UNIVEST FINANCIAL Corp - Quarter Report: 2012 June (Form 10-Q)

Large accelerated filer

Accelerated filer

Non-accelerated filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company

Form 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

x	Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

for the quarterly period ended June 30, 2012.

¨	Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

for the transition period from to .

Commission File Number: 0-7617

UNIVEST CORPORATION OF PENNSYLVANIA

(Exact name of registrant as specified in its charter)

Pennsylvania

23-1886144

(State or other jurisdiction of

incorporation of organization)

(IRS Employer

Identification No.)

14 North Main Street, Souderton, Pennsylvania 18964

(Address of principal executive offices)(Zip Code)

Registrant’s telephone number, including area code: (215) 721-2400

Not applicable

(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. x Yes ¨ No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes ¨ 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.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ¨ Yes x No

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.


Common Stock, $5 par value		16,759,893
(Title of Class)		(Number of shares outstanding at July 31, 2012)

UNIVEST CORPORATION OF PENNSYLVANIA AND SUBSIDIARIES

INDEX


			Page Number

Part I.	Financial Information:

	Item 1.	Financial Statements (Unaudited)

		Consolidated Balance sheets at June 30, 2012 and December 31, 2011		2

		Consolidated Statements of Income for the Three and Six Months Ended June 30, 2012 and 2011		3

		Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2012 and 2011		4

		Consolidated Statements of Changes in Shareholders’ Equity for the Six Months Ended June 30, 2012 and 2011		5

		Consolidated Statements of Cash Flow for the Six Months Ended June 30, 2012 and 2011		6

		Notes to Consolidated Financial Statements		7

	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		30

	Item 3.	Quantitative and Qualitative Disclosures About Market Risk		46

	Item 4.	Controls and Procedures		46

Part II.	Other Information

	Item 1.	Legal Proceedings		47

	Item 1A.	Risk Factors		47

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		47

	Item 3.	Defaults Upon Senior Securities		47

	Item 4.	Removed and Reserved		47

	Item 5.	Other Information		47

	Item 6.	Exhibits		48

Signatures				49

PART I.

FINANCIAL INFORMATION

Item 1.

Financial Statements

UNIVEST CORPORATION OF PENNSYLVANIA

CONSOLIDATED BALANCE SHEETS


	(UNAUDITED)			(SEE NOTE)
(Dollars in thousands, except per share data)	At June 30, 2012			At December 31, 2011
ASSETS
Cash and due from banks	$	46,571		$	39,857
Interest-earning deposits with other banks		59,373			67,520
Investment securities held-to-maturity (fair value $46,296 and $45,639 at June 30, 2012 and December 31, 2011, respectively)		45,538			45,804
Investment securities available-for-sale		393,554			425,361
Loans held for sale		1,333			3,157
Loans and leases		1,465,449			1,446,406
Less: Reserve for loan and lease losses		(30,502	)		(29,870	)

Net loans and leases		1,434,947			1,416,536

Premises and equipment, net		34,271			34,303
Goodwill		56,238			53,169
Other intangibles, net of accumulated amortization and fair value adjustments of $12,542 and $11,646 at June 30, 2012 and December 31, 2011, respectively		6,000			4,870
Bank owned life insurance		60,581			61,387
Accrued interest receivable and other assets		50,321			54,875

Total assets	$	2,188,727		$	2,206,839


LIABILITIES
Demand deposits, noninterest-bearing	$	334,828		$	304,006
Demand deposits, interest-bearing		543,987			547,034
Savings deposits		508,230			489,692
Time deposits		356,877			408,500

Total deposits		1,743,922			1,749,232

Securities sold under agreements to repurchase		100,134			109,740
Accrued interest payable and other liabilities		45,611			47,394
Long-term debt		—			5,000
Subordinated notes		1,125			1,875
Company-obligated mandatorily redeemable preferred securities of subsidiary trusts holding junior subordinated debentures of Company (Trust Preferred Securities)		20,619			20,619

Total liabilities		1,911,411			1,933,860

SHAREHOLDERS’ EQUITY
Common stock, $5 par value: 48,000,000 shares authorized at June 30, 2012 and December 31, 2011; 18,266,404 shares issued at June 30, 2012 and December 31, 2011; 16,759,893 and 16,702,376 shares outstanding at June 30, 2012 and December 31, 2011, respectively		91,332			91,332
Additional paid-in capital		58,404			58,495
Retained earnings		160,633			157,566
Accumulated other comprehensive loss, net of taxes		(5,895	)		(6,101	)
Treasury stock, at cost; 1,506,511 shares and 1,564,028 shares at June 30, 2012 and December 31, 2011, respectively		(27,158	)		(28,313	)

Total shareholders’ equity		277,316			272,979

Total liabilities and shareholders’ equity	$	2,188,727		$	2,206,839


Note:		The consolidated balance sheet at December 31, 2011 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by U. S. generally accepted accounting principles for complete financial statements. Certain amounts have been reclassified to conform to the current-year presentation. See accompanying notes to the unaudited consolidated financial statements.

UNIVEST CORPORATION OF PENNSYLVANIA

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)


	Three Months Ended June 30,						Six Months Ended June 30,
	2012			2011			2012			2011
	(Dollars in thousands, except per share data)
Interest income
Interest and fees on loans and leases:
Taxable	$	16,413		$	17,191		$	32,750		$	34,375
Exempt from federal income taxes		1,229			1,223			2,422			2,377

Total interest and fees on loans and leases		17,642			18,414			35,172			36,752

Interest and dividends on investment securities:
Taxable		1,481			2,166			3,234			4,412
Exempt from federal income taxes		1,097			1,112			2,207			2,231
Other interest income		38			12			76			15

Total interest income		20,258			21,704			40,689			43,410

Interest expense
Interest on deposits		1,654			2,290			3,507			4,756
Interest on short-term borrowings		156			80			262			160
Interest on long-term borrowings		301			353			609			704

Total interest expense		2,111			2,723			4,378			5,620

Net interest income		18,147			18,981			36,311			37,790
Provision for loan and lease losses		1,343			5,556			5,443			10,690

Net interest income after provision for loan and lease losses		16,804			13,425			30,868			27,100

Noninterest income
Trust fee income		1,625			1,625			3,250			3,250
Service charges on deposit accounts		1,079			1,356			2,179			2,692
Investment advisory commission and fee income		1,350			1,194			2,606			2,356
Insurance commission and fee income		2,057			2,072			4,324			4,272
Other service fee income		1,368			1,437			2,890			2,792
Bank owned life insurance income		336			268			1,842			612
Other-than-temporary impairment on equity securities		(6	)		(3	)		(9	)		(10	)
Net gain on sales of securities		24			569			282			569
Net gain on mortgage banking activities		1,074			328			2,346			303
Net loss on dispositions of fixed assets		(10	)		(9	)		(9	)		(9	)
Net loss on sales and write-downs of other real estate owned		(1,071	)		(265	)		(1,102	)		(617	)
Other		174			124			422			245

Total noninterest income		8,000			8,696			19,021			16,455

Noninterest expense
Salaries and benefits		10,733			9,634			22,296			18,617
Net occupancy		1,402			1,361			2,796			2,911
Equipment		1,111			965			2,145			1,942
Marketing and advertising		584			393			903			982
Deposit insurance premiums		429			427			873			1,140
Other		4,377			3,626			8,499			7,560

Total noninterest expense		18,636			16,406			37,512			33,152

Income before income taxes		6,168			5,715			12,377			10,403
Applicable income taxes		1,405			1,199			2,351			2,025

Net income	$	4,763		$	4,516		$	10,026		$	8,378

Net income per share:
Basic	$	.28		$	.27		$	.60		$	.50
Diluted		.28			.27			.60			.50
Dividends declared		.20			.20			.40			.40


Note:		Certain amounts have been reclassified to conform to the current-year presentation. See accompanying notes to the unaudited consolidated financial statements.

UNIVEST CORPORATION OF PENNSYLVANIA

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)


	Three Months Ended June 30,
	2012									2011
(Dollars in thousands)	Before Tax Amount			Tax Expense (Benefit)			Net of Tax Amount			Before Tax Amount			Tax Expense (Benefit)			Net of Tax Amount

Net income	$	6,168		$	1,405		$	4,763		$	5,715		$	1,199		$	4,516
Other comprehensive income:
Net unrealized gains on available-for-sale investment securities:
Net unrealized holding gains arising during the period		1,417			496			921			5,161			1,806			3,355
Less: reclassification adjustment for net gains on sales realized in net income		(24	)		(9	)		(15	)		(569	)		(199	)		(370	)
Less: reclassification adjustment for other-than-temporary impairment on equity securities realized in net income		6			2			4			3			1			2

Total net unrealized gains on available-for-sale investment securities		1,399			489			910			4,595			1,608			2,987
Net change in fair value of derivatives used for cash flow hedges		(563	)		(197	)		(366	)		(601	)		(210	)		(391	)
Defined benefit pension plans:
Less: amortization of net loss included in net periodic pension costs		292			102			190			176			61			115
Less: accretion of prior service cost included in net periodic pension costs		(64	)		(22	)		(42	)		(63	)		(21	)		(42	)

Total defined benefit pension plans		228			80			148			113			40			73

Other comprehensive income		1,064			372			692			4,107			1,438			2,669

Total comprehensive income	$	7,232		$	1,777		$	5,455		$	9,822		$	2,637		$	7,185


	Six Months Ended June 30,
	2012									2011
(Dollars in thousands)	Before Tax Amount			Tax Expense (Benefit)			Net of Tax Amount			Before Tax Amount			Tax Expense (Benefit)			Net of Tax Amount

Net income	$	12,377		$	2,351		$	10,026		$	10,403		$	2,025		$	8,378
Other comprehensive income:
Net unrealized gains on available-for-sale investment securities:
Net unrealized holding gains arising during the period		517			181			336			6,318			2,211			4,107
Less: reclassification adjustment for net gains on sales realized in net income		(282	)		(99	)		(183	)		(569	)		(199	)		(370	)
Less: reclassification adjustment for other-than-temporary impairment on equity securities realized in net income		9			3			6			10			3			7

Total net unrealized gains on available-for-sale investment securities		244			85			159			5,759			2,015			3,744
Net change in fair value of derivatives used for cash flow hedges		(389	)		(136	)		(253	)		(372	)		(130	)		(242	)
Defined benefit pension plans:
Less: amortization of net loss included in net periodic pension costs		589			206			383			381			133			248
Less: accretion of prior service cost included in net periodic pension costs		(128	)		(45	)		(83	)		(127	)		(44	)		(83	)

Total defined benefit pension plans		461			161			300			254			89			165

Other comprehensive income		316			110			206			5,641			1,974			3,667

Total comprehensive income	$	12,693		$	2,461		$	10,232		$	16,044		$	3,999		$	12,045


Note:		Certain amounts have been reclassified to conform to the current-year presentation. See accompanying notes to the unaudited consolidated financial statements.

UNIVEST CORPORATION OF PENNSYLVANIA

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(Unaudited)


(Dollars in thousands, except per share data)	Common Shares Outstanding			Accumulated Other Comprehensive (Loss) Income			Common Stock		Additional Paid-in Capital			Retained Earnings			Treasury Stock			Total

For the Six Months Ended June 30, 2012

Balance at December 31, 2011		16,702,376		$	(6,101	)	$	91,332	$	58,495		$	157,566		$	(28,313	)	$	272,979
Net income		—			—			—		—			10,026			—			10,026
Other comprehensive income, net of taxes		—			206			—		—			—			—			206
Cash dividends declared ($0.40 per share)		—			—			—		—			(6,706	)		—			(6,706	)
Stock issued under dividend reinvestment and employee stock purchase plans and other employee benefit programs		90,339			—			—		—			(65	)		1,526			1,461
Cancelled stock options and awards		(13,125	)		—			—		300			(54	)		(213	)		33
Tax expense on stock based compensation		—			—			—		(84	)		—			—			(84	)
Purchases of treasury stock		(90,854	)		—			—		—			—			(1,446	)		(1,446	)
Restricted stock awards granted		71,157			—			—		(1,154	)		(134	)		1,288			—
Vesting of restricted stock awards		—			—			—		847			—			—			847

Balance at June 30, 2012		16,759,893		$	(5,895	)	$	91,332	$	58,404		$	160,633		$	(27,158	)	$	277,316


(Dollars in thousands, except per share data)	Common Shares Outstanding			Accumulated Other Comprehensive (Loss) Income			Common Stock		Additional Paid-in Capital			Retained Earnings			Treasury Stock			Total

For the Six Months Ended June 30, 2011

Balance at December 31, 2010		16,648,303		$	(6,766	)	$	91,332	$	59,080		$	151,978		$	(29,400	)	$	266,224
Net income		—			—			—		—			8,378			—			8,378
Other comprehensive income, net of taxes					3,667														3,667
Cash dividends declared ($0.40 per share)		—			—			—		—			(6,688	)		—			(6,688	)
Stock issued under dividend reinvestment and employee stock purchase plans and other employee benefit programs		73,345			—			—		62			13			1,215			1,290
Purchases of treasury stock		(3,005	)		—			—		—			—			(52	)		(52	)
Restricted stock awards granted		58,736			—			—		(1,019	)		47			972			—
Vesting of restricted stock awards		—			—			—		203			—			—			203

Balance at June 30, 2011		16,777,379		$	(3,099	)	$	91,332	$	58,326		$	153,728		$	(27,265	)	$	273,022


Note:		Certain amounts have been reclassified to conform to the current-year presentation. See accompanying notes to the unaudited consolidated financial statements.

UNIVEST CORPORATION OF PENNSYLVANIA

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)


	Six Months Ended June 30,
(Dollars in thousands)	2012			2011

Cash flows from operating activities:
Net income	$	10,026		$	8,378
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan and lease losses		5,443			10,690
Depreciation of premises and equipment		1,369			1,287
Other-than-temporary impairment on equity securities		9			10
Net gain on sales of investment securities		(282	)		(569	)
Net gain on mortgage banking activities		(2,346	)		(303	)
Net loss on dispositions of fixed assets		9			9
Net loss on sales and write-downs of other real estate owned		1,102			617
Bank owned life insurance income		(1,842	)		(612	)
Other adjustments to reconcile net income to cash provided by operating activities		3,145			1,829
Originations of loans held for sale		(122,521	)		(71,240	)
Proceeds from the sale of loans held for sale		125,854			74,087
Decrease (increase) in accrued interest receivable and other assets		400			(1,595	)
Decrease in accrued interest payable and other liabilities		(1,557	)		(730	)

Net cash provided by operating activities		18,809			21,858

Cash flows from investing activities:
Net cash paid due to acquisitions		(3,225	)		—
Net capital expenditures		(1,337	)		(857	)
Proceeds from maturities of securities held-to-maturity		—			15
Proceeds from maturities and calls of securities available-for-sale		81,001			105,018
Proceeds from sales of securities available-for-sale		57,162			5,928
Purchases of investment securities available-for-sale		(106,536	)		(55,827	)
Net (increase) decrease in loans and leases		(23,854	)		19,079
Net decrease in interest-bearing deposits		8,147			10,782
Proceeds from bank owned life insurance		2,415			—
Proceeds from sales of other real estate owned		1,482			1,390

Net cash provided by investing activities		15,255			85,528

Cash flows from financing activities:
Net decrease in deposits		(5,310	)		(64,976	)
Net decrease in short-term borrowings		(14,606	)		(15,801	)
Repayment of subordinated debt		(750	)		(375	)
Purchases of treasury stock		(1,446	)		(52	)
Stock issued under dividend reinvestment and employee stock purchase plans and other employee benefit programs		1,461			1,290
Cash dividends paid		(6,699	)		(6,663	)

Net cash used in financing activities		(27,350	)		(86,577	)

Net increase in cash and due from banks		6,714			20,809
Cash and due from banks at beginning of year		39,857			11,624

Cash and due from banks at end of period	$	46,571		$	32,433


Supplemental disclosures of cash flow information
Cash paid during the year for:
Interest	$	4,759		$	5,923
Income taxes, net of refunds received		1,282			3,606
Non cash transactions:
Noncash transfer of loans to other real estate owned	$	—		$	4,413
Contingency consideration recorded as goodwill	$	842		$	—


Note:		Certain amounts have been reclassified to conform to the current-year presentation. See accompanying notes to the unaudited consolidated financial statements.

UNIVEST CORPORATION OF PENNSYLVANIA AND SUBSIDIARIES

Notes to the Unaudited Consolidated Financial Statements

Note 1.

Summary of Significant Accounting Policies

Principles of Consolidation and Basis of Presentation

The accompanying unaudited consolidated financial statements include the accounts of Univest Corporation of Pennsylvania (the Corporation) and its wholly owned subsidiaries; the Corporation’s primary subsidiary is Univest Bank and Trust Co. (the Bank). All significant intercompany balances and transactions have been eliminated in consolidation. The unaudited interim consolidated financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the SEC). Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (U.S. GAAP) have been condensed or omitted pursuant to such rules and regulations for interim financial information. The accompanying unaudited consolidated financial statements reflect all adjustments which are of a normal recurring nature and are, in the opinion of management, necessary for a fair presentation of the financial statements for the interim periods presented. Certain prior period amounts have been reclassified to conform to the current-year presentation. Operating results for the six-month period ended June 30, 2012 are not necessarily indicative of the results that may be expected for the year ending December 31, 2012. It is suggested that these unaudited consolidated financial statements be read in conjunction with the audited financial statements and the notes thereto included in the registrant’s Annual Report on Form 10-K for the year ended December 31, 2011, which was filed with the SEC on March 2, 2012.

Use of Estimates

The preparation of the unaudited consolidated financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates. Material estimates that are particularly susceptible to significant changes include fair value measurement of investment securities available for sale and assessment for impairment of certain investment securities, reserve for loan and lease losses, valuation of goodwill and other intangible assets, mortgage servicing rights, deferred tax assets and liabilities, benefit plans and stock-based compensation expense.

