VERMONT | 03-0283552 |
Common Stock, $2.00 par value | Nasdaq Stock Market | |||
(Title of class) | (Exchanges registered on) |
Large accelerated filer [ ] | Accelerated filer [ ] |
Non-accelerated filer [ ] (Do not check if a smaller reporting company) | Smaller reporting company [ X ] |
Common Stock, $2 par value | 4,458,389 shares |
Consolidated Statements of Comprehensive Income | |
PART II OTHER INFORMATION | |
June 30, 2013 | December 31, 2012 | |||||
(Unaudited) | ||||||
Assets | (Dollars in thousands) | |||||
Cash and due from banks | $ | 3,977 | $ | 5,023 | ||
Federal funds sold and overnight deposits | 8,277 | 41,487 | ||||
Cash and cash equivalents | 12,254 | 46,510 | ||||
Interest bearing deposits in banks | 22,262 | 21,922 | ||||
Investment securities available-for-sale | 27,819 | 20,630 | ||||
Investment securities held-to-maturity (fair value $8.8 million and $5.5 million at June 30, 2013 and December 31, 2012, respectively) | 9,213 | 5,496 | ||||
Loans held for sale | 4,460 | 11,014 | ||||
Loans | 444,784 | 444,145 | ||||
Allowance for loan losses | (4,752 | ) | (4,657 | ) | ||
Net deferred loan costs | 130 | 139 | ||||
Net loans | 440,162 | 439,627 | ||||
Accrued interest receivable | 1,573 | 1,539 | ||||
Premises and equipment, net | 10,184 | 10,289 | ||||
Core deposit intangible | 1,352 | 1,438 | ||||
Goodwill | 2,223 | 2,223 | ||||
Investment in real estate limited partnerships | 3,464 | 3,809 | ||||
Company-owned life insurance | 3,312 | 3,267 | ||||
Other assets | 8,396 | 9,492 | ||||
Total assets | $ | 546,674 | $ | 577,256 | ||
Liabilities and Stockholders’ Equity | ||||||
Liabilities | ||||||
Deposits | ||||||
Noninterest bearing | $ | 79,888 | $ | 83,715 | ||
Interest bearing | 266,176 | 273,505 | ||||
Time | 127,953 | 152,773 | ||||
Total deposits | 474,017 | 509,993 | ||||
Borrowed funds | 20,178 | 15,747 | ||||
Liability for defined benefit pension plan | 2,648 | 2,753 | ||||
Accrued interest and other liabilities | 4,037 | 3,717 | ||||
Total liabilities | 500,880 | 532,210 | ||||
Commitments and Contingencies | ||||||
Stockholders’ Equity | ||||||
Common stock, $2.00 par value; 7,500,000 shares authorized; 4,925,786 shares issued at June 30, 2013 and 4,923,986 shares issued at December 31, 2012 | 9,852 | 9,848 | ||||
Additional paid-in capital | 330 | 295 | ||||
Retained earnings | 42,078 | 40,772 | ||||
Treasury stock at cost; 468,830 shares at June 30, 2013 and 467,905 shares at December 31, 2012 | (3,878 | ) | (3,859 | ) | ||
Accumulated other comprehensive loss | (2,588 | ) | (2,010 | ) | ||
Total stockholders' equity | 45,794 | 45,046 | ||||
Total liabilities and stockholders' equity | $ | 546,674 | $ | 577,256 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(Dollars in thousands except per share data) | ||||||||||||
Interest and dividend income | ||||||||||||
Interest and fees on loans | $ | 5,787 | $ | 5,840 | $ | 11,455 | $ | 11,650 | ||||
Interest on debt securities: | ||||||||||||
Taxable | 140 | 172 | 250 | 371 | ||||||||
Tax exempt | 70 | 92 | 140 | 180 | ||||||||
Dividends | 13 | 6 | 29 | 24 | ||||||||
Interest on federal funds sold and overnight deposits | 10 | 3 | 23 | 7 | ||||||||
Interest on interest bearing deposits in banks | 59 | 72 | 119 | 149 | ||||||||
Total interest and dividend income | 6,079 | 6,185 | 12,016 | 12,381 | ||||||||
Interest expense | ||||||||||||
Interest on deposits | 486 | 619 | 1,004 | 1,279 | ||||||||
Interest on borrowed funds | 127 | 234 | 257 | 484 | ||||||||
Total interest expense | 613 | 853 | 1,261 | 1,763 | ||||||||
Net interest income | 5,466 | 5,332 | 10,755 | 10,618 | ||||||||
Provision for loan losses | 75 | 180 | 135 | 360 | ||||||||
Net interest income after provision for loan losses | 5,391 | 5,152 | 10,620 | 10,258 | ||||||||
Noninterest income | ||||||||||||
Trust income | 154 | 159 | 317 | 306 | ||||||||
Service fees | 1,257 | 1,197 | 2,446 | 2,372 | ||||||||
Net (losses) gains on sales of investment securities available-for-sale | (4 | ) | 2 | (1 | ) | 44 | ||||||
