp |
|
+6.68 |
% |
+ 7.88 |
% |
+ 3.49 |
% |
+3.05 |
% |
+100bp |
|
+3.99 |
% |
+ 4.78 |
% |
+ 2.08 |
% |
+2.06 |
% |
Flat |
|
|
|
|
|
|
|
|
|
-100bp |
|
-8.40 |
% |
- 9.51 |
% |
- 6.50 |
% |
-7.48 |
% |
-200bp |
|
-12.56 |
% |
- 15.23 |
% |
- 11.20 |
% |
-12.91 |
% |
The significant decrease in net interest income in a down 200 basis point environment primarily results from the current level of interest rates being paid on our interest bearing transaction accounts as well as money market accounts. The interest rates on these accounts are at a level where they cannot be repriced in proportion to the change in interest rates. The increase and decrease of 100 and 200 basis points assume a simultaneous and parallel change in interest rates along the entire yield curve. At the current historically low interest rate levels a downward shift of 200 basis points across the entire yield curve is unlikely.
We also perform a valuation analysis projecting future cash flows from assets and liabilities to determine the Present Value of Equity (PVE) over a range of changes in market interest rates. The sensitivity of PVE to changes in interest rates is a measure of the sensitivity of earnings over a longer time horizon. At September 30, 2012, June 30, 2012, March 31, 2012 and December 31, 2011 the PVE exposure in a plus 200 basis point increase in market interest rates was estimated to be 8.15%, 10.29%, 3.24% and 2.70%, respectively.
Liquidity and Capital Resources
We believe our liquidity remains adequate to meet operating and loan funding requirements. Interest-bearing bank balances, federal funds sold, and investment securities available-for-sale represents 36.4% of total assets at September 30, 2012. We believe that our existing stable base of core deposits along with continued growth in this deposit base will enable us to meet our long-term and short-term liquidity needs successfully. These needs include the ability to respond to short-term demand for funds caused by the withdrawal of deposits, maturity of repurchase agreements, extensions of credit and the payment of operating expenses. Sources of liquidity, in addition to deposit gathering activities, include maturing loans and investments, purchase of federal funds from other financial institutions and selling securities under agreements to repurchase. We monitor closely the level of large certificates of deposits in amounts of $100 thousand or more as they tend to be more sensitive to changes in interest rates, and thus less reliable sources of funding for liquidity purposes. At September 30, 2012, the amount of certificates of deposits of $100 thousand or more represented 15.9% of total deposits. These deposits are issued to local customers many of whom have other product relationships with the Bank and none are brokered deposits.
Through the operations of our Bank, we have made contractual commitments to extend credit in the ordinary course of our business activities. These commitments are legally binding agreements to lend money to our customers at predetermined interest rates for a specified period of time. At September 30, 2012, we had issued commitments to extend credit of $44.8 million, including $25.7 million in unused home equity lines of credit, through various types of lending arrangements. We evaluate each customers credit worthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by us upon extension of credit, is based on our credit evaluation of the borrower. Collateral varies but may include accounts receivable, inventory, property, plant and equipment, commercial and residential real estate. We manage the credit risk on these commitments by subjecting them to normal underwriting and risk management processes.
Other than as described elsewhere in this report, we are not aware of any trends, events or uncertainties that we expect to result in a significant adverse effect on our liquidity position. However, no assurances can be given in this regard, as rapid growth, deterioration in loan quality, and poor earnings, or a combination of these factors, could change the liquidity position in a relatively short period of time.