Recent Accounting Pronouncements

In June 2011, the Financial Accounting Standards Board (FASB) issued an Accounting Standards Update (ASU) regarding the presentation of comprehensive income and to increase the prominence of items reported in other comprehensive income and facilitate the convergence of U.S. GAAP and International Financial Reporting Standards (IFRS). The guidance requires entities to report the total of comprehensive income, the components of net income and the components of other comprehensive income either in a single continuous financial statement or in two separate but consecutive financial statements. This update is effective for fiscal years and interim periods within those years, beginning after December 15, 2011, or March 31, 2012 for the Corporation, and is to be applied retrospectively. In December 2011, the FASB issued an ASU deferring the effective date for amendments to the presentation of reclassifications of items out of accumulated other comprehensive income. The Corporation adopted the two separate but consecutive financial statements approach for the three months ended March 31, 2012 and retrospectively for the three months ended March 31, 2011 by including consolidated statements of comprehensive income after the consolidated statements of income in this report. The standard did not have any material impact on the Corporation’s financial statements.

In May 2011, the FASB issued an ASU regarding fair value measurements which establishes a global standard in U.S. GAAP and IFRS for applying fair value measurements and disclosures. Consequently, the amendments in this update change the wording to describe many of the requirements for measuring fair value and for disclosing information about fair value measurements. The amendments do not require additional fair value measurements and most of the amendments are not intended to result in a change of the application of fair value measurement requirements. Additional disclosures required include: 1) for fair value measurements categorized within Level 3 of the fair value hierarchy: a) the valuation processes used by the reporting entity; and b) the sensitivity of the fair value measurement to changes in unobservable inputs and the interrelationships between those unobservable inputs,

if any; and 2) the categorization by level of the fair value hierarchy for items that are not measured at fair value in the statement of financial position but for which the fair value is required to be disclosed. This amendment is effective for fiscal years and interim periods within those years, beginning after December 15, 2011, or March 31, 2012 for the Corporation, and is to be applied prospectively. The application of the provisions of this standard did not have a material impact on the Corporation’s financial statements although it resulted in expanded disclosures effective March 31, 2012, which are included in Note 11, “Fair Value Disclosures.”

Note 2.

Acquisition

The Corporation paid $3.2 million in cash at closing with additional contingent consideration to be paid in annual installments over the three-year period ended June 30, 2015 based on the achievement of certain levels of revenue. As of the acquisition date, the Corporation recorded the estimated fair value of the contingent consideration of $842 thousand in other liabilities. The estimated fair value of the contingent consideration liability was calculated using a discounted cash flow model of future contingent payments based on projected revenue related to the acquired business. The potential cash payments that could result from the contingent consideration arrangement range from $0 thousand to a maximum of $1.7 million over the next three years. The fair value of the contingent consideration liability will be reviewed on a quarterly basis and any valuation adjustments resulting from a change in the discount rate or change in projected revenue of the acquired business which affect the contingent consideration liability will be recorded through non-interest expense.

As a result of the Javers Group acquisition, the Corporation recorded goodwill of $3.1 million (inclusive of contingent consideration) and customer related intangibles of $989 thousand. The goodwill is expected to be deductible for tax purposes. The customer related intangibles will be amortized over nine years using the sum-of-the-years-digits amortization method. The allocation of the purchase price to goodwill, customer related intangibles and the contingent consideration liability, as of June 30, 2012, are preliminary estimates and are subject to adjustment within the measurement period. The acquisition was accounted for in accordance with FASB Accounting Standards Codification Topic 805, “Business Combinations.”

Note 3.

Investment Securities

The following table shows the amortized cost and the estimated fair value of the held-to-maturity securities and available-for-sale securities at June 30, 2012 and December 31, 2011 by contractual maturity within each type.


	At June 30, 2012									At December 31, 2011
(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value

Securities Held-to-Maturity
Corporate bonds:
After 1 year to 5 years	$	45,538	$	776	$	(18	)	$	46,296	$	45,804	$	154	$	(319	)	$	45,639

		45,538		776		(18	)		46,296		45,804		154		(319	)		45,639

Total	$	45,538	$	776	$	(18	)	$	46,296	$	45,804	$	154	$	(319	)	$	45,639


	At June 30, 2012									At December 31, 2011
(Dollars in thousands)	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value		Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Fair Value
Securities Available-for-Sale
U.S. treasuries:
Within 1 year	$	—	$	—	$	—		$	—	$	2,525	$	—	$	—		$	2,525

		—		—		—			—		2,525		—		—			2,525

U.S. government corporations and agencies:
Within 1 year		6,540		47		—			6,587		10,009		77		—			10,086
After 1 year to 5 years		126,300		1,173		—			127,473		143,189		1,022		(33	)		144,178

		132,840		1,220		—			134,060		153,198		1,099		(33	)		154,264

State and political subdivisions:
Within 1 year		—		—		—			—		752		5		—			757
After 1 year to 5 years		8,441		251		(15	)		8,677		10,082		308		(16	)		10,374
After 5 years to 10 years		26,850		1,029		(92	)		27,787		11,846		664		(3	)		12,507
Over 10 years		79,808		4,872		—			84,680		87,896		5,472		(1	)		93,367

		115,099		6,152		(107	)		121,144		110,576		6,449		(20	)		117,005

Residential mortgage-backed securities:
After 5 years to 10 years		17,969		801		—			18,770		20,745		743		—			21,488
Over 10 years		78,487		2,532		—			81,019		55,328		2,665		(680	)		57,313

		96,456		3,333		—			99,789		76,073		3,408		(680	)		78,801

Commercial mortgage obligations:
After 5 years to 10 years		1,983		34		—			2,017		5,547		124		—			5,671
Over 10 years		24,260		505		—			24,765		54,994		799		—			55,793

		26,243		539		—			26,782		60,541		923		—			61,464

Corporate bonds:
After 1 year to 5 years		4,992		—		(35	)		4,957		4,991		—		(224	)		4,767

		4,992		—		(35	)		4,957		4,991		—		(224	)		4,767

Money market mutual funds:
Within 1 year		4,147		—		—			4,147		3,851		—		—			3,851

		4,147		—		—			4,147		3,851		—		—			3,851

Equity securities:
No stated maturity		2,292		697		(314	)		2,675		2,364		544		(224	)		2,684

		2,292		697		(314	)		2,675		2,364		544		(224	)		2,684

Total	$	382,069	$	11,941	$	(456	)	$	393,554	$	414,119	$	12,423	$	(1,181	)	$	425,361

Expected maturities may differ from contractual maturities because debt issuers may have the right to call or prepay obligations without call or prepayment penalties.

Securities with a fair value of $310.4 million and $338.5 million at June 30, 2012 and December 31, 2011, respectively, were pledged to secure public deposits and for other purposes as required by law.

The following table presents information related to sales of securities available for sale during the six months ended June 30, 2012 and 2011.


	Six Months Ended June 30,
(Dollars in thousands)	2012		2011

Securities available for sale:
Proceeds from sales	$	57,162	$	5,928
Gross realized gains on sales		1,178		569
Gross realized losses on sales		896		—
Tax expense related to net realized gains on sales		99		199

Accumulated other comprehensive income related to securities of $7.5 million and $7.3 million, net of taxes, has been included in shareholders’ equity at June 30, 2012 and December 31, 2011, respectively. Unrealized losses in investment securities at June 30, 2012 and December 31, 2011 do not represent other-than-temporary impairments.

The Corporation realized other-than-temporary impairment charges to noninterest income of $9 thousand and $10 thousand, respectively, on its equity portfolio during the six months ended June 30, 2012 and 2011. The Corporation determined that it was probable that the fair value of certain equity securities would not recover to the Corporation’s cost basis within a reasonable period of time due to a decline in the financial stability of the underlying companies. The Corporation carefully monitors all of its equity securities and has not taken impairment losses on certain other equity securities in an unrealized loss position, at this time, as the financial performance of the underlying companies is not indicative of the market deterioration of their stock and it is probable that the market value of the equity securities will recover to the Corporation’s cost basis in the individual securities in a reasonable amount of time. The equity securities within the following table consist of common stocks of other financial institutions, which have experienced declines in value consistent with the industry as a whole. Management evaluated the near-term prospects of the issuers in relation to the severity and duration of the impairment. The Corporation has the positive intent to hold these securities and believes it is more likely than not, that it will not have to sell these securities until recovery to the Corporation’s cost basis occurs. The Corporation does not consider these investments to be other-than-temporarily impaired at June 30, 2012 and December 31, 2011.

Management evaluates debt securities, which are comprised of U. S. Government, Government Sponsored Agencies, municipalities, corporate bonds and other issuers, for other-than-temporary impairment and considers the current economic conditions, the length of time and the extent to which the fair value has been less than cost, interest rates and the bond rating of each security. All of the debt securities are rated as investment grade and management believes that it will not incur any losses. The unrealized losses on the Corporation’s investments in debt securities are temporary in nature since they are primarily related to market interest rates and are not related to the underlying credit quality of the issuers within our investment portfolio. The Corporation does not have the intent to sell the debt securities and believes it is more likely than not, that it will not have to sell the securities before recovery of their cost basis. The Corporation has not recognized any other-than-temporary impairment charges on debt securities for the six months ended June 30, 2012 and 2011.

At June 30, 2012 and December 31, 2011, there were no investments in any single non-federal issuer representing more than 10% of shareholders’ equity.

The following table shows the amount of securities that were in an unrealized loss position at June 30, 2012 and December 31, 2011:


	At June 30, 2012
	Less than Twelve Months					Twelve Months or Longer					Total
(Dollars in thousands)	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses

State and political subdivisions	$	8,183	$	(90	)	$	958	$	(17	)	$	9,141	$	(107	)
Corporate bonds		9,990		(53	)		—		—			9,990		(53	)
Equity securities		23		(3	)		769		(311	)		792		(314	)

Total	$	18,196	$	(146	)	$	1,727	$	(328	)	$	19,923	$	(474	)


	At December 31, 2011
	Less than Twelve Months					Twelve Months or Longer					Total
(Dollars in thousands)	Fair Value		Unrealized Losses			Fair Value		Unrealized Losses			Fair Value		Unrealized Losses

U.S. government corporations and agencies	$	24,967	$	(33	)	$	—	$	—		$	24,967	$	(33	)
State and political subdivisions		—		—			1,997		(20	)		1,997		(20	)
Residential mortgage-backed securities		5,184		(20	)		3,311		(660	)		8,495		(680	)
Corporate bonds		34,851		(543	)		—		—			34,851		(543	)
Equity securities		920		(224	)		—		—			920		(224	)

Total	$	65,922	$	(820	)	$	5,308	$	(680	)	$	71,230	$	(1,500	)

Note 4.

Loans and Leases

Summary of Major Loan and Lease Categories


(Dollars in thousands)	At June 30, 2012			At December 31, 2011

Commercial, financial and agricultural	$	497,955		$	484,687
Real estate-commercial		517,282			514,953
Real estate-construction		79,910			90,397
Real estate-residential secured for business purpose		32,097			32,481
Real estate-residential secured for personal purpose		140,217			125,220
Real estate-home equity secured for personal purpose		78,696			80,478
Loans to individuals		44,037			44,965
Lease financings		75,255			73,225

Total loans and leases, net of deferred income	$	1,465,449		$	1,446,406


Unearned lease income, included in the above table	$	(10,768	)	$	(9,965	)
Net deferred costs, included in the above table	$	897		$	876
Overdraft deposits included in the above table	$	103		$	123

Overdraft deposits are re-classified as loans and are included in the total loans and leases on the balance sheet.

Age Analysis of Past Due Loans and Leases

The following presents, by class of loans and leases, an aging of past due loans and leases, loans and leases which are current and the recorded investment in loans and leases greater than 90 days past due which are accruing interest at June 30, 2012 and December 31, 2011:

(Dollars in thousands)

30-59 Days
Past
Due*

60-89 Days
Past
Due*

Greater
Than
90 Days
Past
Due*

Total
Past
Due*

Current*

Total Loans
and Leases

Recorded
Investment
Greater
than
90 Days
Past
Due and
Accruing
Interest*

At June 30, 2012

Commercial, financial and agricultural

137

272

429

491,879

497,955

Real estate—commercial real estate and construction:

Commercial real estate

1,890

—

1,890

494,516

517,282

—

Construction

—

63,241

79,910

—

Real estate—residential and home equity:

Residential secured for business purpose

295

—

295

31,625

32,097

—

Residential secured for personal purpose

112

—

112

139,793

140,217

—

Home equity secured for personal purpose

375

266

699

77,997

78,696

Loans to individuals

393

173

237

803

43,185

44,037

237

Lease financings

562

310

941

73,691

75,255

Total

3,764

1,021

384

5,169

1,415,927

1,465,449

384

*	Excludes impaired loans and leases.


(Dollars in thousands)	30-59 Days Past Due*		60-89 Days Past Due*		Greater Than 90 Days Past Due*		Total Past Due*		Current*		Total Loans and Leases		Recorded Investment Greater than 90 Days Past Due and Accruing Interest*

At December 31, 2011

Commercial, financial and agricultural	$	3,741	$	33	$	—	$	3,774	$	476,222	$	484,687	$	—
Real estate—commercial real estate and construction:
Commercial real estate		2,212		723		—		2,935		491,498		514,953		—
Construction		—		—		—		—		74,656		90,397		—
Real estate—residential and home equity:
Residential secured for business purpose		340		—		—		340		32,026		32,481		—
Residential secured for personal purpose		1,783		—		—		1,783		123,380		125,220		—
Home equity secured for personal purpose		298		68		117		483		79,968		80,478		117
Loans to individuals		386		236		204		826		44,089		44,965		204
Lease financings		1,203		544		44		1,791		70,535		73,225		44

Total	$	9,963	$	1,604	$	365	$	11,932	$	1,392,374	$	1,446,406	$	365

*	Excludes impaired loans and leases.

Nonaccrual and Troubled Debt Restructured Loans and Lease Modifications

The following presents, by class of loans and leases, nonaccrual loans and leases (including nonaccrual troubled debt restructured loans and lease modifications) and accruing troubled debt restructured loans and lease modifications at June 30, 2012 and December 31, 2011.


	At June 30, 2012						At December 31, 2011
(Dollars in thousands)	Nonaccrual Loans and Leases*		Accruing Troubled Debt Restructured Loans and Lease Modifications		Total Impaired Loans and Leases		Nonaccrual Loans and Leases*		Accruing Troubled Debt Restructured Loans and Lease Modifications		Total Impaired Loans and Leases

Commercial, financial and agricultural	$	3,948	$	1,699	$	5,647	$	4,614	$	77	$	4,691
Real estate—commercial real estate and construction:
Commercial real estate		17,861		3,015		20,876		18,085		2,435		20,520
Construction		13,887		2,782		16,669		14,479		1,262		15,741
Real estate—residential and home equity:
Residential secured for business purpose		177		—		177		107		8		115
Residential secured for personal purpose		312		—		312		57		—		57
Home equity secured for personal purpose		—		—		—		27		—		27
Loans to individuals		—		49		49		—		50		50
Lease financings		577		46		623		838		61		899

Total	$	36,762	$	7,591	$	44,353	$	38,207	$	3,893	$	42,100

*	Includes non-accrual troubled debt restructured loans and lease modifications of $8.3 million and $8.6 million at June 30, 2012 and December 31, 2011, respectively.

Credit Quality Indicators

The following tables present by class, the recorded investment in loans and leases by credit quality indicator at June 30, 2012 and December 31, 2011.

The Corporation employs a ten (10) grade risk rating system related to the credit quality of commercial loans and residential real estate loans secured for a business purpose of which the first six categories are pass categories (credits not adversely rated). The following is a description of the internal risk ratings and the likelihood of loss related to each risk rating. Loans with risk ratings of one through five are reviewed based on the relationship dollar

amount with the borrower: loans with a relationship total of $2.5 million or greater are reviewed quarterly; loans with a relationship balance of less than $2.5 million but greater than $500 thousand are reviewed annually based on the borrower’s fiscal year; loans with a relationship balance of less than $500 thousand are reviewed only if the loan becomes 60 days or more past due. Loans with risk ratings of six are also reviewed based on the relationship dollar amount with the borrower: loans with a relationship balance of $2.0 million or greater are reviewed quarterly; loans with a relationship balance of less than $2.0 million but greater than $500 thousand are reviewed annually; loans with a relationship balance of less than $500 thousand are reviewed only if the loan becomes 60 days or more past due. Loans with risk ratings of seven are reviewed at least quarterly, and as often as monthly, at management’s discretion. Loans with risk ratings of eight through ten are reviewed monthly.

Cash Secured — No credit risk

Fully Secured — Negligible credit risk

Strong — Minimal credit risk

Satisfactory — Nominal credit risk

Acceptable — Moderate credit risk

Pre-Watch — Marginal, but stable credit risk

Special Mention — Potential weakness

Substandard — Well-defined weakness

Doubtful — Collection in-full improbable

10.

Loss — Considered uncollectible

Commercial Credit Exposure Credit Risk by Internally Assigned Grades


	Commercial, Financial and Agricultural				Real Estate— Commercial				Real Estate— Construction				Real Estate— Residential Secured for Business Purpose
(Dollars in thousands)	At June 30, 2012		At December 31, 2011		At June 30, 2012		At December 31, 2011		At June 30, 2012		At December 31, 2011		At June 30, 2012		At December 31, 2011

Grade:
1. Cash secured/2. Fully secured	$	2,135	$	2,426	$	—	$	—	$	—	$	—	$	—	$	—
3. Strong		8,631		4,441		9,039		9,365		585		1,124		—		—
4. Satisfactory		37,464		32,730		32,282		28,517		2,672		89		349		1,309
5. Acceptable		297,403		296,860		286,562		296,499		30,487		35,207		18,418		18,990
6. Pre-watch		85,253		79,402		112,196		100,581		27,368		33,993		10,026		8,853
7. Special Mention		18,194		26,162		25,872		29,055		1,477		1,715		731		663
8. Substandard		47,302		40,634		50,338		49,943		17,321		18,269		2,573		2,666
9. Doubtful		1,573		2,032		993		993		—		—		—		—
10. Loss		—		—		—		—		—		—		—		—

Total	$	497,955	$	484,687	$	517,282	$	514,953	$	79,910	$	90,397	$	32,097	$	32,481

The Corporation monitors the credit risk profile by payment activity for the following classifications of loans and leases: residential real estate loans secured for a personal purpose, home equity loans secured for a personal purpose, loans to individuals and lease financings by payment activity. Nonperforming loans and leases are loans past due 90 days or more, loans and leases on non-accrual of interest and troubled debt restructured loans and lease modifications. Performing loans and leases are reviewed only if the loan becomes 60 days or more past due. Nonperforming loans and leases are reviewed monthly. Performing loans and leases have a nominal to moderate risk of loss. Nonperforming loans and leases are loans or leases with a well-defined weakness and where collection in-full is improbable.