Net gains on sales of loans held for sale | 583 | 668 | 1,250 | 1,141 | ||||||||
Other income | 130 | 142 | 264 | 208 | ||||||||
Total noninterest income | 2,120 | 2,168 | 4,276 | 4,071 | ||||||||
Noninterest expenses | ||||||||||||
Salaries and wages | 2,235 | 2,235 | 4,392 | 4,469 | ||||||||
Pension and employee benefits | 638 | 1,057 | 1,321 | 2,115 | ||||||||
Occupancy expense, net | 291 | 285 | 622 | 629 | ||||||||
Equipment expense | 388 | 341 | 814 | 686 | ||||||||
Other expenses | 1,670 | 1,645 | 3,252 | 3,205 | ||||||||
Total noninterest expenses | 5,222 | 5,563 | 10,401 | 11,104 | ||||||||
Income before provision for income taxes | 2,289 | 1,757 | 4,495 | 3,225 | ||||||||
Provision for income taxes | 492 | 319 | 961 | 560 | ||||||||
Net income | $ | 1,797 | $ | 1,438 | $ | 3,534 | $ | 2,665 | ||||
Earnings per common share | $ | 0.40 | $ | 0.32 | $ | 0.79 | $ | 0.60 | ||||
Weighted average number of common shares outstanding | 4,456,802 | 4,456,858 | 4,456,315 | 4,456,969 | ||||||||
Dividends per common share | $ | 0.25 | $ | 0.25 | $ | 0.50 | $ | 0.50 | ||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(Dollars in thousands) | ||||||||||||
Net income | $ | 1,797 | $ | 1,438 | $ | 3,534 | $ | 2,665 | ||||
Other comprehensive (loss) income, net of tax: | ||||||||||||
Investment securities available-for-sale: | ||||||||||||
Net unrealized holding (losses) gains arising during the period on investment securities available-for-sale | (618 | ) | 92 | (609 | ) | 54 | ||||||
Reclassification adjustments for net losses (gains) on investment securities available-for-sale realized in net income | 3 | (1 | ) | 1 | (29 | ) | ||||||
Total | (615 | ) | 91 | (608 | ) | 25 | ||||||
Defined benefit pension plan: | ||||||||||||
Net actuarial (loss) gain arising during the period | — | — | (33 | ) | 26 | |||||||
Reclassification adjustment for amortization of net actuarial loss realized in net income | 63 | 104 | 63 | 194 | ||||||||
Reclassification adjustment for amortization of prior service cost realized in net income | — | 1 | — | 2 | ||||||||
Total | 63 | 105 | 30 | 222 | ||||||||
Total other comprehensive (loss) income | (552 | ) | 196 | (578 | ) | 247 | ||||||
Total comprehensive income | $ | 1,245 | $ | 1,634 | $ | 2,956 | $ | 2,912 |
Common Stock | ||||||||||||||||||||
Shares, net of treasury | Amount | Additional paid-in capital | Retained earnings | Treasury stock | Accumulated other comprehensive loss | Total stockholders’ equity | ||||||||||||||
(Dollars in thousands except per share data) | ||||||||||||||||||||
Balances, December 31, 2012 | 4,456,081 | $ | 9,848 | $ | 295 | $ | 40,772 | $ | (3,859 | ) | $ | (2,010 | ) | $ | 45,046 | |||||
Net income | — | — | — | 3,534 | — | — | 3,534 | |||||||||||||
Other comprehensive loss | — | — | — | — | — | (578 | ) | (578 | ) | |||||||||||
Cash dividends declared ($0.50 per share) | — | — | — | (2,228 | ) | — | — | (2,228 | ) | |||||||||||
Stock based compensation expense | — | — | 6 | — | — | — | 6 | |||||||||||||
Exercise of stock options | 1,800 | 4 | 29 | — | — | — | 33 | |||||||||||||
Purchase of treasury stock | (925 | ) | — | — | — | (19 | ) | — | (19 | ) | ||||||||||
Balances, June 30, 2013 | 4,456,956 | $ | 9,852 | $ | 330 | $ | 42,078 | $ | (3,878 | ) | $ | (2,588 | ) | $ | 45,794 | |||||
Balances, December 31, 2011 | 4,457,204 | $ | 9,847 | $ | 276 | $ | 38,385 | $ | (3,823 | ) | $ | (4,346 | ) | $ | 40,339 | |||||
Net income | — | — | — | 2,665 | — | — | 2,665 | |||||||||||||
Other comprehensive income | — | — | — | — | — | 247 | 247 | |||||||||||||
Cash dividends declared ($0.50 per share) | — | — | — | (2,228 | ) | — | — | (2,228 | ) | |||||||||||
Stock based compensation expense | — | — | 6 | — | — | — | 6 | |||||||||||||
Exercise of stock options | 700 | 1 | 11 | — | — | — | 12 | |||||||||||||
Purchase of treasury stock | (700 | ) | — | — | — | (13 | ) | — | (13 | ) | ||||||||||
Balances, June 30, 2012 | 4,457,204 | $ | 9,848 | $ | 293 | $ | 38,822 | $ | (3,836 | ) | $ | (4,099 | ) | $ | 41,028 |