The Company has generally maintained a high level of liquidity and adequate capital, which along with continued retained earnings, we believe will be sufficient to fund the operations of the Bank for at least the next 12 months. Shareholders equity was 9.0% and 8.1% of total assets at September 30, 2012 and December 31, 2011, respectively. The Bank maintains federal funds purchased lines, in the total amount of $20.0 million, with two financial institutions, although these have not been utilized in 2011 or 2012. In addition, the Bank has a repo line in the amount of $10.0 million with another financial institution. Specific investment securities would be pledged if and when we were to utilize the repo line. The Federal Home Loan Bank of Atlanta has approved a line of credit of up to 25% of the Banks assets, which would be collateralized by a pledge against specific investment securities and or eligible loans. We regularly review the liquidity position of the Company and have implemented internal policies establishing guidelines for sources of asset based liquidity and evaluate and monitor the total amount of purchased funds used to support the balance sheet and funding from noncore sources. We believe that our existing stable base of core deposits along with continued growth in this deposit base will enable us to meet our long term liquidity needs successfully.
The Federal Reserve and bank regulatory agencies require bank holding companies and financial institutions to maintain capital at adequate levels based on a percentage of assets and off-balance sheet exposures, adjusted for risk weights ranging from 0% to 100%. Under the capital adequacy guidelines, regulatory capital is classified into two tiers. These guidelines require an institution to maintain a certain level of Tier 1 and Tier 2 capital to risk-weighted assets. Tier 1 capital consists of common shareholders equity, excluding the unrealized gain or loss on securities available for sale, minus certain intangible assets. In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100% based on the risks believed to be inherent in the type of asset. Tier 2 capital consists of Tier 1 capital plus the general reserve for loan losses, subject to certain limitations. We are also required to maintain capital at a minimum level based on total average assets, which is known as the Tier 1 leverage ratio. At both the holding company and bank level, we are subject to various regulatory capital requirements administered by the federal banking agencies. To be considered well capitalized, we must maintain total risk-based capital of at least 10%, Tier 1 capital of at least 6%, and a leverage ratio of at least 5%. Generally, to be considered adequately capitalized, the OCC and Federal Reserve regulatory capital guidelines for Tier 1 capital, total capital and leverage capital ratios are 4.0%, 8.0% and 4.0%, respectively. As previously noted, effective October 1, 2012, we completed a planned conversion of our Bank from a national bank charter to a state bank charter (as a non-member bank). As a result, our Banks primary federal regulator is now the FDIC rather than the OCC. The required regulatory capital ratios to be adequately capitalized and well capitalized remain the same under the FDIC.
The OCC notified the Bank that, effective June 28, 2012, it is no longer subject to the Individual Minimum Capital
Ratios established for the Bank on February 24, 2010, which had required the Bank to maintain a Tier 1 leverage capital ratio of at least 8.00%, a Tier 1 risk-based capital ratio of at least 10.00%, and a total risk-based capital ratio of at least 12.00%. These regulatory capital ratios for the Bank were 10.08%, 17.05% and 18.31%, respectively, as of September 30, 2012, as compared to 9.27%, 15.12%, and 16.38%, respectively, at December 31, 2011. The Companys risk-based capital ratios of leverage ratio, Tier 1, and total capital were 10.56%, 17.86%, and 19.80%, respectively, at September 30, 2012, as compared to 9.40%, 15.33% and 17.25%, respectively, at December 31, 2011. Accordingly, both the Bank and the Company are considered to be well capitalized as of September 30, 2012. Management anticipates that the Bank and the Company will remain a well capitalized institution for at least the next 12 months.
As previously discussed, following a recent on-site examination of the bank, the OCC notified the bank that, effective June 28, 2012, the Bank is no longer subject to the Formal Agreement that it entered into with the OCC on April 6, 2010. In addition, the Federal Reserve has notified the Company that, effective July 10, 2012, the Company is no longer subject to the MOU that it had entered into with the Federal Reserve in December of 2011 (which had terminated and replaced a Memorandum of Understanding entered into in June of 2010).
The ability of the Company to pay cash dividends is dependent upon receiving cash in the form of dividends from the Bank. The dividends that may be paid by the Bank to the Company are subject to legal limitations and regulatory capital requirements.
As previously noted, on July 27, 2012, the Company closed its public offering of common stock. The offering resulted in the issuance of a total of 1.875 million shares of common stock at $8.00 per share, resulting in gross proceeds of $15 million. Net proceeds were approximately $13.8 million after deducting underwriting, discount, commissions and other estimated expenses.