Credit Exposure — Real Estate — Residential Secured for Personal Purpose, Real Estate — Home Equity Secured for Personal Purpose, Loans to individuals, Lease Financing Credit Risk Profile by Payment Activity


	Real Estate—Residential Secured for Personal Purpose				Real Estate—Home Equity Secured for Personal Purpose				Loans to individuals				Lease Financing
(Dollars in thousands)	At June 30, 2012		At December 31, 2011		At June 30, 2012		At December 31, 2011		At June 30, 2012		At December 31, 2011		At June 30, 2012		At December 31, 2011

Performing	$	139,905	$	125,163	$	78,638	$	80,334	$	43,751	$	44,711	$	74,563	$	72,282
Nonperforming		312		57		58		144		286		254		692		943

Total	$	140,217	$	125,220	$	78,696	$	80,478	$	44,037	$	44,965	$	75,255	$	73,225

Risks associated with lending activities include, among other things, the impact of changes in interest rates and economic conditions, which may adversely impact the ability of borrowers to repay outstanding loans, and impact the value of the associated collateral.

Commercial, financial and agricultural loans, commercial real estate loans, construction loans and residential real estate loans with a business purpose are generally perceived as having more risk of default than residential real estate loans with a personal purpose and consumer loans. These types of loans involve larger loan balances to a single borrower or groups of related borrowers. Commercial real estate loans may be affected to a greater extent than residential loans by adverse conditions in real estate markets or the economy because commercial real estate borrowers’ ability to repay their loans depends on successful development of their properties and factors affecting residential real estate borrowers.

Commercial, financial and agricultural business loans are typically based on the borrowers’ ability to repay the loans from the cash flow of their businesses. These loans may involve greater risk because the availability of funds to repay each loan depends substantially on the success of the business itself. In addition, the collateral securing the loans often depreciates over time, is difficult to appraise and liquidate and fluctuates in value based on the success of the business.

Risk of loss on a construction loan depends largely upon whether our initial estimate of the property’s value at completion of construction equals or exceeds the cost of the property construction (including interest). During the construction phase, a number of factors can result in delays and cost overruns. If estimates of value are inaccurate or if actual construction costs exceed estimates, the value of the property securing the loan may be insufficient to ensure full repayment when completed through a permanent loan or by seizure of collateral. Included in real estate-construction is track development financing. Risk factors related to track development financing include the demand for residential housing and the real estate valuation market. When projects move slower than anticipated, the properties may have significantly lower values than when the original underwriting was completed, resulting in lower collateral values to support the loan. Extended time frames also cause the interest carrying cost for a project to be higher than the builder projected, negatively impacting the builder’s profit and cash flow and, therefore, their ability to make principal and interest payments.

Commercial real estate loans and residential real estate loans with a business purpose secured by owner-occupied properties are dependent upon the successful operation of the borrower’s business. If the operating company suffers difficulties in terms of sales volume and/or profitability, the borrower’s ability to repay the loan may be impaired. Loans secured by properties where repayment is dependent upon payment of rent by third party tenants or the sale of the property may be impacted by loss of tenants, lower lease rates needed to attract new tenants or the inability to sell a completed project in a timely fashion and at a profit.

Commercial, financial and agricultural loans, commercial real estate loans, construction loans and residential real estate loans secured for a business purpose are more susceptible to a risk of loss during a downturn in the business cycle. The Corporation has strict underwriting, review, and monitoring procedures in place, however, these procedures cannot eliminate all of the risks related to these loans.

The Corporation focuses on both assessing the borrower’s capacity and willingness to repay and on obtaining sufficient collateral. Commercial, financial and agricultural loans are generally secured by the borrower’s assets and by personal guarantees. Commercial real estate and residential real estate loans secured for a business purpose are originated primarily within the Eastern Pennsylvania market area at conservative loan-to-value ratios and often by a guarantee of the borrowers. Management closely monitors the composition and quality of the total commercial loan portfolio to ensure that any credit concentrations by borrower or industry are closely monitored.

The Corporation originates fixed-rate and adjustable-rate real estate-residential mortgage loans that are secured by the underlying 1- to 4-family residential properties for personal purposes. Credit risk exposure in this area of lending is minimized by the evaluation of the credit worthiness of the borrower, including debt-to-equity ratios, credit scores and adherence to underwriting policies that emphasize conservative loan-to-value ratios of generally no more than 80%. Residential mortgage loans granted in excess of the 80% loan-to-value ratio criterion are generally insured by private mortgage insurance.

In the real estate-home equity loan portfolio secured for a personal purpose, combined loan-to-value ratios at origination are generally limited to 80%. Other credit considerations may warrant higher combined loan-to-value ratios and are generally insured by private mortgage insurance.

Credit risk in the loans to individuals portfolio, which includes, direct consumer loans and credit cards, is controlled by strict adherence to conservative underwriting standards that consider debt-to-income levels and the creditworthiness of the borrower and, if secured, collateral values.

The primary risks that are involved with lease financing receivables are credit underwriting and borrower industry concentrations. The Corporation has strict underwriting, review, and monitoring procedures in place to mitigate this risk. Risk also lies in the residual value of the underlying equipment. Residual values are subject to judgments as to the value of the underlying equipment that can be affected by changes in economic and market conditions and the financial viability of the residual guarantors and insurers. To the extent not guaranteed or assumed by a third party, or otherwise insured against, the Corporation bears the risk of ownership of the leased assets. This includes the risk that the actual value of the leased assets at the end of the lease term will be less than the residual value. The Corporation greatly reduces this risk primarily by using $1.00 buyout leases, in which the entire cost of the leased equipment is included in the contractual payments, leaving no residual payment at the end of the lease terms.

Reserve for Loan and Lease Losses and Recorded Investment in Loans and Leases

The following presents, by portfolio segment, a summary of the activity in the reserve for loan and lease losses, the balance in the reserve for loan and lease losses disaggregated on the basis of impairment method and the recorded investment in loans and leases disaggregated on the basis of impairment method for the three and six months ended June 30, 2012 and 2011:


(Dollars in thousands)	Commercial, Financial and Agricultural			Real Estate— Commercial and Construction			Real Estate— Residential Secured for Business Purpose			Real Estate— Residential and Home Equity Secured for Personal Purpose			Loans to Individuals			Lease Financings			Unallocated		Total

For the Three Months Ended June 30, 2012

Reserve for loan and lease losses:

Beginning balance	$	11,701		$	13,352		$	948		$	732		$	704		$	1,160		$	2,000	$	30,597

Charge-offs		(1,458	)		(133	)		—			(2	)		(119	)		(310	)		N/A		(2,022	)

Recoveries		362			44			3			1			26			148			N/A		584
Provision (recovery of provision)		1,416			(947	)		(117	)		153			108			163			567		1,343


Ending balance	$	12,021		$	12,316		$	834		$	884		$	719		$	1,161		$	2,567	$	30,502


For the Three Months Ended June 30, 2011

Reserve for loan and lease losses:

Beginning balance	$	11,098		$	16,464		$	995		$	594		$	701		$	1,946		$	1,006	$	32,804

Charge-offs		(1,644	)		(3,375	)		(136	)		(35	)		(396	)		(391	)		N/A		(5,977	)

Recoveries		49			17			3			1			34			114			N/A		218
Provision (recovery of provision)		1,374			2,986			157			136			356			243			304		5,556


Ending balance	$	10,877		$	16,092		$	1,019		$	696		$	695		$	1,912		$	1,310	$	32,601


(Dollars in thousands)	Commercial, Financial and Agricultural			Real Estate— Commercial and Construction			Real Estate— Residential Secured for Business Purpose			Real Estate— Residential and Home Equity Secured for Personal Purpose			Loans to Individuals			Lease Financings			Unallocated			Total

For the Six Months Ended June 30, 2012

Reserve for loan and lease losses:

Beginning balance	$	11,262		$	13,317		$	823		$	735		$	730		$	1,344		$	1,659		$	29,870

Charge-offs		(3,165	)		(1,675	)		—			(2	)		(240	)		(646	)		N/A			(5,728	)

Recoveries		415			140			55			3			57			247			N/A			917
Provision (recovery of provision)		3,509			534			(44	)		148			172			216			908			5,443

Ending balance	$	12,021		$	12,316		$	834		$	884		$	719		$	1,161		$	2,567		$	30,502


For the Six Months Ended June 30, 2011

Reserve for loan and lease losses:

Beginning balance	$	9,630		$	15,288		$	1,333		$	544		$	734		$	1,950		$	1,419		$	30,898

Charge-offs		(2,774	)		(5,063	)		(194	)		(38	)		(597	)		(859	)		N/A			(9,525	)

Recoveries		181			80			6			3			78			190			N/A			538
Provision (recovery of provision)		3,840			5,787			(126	)		187			480			631			(109	)		10,690

Ending balance	$	10,877		$	16,092		$	1,019		$	696		$	695		$	1,912		$	1,310		$	32,601

(Dollars in thousands)

Commercial,
Financial
and
Agricultural

Real
Estate—
Commercial
and
Construction

Real
Estate—
Residential
Secured
for
Business
Purpose

Real
Estate—
Residential
and Home
Equity
Secured
for
Personal
Purpose

Loans to
Individuals

Lease
Financings

Unallocated

Total

At June 30, 2012

Reserve for loan and lease losses:

Ending balance: individually evaluated for impairment

432

—

N/A

432

Ending balance: collectively evaluated for impairment

11,589

12,316

834

884

719

1,161

2,567

30,070

Total ending balance

12,021

12,316

834

884

719

1,161

2,567

30,502

Loans and leases:

Ending balance: individually evaluated for impairment

5,647

37,545

177

312

N/A

43,730

Ending balance: collectively evaluated for impairment

492,308

559,647

31,920

218,601

43,988

75,255

1,421,719

Total ending balance

497,955

597,192

32,097

218,913

44,037

75,255

1,465,449


(Dollars in thousands)	Commercial, Financial and Agricultural		Real Estate— Commercial and Construction		Real Estate— Residential Secured for Business Purpose		Real Estate— Residential and Home Equity Secured for Personal Purpose		Loans to Individuals		Lease Financings		Unallocated		Total

At June 30, 2011

Reserve for loan and lease losses:
Ending balance: individually evaluated for impairment	$	372	$	933	$	—	$	—	$	—	$	—	$	N/A	$	1,305
Ending balance: collectively evaluated for impairment		10,505		15,159		1,019		696		695		1,912		1,310		31,296

Total ending balance	$	10,877	$	16,092	$	1,019	$	696	$	695	$	1,912	$	1,310	$	32,601


Loans and leases:
Ending balance: individually evaluated for impairment	$	5,987	$	41,149	$	218	$	250	$	52	$	—			$	47,656
Ending balance: collectively evaluated for impairment		473,683		554,870		32,499		212,534		42,525		74,940				1,391,051


Total ending balance	$	479,670	$	596,019	$	32,717	$	212,784	$	42,577	$	74,940			$	1,438,707

Impaired Loans

The following presents, by class of loans, the recorded investment and unpaid principal balance of impaired loans, the amounts of the impaired loans for which there is not an allowance for credit losses and the amounts for which there is an allowance for credit losses at June 30, 2012 and December 31, 2011:


	At June 30, 2012						At December 31, 2011
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Recorded Investment		Unpaid Principal Balance		Related Allowance

Impaired loans with no related allowance recorded:
Commercial, financial and agricultural	$	4,660	$	5,938			$	3,384	$	4,422
Real estate—commercial real estate		20,876		29,836				19,453		27,146
Real estate—construction		16,669		18,713				15,741		17,268
Real estate—residential secured for business purpose		177		187				115		631
Real estate—residential secured for personal purpose		312		312				57		57
Real estate—home equity secured for personal purpose		—		—				27		27
Loans to individuals		49		57				50		58

Total impaired loans with no related allowance recorded:	$	42,743	$	55,043			$	38,827	$	49,609


Impaired loans with an allowance recorded:
Commercial, financial and agricultural	$	987	$	1,359	$	432	$	1,307	$	1,700	$	510
Real estate—commercial real estate		—		—		—		1,067		1,067		743

Total impaired loan with an allowance recorded	$	987	$	1,359	$	432	$	2,374	$	2,767	$	1,253


	At June 30, 2012						At December 31, 2011
(Dollars in thousands)	Recorded Investment		Unpaid Principal Balance		Related Allowance		Recorded Investment		Unpaid Principal Balance		Related Allowance

Total impaired loans:
Commercial, financial and agricultural	$	5,647	$	7,297	$	432	$	4,691	$	6,122	$	510
Real estate—commercial real estate		20,876		29,836		—		20,520		28,213		743
Real estate—construction		16,669		18,713		—		15,741		17,268		—
Real estate—residential secured for business purpose		177		187		—		115		631		—
Real estate—residential secured for personal purpose		312		312		—		57		57		—
Real estate—home equity secured for personal purpose		—		—		—		27		27		—
Loans to individuals		49		57		—		50		58		—

Total impaired loans:	$	43,730	$	56,402	$	432	$	41,201	$	52,376	$	1,253

The following presents by class of loans, the average recorded investment in impaired loans and an analysis of interest on impaired loans:


	Three Months Ended June 30, 2012						Three Months Ended June 30, 2011
(Dollars in thousands)	Average Recorded Investment		Interest Income Recognized*		Interest Income That Would Have Been Recognized Under Original Terms		Average Recorded Investment		Interest Income Recognized*		Interest Income That Would Have Been Recognized Under Original Terms

Commercial, financial and agricultural	$	6,011	$	31	$	60	$	6,387	$	12	$	105
Real estate—commercial real estate		19,863		44		257		16,540		49		311
Real estate—construction		16,639		35		190		19,355		27		229
Real estate—residential secured for business purpose		161		—		2		327		1		3
Real estate—residential secured for personal purpose		185		—		3		544		2		5
Real estate—home equity secured for personal purpose		—		—		—		23		—		—
Loans to individuals		49		2		—		58		2		—

Total	$	42,908	$	112	$	512	$	43,234	$	93	$	653

*	Includes interest income recognized on accruing troubled debt restructured loans of $109 thousand and $73 thousand for the three months ended June 30, 2012 and 2011, respectively.


	Six Months Ended June 30, 2012						Six Months Ended June 30, 2011
(Dollars in thousands)	Average Recorded Investment		Interest Income Recognized*		Interest Income That Would Have Been Recognized Under Original Terms		Average Recorded Investment		Interest Income Recognized*		Interest Income That Would Have Been Recognized Under Original Terms

Commercial, financial and agricultural	$	5,596	$	33	$	152	$	6,753	$	14	$	193
Real estate—commercial real estate		20,421		87		526		17,380		52		561
Real estate—construction		16,250		52		385		16,986		28		458
Real estate—residential secured for business purpose		140		—		3		380		3		9
Real estate—residential secured for personal purpose		130		—		4		750		19		20
Real estate—home equity secured for personal purpose		4		—		—		13		—		—
Loans to individuals		49		3		—		62		3		1

Total	$	42,590	$	175	$	1,070	$	42,324	$	119	$	1,242

*	Includes interest income recognized on accruing troubled debt restructured loans of $167 thousand and $79 thousand for the six months ended June 30, 2012 and 2011, respectively.

Troubled Debt Restructured Loans

The following presents, by class of loans, information regarding accruing and non-accrual loans that were restructured during the three and six months ended June 30, 2012 and 2011.


	Three Months Ended June 30, 2012								Three Months Ended June 30 , 2011
(Dollars in thousands)	Number Of Loans		Pre-Restructuring Outstanding Recorded Investment		Post- Restructuring Outstanding Recorded Investment		Related Allowance		Number Of Loans		Pre-Restructuring Outstanding Recorded Investment		Post- Restructuring Outstanding Recorded Investment		Related Allowance

Accruing Troubled Debt Restructured Loans
Commercial, financial and agricultural		1	$	135	$	135	$	—		—	$	—	$	—	$	—
Real estate—commercial real estate		1		175		175		—		—		—		—		—
Real estate—residential secured for business purpose		—		—		—		—		1		98		98		—
Real estate—residential secured for personal purpose		—		—		—		—		1		156		156		—
Real estate—home equity secured for personal purpose		—		—		—		—		1		31		31		—

Total		2	$	310	$	310	$	—		3	$	285	$	285	$	—


Nonaccrual Troubled Debt Restructured Loans
Commercial, financial and agricultural		—	$	—	$	—	$	—		—	$	—	$	—	$	—
Real estate—commercial real estate		—		—		—		—		—		—		—		—

Total		—	$	—	$	—	$	—		—	$	—	$	—	$	—


	Six Months Ended June 30, 2012								Six Months Ended June 30, 2011
(Dollars in thousands)	Number Of Loans		Pre-Restructuring Outstanding Recorded Investment		Post- Restructuring Outstanding Recorded Investment		Related Allowance		Number Of Loans		Pre-Restructuring Outstanding Recorded Investment		Post- Restructuring Outstanding Recorded Investment		Related Allowance

Accruing Troubled Debt Restructured Loans
Commercial, financial and agricultural		8	$	1,672	$	1,672	$	—		—	$	—	$	—	$	—
Real estate—commercial real estate		3		962		962		—		5		2,438		2,435		—
Real estate—construction		2		1,330		1,330		—		5		2,182		2,182		—
Real estate—residential secured for business purpose		—		—		—		—		1		98		98		—
Real estate—residential secured for personal purpose		—		—		—		—		1		156		156		—
Real estate—home equity secured for personal purpose		—		—		—		—		1		31		31		—

Total		13	$	3,964	$	3,964	$	—		13	$	4,905	$	4,902	$	—


Nonaccrual Troubled Debt Restructured Loans
Commercial, financial and agricultural		2	$	448	$	448	$	—		—	$	—	$	—	$	—
Real estate—commercial real estate		1		124		124		—		1		2,765		2,765		—

Total		3	$	572	$	572	$	—		1	$	2,765	$	2,765	$	—

The Corporation grants concessions primarily related to extensions of interest-only payment periods and an occasional payment modification. These modifications typically are on a short-term basis up to one year. Our goal when restructuring a credit is to afford the customer a reasonable period of time to provide cash flow relief to customers experiencing cash flow difficulties.