Six Months Ended June 30, | ||||||
2013 | 2012 | |||||
(Dollars in thousands) | ||||||
Cash Flows From Operating Activities | ||||||
Net income | $ | 3,534 | $ | 2,665 | ||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: | ||||||
Depreciation | 464 | 405 | ||||
Provision for loan losses | 135 | 360 | ||||
Deferred income tax provision (benefit) | 138 | (492 | ) | |||
Net amortization of investment securities | 24 | 47 | ||||
Equity in losses of limited partnerships | 345 | 315 | ||||
Stock based compensation expense | 6 | 6 | ||||
Net decrease in unamortized loan costs | 9 | 15 | ||||
Proceeds from sales of loans held for sale | 67,450 | 49,394 | ||||
Origination of loans held for sale | (59,646 | ) | (58,470 | ) | ||
Net gains on sales of loans held for sale | (1,250 | ) | (1,141 | ) | ||
Net gain on disposals of premises and equipment | — | (14 | ) | |||
Net losses (gains) on sales of investment securities available-for-sale | 1 | (44 | ) | |||
Write-downs of impaired assets | 36 | 77 | ||||
Net losses on sales of other real estate owned | 5 | 6 | ||||
(Increase) decrease in accrued interest receivable | (34 | ) | 79 | |||
Amortization of core deposit intangible | 86 | 86 | ||||
Decrease in other assets | 879 | 149 | ||||
Increase in other liabilities | 261 | 911 | ||||
Net cash provided by (used in) operating activities | 12,443 | (5,646 | ) | |||
Cash Flows From Investing Activities | ||||||
Interest bearing deposits in banks | ||||||
Proceeds from maturities and redemptions | 4,379 | 4,326 | ||||
Purchases | (4,719 | ) | (2,333 | ) | ||
Investment securities held-to-maturity | ||||||
Proceeds from maturities, calls and paydowns | 500 | 4,000 | ||||
Purchases | (4,216 | ) | — | |||
Investment securities available-for-sale | ||||||
Proceeds from sales | 1,015 | 1,290 | ||||
Proceeds from maturities, calls and paydowns | 2,798 | 11,631 | ||||
Purchases | (11,949 | ) | (4,808 | ) | ||
Purchase of nonmarketable stock, net | (77 | ) | — | |||
Net (increase) decrease in loans | (705 | ) | 2,951 | |||
Recoveries of loans charged off | 26 | 29 | ||||
Purchases of premises and equipment | (359 | ) | (1,537 | ) | ||
Investments in limited partnerships | — | (690 | ) | |||
Proceeds from sales of premises and equipment | — | 19 | ||||
Proceeds from sales of other real estate owned | 367 | 32 | ||||
Net cash (used in) provided by investing activities | (12,940 | ) | 14,910 | |||
Cash Flows From Financing Activities | ||||||
Repayment of long-term debt | (935 | ) | (678 | ) | ||
Net increase (decrease) in short-term borrowings outstanding | 5,366 | (4,354 | ) | |||
Net decrease in noninterest bearing deposits | (3,827 | ) | (2,143 | ) | ||
Net (decrease) increase in interest bearing deposits | (7,329 | ) | 10,260 | |||
Net decrease in time deposits | (24,820 | ) | (22,149 | ) | ||
Issuance of common stock | 33 | 12 | ||||
Purchase of treasury stock | (19 | ) | (13 | ) | ||
Dividends paid | (2,228 | ) | (2,228 | ) | ||
Net cash used in financing activities | (33,759 | ) | (21,293 | ) | ||
Net decrease in cash and cash equivalents | (34,256 | ) | (12,029 | ) | ||
Cash and cash equivalents | ||||||
Beginning of period | 46,510 | 24,381 | ||||
End of period | $ | 12,254 | $ | 12,352 | ||
Supplemental Disclosures of Cash Flow Information | ||||||
Interest paid | $ | 1,456 | $ | 1,962 | ||
Income taxes paid | $ | 650 | $ | 725 | ||
Supplemental Schedule of Noncash Investing and Financing Activities | ||||||
Other real estate acquired in settlement of loans | $ | — | $ | 190 | ||
Note 1. | Basis of Presentation |
(Dollars in thousands) | |||
2013 | $ | 85 | |
2014 | 171 | ||
2015 | 171 | ||
2016 | 171 | ||
2017 | 171 | ||
Thereafter | 583 | ||
Total | $ | 1,352 |
June 30, 2013 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||
(Dollars in thousands) | ||||||||||||
Available-for-sale | ||||||||||||
Debt securities: | ||||||||||||
U.S. Government-sponsored enterprises | $ | 12,379 | $ | 4 | $ | (433 | ) | $ | 11,950 | |||
Agency mortgage-backed | 2,054 | 17 | (32 | ) | 2,039 | |||||||