We used the proceeds of the public offering to repurchase all 11,350 outstanding shares of our Series T preferred stock originally issued to the U.S. Treasury pursuant to the TARP Capital Purchase Program. In addition, on October 25, 2012, the U.S. Treasury accepted our bid to repurchase the warrant for 195,915 shares of our common stock issued to the U.S. Treasury pursuant to the TARP Capital Purchase Program. The repurchase price was $297,500. The repurchase of the warrants was closed on November 1, 2012.
The balance of the proceeds from the public offering will be used for general corporate purposes, including contributing a portion of the proceeds to the Bank as additional capital to support organic growth and, potentially, opportunistic acquisitions that meet our investment criteria.
In June 2012, the Federal Reserve approved three notices of proposed rulemaking (NPRs) to, among other things, implement the Basel III minimum capital requirements and capital conservation buffer. The three NPRs are expected to be published jointly by the Federal Reserve, the FDIC and the OCC after each agency has completed its approval process. The comment period on the NPRs expired on October 22, 2012. If approved in their current form, the NPRs would be effective over a phased-in period from 2013 to 2019. We are in the process of evaluating the impact of the proposed rules on the Company and the Bank.
FIRST COMMUNITY CORPORATION
Yields on Average Earning Assets and Rates
on Average Interest-Bearing Liabilities
|
|
Nine months ended September 30, 2012 |
|
Nine months ended September 30, 2011 |
| ||||||||||||
|
|
Average |
|
Interest |
|
Yield/ |
|
Average |
|
Interest |
|
Yield/ |
| ||||
(Dollars in thousands) |
|
Balance |
|
Earned/Paid |
|
Rate |
|
Balance |
|
Earned/Paid |
|
Rate |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loans |
|
$ |
330,263 |
|
$ |
13,804 |
|
5.58 |
% |
$ |
329,843 |
|
$ |
14,376 |
|
5.83 |
% |
Securities: |
|
204,212 |
|
3,669 |
|
2.40 |
% |
204,040 |
|
4,854 |
|
3.18 |
% | ||||
Federal funds sold and securities purchased under agreements to resell |
|
17,976 |
|
61 |
|
0.45 |
% |
16,230 |
|
58 |
|
0.48 |
% | ||||
Total earning assets |
|
552,451 |
|
17,534 |
|
4.24 |
% |
550,113 |
|
19,288 |
|
4.69 |
% | ||||
Cash and due from banks |
|
8,580 |
|
|
|
|
|
7,830 |
|
|
|
|
| ||||
Premises and equipment |
|
17,417 |
|
|
|
|
|
17,818 |
|
|
|
|
| ||||
Other assets |
|
27,032 |
|
|
|
|
|
33,063 |
|
|
|
|
| ||||
Allowance for loan losses |
|
(4,741 |
) |
|
|
|
|
(4,841 |
) |
|
|
|
| ||||
Total assets |
|
$ |
600,739 |
|
|
|
|
|
$ |
603,983 |
|
|
|
|
| ||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-bearing transaction accounts |
|
$ |
88,815 |
|
120 |
|
0.18 |
% |
$ |
81,710 |
|
217 |
|
0.36 |
% | ||
Money market accounts |
|
51,932 |
|
120 |
|
0.31 |
% |
48,748 |
|
165 |
|
0.45 |
% | ||||
Savings deposits |
|
38,390 |
|
37 |
|
0.13 |
% |
31,541 |
|
38 |
|
0.16 |
% | ||||
Time deposits |
|
201,601 |
|
2,196 |
|
1.46 |
% |
221,766 |
|
3,137 |
|
1.89 |
% | ||||
Other borrowings |
|
72,710 |
|
1,772 |
|
3.26 |
% |
89,949 |
|
2,030 |
|
3.02 |
% | ||||
Total interest-bearing liabilities |
|
453,448 |
|
4,245 |
|
1.25 |
% |
473,714 |
|
5,587 |
|
1.58 |
% | ||||
Demand deposits |
|
89,915 |
|
|
|
|
|
82,007 |
|
|
|
|
| ||||
Other liabilities |
|
5,436 |
|
|
|
|
|
4,872 |
|
|
|
|
| ||||
Shareholders equity |
|
51,940 |
|
|
|
|
|
43,390 |
|
|
|
|
| ||||