Accruing loans totaling $4.0 million were restructured during the first six months of 2012. Accruing troubled debt restructured loans were primarily comprised of two categories of loans on which interest is being accrued under the restructured terms, and the loans were current or less than ninety days past due. The first category primarily consisted of four commercial business loans for one borrower totaling $1.3 million, which had their interest only payment terms extended due to reduced cash flows. The second category primarily consisted of one construction

loan totaling $1.2 million, which had interest only payment terms extended until projected cash flows from rental property income are received. Accruing troubled debt restructured loans charged-off during the six months ended June 30, 2012 subsequent to the restructuring totaled approximately $372 thousand, primarily due to declines in collateral values for two commercial real estate loans for one borrower.

Nonaccrual loans totaling $572 thousand were restructured during the first six months of 2012. Nonaccrual troubled debt restructured loans were comprised of two commercial business loans and one commercial real estate loan for one borrower, which were granted principal and interest deferrals for a six month period.

There were no accruing or nonaccrual troubled debt restructured loans which had payment defaults within twelve months following restructuring during the three and six month periods ending June 30, 2012 and 2011.

Note 5.

Mortgage Servicing Rights

The Corporation has originated mortgage servicing rights which are included in other intangible assets on the consolidated balance sheets. Mortgage servicing rights are amortized in proportion to, and over the period of, estimated net servicing income on a basis similar to the interest method using an accelerated amortization method and are subject to periodic impairment testing. The aggregate fair value of these rights was $3.3 million and $2.8 million at June 30, 2012 and December 31, 2011, respectively. The fair value of mortgage servicing rights was determined using discount rates ranging from 3.5% to 7.3% at June 30, 2012 and December 31, 2011.

Changes in the mortgage servicing rights balance are summarized as follows:


	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)	2012			2011			2012			2011

Beginning of period	$	3,067		$	2,772		$	2,739		$	2,441
Servicing rights capitalized		609			236			1,036			688
Amortization of servicing rights		(373	)		(112	)		(684	)		(189	)
Changes in valuation		(27	)		(18	)		185			(62	)

End of period	$	3,276		$	2,878		$	3,276		$	2,878

Mortgage loans serviced for others	$	491,536		$	355,356		$	491,536		$	355,356

Activity in the valuation allowance for mortgage servicing rights was as follows:


	Three Months Ended June 30,						Six Months Ended June 30,
(Dollars in thousands)	2012			2011			2012			2011

Valuation allowance, beginning of period	$	(581	)	$	(245	)	$	(793	)	$	(201	)
Additions		(27	)		(18	)		—			(62	)
Reductions		—			—			185			—
Direct write-downs		—			—			—			—

Valuation allowance, end of period	$	(608	)	$	(263	)	$	(608	)	$	(263	)

The estimated amortization expense of mortgage servicing rights for the remainder of 2012 and the succeeding fiscal years is as follows:


Year (Dollars in thousands)	Amount
Remainder of 2012	$	375
2013		649
2014		505
2015		387
2016		294
Thereafter		1,066

Note 6.

Income Taxes

As of June 30, 2012 and December 31, 2011, the Corporation had no material unrecognized tax benefits, accrued interest or penalties. Penalties are recorded in non-interest expense in the year they are assessed and are treated as a non-deductible expense for tax purposes. Interest is recorded in non-interest expense in the year it is assessed and is treated as a deductible expense for tax purposes. As of June 30, 2012, the Corporation’s tax years 2008 through 2011 remain subject to federal examination as well as examination by state taxing jurisdictions.

Note 7.

Retirement Plans and Other Postretirement Benefits

Substantially all employees who were hired before December 8, 2009 are covered by a noncontributory retirement plan. Employees hired on or after December 8, 2009 are not eligible to participate in the noncontributory retirement plan. The Corporation also provides supplemental executive retirement benefits, a portion of which is in excess of limits imposed on qualified plans by federal tax law. These plans are non-qualified benefit plans. Information on these plans are aggregated and reported under “Retirement Plans” within this footnote.

The Corporation also provides certain postretirement healthcare and life insurance benefits for retired employees. Information on these benefits is reported under “Other Postretirement Benefits” within this footnote.

The Corporation sponsors a Supplemental Non-Qualified Pension Plan which was established in 1981 prior to the existence of a 401(k) Deferred Savings Plan, the Employee Stock Purchase Plan and the Long-Term Incentive Plans and therefore is not actively offered to new participants.

Information with respect to the Retirement and Supplemental Retirement Plans and Other Postretirement Benefits follows:

Components of net periodic benefit cost were as follows:


	Three Months Ended June 30,
	2012			2011			2012			2011
(Dollars in thousands)	Retirement Plans						Other Post Retirement Benefits

Service cost	$	155		$	184		$	20		$	17
Interest cost		432			433			29			30
Expected return on plan assets		(637	)		(476	)		—			—
Amortization of net loss		287			176			5			—
Accretion of prior service cost		(59	)		(58	)		(5	)		(5	)

Net periodic cost	$	178		$	259		$	49		$	42


	Six Months Ended June 30,
	2012			2011			2012			2011
(Dollars in thousands)	Retirement Plans						Other Post Retirement Benefits

Service cost	$	313		$	278		$	41		$	33
Interest cost		863			863			59			59
Expected return on plan assets		(1,128	)		(948	)		—			—
Amortization of net loss		578			364			11			17
Accretion of prior service cost		(118	)		(117	)		(10	)		(10	)

Net periodic cost	$	508		$	440		$	101		$	99

The Corporation expects to make a contribution of $8.0 million to its qualified retirement plan during the third quarter of 2012 and may make additional contributions during 2012 to maximize tax benefits. The Corporation expects to make contributions of $40 thousand to its non-qualified retirement plans and $87 thousand to its other postretirement benefit plans in 2012. During the six months ended June 30, 2012, the Corporation contributed $20 thousand to its non-qualified retirement plans and $39 thousand to its other postretirement plans. As of June 30, 2012, $809 thousand has been paid to participants from the qualified and non-qualified retirement plans and $39 thousand has been paid to participants from the other postretirement plans.

Note 8.

Earnings Per Share

The following table sets forth the computation of basic and diluted earnings per share:


	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars and shares in thousands, except per share data)	2012		2011		2012		2011

Numerator for basic and diluted earnings per share—income available to common shareholders	$	4,763	$	4,516	$	10,026	$	8,378

Denominator for basic earnings per share—weighted-average shares outstanding		16,770		16,772		16,760		16,742
Effect of dilutive securities—employee stock options and awards		3		—		3		—

Denominator for diluted earnings per share—adjusted weighted-average shares outstanding		16,773		16,772		16,763		16,742

Basic earnings per share	$	0.28	$	0.27	$	0.60	$	0.50

Diluted earnings per share	$	0.28	$	0.27	$	0.60	$	0.50

Average anti-dilutive options and awards excluded from computation of diluted earnings per share		603		518		589		503

Note 9.

Accumulated Other Comprehensive (Loss) Income

The following table shows the components of accumulated other comprehensive (loss) income, net of taxes, for the periods presented:


(Dollars in thousands)	Net Unrealized Gains on Available for Sale Investment Securities		Net Change in Fair Value of Derivative Used for Cash Flow Hedges			Net Change Related to Defined Benefit Pension Plan			Accumulated Other Comprehensive (Loss) Income

Balance, December 31, 2011	$	7,306	$	(932	)	$	(12,475	)	$	(6,101	)
Net Change		159		(253	)		300			206

Balance, June 30, 2012	$	7,465	$	(1,185	)	$	(12,175	)	$	(5,895	)


Balance, December 31, 2010	$	884	$	320		$	(7,970	)	$	(6,766	)
Net Change		3,744		(242	)		165			3,667

Balance, June 30, 2011	$	4,628	$	78		$	(7,805	)	$	(3,099	)

Note 10.

Derivative Instruments and Hedging Activities

The Corporation may use interest-rate swap agreements to modify the interest rate characteristics from variable to fixed or fixed to floating in order to reduce the impact of interest rate changes on future net interest income. Recorded amounts related to interest-rate swaps are included in other assets or liabilities. The Corporation’s credit exposure on interest rate swaps includes fair value and any collateral that is held by a third party. Changes in the fair value of derivative instruments designated as hedges of future cash flows are recognized in equity until the underlying forecasted transactions occur, at which time the deferred gains and losses are recognized in income. For a qualifying fair value hedge, the gain or loss on the hedging instrument is recognized in earnings, and the change in fair value on the hedge item to the extent attributable to the hedged risk adjusts the carrying amount of the hedge item and is recognized in earnings.

Derivative loan commitments represent agreements for delayed delivery of financial instruments in which the buyer agrees to purchase and the seller agrees to deliver, at a specified future date, a specified instrument at a specified price or yield. The Corporation’s derivative loan commitments are commitments to sell loans secured by 1-to-4 family residential properties whose predominant risk characteristic is interest rate risk. The fair values of these derivative loan commitments are based upon the estimated amount the Corporation would receive or pay to terminate the contracts or agreements, taking into account current interest rates and, when appropriate, the current creditworthiness of the counterparties. Loans held for sale are included as forward loan commitments.

On December 23, 2008, the Corporation entered into a cash flow hedge with a notional amount of $20.0 million that had the effect of converting the variable rates on trust preferred securities to a fixed rate. Under the terms of the swap agreement, the Corporation pays a fixed rate of 2.65% and receives a floating rate based on the three month LIBOR with a maturity date of January 7, 2019. The Corporation expects that there will be no ineffectiveness in the next twelve months, and therefore anticipates no portion of the net loss in accumulated other comprehensive loss will be reclassified to interest expense within the next twelve months.

The following table presents the notional amounts and fair values of derivatives not designated as hedging instruments recorded on the consolidated balance sheets at June 30, 2012 and December 31, 2011:


			Derivative Assets			Derivative Liabilities
(Dollars in thousands)	Notional Amount		Balance Sheet Classification	Fair Value		Balance Sheet Classification	Fair Value

At June 30, 2012
Interest rate locks with customers	$	66,147	Other Assets	$	2,026	—	$	—
Forward loan commitments		67,472	—		—	Other Liabilities		412

Total	$	133,619		$	2,026		$	412


At December 31, 2011
Interest rate locks with customers	$	35,934	Other Assets	$	1,079	—	$	—
Forward loan commitments		39,080	—		—	Other Liabilities		302

Total	$	75,014		$	1,079		$	302

The following table presents the notional amounts and fair values of derivatives designated as hedging instruments recorded on the consolidated balance sheets at June 30, 2012 and December 31, 2011:


			Derivative Assets			Derivative Liabilities
(Dollars in thousands)	Notional Amount		Balance Sheet Classification	Fair Value		Balance Sheet Classification	Fair Value

At June 30, 2012
Interest rate swap—cash flow hedge	$	20,000	—	$	—	Other Liabilities	$	1,824

Total	$	20,000		$	—		$	1,824


At December 31, 2011
Interest rate swap—cash flow hedge	$	20,000	—	$	—	Other Liabilities	$	1,435

Total	$	20,000		$	—		$	1,435

For the three and six months ended June 30, 2012 and 2011, the amounts included in the consolidated statements of income for derivatives not designated as hedging instruments are shown in the table below:


		Three Months Ended June 30,					Six Months Ended June 30,
(Dollars in thousands)	Statement of Income Classification	2012			2011		2012			2011

Interest rate locks with customers	Net gain (loss) on mortgage banking activities	$	725		$	109	$	947		$	(231	)
Forward loan commitments	Net gain (loss) on mortgage banking activities		(483	)		36		(110	)		(237	)

Total		$	242		$	145	$	837		$	(468	)

For the three and six months ended June 30, 2012 and 2011, the amounts included in the consolidated statements of income for derivatives designated as hedging instruments are shown in the table below:


		Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	Statement of Income Classification	2012		2011		2012		2011

Interest rate swap—cash flow hedge—interest payments	Interest expense	$	110	$	120	$	218	$	237
Interest rate swap—cash flow hedge— ineffectiveness	Interest expense		—		—		—		—

Total		$	110	$	120	$	218	$	237

At June 30, 2012 and December 31, 2011, the amounts included in accumulated other comprehensive income for derivatives designated as hedging instruments are shown in the table below:


(Dollars in thousands)	Accumulated other comprehensive (loss) income	At June 30, 2012			At December 31, 2011

Interest rate swap—cash flow hedge	Fair value, net of taxes	$	(1,185	)	$	(932	)

Total		$	(1,185	)	$	(932	)

Note 11.

Fair Value Disclosures

Fair value is the price that would be received to sell an asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date. The Corporation determines the fair value of its financial instruments based on the fair value hierarchy. The Corporation maximizes the use of observable inputs and minimizes the use of unobservable inputs when measuring fair value. Observable inputs are inputs that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the Corporation. Unobservable inputs are inputs that reflect the Corporation’s assumptions that the market participants would use in pricing the asset or liability based on the best information available in the circumstances, including assumptions about risk. Three levels of inputs are used to measure fair value. A financial instrument’s level within the fair value hierarchy is based on the lowest level of input significant to the fair value measurement. Transfers between levels are recognized at the end of the reporting period.

Level 1: Valuations are based on quoted prices in active markets for identical assets or liabilities that the Corporation can access at the measurement date. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these products does not entail a significant degree of judgment.

Level 2: Valuations are based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.

Level 3: Valuations are based on inputs that are unobservable and significant to the overall fair value measurement. Assets and liabilities utilizing Level 3 inputs include: financial instruments whose value is determined using pricing models, discounted cash-flow methodologies, or similar techniques, as well as instruments for which the fair value calculation requires significant management judgment or estimation.

Following is a description of the valuation methodologies used for instruments measured at fair value on a recurring basis, as well as the general classification of such instruments pursuant to the valuation hierarchy.

Investment Securities

Where quoted prices are available in an active market for identical instruments, investment securities are classified within Level 1 of the valuation hierarchy. Level 1 investment securities include highly liquid U.S. Treasury securities, most equity securities and money market mutual funds. Mutual funds are registered investment companies which are valued at net asset value of shares on a market exchange as of the close of business at period

end. If quoted market prices are not available, then fair values are estimated by using pricing models, quoted prices of securities with similar characteristics or discounted cash flows. Examples of instruments, which would generally be classified within Level 2 of the valuation hierarchy, include U.S. Government sponsored enterprises, certain MBS, CMOs, and corporate and municipal bonds and certain equity securities. In cases where there is limited activity or less transparency around inputs to the valuation, investment securities are classified within Level 3 of the valuation hierarchy. Investment securities classified within Level 3 include certain CMO securities.

Fair values for securities are determined using independent pricing services and market-participating brokers. The Corporation’s independent pricing service utilizes evaluated pricing models that vary by asset class and incorporate available trade, bid and other market information for structured securities, cash flow and, when available, loan performance data. Because many fixed income securities do not trade on a daily basis, the pricing service’s evaluated pricing applications apply information as applicable through processes, such as benchmarking of like securities, sector groupings, and matrix pricing, to prepare evaluations. If at any time, the pricing service determines that it does have not sufficient verifiable information to value a particular security, the Corporation will utilize valuations from another pricing service. Management has a sufficient understanding of the third party service’s valuation models, assumptions and inputs used in determining the fair value of securities to enable management to maintain an appropriate system of internal control.

On a quarterly basis, the Corporation reviews changes, as submitted by the pricing service, in the market value of its security portfolio. Individual changes in valuations are reviewed for consistency with general interest rate movements and any known credit concerns for specific securities. Additionally, on an annual basis, the Corporation has its security portfolio priced by a second pricing service to determine consistency with another market evaluator, except for municipal bonds which are priced by another service provider on a sample basis. If, on the Corporation’s review or in comparing with another servicer, a material difference between pricing evaluations were to exists, the Corporation may submit an inquiry to its current pricing service regarding the data used to make the valuation of a particular security. If the Corporation determines it has market information that would support a different valuation than its current pricing service’s evaluation it can submit a challenge for a change to that security’s valuation. There were no material differences in valuations noted at June 30, 2012.

Derivative Financial Instruments

The fair values of derivative financial instruments are based upon the estimated amount the Corporation would receive or pay to terminate the contracts or agreements, taking into account current interest rates and, when appropriate, the current creditworthiness of the counterparties. Derivative financial instruments are classified within Level 2 of the valuation hierarchy.

Contingent Consideration Liability

The Corporation estimated the fair value of the contingent consideration liability by using a discounted cash flow model of future contingent payments based on projected revenue related to the acquired business. The fair value of the contingent consideration liability will be reviewed on a quarterly basis and any valuation adjustments resulting from a change in the discount rate or change in projected revenue of the acquired business which affect the contingent consideration liability will be recorded through non-interest expense. Due to the significant unobservable input related to the projected revenue, the contingent consideration liability is classified within Level 3 of the valuation hierarchy. An increase in the projected revenue may result in a significantly higher fair value of the contingent consideration liability. Alternatively, a decrease in the projected revenue may result in a significantly lower estimated fair value of the contingent consideration liability.