State and political subdivisions | 9,789 | 341 | (57 | ) | 10,073 | |||||||
Corporate | 2,795 | — | (148 | ) | 2,647 | |||||||
Total debt securities | 27,017 | 362 | (670 | ) | 26,709 | |||||||
Marketable equity securities | 746 | 159 | (2 | ) | 903 | |||||||
Mutual funds | 207 | — | — | 207 | ||||||||
Total | $ | 27,970 | $ | 521 | $ | (672 | ) | $ | 27,819 | |||
Held-to-maturity | ||||||||||||
U.S. Government-sponsored enterprises | $ | 9,213 | $ | — | $ | (393 | ) | $ | 8,820 |
December 31, 2012 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | ||||||||
(Dollars in thousands) | ||||||||||||
Available-for-sale | ||||||||||||
Debt securities: | ||||||||||||
U.S. Government-sponsored enterprises | $ | 4,500 | $ | 22 | $ | (3 | ) | $ | 4,519 | |||
Agency mortgage-backed | 1,343 | 36 | — | 1,379 | ||||||||
State and political subdivisions | 9,803 | 664 | (5 | ) | 10,462 | |||||||
Corporate | 3,294 | 28 | (22 | ) | 3,300 | |||||||
Total debt securities | 18,940 | 750 | (30 | ) | 19,660 | |||||||
Marketable equity securities | 746 | 66 | (15 | ) | 797 | |||||||
Mutual funds | 173 | — | — | 173 | ||||||||
Total | $ | 19,859 | $ | 816 | $ | (45 | ) | $ | 20,630 | |||
Held-to-maturity | ||||||||||||
U.S. Government-sponsored enterprises | $ | 5,496 | $ | 3 | $ | (22 | ) | $ | 5,477 |
Amortized Cost | Fair Value | |||||
(Dollars in thousands) | ||||||
Available-for-sale | ||||||
Due in one year or less | $ | 190 | $ | 191 | ||
Due from one to five years | 2,343 | 2,386 | ||||
Due from five to ten years | 11,539 | 11,368 | ||||
Due after ten years | 10,891 | 10,725 | ||||
24,963 | 24,670 | |||||
Agency mortgage-backed securities | 2,054 | 2,039 | ||||
Total debt securities available-for-sale | $ | 27,017 | $ | 26,709 | ||
Held-to-maturity | ||||||
Due from one to five years | $ | 997 | $ | 971 | ||
Due from five to ten years | 2,000 | 1,923 | ||||
Due after ten years | 6,216 | 5,926 | ||||
Total debt securities held-to-maturity | $ | 9,213 | $ | 8,820 |
June 30, 2013 | Less Than 12 Months | 12 Months and over | Total | |||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Government-sponsored enterprises | $ | 19,266 | $ | (826 | ) | $ | — | $ | — | $ | 19,266 | $ | (826 | ) | ||||
Agency mortgage-backed | 961 | (32 | ) | — | — | 961 | (32 | ) | ||||||||||
State and political subdivisions | 1,301 | (57 | ) | — | — | 1,301 | (57 | ) | ||||||||||
Corporate | 2,647 | (148 | ) | — | — | 2,647 | (148 | ) | ||||||||||
Total debt securities | 24,175 | (1,063 | ) | — | — | 24,175 | (1,063 | ) | ||||||||||
Marketable equity securities | 43 | (1 | ) | 13 | (1 | ) | 56 | (2 | ) | |||||||||
Total | $ | 24,218 | $ | (1,064 | ) | $ | 13 | $ | (1 | ) | $ | 24,231 | $ | (1,065 | ) |
December 31, 2012 | Less Than 12 Months | 12 Months and over | Total | |||||||||||||||
Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | Fair Value | Gross Unrealized Losses | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Debt securities: | ||||||||||||||||||
U.S. Government-sponsored enterprises | $ | 4,472 | $ | (25 | ) | $ | — | $ | — | $ | 4,472 | $ | (25 | ) | ||||
State and political subdivisions | 345 | (5 | ) | — | — | 345 | (5 | ) | ||||||||||
Corporate | 2,266 | (22 | ) | — | — | 2,266 | (22 | ) | ||||||||||
Total debt securities | 7,083 | (52 | ) | — | — | 7,083 | (52 | ) | ||||||||||
Marketable equity securities | 91 | (7 | ) | 42 | (8 | ) | 133 | (15 | ) | |||||||||
Total | $ | 7,174 | $ | (59 | ) | $ | 42 | $ | (8 | ) | $ | 7,216 | $ | (67 | ) |
• | The length of time, and extent to which, the fair value has been less than the amortized cost; |
• | Adverse conditions specifically related to the security, industry, or geographic area; |
• | The historical and implied volatility of the fair value of the security; |
• | The payment structure of the debt security and the likelihood of the issuer being able to make payments that may increase in the future; |
• | Failure of the issuer of the security to make scheduled interest or principal payments; |