Total liabilities and shareholders equity |
|
$ |
600,739 |
|
|
|
|
|
$ |
603,983 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cost of funds, including demand deposits |
|
|
|
|
|
1.04 |
% |
|
|
|
|
1.34 |
% | ||||
Net interest spread |
|
|
|
|
|
2.99 |
% |
|
|
|
|
3.11 |
% | ||||
Net interest income/margin |
|
|
|
$ |
13,289 |
|
3.21 |
% |
|
|
$ |
13,701 |
|
3.33 |
% | ||
Net interest income/margin FTE basis |
|
$ |
190 |
|
$ |
13,479 |
|
3.26 |
% |
$ |
18 |
|
$ |
13,719 |
|
3.33 |
% |
FIRST COMMUNITY CORPORATION
Yields on Average Earning Assets and Rates
on Average Interest-Bearing Liabilities
|
|
Three months ended September 30, 2012 |
|
Three months ended September 30, 2011 |
| ||||||||||||
|
|
Average |
|
Interest |
|
Yield/ |
|
Average |
|
Interest |
|
Yield/ |
| ||||
(Dollars in thousands) |
|
Balance |
|
Earned/Paid |
|
Rate |
|
Balance |
|
Earned/Paid |
|
Rate |
| ||||
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Earning assets |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Loans |
|
$ |
330,106 |
|
$ |
4,548 |
|
5.48 |
% |
$ |
325,008 |
|
$ |
4,747 |
|
5.86 |
% |
Securities: |
|
208,769 |
|
1,079 |
|
2.06 |
% |
212,425 |
|
1,618 |
|
3.06 |
% | ||||
Federal funds sold and securities purchased |
|
24,315 |
|
23 |
|
0.38 |
% |
14,486 |
|
17 |
|
0.47 |
% | ||||
Total earning assets |
|
563,190 |
|
5,650 |
|
3.99 |
% |
551,919 |
|
6,382 |
|
4.64 |
% | ||||
Cash and due from banks |
|
8,698 |
|
|
|
|
|
8,397 |
|
|
|
|
| ||||
Premises and equipment |
|
17,394 |
|
|
|
|
|
17,684 |
|
|
|
|
| ||||
Other assets |
|
25,483 |
|
|
|
|
|
32,949 |
|
|
|
|
| ||||
Allowance for loan losses |
|
(4,745 |
) |
|
|
|
|
(4,833 |
) |
|
|
|
| ||||
Total assets |
|
$ |
610,020 |
|
|
|
|
|
$ |
606,116 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-bearing liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest-bearing transaction accounts |
|
$ |
91,778 |
|
$ |
37 |
|
0.16 |
% |
$ |
85,519 |
|
$ |
69 |
|
0.32 |
% |
Money market accounts |
|
53,328 |
|
36 |
|
0.27 |
% |
50,220 |
|
54 |
|
0.43 |
% | ||||
Savings deposits |
|
39,955 |
|
13 |
|
0.13 |
% |
32,275 |
|
12 |
|
0.15 |
% | ||||
Time deposits |
|
195,230 |
|
652 |
|
1.33 |
% |
218,948 |
|
979 |
|
1.79 |
% | ||||
Other borrowings |
|
72,460 |
|
583 |
|
3.20 |
% |
86,280 |
|
640 |
|
2.98 |
% | ||||
Total interest-bearing liabilities |
|
452,751 |
|
1,321 |
|
1.16 |
% |
473,242 |
|
1,754 |
|
1.49 |
% | ||||
Demand deposits |
|
93,098 |
|
|
|
|
|
82,252 |
|
|
|
|
| ||||
Other liabilities |
|
5,723 |
|
|
|
|
|
5,585 |
|
|
|
|
| ||||
Shareholders equity |
|
58,448 |
|
|
|
|
|
45,037 |
|
|
|
|
| ||||
Total liabilities and shareholders equity |
|
$ |
610,020 |
|
|
|
|
|
$ |
606,116 |
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Cost of funds, including demand deposits |
|
|
|
|
|
0.97 |
% |
|
|
|
|
1.27 |
% | ||||
Net interest spread |
|
|
|
|
|
2.83 |
% |
|
|
|
|
3.15 |
% | ||||
Net interest income/margin |
|
|
|
$ |
4,329 |
|
3.06 |
% |
|
|
$ |
4,628 |
|
3.36 |
% | ||
Net interest income/margin FTE basis |
|
$ |
94 |
|
$ |
4,423 |
|
3.12 |
% |
$ |
5 |
|
$ |
4,633 |
|
3.37 |
% |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
There have been no material changes in our quantitative and qualitative disclosures about market risk as of September 30, 2012 from that presented in our Annual Report on Form 10-K for the year ended December 31, 2011. See the Market Risk Managements subsection in Item 2, Management Discussion and Analysis of Financial Condition and Results of Operations for quantitative and qualitative disclosures about market risk, which information is incorporated herein by reference.