The following table presents the assets and liabilities measured at fair value on a recurring basis as of June 30, 2012 and December 31, 2011, classified using the fair value hierarchy:

At June 30, 2012

(Dollars in thousands)

Level 1

Level 2

Level 3

Assets/
Liabilities
at Fair
Value

Assets:

Available-for-sale securities:

U.S. government corporations and agencies

—

134,060

—

134,060

State and political subdivisions

—

121,144

—

121,144

Residential mortgage-backed securities

—

99,789

—

99,789

Commercial mortgage obligations

—

26,782

—

26,782

Corporate bonds

—

4,957

—

4,957

Money market mutual funds

4,147

—

4,147

Equity securities

2,675

—

2,675

Total available-for-sale securities

6,822

386,732

—

393,554

Interest rate locks with customers

—

2,026

—

2,026

Total assets

6,822

388,758

—

395,580

Liabilities:

Interest rate swap

—

1,824

—

1,824

Forward loan commitments

—

412

—

412

Contingent consideration liability

—

842

Total liabilities

—

2,236

842

3,078


	At December 31, 2011
(Dollars in thousands)	Level 1		Level 2		Level 3		Assets/ Liabilities at Fair Value

Assets:
Available-for-sale securities:
U.S. government treasuries	$	2,525	$	—	$	—	$	2,525
U.S. government corporations and agencies		—		154,264		—		154,264
State and political subdivisions		—		117,005		—		117,005
Residential mortgage-backed securities		—		78,801		—		78,801
Commercial mortgage obligations		—		61,464		—		61,464
Corporate bonds		—		4,767		—		4,767
Money market mutual funds		3,851		—		—		3,851
Equity securities		2,684		—		—		2,684

Total available-for-sale securities		9,060		416,301		—		425,361
Interest rate locks with customers		—		1,079		—		1,079

Total assets	$	9,060	$	417,380	$	—	$	426,440

Liabilities:
Interest rate swap	$	—	$	1,435	$	—	$	1,435
Forward loan commitments		—		302		—		302

Total liabilities	$	—	$	1,737	$	—	$	1,737

The following table presents a reconciliation for all assets measured at fair value on a recurring basis and for which the Corporation utilized Level 3 inputs to determine fair value for the six months ended June 30, 2011. There was no activity to report for the three and six months ended June 30, 2012, or the three months ended June 30, 2011.


	Six Months Ended June 30, 2011
(Dollars in thousands)	Balance at December 31, 2010		Total Unrealized Gains or (Losses)			Total Realized Gains or (Losses)		Paydowns			Transfers to Level 2			Balance at June 30, 2011

Available-for-sale securities:
Commercial mortgage obligations	$	4,331	$	(26	)	$	—	$	(135	)	$	(4,170	)	$	—

Total Level 3 assets	$	4,331	$	(26	)	$	—	$	(135	)	$	(4,170	)	$	—

Realized gains or losses are recognized in the consolidated statements of income. There were no realized gains or losses recognized on Level 3 assets during the three or six month periods ended June 30, 2012 or 2011.

On May 31, 2012 and as disclosed in Note 2, as a result of the purchase of Javers Group, the Corporation recorded a contingent consideration liability. The following table presents the change in the balance of the contingent consideration liability for the six months ended June 30, 2012:


(Dollars in thousands)

Balance as of December 31, 2011	$	—
Contingent consideration from new acquisition		842

Balance as of June 30, 2012	$	842

The following table represents assets measured at fair value on a non-recurring basis as of June 30, 2012 and December 31, 2011.

At June 30, 2012

(Dollars in thousands)

Level 1

Level 2

Level 3

Assets/
Liabilities
at Fair
Value

Impaired loans

—

43,298

Mortgage servicing rights

—

3,276

—

3,276

Other real estate owned

—

3,922

—

3,922

Total

—

7,198

43,298

50,496


	At December 31, 2011
(Dollars in thousands)	Level 1		Level 2		Level 3		Assets/ Liabilities at Fair Value

Impaired loans	$	—	$	—	$	39,948	$	39,948
Mortgage servicing rights		—		2,739		—		2,739
Other real estate owned		—		6,600		—		6,600

Total	$	—	$	9,339	$	39,948	$	49,287

Impaired loans include those collateral-dependent loans for which the practical expedient was applied, resulting in a fair-value adjustment to the loan. Impaired loans are evaluated and valued at the time the loan is identified as impaired, at the lower of cost or fair value. Fair value is measured based on the value of the collateral securing these loans less cost to sell and is classified at a Level 3 in the fair value hierarchy. The fair value of collateral is based on appraisals performed by qualified licensed appraisers hired by the Corporation. At June 30, 2012, impaired loans had a carrying amount of $43.7 million with a valuation allowance of $432 thousand. At December 31, 2011, impaired loans had a carrying amount of $41.2 million with a valuation allowance of $1.3 million.

The Corporation estimates the fair value of mortgage servicing rights using discounted cash flow models that calculate the present value of estimated future net servicing income. The model uses readily available prepayment speed assumptions for the current interest rates of the portfolios serviced. Mortgage servicing rights are classified within Level 2 of the valuation hierarchy. The Corporation reviews the mortgage servicing rights portfolio on a quarterly basis for impairment and the mortgage servicing rights are carried at the lower of amortized cost or estimated fair value. At June 30, 2012, mortgage servicing rights had a carrying amount of $3.9 million with a valuation allowance of $608 thousand. At December 31, 2011, mortgage servicing rights had a carrying amount of $3.5 million with a valuation allowance of $793 thousand.

The fair value of other real estate owned is estimated based upon its appraised value less costs to sell. The real estate is stated at an amount equal to the loan balance prior to foreclosure, plus costs incurred for improvements to the property but no more than the fair value of the property, less estimated costs to sell. New appraisals are generally obtained on an annual basis. Other real estate owned is classified within Level 2 of the valuation hierarchy. During the second quarter of 2012, one commercial other real estate owned property with a carrying amount of $2.7 million was written down to its updated fair value of $1.6 million, resulting in an impairment charge of $1.1 million, which was included in earnings. During the first quarter of 2012, one commercial other real estate owned property with a carrying amount of $930 thousand, was written down to its updated fair value of $689 thousand, resulting in an impairment charge of $241 thousand, which was included in earnings.

Certain non-financial assets subject to measurement at fair value on a non-recurring basis include goodwill and other intangible assets. During the six months ended June 30, 2012, there were no triggering events that required valuation of goodwill and other intangible assets.

The following table presents assets and liabilities and off-balance sheet items not measured at fair value on a recurring or non-recurring basis in the Corporation’s consolidated balance sheets but for which the fair value is required to be disclosed as of June 30, 2012 and December 31, 2011. The disclosed fair values are classified using the fair value hierarchy.

At June 30, 2012

(Dollars in thousands)

Level 1

Level 2

Level 3

Fair Value

Carrying
Amount

Assets:

Cash and short-term interest-earning assets

105,944

—

105,944

Held-to-maturity securities

—

46,296

—

46,296

45,538

Loans held for sale

—

1,385

—

1,385

1,333

Net loans and leases

—

1,461,692

1,434,947

Total assets

105,944

47,681

1,461,692

1,615,317

1,587,762

Liabilities:

Deposits:

Demand and savings deposits, non-maturity

1,387,045

—

1,387,045

Time deposits

—

359,919

—

359,919

356,877

Total deposits

1,387,045

359,919

—

1,746,964

1,743,922

Short-term borrowings

—

97,910

—

97,910

100,134

Long-term borrowings

—

21,714

—

21,714

21,744

Total liabilities

1,387,045

479,543

—

1,866,588

1,865,800

Off-Balance-Sheet:

Commitments to extend credit

—

(1,240

)

—

(1,240

)

—


	At December 31, 2011
(Dollars in thousands)	Level 1		Level 2			Level 3		Fair Value			Carrying Amount

Assets:
Cash and short-term interest-earning assets	$	107,377	$	—		$	—	$	107,377		$	107,377
Held-to-maturity securities		—		45,639			—		45,639			45,804
Loans held for sale				3,255			—		3,255			3,157
Net loans and leases		—		—			1,453,129		1,453,129			1,416,536

Total assets	$	107,377	$	48,894		$	1,453,129	$	1,609,400		$	1,572,874

Liabilities:
Deposits:
Demand and savings deposits, non-maturity	$	1,340,732	$	—		$	—	$	1,340,732		$	1,340,732
Time deposits		—		411,818			—		411,818			408,500

Total deposits		1,340,732		411,818			—		1,752,550			1,749,232
Short-term borrowings		—		106,677			—		106,677			109,740
Long-term borrowings		—		27,654			—		27,654			27,494

Total liabilities	$	1,340,732	$	546,149		$	—	$	1,886,881		$	1,886,466

Off-Balance-Sheet:
Commitments to extend credit	$	—	$	(1,227	)	$	—	$	(1,227	)	$	—

The following valuation methods and assumptions were used by the Corporation in estimating its fair value disclosures for financial instruments:

Cash and short-term interest-earning assets: The carrying amounts reported in the balance sheets for cash and due from banks, interest-earning deposits with other banks, and other short-term investments approximates those assets’ fair values. Cash and short-term interest-earning assets are classified within Level 1 in the fair value hierarchy.

Held-to-maturity securities: Fair values for the held-to-maturity investment securities are estimated by using pricing models or quoted prices of securities with similar characteristics and are classified in Level 2 in the fair value hierarchy.

Loans held for sale: The fair value of the Corporation’s loans held for sale are generally determined using a pricing model based on current market information obtained from external sources, including interest rates, bids or indications provided by market participants on specific loans that are actively marketed for sale. The Corporation’s loans held for sale are primarily residential mortgage loans and are generally classified in Level 2 due to the observable pricing data. Loans held for sale are carried at the lower of cost or estimated fair value. There were no valuation adjustments for loans held for sale at June 30, 2012 and December 31, 2011.

Loans and leases: The fair values for loans are estimated using discounted cash flow analyses, using a discount rate based on current interest rates at which similar loans with similar terms would be made to borrowers and include components for credit risk, operating expense and embedded prepayment options. An overall valuation adjustment is made for specific credit risks in addition to general portfolio risk and is significant to the valuation. As permitted, the fair value of the loans and leases are not based on the exit price concept as discussed in the first paragraph of this note. Loans and leases are classified within Level 3 in the fair value hierarchy.

Deposit liabilities: The fair values for demand and savings accounts, with no stated maturities, is the amount payable on demand at the reporting date (carrying value) and are classified within Level 1 in the fair value hierarchy. The carrying amount for demand and savings accounts previously reported at December 31, 2011 included the estimated fair value of the non-financial intangible of $43.1 million which has been excluded for June 30, 2012 and December 31, 2011 presentation purposes. The fair values for time deposits with fixed maturities are estimated by discounting the final maturity using interest rates currently offered for deposits with similar remaining maturities. Time deposits are classified within Level 2 in the fair value hierarchy.

Short-term borrowings: The fair value of securities sold under repurchase agreements are estimated using current market rates for similar borrowings and are classified within Level 2 in the fair value hierarchy. Short-term FHLB advances are estimated using a discounted cash flow analysis based on current market rates for similar borrowings, and include components for operating expense and embedded prepayment options that are observable. Short-term FHLB advances are classified within Level 2 in the fair value hierarchy.

Long-term borrowings: The fair values of the Corporation’s long-term borrowings are estimated using a discounted cash flow analysis based on current market rates for similar borrowings, and include components for credit risk, operating expense, and embedded prepayment options that are observable. Long-term borrowings are classified within Level 2 in the fair value hierarchy.

Off-balance-sheet instruments: Fair values for the Corporation’s off-balance-sheet instruments are based on the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements and the counterparties’ credit standing and are classified within Level 2 in the fair value hierarchy.

Note 12. Subsequent Event

On July 20, 2012, the Corporation sold a former operations building located in Hilltown, Pennsylvania. The building had a book value of $702 thousand and was sold for $2.0 million, resulting in a gain on sale of fixed assets of $1.3 million.

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

(All dollar amounts presented within tables are in thousands, except per share data. “BP” means “basis points” “N/M” equates to “not meaningful” “—” equates to “zero” or “doesn’t round to a reportable number” and “N/A” equates to “not applicable.” Certain amounts have been reclassified to conform to the current-year presentation.)

Forward-Looking Statements

The information contained in this report may contain forward-looking statements. When used or incorporated by reference in disclosure documents, the words “believe,” “anticipate,” “estimate,” “expect,” “project,” “target,” “goal” and similar expressions are intended to identify forward-looking statements within the meaning of section 27A of the Securities Act of 1933. Such forward-looking statements are subject to certain risks, uncertainties and assumptions, including those set forth below:

•

Operating, legal and regulatory risks

•

Economic, political and competitive forces impacting various lines of business

•

The risk that our analysis of these risks and forces could be incorrect and/or that the strategies developed to address them could be unsuccessful

•

Volatility in interest rates

•

Other risks and uncertainties, including those occurring in the U.S. and world financial systems

Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, expected or projected. These forward-looking statements speak only as of the date of the report. The Corporation expressly disclaims any obligation to publicly release any updates or revisions to reflect any change in the Corporation’s expectations with regard to any change in events, conditions or circumstances on which any such statement is based.

Critical Accounting Policies

Management, in order to prepare the Corporation’s financial statements in conformity with U.S. generally accepted accounting principles, is required to make estimates and assumptions that affect the amounts reported in the Corporation’s financial statements. There are uncertainties inherent in making these estimates and assumptions. Certain critical accounting policies, discussed below, could materially affect the results of operations and financial position of the Corporation should changes in circumstances require a change in related estimates or assumptions. The Corporation has identified the fair value measurement of investment securities available for sale and assessment for impairment of certain investment securities, reserve for loan and lease losses, valuation of goodwill and other intangible assets, mortgage servicing rights, deferred tax assets and liabilities, benefit plans and stock-based compensation as areas with critical accounting policies. For more information on these critical accounting policies, please refer to the Corporation’s 2011 Annual Report on Form 10-K.

General

Univest Corporation of Pennsylvania, (the Corporation), is a Bank Holding Company. It owns all of the capital stock of Univest Bank and Trust Co. (the Bank), Univest Delaware, Inc., and Univest Reinsurance Corporation.

The Bank is engaged in the general commercial banking business and provides a full range of banking services and trust services to its customers. The Bank is the parent company of Delview, Inc., which is the parent company of Univest Insurance, Inc., an independent insurance agency, and Univest Investments, Inc., a full-service broker-dealer and investment advisory firm. The Bank is also the parent company of Univest Capital, Inc., a small ticket commercial finance business, and TCG Investment Advisory, a registered investment advisor which provides discretionary investment consulting and management services. Through its wholly-owned subsidiaries, the Bank provides a variety of financial services to individuals, municipalities and businesses throughout its markets of operation.

Executive Overview

The Corporation’s consolidated net income, earnings per share and returns on average assets and average equity were as follows:


	Three Months Ended June 30,						Change					Six Months Ended June 30,						Change
	2012			2011			Amount		Percent			2012			2011			Amount		Percent
(Dollars in thousands, except per share data)

Net income	$	4,763		$	4,516		$	247		6	%	$	10,026		$	8,378		$	1,648		20	%
Net income per share:
Basic	$	0.28		$	0.27		$	0.01		4		$	0.60		$	0.50		$	0.10		20
Diluted		0.28			0.27			0.01		4			0.60			0.50			0.10		20
Return on average assets		0.88	%		0.86	%		2 BP		2			0.93	%		0.80	%		13 BP		16
Return on average equity		6.90	%		6.64	%		26 BP		4			7.30	%		6.24	%		106 BP		17

Net interest income on a tax-equivalent basis for the three months ended June 30, 2012 was down $824 thousand, or 4% compared to the same period in 2011. The second quarter 2012 net interest margin on a tax-equivalent basis was 3.97%, a decrease of 27 basis points from 4.24% for the second quarter of 2011. Net interest income on a tax-equivalent basis for the six months ended June 30, 2012 was down $1.4 million or 4% compared to the same period in 2011. The tax equivalent net interest margin for the first six months of 2012 was 3.96% compared to 4.24% for the first six months of 2011.

The provision for loan and lease losses decreased by $4.2 million and $5.2 million for the three and six months ended June 30, 2012, respectively, compared to the same periods in 2011.

Non-interest income decreased $696 thousand or 8% and increased $2.6 million or 16% during the three and six months ended June 30, 2012, respectively, compared to the same periods in 2011. Non-interest expense increased $2.2 million or 14% and $4.4 million or 13% for the three and six months ended June 30, 2012, respectively, compared to the same periods in 2011.

Gross loans and leases grew $19.0 million from December 31, 2011 while deposits declined $5.3 million from December 31, 2011.

Nonperforming loans and leases increased to $44.7 million at June 30, 2012 compared to $42.5 million at December 31, 2011. Nonperforming loans and leases were $49.2 million at June 30, 2011. Nonperforming loans and leases as a percentage of total loans and leases were 3.05% at June 30, 2012 compared to 2.94% at December 31, 2011 and 3.42% at June 30, 2011. Net loan and lease charge-offs were $1.4 million for the three months ended June 30, 2012 compared to $5.8 million for the same period in the prior year. Net charge-offs for the six months ended June 30, 2012 declined to $4.8 million compared to $9.0 million for the same period in the prior year. Charge-offs occurred primarily in the commercial, financial and agricultural and commercial real estate categories.

On May 31, 2012, the Corporation and its insurance subsidiary, Univest Insurance, Inc., completed the acquisition of the Javers Group, a full-service employee benefits agency that specializes in comprehensive human resource management, payroll and administrative services to businesses with 50 to 1,000 employees. The acquisition expands the Corporation’s insurance and employee benefits business and further diversifies its solutions to include human resource consulting services and technology. The Corporation paid $3.2 million in cash at closing with additional contingent consideration to be paid in annual installments over the three-year period ended June 30, 2015 based on the achievement of certain levels of revenue. As of the acquisition date, the Corporation recorded the estimated fair value of the contingent payments of $842 thousand as additional goodwill and the liability is included in other liabilities. The potential cash payments that could result from the contingent consideration arrangement range from $0 thousand to a maximum of $1.7 million over the next three years. As a result of the Javers Group acquisition, the Corporation recorded goodwill of $3.1 million (inclusive of contingent consideration) and customer related intangibles of $989 thousand.