• | Any changes to the rating of the security by a rating agency; |
• | Recoveries or additional declines in fair value subsequent to the balance sheet date; and |
• | The nature of the issuer, including whether it is a private company, public entity or government-sponsored enterprise, and the existence or likelihood of any government or third party guaranty. |
For The Three Months Ended June 30, | For The Six Months Ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(Dollars in thousands) | ||||||||||||
Balance at beginning of period | $ | 434 | $ | 468 | $ | 454 | $ | 491 | ||||
Loan premium amortization | (20 | ) | (23 | ) | (40 | ) | (46 | ) | ||||
Balance at end of period | $ | 414 | $ | 445 | $ | 414 | $ | 445 |
June 30, 2013 | December 31, 2012 | |||||
(Dollars in thousands) | ||||||
Residential real estate | $ | 162,805 | $ | 154,938 | ||
Construction real estate | 33,347 | 36,018 | ||||
Commercial real estate | 208,583 | 197,240 | ||||
Commercial | 21,770 | 21,463 | ||||
Consumer | 5,624 | 6,065 | ||||
Municipal | 12,655 | 28,421 | ||||
Gross loans | 444,784 | 444,145 | ||||
Allowance for loan losses | (4,752 | ) | (4,657 | ) | ||
Net deferred loan costs | 130 | 139 | ||||
Net loans | $ | 440,162 | $ | 439,627 |
June 30, 2013 | Current | 30-59 Days | 60-89 Days | 90 Days and Over and accruing | Nonaccrual | Total | ||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Residential real estate | $ | 159,286 | $ | 248 | $ | 665 | $ | 885 | $ | 1,721 | $ | 162,805 | ||||||
Construction real estate | 33,315 | — | 6 | — | 26 | 33,347 | ||||||||||||
Commercial real estate | 206,070 | 1,788 | 444 | 12 | 269 | 208,583 | ||||||||||||
Commercial | 21,695 | 23 | — | — | 52 | 21,770 | ||||||||||||
Consumer | 5,566 | 16 | — | 8 | 34 | 5,624 | ||||||||||||
Municipal | 12,655 | — | — | — | — | 12,655 | ||||||||||||
Total | $ | 438,587 | $ | 2,075 | $ | 1,115 | $ | 905 | $ | 2,102 | $ | 444,784 |
December 31, 2012 | Current | 30-59 Days | 60-89 Days | 90 Days and Over and accruing | Nonaccrual | Total | ||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Residential real estate | $ | 148,479 | $ | 2,573 | $ | 1,274 | $ | 296 | $ | 2,316 | $ | 154,938 | ||||||
Construction real estate | 35,944 | 24 | 6 | — | 44 | 36,018 | ||||||||||||
Commercial real estate | 193,079 | 2,943 | 812 | — | 406 | 197,240 | ||||||||||||
Commercial | 20,541 | 811 | 39 | — | 72 | 21,463 | ||||||||||||
Consumer | 6,012 | 31 | 10 | 11 | 1 | 6,065 | ||||||||||||
Municipal | 28,421 | — | — | — | — | 28,421 | ||||||||||||
Total | $ | 432,476 | $ | 6,382 | $ | 2,141 | $ | 307 | $ | 2,839 | $ | 444,145 |
• | Residential real estate - Loans in this segment are collateralized by owner-occupied 1-4 family residential real estate, second and vacation homes, 1-4 family investment properties, home equity and second mortgage loans. Repayment is dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment rates and housing prices, could have an effect on the credit quality of this segment. |
• | Construction real estate - Loans in this segment include residential and commercial construction properties, land and land development loans. Repayment is dependent on the credit quality of the individual borrower and/or the underlying cash flows generated by the properties being constructed. The overall health of the economy, including unemployment rates, housing prices, vacancy rates and material costs, could have an effect on the credit quality of this segment. |
• | Commercial real estate - Loans in this segment are primarily properties occupied by businesses or income-producing properties. The underlying cash flows generated by the properties may be adversely impacted by a |
• | Commercial - Loans in this segment are made to businesses and are generally secured by nonreal estate assets of the business. Repayment is expected from the cash flows of the business. A weakened economy, and resultant decreased consumer or business spending, could have an effect on the credit quality of this segment. |