Item 4. Controls and Procedures
As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as defined in Exchange Act Rule 13a-15(e). Based upon that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our current disclosure controls and procedures are effective as of September 30, 2012. There have been no significant changes in our internal controls over financial reporting during the fiscal quarter ended September 30, 2012 that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.
The design of any system of controls and procedures is based in part upon certain assumptions about the likelihood of future events. There can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions, regardless of how remote.
There are no material pending legal proceedings to which the Company or any of its subsidiaries is a party or of which any of their property is the subject.
Not Applicable.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Not Applicable.
Item 3. Defaults Upon Senior Securities.
Not Applicable.
Item 4. Mine Safety Disclosures.
Not Applicable.
None.
Exhibit |
|
Description |
|
|
|
31.1 |
|
Rule 13a-14(a) Certification of the Principal Executive Officer. |
|
|
|
31.2 |
|
Rule 13a-14(a) Certification of the Principal Financial Officer. |
|
|
|
32 |
|
Section 1350 Certifications. |
101 The following materials from the Quarterly Report on Form 10-Q of First Community Corporation for the quarter ended September 30, 2012, formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated |
Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Changes in Shareholders Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to Consolidated Financial Statements. (1)
(1) As provided in Rule 406T of Regulation S-T, this information shall not be deemed filed or part of a registration statement or prospectus for purposes of Section 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934 or otherwise subject to liability under those sections.
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
FIRST COMMUNITY CORPORATION
(REGISTRANT)
Date: |
November 13, 2012 |
|
By: |
/s/ Michael C. Crapps |
|
|
|
|
Michael C. Crapps |
|
|
|
|
President and Chief Executive Officer |
|
|
|
|
(Principal Executive Officer) |
|
|
|
|
|
|
|
|
|
|
Date: |
November 13, 2012 |
|
By: |
/s/ Joseph G. Sawyer |
|
|
|
|
Joseph G. Sawyer |
|
|
|
|
Senior Vice President (Principal Financial and Accounting Officer) |
Exhibit |
|
Description |
|
|
|
31.1 |
|
Rule 13a-14(a) Certification of the Principal Executive Officer. |
|
|
|
31.2 |
|
Rule 13a-14(a) Certification of the Principal Financial Officer. |
|
|
|
32 |
|
Section 1350 Certifications. |
101 The following materials from the Quarterly Report on Form 10-Q of First Community Corporation for the quarter ended September 30, 2012, formatted in eXtensible Business Reporting Language (XBRL): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Changes in Shareholders Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to Consolidated Financial Statements. (1)
(1) As provided in Rule 406T of Regulation S-T, this information shall not be deemed filed or part of a registration statement or prospectus for purposes of Section 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934 or otherwise subject to liability under those sections.