During the three months ended June 30, 2012, the Corporation deployed $386 thousand of capital to repurchase 24,816 shares of common stock through the stock repurchase program. Maximum shares available for future repurchases through the plan at June 30, 2012 was 541,929. Total shares outstanding at June 30, 2012 were 16,759,893.

Details of the changes in the various components of net income and the balance sheet are further discussed in the sections that follow.

The Corporation earns its revenues primarily from the margins and fees it generates from loans and leases and depository services it provides as well as from trust fees and insurance and investment commissions. The Corporation seeks to achieve adequate and reliable earnings by growing its business while maintaining adequate levels of capital and liquidity and limiting its exposure to credit and interest rate risk to Board of Directors approved levels. As interest rates increase, fixed-rate assets that banks hold will tend to decrease in value; conversely, as interest rates decline, fixed-rate assets that banks hold will tend to increase in value. The Corporation is in a more asset sensitive position; although interest rates are expected to remain low for the foreseeable future, it anticipates increasing interest rates over the longer term, which it expects would benefit its net interest margin.

The Corporation seeks to establish itself as the financial provider of choice in the markets it serves. It plans to achieve this goal by offering a broad range of high quality financial products and services and by increasing market awareness of its brand and the benefits that can be derived from its products. The Corporation operates in an attractive market for financial services but also is in intense competition with domestic and international banking organizations and other insurance and investment providers for the financial services business. The Corporation has taken initiatives to achieve its business objectives by acquiring banks and other financial service providers in strategic markets, through marketing, public relations and advertising, by establishing standards of service excellence for its customers, and by using technology to ensure that the needs of its customers are understood and satisfied.

Results of Operations

Net Interest Income

Net interest income is the difference between interest earned on loans and leases, investments and other interest-earning assets and interest paid on deposits and other interest-bearing liabilities. Net interest income is the principal source of the Corporation’s revenue. Table 1 presents a summary of the Corporation’s average balances, the tax-equivalent yields earned on average assets, and the cost of average liabilities, and shareholders’ equity on a tax-equivalent basis for the three and six months ended June 30, 2012 and 2011. The tax-equivalent net interest margin is tax-equivalent net interest income as a percentage of average interest-earning assets. The tax-equivalent net interest spread represents the difference between the weighted average tax-equivalent yield on interest-earning assets and the weighted average cost of interest-bearing liabilities. The effect of net interest free funding sources represents the effect on the net interest margin of net funding provided by noninterest-earning assets, noninterest-bearing liabilities and shareholders’ equity. Table 2 analyzes the changes in the tax-equivalent net interest income for the periods broken down by their rate and volume components. Sensitivities associated with the mix of assets and liabilities are numerous and complex. The Investment Asset/Liability Management Committee works to maintain an adequate and stable net interest margin for the Corporation.

Net interest income on a tax-equivalent basis for the three months ended June 30, 2012 decreased $824 thousand, or 4% compared to the same period in 2011. The tax-equivalent net interest margin for the three months ended June 30, 2012 decreased 27 basis points to 3.97% from 4.24% for the three months ended June 30, 2011. Net interest income on a tax-equivalent basis for the six months ended June 30, 2012 decreased $1.4 million, or 4% compared to the same period in 2011. The tax-equivalent net interest margin for the six months ended June 30, 2012 decreased 28 basis points to 3.96% from 4.24% for the six months ended June 30, 2011. The declines in net interest income and the net interest margin were primarily due to the re-investment of maturing and called investment securities with lower yielding investments, as a result of the lower interest rate environment and lower rates on commercial loans due to re-pricing and competitive pressures. The decline in net interest income and net interest margin was partially offset by re-pricing of certificates of deposits and savings account products. The net interest margin also declined from excess cash funds invested in low rate, interest-earning deposits as credit demand remains light and the Corporation continues to keep the investment portfolio short-term. Average year-to-date, interest-earning deposits with the Federal Reserve Bank increased $41.5 million from the comparable period in the prior year.

Table 1 — Average Balances and Interest Rates — Tax-Equivalent Basis


	Three Months Ended June 30,
	2012								2011
(Dollars in thousands)	Average Balance			Income/ Expense		Average Rate			Average Balance			Income/ Expense		Average Rate

Assets:
Interest-earning deposits with other banks	$	54,443		$	38		0.28	%	$	19,401		$	12		0.25	%
U.S. Government obligations		141,142			492		1.40			153,239			639		1.67
Obligations of states and political subdivisions		120,350			1,688		5.64			110,187			1,712		6.23
Other debt and equity securities		188,990			989		2.10			176,180			1,527		3.48

Total interest-earning deposits and investments		504,925			3,207		2.55			459,007			3,890		3.40

Commercial, financial and agricultural loans		442,385			4,786		4.35			431,427			4,947		4.60
Real estate—commercial and construction loans		530,163			6,949		5.27			541,862			7,399		5.48
Real estate—residential loans		249,456			2,597		4.19			245,996			2,757		4.50
Loans to individuals		43,931			624		5.71			41,924			597		5.71
Municipal loans and leases		137,165			1,881		5.52			129,149			1,856		5.76
Lease financings		57,175			1,457		10.25			60,718			1,491		9.85

Gross loans and leases		1,460,275			18,294		5.04			1,451,076			19,047		5.26

Total interest-earning assets		1,965,200			21,501		4.40			1,910,083			22,937		4.82

Cash and due from banks		37,518								29,706
Reserve for loan and lease losses		(31,849	)							(33,995	)
Premises and equipment, net		34,395								34,302
Other assets		168,434								156,077

Total assets	$	2,173,698							$	2,096,173

Liabilities:
Interest-bearing checking deposits	$	232,471			41		0.07		$	210,487			59		0.11
Money market savings		309,712			122		0.16			277,420			174		0.25
Regular savings		503,481			183		0.15			481,312			374		0.31
Time deposits		364,306			1,308		1.44			405,829			1,683		1.66

Total time and interest-bearing deposits		1,409,970			1,654		0.47			1,375,048			2,290		0.67

Short-term borrowings		108,233			156		0.58			104,591			80		0.31
Long-term debt		—			—		—			5,000			47		3.77
Subordinated notes and capital securities		22,111			301		5.48			23,619			306		5.20

Total borrowings		130,344			457		1.41			133,210			433		1.30

Total interest-bearing liabilities		1,540,314			2,111		0.55			1,508,258			2,723		0.72

Demand deposits, non-interest bearing		316,471								280,764
Accrued expenses and other liabilities		39,292								34,199

Total liabilities		1,896,077								1,823,221

Shareholders’ Equity:
Common stock		91,332								91,332
Additional paid-in capital		61,328								61,469
Retained earnings and other equity		124,961								120,151

Total shareholders’ equity		277,621								272,952

Total liabilities and shareholders’ equity	$	2,173,698							$	2,096,173

Net interest income				$	19,390							$	20,214

Net interest spread							3.85								4.10
Effect of net interest-free funding sources							0.12								0.14

Net interest margin							3.97	%							4.24	%

Ratio of average interest-earning assets to average interest-bearing liabilities		127.58	%							126.64	%


	Six Months Ended June 30,
	2012								2011
(Dollars in thousands)	Average Balance			Income/ Expense		Average Rate			Average Balance			Income/ Expense		Average Rate

Assets:
Interest-earning deposits with other banks	$	56,948		$	76		0.27	%	$	12,876		$	15		0.23	%
U.S. Government obligations		144,144			1,011		1.41			161,900			1,356		1.69
Obligations of states and political subdivisions		118,634			3,396		5.76			109,610			3,433		6.32
Other debt and equity securities		191,219			2,223		2.34			170,610			3,056		3.61

Total interest-earning deposits and investments		510,945			6,706		2.64			454,996			7,860		3.48

Commercial, financial and agricultural loans		441,646			9,528		4.34			430,039			10,118		4.74
Real estate—commercial and construction loans		532,121			13,937		5.27			550,038			14,650		5.37
Real estate—residential loans		248,375			5,202		4.21			245,155			5,398		4.44
Loans to individuals		44,214			1,254		5.70			42,464			1,223		5.81
Municipal loans and leases		135,891			3,702		5.48			126,021			3,610		5.78
Lease financings		56,550			2,829		10.06			62,312			2,986		9.66

Gross loans and leases		1,458,797			36,452		5.03			1,456,029			37,985		5.26

Total interest-earning assets		1,969,742			43,158		4.41			1,911,025			45,845		4.84

Cash and due from banks		36,237								32,886
Reserve for loan and lease losses		(31,878	)							(33,203	)
Premises and equipment, net		34,347								34,462
Other assets		168,671								155,904

Total assets	$	2,177,119							$	2,101,074

Liabilities:
Interest-bearing checking deposits	$	226,416			98		0.09		$	201,630			123		0.12
Money market savings		310,295			270		0.17			293,022			375		0.26
Regular savings		501,026			447		0.18			481,358			837		0.35
Time deposits		382,370			2,692		1.42			408,416			3,421		1.69

Total time and interest-bearing deposits		1,420,107			3,507		0.50			1,384,426			4,756		0.69

Short-term borrowings		113,244			262		0.47			105,647			160		0.31
Long-term debt		220			4		3.66			5,000			94		3.79
Subordinated notes and capital securities		22,298			605		5.46			23,805			610		5.17

Total borrowings		135,762			871		1.29			134,452			864		1.30

Total interest-bearing liabilities		1,555,869			4,378		0.57			1,518,878			5,620		0.75

Demand deposits, non-interest bearing		305,269								278,473
Accrued expenses and other liabilities		39,635								33,062

Total liabilities		1,900,773								1,830,413

Shareholders’ Equity:
Common stock		91,332								91,332
Additional paid-in capital		61,365								61,441
Retained earnings and other equity		123,649								117,888

Total shareholders’ equity		276,346								270,661

Total liabilities and shareholders’ equity	$	2,177,119							$	2,101,074

Net interest income				$	38,780							$	40,225

Net interest spread							3.84								4.09
Effect of net interest-free funding sources							0.12								0.15

Net interest margin							3.96	%							4.24	%

Ratio of average interest-earning assets to average interest-bearing liabilities		126.60	%							125.82	%

Notes:

For rate calculation purposes, average loan and lease categories include unearned discount.

Nonaccrual loans and leases have been included in the average loan and lease balances.

Loans held for sale have been included in the average loan balances.

Tax-equivalent amounts for the three and six months ended June 30, 2012 and 2011 have been calculated using the Corporation’s federal applicable rate of 35%.

Table 2 — Analysis of Changes in Net Interest Income

The rate-volume variance analysis set forth in the table below compares changes in tax-equivalent net interest income for the periods indicated by their rate and volume components. The change in interest income/expense due to both volume and rate has been allocated proportionately.


	Three Months Ended June 30, 2012 Versus 2011									Six Months Ended June 30, 2012 Versus 2011
(Dollars in thousands)	Volume Change			Rate Change			Total			Volume Change			Rate Change			Total

Interest income:
Interest-earning deposits with other banks	$	25		$	1		$	26		$	58		$	3		$	61
U.S. Government obligations		(48	)		(99	)		(147	)		(137	)		(208	)		(345	)
Obligations of states and political subdivisions		148			(172	)		(24	)		276			(313	)		(37	)
Other debt and equity securities		104			(642	)		(538	)		337			(1,170	)		(833	)

Interest on deposits, investments and federal funds sold		229			(912	)		(683	)		534			(1,688	)		(1,154	)

Commercial, financial and agricultural loans and leases		120			(281	)		(161	)		271			(861	)		(590	)
Real estate—commercial and construction loans		(162	)		(288	)		(450	)		(454	)		(259	)		(713	)
Real estate—residential loans		37			(197	)		(160	)		74			(270	)		(196	)
Loans to individuals		27			—			27			53			(22	)		31
Municipal loans and leases		107			(82	)		25			281			(189	)		92
Lease financings		(92	)		58			(34	)		(280	)		123			(157	)

Interest and fees on loans and leases		37			(790	)		(753	)		(55	)		(1,478	)		(1,533	)

Total interest income		266			(1,702	)		(1,436	)		479			(3,166	)		(2,687	)

Interest expense:
Interest-bearing checking deposits		5			(23	)		(18	)		12			(37	)		(25	)
Money market savings		18			(70	)		(52	)		23			(128	)		(105	)
Regular savings		16			(207	)		(191	)		33			(423	)		(390	)
Time deposits		(163	)		(212	)		(375	)		(208	)		(521	)		(729	)

Interest on time and interest-bearing deposits		(124	)		(512	)		(636	)		(140	)		(1,109	)		(1,249	)

Securities sold under agreement to repurchase and other short-term borrowings		3			73			76			13			89			102
Long-term debt		(47	)		—			(47	)		(87	)		(3	)		(90	)
Subordinated notes and capital securities		(21	)		16			(5	)		(39	)		34			(5	)

Interest on borrowings		(65	)		89			24			(113	)		120			7

Total interest expense		(189	)		(423	)		(612	)		(253	)		(989	)		(1,242	)

Net interest income	$	455		$	(1,279	)	$	(824	)	$	732		$	(2,177	)	$	(1,445	)

Notes:

For rate calculation purposes, average loan and lease categories include unearned discount.

Nonaccrual loans and leases have been included in the average loan and lease balances.

Loans held for sale have been included in the average loan balances.

Tax-equivalent amounts for the three and six months ended June 30, 2012 and 2011 have been calculated using the Corporation’s federal applicable rate of 35%.

Interest Income

Three months ended June 30, 2012 versus 2011

Interest income on a tax-equivalent basis for the three months ended June 30, 2012 decreased $1.4 million, or 6% from the same period in 2011. This decrease was mainly due to an 85 basis point decrease in the average rate earned on investment securities and deposits at other banks and a 22 basis point decrease in the average rate earned on loans. The decline in interest income on investment securities and deposits at other banks of $683 thousand for the three months ended June 30, 2012 compared to the same period in 2011 was mostly due to maturities, pay-downs and calls of investment securities and replacement with lower yielding investments, as a result of the lower interest rate environment and an average increase in interest-earning deposits with the Federal Reserve Bank of $32.5 million as the Corporation continues to keep the investment portfolio short-term. Interest and fees on loans and leases declined by $753 thousand during the three months ended June 30, 2012 compared to the same period in 2011 mostly due to a decrease in the average rate on commercial loans resulting from re-pricing and competitive pressures. The Corporation experienced increases in average volume for commercial business loans and municipal loans and leases which were mostly offset by decreases in average volume for commercial real estate and construction loans.

Six months ended June 30, 2012 versus 2011

Interest income on a tax-equivalent basis for the six months ended June 30, 2012 decreased $2.7 million, or 6% from the same period in 2011. This decrease was mainly due to an 84 basis point decrease in the average rate earned on investment securities and deposits at other banks and a 23 basis point decrease in the average rate earned on loans. The decline in interest income on investment securities and deposits at other banks of $1.2 million for the six months ended June 30, 2012 compared to the same period in 2011 was mostly due to maturities, pay-downs and calls of investment securities and replacement with lower yielding investments due to the lower interest rate environment and an average increase in interest-earning deposits with the Federal Reserve Bank of $41.5 million as the Corporation continues to keep the investment portfolio short-term. Interest and fees on loans and leases declined by $1.5 million during the six months ended June 30, 2012 compared to the same period in 2011 mostly due to a decrease in the average rate on commercial loans resulting from re-pricing and competitive pressures. The Corporation experienced increases in average volume for commercial business loans and municipal loans and leases which were mostly offset by decreases in average volume for commercial real estate and construction loans.

Interest Expense

Three months ended June 30, 2012 versus 2011

Interest expense for the three months ended June 30, 2012 decreased $612 thousand, or 22% from the comparable period in 2011. This decrease was mainly due to a 20 basis point decrease in the Corporation’s average cost of deposits largely attributable to re-pricing of time deposit accounts and regular savings accounts. For the three months ended June 30, 2012, interest expense on time deposits decreased $375 thousand and interest expense on regular savings accounts decreased by $191 thousand. For the three months ended June 30, 2012, average interest-bearing deposits increased by $34.9 million with increases in interest-bearing checking of $22.0 million, money market savings of $32.3 million and average regular savings of $22.2 million partially offset by a decrease in average time deposits of $41.5 million. The Corporation’s focus on growing low cost core deposits by attaining new customers and the lower interest rate environment has resulted in a shift in customer deposits from time deposits to savings accounts and interest-bearing checking accounts. Interest on short-term borrowings, for the three months ended June 30, 2012, includes a $97 thousand prepayment penalty on a $5.0 million Federal Home Loan Bank note. The early payoff of this borrowing was beneficial to the Corporation.

Six months ended June 30, 2012 versus 2011

Interest expense for the six months ended June 30, 2012 decreased $1.2 million, or 22% from the comparable period in 2011. This decrease was mainly due to a 19 basis point decrease in the Corporation’s average cost of deposits largely attributable to re-pricing of time deposit accounts and regular savings accounts. For the six months ended June 30, 2012, interest expense on time deposits decreased $729 thousand and interest expense on regular savings accounts decreased by $390 thousand. For the six months ended June 30, 2012, average interest-bearing deposits increased by $35.7 million with increases in interest-bearing checking of $24.8 million, money market savings of $17.3 million and average regular savings of $19.7 million partially offset by a decrease in average time deposits of $26.0 million. The Corporation’s focus on growing low cost core deposits by attaining new customers and the lower interest rate environment has resulted in a shift in customer deposits from time deposits to savings and interest-bearing checking accounts.

Provision for Loan and Lease Losses

The reserve for loan and lease losses is determined through a periodic evaluation that takes into consideration the growth of the loan and lease portfolio, the status of past-due loans and leases, current economic conditions, various types of lending activity, policies, real estate and other loan commitments, and significant changes in charged-off activity. Loans are also reviewed for impairment based on the fair value of the collateral for collateral dependent loans and for certain loans based on discounted cash flows using the loans’ initial effective interest rates. Any of the above criteria may cause the reserve to fluctuate. The provision for the three months ended June 30, 2012 and 2011 was $1.3 million and $5.6 million, respectively. The provision for the six months ended June 30, 2012 and 2011 was $5.4 million and $10.7 million, respectively. The decline in the provision was primarily the result of the migration and resolution of loans through the loan workout process and a decrease in historical loss factors for commercial real estate loans.