• | Consumer - Loans in this segment are made to individuals for personal expenditures, such as an automobile purchase, and include unsecured loans. Repayment is primarily dependent on the credit quality of the individual borrower. The overall health of the economy, including unemployment, could have an effect on the credit quality of this segment. |
• | Municipal - Loans in this segment are made to municipalities located within the Company's service area. Repayment is primarily dependent on taxes or other funds collected annually by the municipalities. Management considers there to be minimal risk surrounding the credit quality of this segment. |
For The Three Months Ended June 30, 2013 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Balance, March 31, 2013 | $ | 1,281 | $ | 373 | $ | 2,722 | $ | 175 | $ | 34 | $ | 32 | $ | 97 | $ | 4,714 | ||||||||
Provision (credit) for loan losses | 24 | 71 | 47 | 36 | (1 | ) | (18 | ) | (84 | ) | 75 | |||||||||||||
Recoveries of amounts charged off | 9 | 3 | — | 2 | 1 | — | — | 15 | ||||||||||||||||
1,314 | 447 | 2,769 | 213 | 34 | 14 | 13 | 4,804 | |||||||||||||||||
Amounts charged off | (16 | ) | (16 | ) | — | (18 | ) | (2 | ) | — | — | (52 | ) | |||||||||||
Balance, June 30, 2013 | $ | 1,298 | $ | 431 | $ | 2,769 | $ | 195 | $ | 32 | $ | 14 | $ | 13 | $ | 4,752 |
For The Three Months Ended June 30, 2012 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Balance, March 31, 2012 | $ | 1,260 | $ | 381 | $ | 2,405 | $ | 248 | $ | 54 | $ | 27 | $ | 31 | $ | 4,406 | ||||||||
Provision (credit) for loan losses | 39 | 43 | 49 | 16 | — | (13 | ) | 46 | 180 | |||||||||||||||
Recoveries of amounts charged off | 7 | 3 | — | 1 | 8 | — | — | 19 | ||||||||||||||||
1,306 | 427 | 2,454 | 265 | 62 | 14 | 77 | 4,605 | |||||||||||||||||
Amounts charged off | (8 | ) | (8 | ) | (3 | ) | — | (6 | ) | — | — | (25 | ) | |||||||||||
Balance, June 30, 2012 | $ | 1,298 | $ | 419 | $ | 2,451 | $ | 265 | $ | 56 | $ | 14 | $ | 77 | $ | 4,580 |
For The Six Months Ended June 30, 2013 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Balance, December 31, 2012 | $ | 1,291 | $ | 456 | $ | 2,532 | $ | 159 | $ | 39 | $ | 30 | $ | 150 | $ | 4,657 | ||||||||
Provision (credit) for loan losses | 23 | (15 | ) | 237 | 51 | (8 | ) | (16 | ) | (137 | ) | 135 | ||||||||||||
Recoveries of amounts charged off | 10 | 6 | — | 3 | 7 | — | — | 26 | ||||||||||||||||
1,324 | 447 | 2,769 | 213 | 38 | 14 | 13 | 4,818 | |||||||||||||||||
Amounts charged off | (26 | ) | (16 | ) | — | (18 | ) | (6 | ) | — | — | (66 | ) | |||||||||||
Balance, June 30, 2013 | $ | 1,298 | $ | 431 | $ | 2,769 | $ | 195 | $ | 32 | $ | 14 | $ | 13 | $ | 4,752 |
For The Six Months Ended June 30, 2012 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Balance, December 31, 2011 | $ | 1,250 | $ | 367 | $ | 2,278 | $ | 232 | $ | 60 | $ | 21 | $ | 18 | $ | 4,226 | ||||||||
Provision (credit) for loan losses | 49 | 54 | 176 | 29 | — | (7 | ) | 59 | 360 | |||||||||||||||
Recoveries of amounts charged off | 7 | 6 | — | 4 | 12 | — | — | 29 | ||||||||||||||||
1,306 | 427 | 2,454 | 265 | 72 | 14 | 77 | 4,615 | |||||||||||||||||
Amounts charged off | (8 | ) | (8 | ) | (3 | ) | — | (16 | ) | — | — | (35 | ) | |||||||||||
Balance, June 30, 2012 | $ | 1,298 | $ | 419 | $ | 2,451 | $ | 265 | $ | 56 | $ | 14 | $ | 77 | $ | 4,580 |
June 30, 2013 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Individually evaluated for impairment | $ | 51 | $ | 16 | $ | 20 | $ | 3 | $ | — | $ | — | $ | — | $ | 90 | ||||||||
Collectively evaluated for impairment | 1,247 | 415 | 2,749 | 192 | 32 | 14 | 13 | 4,662 | ||||||||||||||||
Total allocated | $ | 1,298 | $ | 431 | $ | 2,769 | $ | 195 | $ | 32 | $ | 14 | $ | 13 | $ | 4,752 |
December 31, 2012 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Unallocated | Total | ||||||||||||||||
(Dollars in thousands) | ||||||||||||||||||||||||
Individually evaluated for impairment | $ | 49 | $ | 18 | $ | 53 | $ | — | $ | — | $ | — | $ | — | $ | 120 | ||||||||
Collectively evaluated for impairment | 1,242 | 438 | 2,479 | 159 | 39 | 30 | 150 | 4,537 | ||||||||||||||||