Noninterest Income

Noninterest income consists of trust department fee income, service charges on deposit accounts, commission income, net gains (losses) on sales of securities, net gains (losses) on mortgage banking activities, net gains (losses) on sales and write-downs of other real estate owned and other miscellaneous types of income. Other service fee income primarily consists of fees from credit card companies for a portion of merchant charges paid to the credit card companies for the Bank’s customer debit card usage (Mastermoney fees), non-customer debit card fees, other merchant fees, mortgage servicing income and mortgage placement income. Bank owned life insurance income represents changes in the cash surrender value of bank-owned life insurance policies, which is affected by the market value of the underlying assets, and also includes any excess proceeds from death benefit claims. The net gain (loss) on mortgage banking activities consists of gains (losses) on sales of mortgages held for sale and fair value adjustments on interest-rate locks and forward loan commitments. Other non-interest income includes gains (losses) on investments in partnerships and other miscellaneous income.

The following table presents noninterest income for the periods indicated:


	Three Months Ended June 30,						Change						Six Months Ended June 30,						Change
(Dollars in thousands)	2012			2011			Amount			Percent			2012			2011			Amount			Percent

Trust fee income	$	1,625		$	1,625		$	—			—	%	$	3,250		$	3,250		$	—			—	%
Service charges on deposit accounts		1,079			1,356			(277	)		(20	)		2,179			2,692			(513	)		(19	)
Investment advisory commission and fee income		1,350			1,194			156			13			2,606			2,356			250			11
Insurance commission and fee income		2,057			2,072			(15	)		(1	)		4,324			4,272			52			1
Other service fee income		1,368			1,437			(69	)		(5	)		2,890			2,792			98			4
Bank owned life insurance income		336			268			68			25			1,842			612			1,230			N/M
Other-than-temporary impairment on equity securities		(6	)		(3	)		(3	)		100			(9	)		(10	)		1			10
Net gain on sales of securities		24			569			(545	)		(96	)		282			569			(287	)		(50	)
Net gain on mortgage banking activities		1,074			328			746			N/M			2,346			303			2,043			N/M
Net loss on dispositions of fixed assets		(10	)		(9	)		(1	)		11			(9	)		(9	)		—			—
Net loss on sales and write-downs of other real estate owned		(1,071	)		(265	)		(806	)		N/M			(1,102	)		(617	)		(485	)		(79	)
Other		174			124			50			40			422			245			177			72

Total noninterest income	$	8,000		$	8,696		$	(696	)		(8	)	$	19,021		$	16,455		$	2,566			16

Three months ended June 30, 2012 versus 2011

Noninterest income for the three months ended June 30, 2012 was $8.0 million, a decrease of $696 thousand or 8% from the comparable period in the prior year. The three months ended June 30, 2012 included a fair value write-down on one other real estate owned property of $1.1 million based upon the current appraised value of the commercial property. During the three months ended June 30, 2011, the net loss on sales and write-downs of other real estate owned was $265 thousand. Service charges on deposits declined $277 thousand during the three months ended June 30, 2012 from the same period in 2011. This decline is primarily due to changes in industry practices to benefit consumers related to non-sufficient funds and overdraft fees, which were implemented in July 2011. In addition, the net gain on sales of securities was $24 thousand for the three months ended June 30, 2012 compared to $569 thousand during the same period in 2011. Partially offsetting these unfavorable variances was an increase in the net gain on mortgage banking activities of $746 thousand which was primarily attributed to stronger mortgage demand from increased re-finance activity.

Six months ended June 30, 2012 versus 2011

Noninterest income for the six months ended June 30, 2012 was $19.0 million, an increase of $2.6 million or 16% compared to $16.5 million for the six months ended June 30, 2011. The increase was primarily attributable to an increase in the net gain on mortgage banking activities of $2.0 million due to stronger mortgage demand from increased re-finance activity and proceeds from bank owned life insurance death benefits of $989 thousand recognized during the first three months of 2012. These favorable variances were partially offset by an increase in the net loss on sales and write-downs of other real estate owned of $485 thousand and a decline in service charges on deposits of $513 thousand. The decline in service charges on deposits is primarily due to changes in industry practices to benefit consumers.

The sale of available-for-sale investment securities during the six months ended June 30, 2012 amounted to $57.2 million resulting in a net gain of $282 thousand. The sales consisted primarily of U.S. government agency bonds. During the six months ended June 30, 2011, the Corporation sold $5.9 million in available-for-sale securities that resulted in a net gain of $569 thousand. The Corporation did not realize any significant other-than-temporary impairment charges on its equity portfolio during the six months ended June 30, 2012 and 2011. The Corporation carefully monitors all of its equity securities and has not taken impairment losses on certain other securities in an unrealized loss position, at this time, as the financial performance and near-term prospects of the underlying companies are not indicative of the market deterioration of their stock. The Corporation has the positive intent and ability to hold these securities and believes it is more likely than not, that it will not have to sell these securities until recovery to the Corporation’s cost basis occurs.

Noninterest Expense

The operating costs of the Corporation are known as non-interest expense, and include, but are not limited to, salaries and benefits, equipment expense, and occupancy costs. Expense control is very important to the management of the Corporation, and every effort is made to contain and minimize the growth of operating expenses, and to provide technological innovation whenever practical, as operations change or expand.

The following table presents noninterest expense for the periods indicated:


	Three Months Ended June 30,				Change					Six Months Ended June 30,				Change
(Dollars in thousands)	2012		2011		Amount		Percent			2012		2011		Amount			Percent

Salaries and benefits	$	10,733	$	9,634	$	1,099		11	%	$	22,296	$	18,617	$	3,679			20	%
Net occupancy		1,402		1,361		41		3			2,796		2,911		(115	)		(4	)
Equipment		1,111		965		146		15			2,145		1,942		203			11
Marketing and advertising		584		393		191		49			903		982		(79	)		(8	)
Deposit insurance premiums		429		427		2		1			873		1,140		(267	)		(23	)
Other		4,377		3,626		751		21			8,499		7,560		939			12

Total noninterest expense	$	18,636	$	16,406	$	2,230		14		$	37,512	$	33,152	$	4,360			13

Three months ended June 30, 2012 versus 2011

Noninterest expense for the three months ended June 30, 2012 was $18.6 million, an increase of $2.2 million or 14% compared to the same period in 2011. Salaries and benefits expense increased $1.1 million primarily due to higher commissions related to increased mortgage banking activities, increased employee incentives and annual performance increases. Additionally, noninterest expense increased due to higher advertising, loan workout and equipment expenses.

Six months ended June 30, 2012 versus 2011

Noninterest expense for the six months ended June 30, 2012 was $37.5 million, an increase of $4.4 million or 13% compared to the six months ended June 30, 2011. Salaries and benefits expense increased $3.7 million primarily due to higher commissions related to increased mortgage banking activities, increased employee incentives, annual performance increases and lower deferred loan origination costs. Additionally, noninterest expense increased due to higher loan workout and equipment expenses. The increases for the year-to-date were partially offset by a decline in deposit insurance premiums of $267 thousand mainly due to the amended assessment calculation requirement through the FDIC rule implemented April 1, 2011. The payment was formerly based on deposits whereas the rule change now bases the payment on the average consolidated total assets less average tangible equity.

Tax Provision

The provision for income taxes for the three months ended June 30, 2012 and 2011 was $1.4 million and $1.2 million, at effective rates of 23% and 21%, respectively. The provision for income taxes for the six months ended June 30, 2012 and 2011 was $2.4 million and $2.0 million, at effective rates of 19% for both time periods. The effective tax rates reflect the benefits of tax-exempt income from investments in municipal securities and loans and bank-owned life insurance.

Financial Condition

Assets

Total assets decreased $18.1 million since December 31, 2011 primarily due to a decrease in investment securities partially offset by an increase in loans and leases. The following table presents the assets for the periods indicated:


							Change
(Dollars in thousands)	At June 30, 2012			At December 31, 2011			Amount			Percent

Cash and interest-earning deposits	$	105,944		$	107,377		$	(1,433	)		(1	)%
Investment securities		439,092			471,165			(32,073	)		(7	)
Loans held for sale		1,333			3,157			(1,824	)		(58	)
Total loans and leases		1,465,449			1,446,406			19,043			1
Reserve for loan and lease losses		(30,502	)		(29,870	)		(632	)		(2	)
Premises and equipment, net		34,271			34,303			(32	)		—
Goodwill and other intangibles, net		62,238			58,039			4,199			7
Bank owned life insurance		60,581			61,387			(806	)		(1	)
Accrued interest receivable and other assets		50,321			54,875			(4,554	)		(8	)

Total assets	$	2,188,727		$	2,206,839		$	(18,112	)		(1	)

Investment Securities

The investment portfolio is managed as part of the overall asset and liability management process to optimize income and market performance over an entire interest rate cycle while mitigating risk. Activity in this portfolio is undertaken primarily to manage liquidity and interest rate risk, to take advantage of market conditions that create more economically beneficial returns on these investments, and to collateralize public funds deposits. The securities portfolio consists primarily of U.S. Government agencies, municipals, residential mortgage-backed securities and corporate bonds.

Total investments decreased by $32.1 million at June 30, 2012 compared to December 31, 2011. Maturities and pay-downs of $40.8 million, calls of $40.2 million, and sales of $57.2 million, were partially offset by purchases of $106.5 million.

Loans and Leases

Gross loans and leases grew by $19.0 million at June 30, 2012 as compared to December 31, 2011. Commercial customer loans increased $4.7 million and personal residential mortgage and home equity loans increased $13.2 million. While the Corporation continued to see increased loan activity in the first six months of 2012, overall credit demand and utilization of lines by businesses and consumers remained light as a result of the prolonged challenging economic environment.

Asset Quality

Performance of the entire loan and lease portfolio is reviewed on a regular basis by bank management and loan officers. A number of factors regarding the borrower, such as overall financial strength, collateral values and repayment ability, are considered in deciding what actions should be taken when determining the collectability of interest for accrual purposes.

When a loan or lease, including a loan or lease that is impaired, is classified as nonaccrual, the accrual of interest on such a loan or lease is discontinued. A loan or lease is typically classified as nonaccrual when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about the further collectability of principal or interest, even though the loan or lease is currently performing. A loan or lease may remain on accrual status if it is in the process of collection and is either guaranteed or well secured. When a loan or lease is placed on nonaccrual status, unpaid interest credited to income is reversed. Interest received on nonaccrual loans and leases is either applied against principal or reported as interest income, according to management’s judgment as to the collectability of principal and is recognized on a cash basis.

Loans or leases are usually restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time, and the ultimate collectability of the total contractual principal and interest is no longer in doubt.

Total cash basis, troubled debt restructured loans, lease modifications and nonaccrual loans and leases totaled $44.4 million at June 30, 2012, $42.1 million at December 31, 2011, and $48.5 million at June 30, 2011; the balance at June 30, 2012 primarily consisted of commercial real estate, construction and commercial, financial and agricultural loans. The Corporation’s ratio of nonperforming assets to total loans and leases and other real estate owned was 3.31% as of June 30, 2012, compared to 3.38% as of December 31, 2011 and 3.75% as of June 30, 2011.

At June 30, 2012, the recorded investment in loans that were considered to be impaired was $43.7 million, all of which were on a nonaccrual basis or accruing trouble debt restructured. The related reserve for loan losses was $432 thousand. At December 31, 2011, the recorded investment in loans that were considered to be impaired was $41.2 million, all of which were on a nonaccrual basis or accruing trouble debt restructured. The related reserve for loan losses was $1.3 million. The amount of the specific reserve needed for these credits could change in future periods subject to changes in facts and judgments related to these credits. Specific reserves have been established based on current facts and management’s judgments about the ultimate outcome of these credits. Impaired loans at June 30, 2012 included one large Shared National Credit to a theatre with an outstanding balance of $6.3 million. At June 30, 2012, the credit was secured with sufficient estimated collateral and therefore, there was no specific reserve on this credit. The theatre continues to be open and operating. In addition, impaired loans at June 30, 2012 included one large credit which went on non-accrual during the third quarter of 2009 and is for four separate facilities to a local commercial real estate developer/home builder, aggregating to $13.9 million at June 30, 2012. There is no specific allowance on this credit as the credit was secured with sufficient estimated collateral. The borrower does not have the resources to develop these properties; therefore, the properties must be sold. At June 30, 2011, the recorded investment in loans that were considered to be impaired was $47.7 million, all of which were on a nonaccrual basis or accruing trouble debt restructured. The related reserve for loan losses was $1.3 million. For the six months ended June 30, 2012 and 2011, interest income that would have been recognized under the original terms for impaired loans was $1.1 million and $1.2 million, respectively. Interest income recognized in the six months ended June 30, 2012 and 2011 was $175 thousand and $119 thousand, respectively.

Other real estate owned decreased to $3.9 million, consisting of three properties, at June 30, 2012, down from $6.6 million at December 31, 2011. During the six months ended June 30, 2012, one property with a carrying value of $1.3 million was sold for $1.5 million resulting in a gain on sale of $210 thousand. In addition, two properties were written down to their updated appraised values, resulting in impairment charges totaling $1.3 million, which were included in earnings for the six months ended June 30, 2012.

Table 3 — Nonaccrual and Past Due Loans and Leases; Troubled Debt Restructured Loans and Lease Modifications; Other Real Estate Owned; and Related Ratios

The following table details information pertaining to the Corporation’s non-performing assets as of the dates indicated:


(Dollars in thousands)	At June 30, 2012			At December 31, 2011			At June 30, 2011

Nonaccrual loans and leases, including nonaccrual troubled debt restructured loans and lease modifications*:
Commercial, financial and agricultural	$	3,948		$	4,614		$	5,979
Real estate—commercial		17,861			18,085			19,842
Real estate—construction		13,887			14,479			16,786
Real estate—residential		489			191			170
Lease financings		577			838			736

Total nonaccrual loans and leases, including nonaccrual troubled debt restructured loans and lease modifications*		36,762			38,207			43,513
Accruing troubled debt restructured loans and lease modifications, not included above		7,591			3,893			5,028

Total impaired loans and leases		44,353			42,100		$	48,541

Accruing loans and leases 90 days or more past due:
Commercial, financial and agricultural		20			—			4
Real estate—construction		—			—			468
Real estate—residential		58			117			44
Loans to individuals		237			204			133
Lease financings		69			44			10

Total accruing loans and leases, 90 days or more past due		384			365			659

Total non-performing loans and leases		44,737			42,465			49,200
Other real estate owned		3,922			6,600			4,952

Total nonperforming assets	$	48,659		$	49,065		$	54,152


Nonperforming loans and leases / loans and leases		3.05	%		2.94	%		3.42	%
Nonperforming assets / total assets		2.22	%		2.22	%		2.63	%
Allowance for loan and lease losses / loans and leases		2.08	%		2.07	%		2.27	%
Allowance for loan and lease losses / nonperforming loans and leases		68.18	%		70.34	%		66.26	%
Allowance for loan and lease losses	$	30,502		$	29,870		$	32,601

* Nonaccrual troubled debt restructured loans and lease modifications included in nonaccrual loans and leases in the above table	$	8,312		$	8,551		$	2,844

The following table provides additional information on the Corporation’s nonaccrual loans and leases:


(Dollars in thousands)	At June 30, 2012			At December 31, 2011			At June 30, 2011
Total nonaccrual loans and leases, including nonaccrual troubled debt restructured loans and lease modifications	$	36,762		$	38,207		$	43,513
Nonaccrual loans and leases with partial charge-offs		10,376			9,399			10,219

Life-to-date partial charge-offs on nonaccrual loans and leases		11,467			10,040			6,818
Charge-off rate of nonaccrual loans and leases with partial charge-offs		52.5	%		51.6	%		40.0	%
Specific reserves on impaired loans	$	432		$	1,253		$	1,305

Reserve for Loan and Lease Losses

Management believes the reserve for loan and lease losses is maintained at a level that is adequate as of June 30, 2012 to absorb probable losses in the loan and lease portfolio. Management's methodology to determine the adequacy of and the provisions to the reserve considers specific credit reviews, past loan and lease loss experience, current economic conditions and trends, and the volume, growth, and composition of the portfolio.

The reserve for loan and lease losses is determined through a monthly evaluation of reserve adequacy. This analysis takes into consideration the growth of the loan and lease portfolio, the status of past-due loans and leases, current economic conditions, various types of lending activity, policies, real estate and other loan commitments, and

significant changes in charge-off activity. Non-accrual loans and leases, and those which are troubled debt restructured, are evaluated individually. All other loans and leases are evaluated as pools. Based on historical loss experience, loss factors are determined giving consideration to the areas noted in the preceding paragraph and applied to the pooled loan and lease categories to develop the general or allocated portion of the reserve. Loans are also reviewed for impairment based on discounted cash flows using the loans’ initial effective interest rate or the fair value of the collateral for certain collateral-dependent loans. Management also reviews the activity within the reserve to determine what actions, if any, should be taken to address differences between estimated and actual losses. Any of the above factors may cause the provision to fluctuate.

The reserve for loan and lease losses is based on management’s evaluation of the loan and lease portfolio under current economic conditions and such other factors, which deserve recognition in estimating loan and lease losses. This evaluation is inherently subjective, as it requires estimates including the amounts and timing of future cash flows expected to be received on impaired loans that may be susceptible to significant change. Additions to the reserve arise from the provision for loan and lease losses charged to operations or from the recovery of amounts previously charged off. Loan and lease charge-offs reduce the reserve. Loans and leases are charged off when there has been permanent impairment or when in the opinion of management the full amount of the loan or lease, in the case of non-collateral dependent borrowings, will not be realized. Certain impaired loans are reported at the present value of expected future cash flows using the loan’s initial effective interest rate, or at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent.