Total allocated | $ | 1,291 | $ | 456 | $ | 2,532 | $ | 159 | $ | 39 | $ | 30 | $ | 150 | $ | 4,657 |
June 30, 2013 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Individually evaluated for impairment | $ | 888 | $ | 351 | $ | 3,262 | $ | 117 | $ | — | $ | — | $ | 4,618 | |||||||
Collectively evaluated for impairment | 153,957 | 32,990 | 194,974 | 21,306 | 5,443 | 12,169 | 420,839 | ||||||||||||||
154,845 | 33,341 | 198,236 | 21,423 | 5,443 | 12,169 | 425,457 | |||||||||||||||
Acquired loans | 7,960 | 6 | 10,347 | 347 | 181 | 486 | 19,327 | ||||||||||||||
Total | $ | 162,805 | $ | 33,347 | $ | 208,583 | $ | 21,770 | $ | 5,624 | $ | 12,655 | $ | 444,784 |
December 31, 2012 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Individually evaluated for impairment | $ | 703 | $ | 145 | $ | 3,427 | $ | 127 | $ | — | $ | — | $ | 4,402 | |||||||
Collectively evaluated for impairment | 144,921 | 35,866 | 181,406 | 20,851 | 5,846 | 27,913 | 416,803 | ||||||||||||||
145,624 | 36,011 | 184,833 | 20,978 | 5,846 | 27,913 | 421,205 | |||||||||||||||
Acquired loans | 9,314 | 7 | 12,407 | 485 | 219 | 508 | 22,940 | ||||||||||||||
Total | $ | 154,938 | $ | 36,018 | $ | 197,240 | $ | 21,463 | $ | 6,065 | $ | 28,421 | $ | 444,145 |
June 30, 2013 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Pass | $ | 141,026 | $ | 30,253 | $ | 138,330 | $ | 18,608 | $ | 5,307 | $ | 12,169 | $ | 345,693 | |||||||
Satisfactory/Monitor | 11,052 | 2,591 | 51,043 | 2,451 | 120 | — | 67,257 | ||||||||||||||
Substandard | 2,767 | 497 | 8,863 | 364 | 16 | — | 12,507 | ||||||||||||||
Total | 154,845 | 33,341 | 198,236 | 21,423 | 5,443 | 12,169 | 425,457 | ||||||||||||||
Acquired loans | 7,960 | 6 | 10,347 | 347 | 181 | 486 | 19,327 | ||||||||||||||
Total | $ | 162,805 | $ | 33,347 | $ | 208,583 | $ | 21,770 | $ | 5,624 | $ | 12,655 | $ | 444,784 |
December 31, 2012 | Residential Real Estate | Construction Real Estate | Commercial Real Estate | Commercial | Consumer | Municipal | Total | ||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Pass | $ | 134,737 | $ | 30,115 | $ | 130,956 | $ | 18,258 | $ | 5,722 | $ | 27,913 | $ | 347,701 | |||||||
Satisfactory/Monitor | 7,749 | 5,751 | 46,174 | 2,476 | 102 | — | 62,252 | ||||||||||||||
Substandard | 3,138 | 145 | 7,703 | 244 | 22 | — | 11,252 | ||||||||||||||
Total | 145,624 | 36,011 | 184,833 | 20,978 | 5,846 | 27,913 | 421,205 | ||||||||||||||
Acquired loans | 9,314 | 7 | 12,407 | 485 | 219 | 508 | 22,940 | ||||||||||||||
Total | $ | 154,938 | $ | 36,018 | $ | 197,240 | $ | 21,463 | $ | 6,065 | $ | 28,421 | $ | 444,145 |
As of June 30, 2013 | For The Three Months Ended June 30, 2013 | For The Six Months Ended June 30, 2013 | |||||||||||||||||||
Recorded Investment (1) | Principal Balance (1) | Related Allowance | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||
Residential real estate | $ | 446 | $ | 457 | $ | 51 | |||||||||||||||
Construction real estate | 325 | 325 | 16 | ||||||||||||||||||
Commercial real estate | 2,102 | 2,102 | 20 | ||||||||||||||||||
Commercial | 117 | 117 | 3 | ||||||||||||||||||
2,990 | 3,001 | 90 | |||||||||||||||||||
With no allowance recorded: | |||||||||||||||||||||
Residential real estate | 442 | 601 | — | ||||||||||||||||||
Construction real estate | 26 | 48 | — | ||||||||||||||||||
Commercial real estate | 1,160 | 1,256 | — | ||||||||||||||||||
1,628 | 1,905 | — | |||||||||||||||||||
Total: | |||||||||||||||||||||
Residential real estate | 888 | 1,058 | 51 | $ | 820 | $ | 4 | $ | 781 | $ | 8 | ||||||||||
Construction real estate | 351 | 373 | 16 | 246 | 1 | 213 | 2 | ||||||||||||||
Commercial real estate | 3,262 | 3,358 | 20 | 3,329 | 41 | 3,362 | 70 | ||||||||||||||
Commercial | 117 | 117 | 3 | 120 | 2 | 122 | 4 | ||||||||||||||
Total | $ | 4,618 | $ | 4,906 | $ | 90 | $ | 4,515 | $ | 48 | $ | 4,478 | $ | 84 |
(1) | Does not reflect government guaranties on impaired loans as of June 30, 2013 totaling $750 thousand. |