The reserve for loan and lease losses consists of an allocated reserve and unallocated reserve categories. The allocated reserve is comprised of reserves established on specific loans and leases, and class reserves based on historical loan and lease loss experience, current trends, and management assessments. The unallocated reserve is based on both general economic conditions and other risk factors in the Corporation’s individual markets and portfolios.

The specific reserve element is based on a regular analysis of impaired commercial and real estate loans. For these loans, the specific reserve established is based on an analysis of related collateral value, cash flow considerations and, if applicable, guarantor capacity.

The class reserve element is determined by an internal loan and lease grading process in conjunction with associated allowance factors. The Corporation revises the class allowance factors whenever necessary, but no less than quarterly, in order to address improving or deteriorating credit quality trends or specific risks associated with a given loan or lease pool classification.

The Corporation maintains a reserve in other liabilities for off-balance sheet credit exposures that currently are unfunded in categories with historical loss experience.

Goodwill and Other Intangible Assets

Goodwill and other intangible assets have been recorded on the books of the Corporation in connection with acquisitions. The Corporation has covenants not to compete, intangible assets due to branch acquisitions, core deposit intangibles, customer-related intangibles and mortgage servicing rights, which are not deemed to have an indefinite life and therefore will continue to be amortized over their useful life using the present value of projected cash flows. The amortization of intangible assets was $580 thousand and $358 thousand for the three months ended June 30, 2012 and 2011, respectively and $1.1 million and $707 thousand for the six months ended June 30, 2012 and 2011, respectively. The Corporation also has goodwill with a net carrying amount of $56.2 million at June 30, 2012 and December 31, 2011, which is deemed to be an indefinite intangible asset and is not amortized.

The Corporation completes a goodwill impairment analysis at least on an annual basis or more often if events and circumstances indicate that there may be impairment. Identifiable intangible assets are evaluated for impairment if events and circumstances indicate a possible impairment. There were no impairments recorded to goodwill or identifiable intangibles during the six months ended June 30, 2012 and 2011. Since the last annual impairment analysis during 2011, there have been no circumstances to indicate impairment. There can be no assurance that future impairment assessments or tests will not result in a charge to earnings.

Other Assets

At June 30, 2012 and December 31, 2011, the Bank held $3.3 million in Federal Reserve Bank stock as required by the Federal Reserve Bank. The Bank is required to hold stock in the FHLB in relation to the level of outstanding borrowings. The Bank held FHLB stock of $5.2 million and $5.8 million as of June 30, 2012 and December 31, 2011, respectively. Additionally, the FHLB might require its members to increase its capital stock requirement. Effective February 28, 2011, the FHLB entered into a Joint Capital Enhancement Agreement with the other 11 Federal Home Loan Banks (collectively, the FHLBanks). The agreement calls for a plan for each FHLBank to build additional retained earnings and enhance capital. On August 5, and August 8, 2011, the Standard & Poor’s Rating Services downgraded the credit ratings of the U.S government and federal agencies, including the FHLB, respectively, from AAA to AA+, with a negative outlook. These recent downgrades, and any future downgrades in the credit ratings of the U.S. government and the FHLB could increase the borrowing costs of the FHLB and possibly have a negative impact on its operations and long-term performance. It is possible this could have an adverse effect on the value of the Corporation’s investment in the FHLB stock. However, based on current information from the FHLB, management believes that if there is any impairment in the FHLB stock it is temporary. Therefore, as of June 30, 2012, the FHLB stock is recorded at cost.

Liabilities

Total liabilities decreased $22.4 million since December 31, 2011 primarily due to a decrease in short-term and long-term borrowings and a decrease in deposits. The following table presents the liabilities for the periods indicated:


					Change
(Dollars in thousands)	At June 30, 2012		At December 31, 2011		Amount			Percent

Deposits	$	1,743,922	$	1,749,232	$	(5,310	)		—	%
Short-term borrowings		100,134		109,740		(9,606	)		(9	)
Long-term borrowings		21,744		27,494		(5,750	)		(21	)
Accrued expenses and other liabilities		45,611		47,394		(1,783	)		(4	)

Total liabilities	$	1,911,411	$	1,933,860	$	(22,449	)		(1	)

Deposits

Total deposits decreased by $5.3 million from December 31, 2011 primarily due to a decrease in time deposits of $51.6 million, partially offset by increases in non-interest bearing demand deposits of $30.8 million and savings deposits of $18.5 million. Deposits, excluding public funds, grew $51.2 million from December 31, 2011 primarily due to new customers choosing Univest; this was offset by a decrease in public funds of $56.5 million.

Borrowings

Long-term borrowings at June 30, 2012, included $1.1 million in Subordinated Capital Notes, and $20.6 million of Trust Preferred Securities. Short-term borrowings typically include securities sold under agreement to repurchase, federal funds purchased, Federal Reserve Bank discount window borrowings and short-term FHLB borrowings. At June 30, 2012, the Bank also had outstanding short-term letters of credit with the FHLB totaling $8.0 million, which were utilized to collateralize seasonal public funds deposits. Short-term borrowings decreased due to a decrease in securities sold under agreements to repurchase of $9.6 million.

Shareholders’ Equity

Total shareholders’ equity at June 30, 2012 increased $4.3 million since December 31, 2011. This increase was primarily due to net income exceeding dividends declared.

The following table presents the shareholders’ equity for the periods indicated:


							Change
(Dollars in thousands)	At June 30, 2012			At December 31, 2011			Amount			Percent

Common stock	$	91,332		$	91,332		$	—			—	%
Additional paid-in capital		58,404			58,495			(91	)		—
Retained earnings		160,633			157,566			3,067			2
Accumulated other comprehensive loss		(5,895	)		(6,101	)		206			3
Treasury stock		(27,158	)		(28,313	)		1,155			4

Total shareholders’ equity	$	277,316		$	272,979		$	4,337			2

Retained earnings at June 30, 2012 were impacted by the six months of net income of $10.0 million offset by cash dividends declared of $6.7 million during the first six months of 2012. Treasury stock decreased primarily due to shares issued for restricted stock awards.

Capital Adequacy

The Corporation and the Bank are subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory and possibly additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Corporation’s and the Bank’s financial statements. Capital adequacy guidelines, and additionally for the Bank the prompt corrective action regulations, involve quantitative measures of assets, liabilities, and certain off-balance-sheet items calculated under regulatory accounting practices. Capital amounts and classifications are also subject to qualitative judgments by regulators about components, risk weighting and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Corporation and the Bank to maintain minimum amounts and ratios (set forth in the following table) of total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital (as defined) to average assets (as defined).

Table 4 — Regulatory Capital


	Actual					For Capital Adequacy Purposes					To Be Well- Capitalized Under Prompt Corrective Action Provisions
(Dollars in thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio

As of June 30, 2012:
Total Capital (to Risk-Weighted Assets):
Corporation	$	265,382		15.65		$	135,696		8.00	%	$	169,620		10.00	%
Bank		250,576		14.99			133,703		8.00			167,129		10.00
Tier 1 Capital (to Risk-Weighted Assets):
Corporation		243,890		14.38			67,848		4.00			101,772		6.00
Bank		229,563		13.74			66,852		4.00			100,278		6.00
Tier 1 Capital (to Average Assets):
Corporation		243,890		11.57			84,313		4.00			105,391		5.00
Bank		229,563		10.99			83,589		4.00			104,486		5.00

As of December 31, 2011:
Total Capital (to Risk-Weighted Assets):
Corporation	$	265,105		15.56	%	$	136,343		8.00	%	$	170,429		10.00	%
Bank		249,694		14.89			134,158		8.00			167,697		10.00
Tier 1 Capital (to Risk-Weighted Assets):
Corporation		243,474		14.29			68,172		4.00			102,257		6.00
Bank		228,619		13.63			67,079		4.00			100,618		6.00
Tier 1 Capital (to Average Assets):
Corporation		243,474		11.53			84,501		4.00			105,627		5.00
Bank		228,619		10.91			83,840		4.00			104,800		5.00

As of June 30, 2012 and December 31, 2011, management believes that the Corporation and the Bank met all capital adequacy requirements to which they are subject. The Corporation, like other bank holding companies, currently is required to maintain Tier 1 Capital and Total Capital (the sum of Tier 1, Tier 2 and Tier 3 capital) equal to at least 4.0% and 8.0%, respectively, of its total risk-weighted assets (including various off-balance-sheet items, such as standby letters of credit). The Bank, like other depository institutions, is required to maintain similar capital levels under capital adequacy guidelines. For a depository institution to be considered “well capitalized” under the regulatory framework for prompt corrective action, its Tier 1 and Total Capital ratios must be at least 6.0% and 10.0% on a risk-adjusted basis, respectively. As of June 30, 2012, the Bank is categorized as “well capitalized” under the regulatory framework for prompt corrective action. There are no conditions or events since that notification that management believes have changed the Bank’s category.

Asset/Liability Management

The primary functions of Asset/Liability Management are to assure adequate earnings, capital and liquidity while maintaining an appropriate balance between interest-earning assets and interest-bearing liabilities. Liquidity management involves the ability to meet cash flow requirements of customers and corporate needs. Interest-rate sensitivity management seeks to avoid fluctuating net interest margins and to enhance consistent growth of net interest income through periods of changing rates.

The Corporation uses both interest-sensitivity gap analysis and simulation techniques to quantify its exposure to interest rate risk. The Corporation uses the gap analysis to identify and monitor long-term rate exposure and uses a simulation model to measure the short-term rate exposures. The Corporation runs various earnings simulation scenarios to quantify the effect of declining or rising interest rates on the net interest margin over a one-year horizon. The simulation uses existing portfolio rate and re-pricing information, combined with assumptions regarding future loan and deposit growth, future spreads, prepayments on residential mortgages, and the discretionary pricing of non-maturity assets and liabilities.

Liquidity

The Corporation, in its role as a financial intermediary, is exposed to certain liquidity risks. Liquidity refers to the Corporation’s ability to ensure that sufficient cash flow and liquid assets are available to satisfy demand for loans and deposit withdrawals. The Corporation manages its liquidity risk by measuring and monitoring its liquidity sources and estimated funding needs. The Corporation has a contingency funding plan in place to address liquidity needs in the event of an institution-specific or a systemic financial crisis.

Sources of Funds

Core deposits and cash management repurchase agreements (Repos) have historically been the most significant funding sources for the Corporation. These deposits and Repos are generated from a base of consumer, business and public customers primarily located in Bucks and Montgomery counties, Pennsylvania. The Corporation faces increased competition for these deposits from a large array of financial market participants, including banks, thrifts, mutual funds, security dealers and others.

The Corporation supplements its core funding with money market funds it holds for the benefit of various trust accounts. These funds are fully collateralized by the Bank’s investment portfolio and are at current money market mutual fund rates. This funding source is subject to changes in the asset allocations of the trust accounts.

The Corporation, through the Bank, has short-term and long-term credit facilities with the FHLB with a maximum borrowing capacity of approximately $414.3 million. At June 30, 2012 there were no outstanding borrowings with the FHLB. At December 31, 2011, total outstanding short-term and long-term borrowings with the FHLB totaled $5.0 million. At June 30, 2012 and December 31, 2011, the Bank also had outstanding short-term letters of credit with the FHLB totaling $8.0 million and $55.0 million, respectively, which were utilized to collateralize seasonal public funds deposits. The maximum borrowing capacity with the FHLB changes as a function of qualifying collateral assets as well as the FHLB’s internal credit rating of the Bank, and the amount of funds received may be reduced by additional required purchases of FHLB stock.

The Corporation maintains federal fund lines with several correspondent banks totaling $82.0 million at June 30, 2012 and December 31, 2011. Future availability under these lines is subject to the prerogatives of the granting banks and may be withdrawn at will.

The Corporation, through the Bank, has an available line of credit at the Federal Reserve Bank of Philadelphia, the amount of which is dependent upon the balance of loans and securities pledged as collateral. At June 30, 2012 and December 31, 2011, the Corporation had no outstanding borrowings under this line.

Cash Requirements

The Corporation has cash requirements for various financial obligations, including contractual obligations and commitments that require cash payments. The most significant contractual obligation, in both the under and over one year time period, is for the Bank to repay its certificates of deposit. Short-term borrowings consisting of securities sold under agreement to repurchase constitute the next largest payment obligation. The Bank anticipates meeting these obligations by continuing to provide convenient depository and cash management services through its branch network, thereby replacing these contractual obligations with similar fund sources at rates that are competitive in our market.

Commitments to extend credit are the Bank’s most significant commitment in both the under and over one year time periods. These commitments do not necessarily represent future cash requirements in that these commitments often expire without being drawn upon.

Recent Accounting Pronouncements

For information regarding recent accounting pronouncements, refer to Footnote 1, “Summary of Significant Accounting Policies” of this Form 10-Q.

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

No material changes in the Corporation’s market risk or market strategy occurred during the current period. A detailed discussion of market risk is provided in the Registrant’s Annual Report on Form 10-K for the period ended December 31, 2011.

Item 4.

Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Management is responsible for the disclosure controls and procedures of the Corporation. Disclosure controls and procedures are controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods required by the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be so disclosed by an issuer is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure. As of the end of the period covered by this report, an evaluation was performed under the supervision and with the participation of the Corporation’s management, including the Chief Executive Officer (Principal Executive Officer) and Chief Financial Officer (Principal Financial and Accounting Officer), of the effectiveness of the design and operation of the Corporation’s disclosure controls and procedures. Based on that evaluation, the Corporation’s Chief Executive Officer and Chief Financial Officer concluded that the disclosure controls and procedures were effective as of June 30, 2012.

Changes in Internal Control over Financial Reporting

There were no changes in the Corporation’s internal control over financial reporting (as defined in Rule 13a-15(f)) during the quarter ended June 30, 2012 that materially affected, or are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.

PART II.

OTHER INFORMATION

Item 1.

Legal Proceedings

Management is not aware of any litigation that would have a material adverse effect on the consolidated balance sheet or statement of income of the Corporation. There are no proceedings pending other than the ordinary routine litigation incident to the business of the Corporation. In addition, there are no material proceedings pending or known to be threatened or contemplated against the Corporation or the Bank by government authorities.

Item 1A.

Risk Factors

There have been no material changes in risk factors from those disclosed under Item 1A, “Risk Factors.” in the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2011.

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

The following table provides information on repurchases by the Corporation of its common stock during the three months ended June 30, 2012.


ISSUER PURCHASES OF EQUITY SECURITIES
Period	Total Number of Shares Purchased		Average Price Paid per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs		Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
April 1—30, 2012		—	$	—		—		566,745
May 1—31, 2012		23,720		15.56		23,720		543,025
June 1—30, 2012		1,096		15.60		1,096		541,929

Total		24,816	$	15.56		24,816

1.	Transactions are reported as of trade dates.

The Corporation’s current stock repurchase program was approved by its Board of Directors and announced on August 22, 2007. The repurchased shares limit is net of normal Treasury activity such as purchases to fund the Dividend Reinvestment Program, Employee Stock Purchase Program and the equity compensation plan.

3.	The number of shares approved for repurchase under the Corporation’s stock repurchase program is 643,782.

4.	The Corporation’s current stock repurchase program does not have an expiration date.

5.	No stock repurchase plan or program of the Corporation expired during the period covered by the table.

6.	The Corporation has no stock repurchase plan or program that it has determined to terminate prior to expiration or under which it does not intend to make further purchases. The plans are restricted during certain blackout periods in conformance with the Corporation’s Insider Trading Policy.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Mine Safety Disclosures

Not Applicable.

Item 5.

Other Information

None.

Item 6.

Exhibits


Exhibit 3.1		Amended and Restated Articles of Incorporation are incorporated by reference to Appendix A of Form DEF14A, filed with the Securities and Exchange Commission (the SEC) on March 9, 2006.

Exhibit 3.2		Amended By-Laws dated September 26, 2007 are incorporated by reference to Exhibit 3.2 of Form 8-K, filed with the SEC on September 27, 2007.

Exhibit 4.1		Shareholder Rights Agreement dated September 30, 2011 is incorporated by reference to Exhibit 4.1 of Form 8-K, filed with the SEC on October 6, 2011.

Exhibit 31.1		Certification of William S. Aichele, Chairman, President and Chief Executive Officer of the Corporation, pursuant to Rule 13a-14(a) of the Exchange Act, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002.

Exhibit 31.2		Certification of Jeffrey M. Schweitzer, Senior Executive Vice President, Chief Operating Officer and Chief Financial Officer, pursuant to Rule 13a-14(a) of the Exchange Act, as enacted by Section 302 of the Sarbanes-Oxley Act of 2002.

Exhibit 32.1		Certification of William S. Aichele, Chief Executive Officer of the Corporation, pursuant to 18 United States Code Section 1350, as enacted by Section 906 of the Sarbanes-Oxley Act of 2002.

Exhibit 32.2		Certification of Jeffrey M. Schweitzer, Chief Financial Officer of the Corporation, pursuant to 18 United States Code Section 1350, as enacted by Section 906 of the Sarbanes-Oxley Act of 2002.

Exhibit 101.INS		XBRL Instance Document

Exhibit 101.SCH		XBRL Taxonomy Extension Schema Document

Exhibit 101.CAL		XBRL Taxonomy Extension Calculation Linkbase Document

Exhibit 101.LAB		XBRL Taxonomy Extension Label Linkbase Document

Exhibit 101.PRE		XBRL Taxonomy Extension Presentation Linkbase Document

Exhibit 101.DEF		XBRL Taxonomy Extension Definition Linkbase Document

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


		Univest Corporation of Pennsylvania
		(Registrant)

Date: August 8, 2012		/s/ William S. Aichele
		William S. Aichele, Chairman, President and
		Chief Executive Officer (Principal Executive Officer)

Date: August 8, 2012		/s/ Jeffrey M. Schweitzer
		Jeffrey M. Schweitzer, Senior Executive Vice President,
		Chief Operating Officer and Chief Financial Officer
		(Principal Operating, Financial and Accounting Officer)