As of June 30, 2012 | For The Three Months Ended June 30, 2012 | For The Six Months Ended June 30, 2012 | |||||||||||||||||||
Recorded Investment (1) | Principal Balance (1) | Related Allowance | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | |||||||||||||||
(Dollars in thousands) | |||||||||||||||||||||
Total: | |||||||||||||||||||||
Residential real estate | $ | 399 | $ | 489 | $ | 19 | $ | 403 | $ | 2 | $ | 408 | $ | 2 | |||||||
Construction real estate | 43 | 48 | 13 | 21 | — | 14 | — | ||||||||||||||
Commercial real estate | 2,761 | 2,830 | 104 | 2,426 | 23 | 2,359 | 69 | ||||||||||||||
Total | $ | 3,203 | $ | 3,367 | $ | 136 | $ | 2,850 | $ | 25 | $ | 2,781 | $ | 71 |
(1) | Does not reflect government guaranties on impaired loans as of June 30, 2012 totaling $87 thousand. |
December 31, 2012 | |||||||||||
Recorded Investment (1) | Principal Balance (1) | Related Allowance | |||||||||
(Dollars in thousands) | |||||||||||
With an allowance recorded: | |||||||||||
Residential real estate | $ | 354 | $ | 360 | $ | 49 | |||||
Construction real estate | 145 | 150 | 18 | ||||||||
Commercial real estate | 2,380 | 2,411 | 53 | ||||||||
2,879 | 2,921 | 120 | |||||||||
With no allowance recorded: | |||||||||||
Residential real estate | 349 | 491 | — | ||||||||
Commercial real estate | 1,047 | 1,133 | — | ||||||||
Commercial | 127 | 127 | — | ||||||||
1,523 | 1,751 | — | |||||||||
Total: | |||||||||||
Residential real estate | 703 | 851 | 49 | ||||||||
Construction real estate | 145 | 150 | 18 | ||||||||
Commercial real estate | 3,427 | 3,544 | 53 | ||||||||
Commercial | 127 | 127 | — | ||||||||
Total | $ | 4,402 | $ | 4,672 | $ | 120 |
(1) | Does not reflect government guaranties on impaired loans as of December 31, 2012 totaling $770 thousand. |
June 30, 2013 | December 31, 2012 | |||||||||
Number of Loans | Principal Balance | Number of Loans | Principal Balance | |||||||
Residential real estate | 4 | $ | 419 | 5 | $ | 479 | ||||
Construction real estate | 2 | 130 | 2 | 145 | ||||||
Commercial real estate | 2 | 502 | 3 | 2,226 | ||||||
Total | 8 | $ | 1,051 | 10 | $ | 2,850 |
New TDRs During the | New TDRs During the | |||||||||||||||
Three Months Ended June 30, 2012 | Six Months Ended June 30, 2012 | |||||||||||||||
Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | Number of Loans | Pre-Modification Outstanding Recorded Investment | Post-Modification Outstanding Recorded Investment | |||||||||||
(Dollars in thousands) | ||||||||||||||||
Construction real estate | 1 | $ | 43 | $ | 43 | 1 | $ | 43 | $ | 43 |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(Dollars in thousands) | ||||||||||||
Service cost | $ | — | $ | 294 | $ | — | $ | 550 | ||||
Interest cost on projected benefit obligation | 175 | 220 | 350 | 442 | ||||||||
Expected return on plan assets | (252 | ) | (237 | ) | (504 | ) | (474 | ) | ||||
Amortization of prior service cost | — | 2 | — | 4 | ||||||||
Amortization of net loss | 95 | 158 | 95 | 294 | ||||||||
Net periodic benefit (credit) cost | $ | 18 | $ | 437 | $ | (59 | ) | $ | 816 |
June 30, 2013 | December 31, 2012 | |||||
(Dollars in thousands) | ||||||
Net unrealized (loss) gain on investment securities available-for-sale | $ | (100 | ) | $ | 508 | |
Defined benefit pension plan: | ||||||
Net unrealized actuarial loss | (2,488 | ) | (2,518 | ) | ||
Total | $ | (2,588 | ) | $ | (2,010 | ) |
Three Months Ended | ||||||||||||||||||
June 30, 2013 | June 30, 2012 | |||||||||||||||||
Before-Tax Amount | Tax (Expense) or Benefit | Net-of-Tax Amount | Before-Tax Amount | Tax (Expense) or Benefit | Net-of-Tax Amount | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Investment securities available-for-sale: | ||||||||||||||||||
Net unrealized holding (losses) gains arising during the period on investment securities available-for-sale | $ | (936 | ) | $ | 318 | $ | (618 | ) | $ | 139 | $ | (47 | ) | $ | 92 | |||
Reclassification adjustment for net losses (gains) on investment securities available-for-sale realized in net income | 4 | (1 | ) | 3 | (2 | ) | 1 | (1 | ) | |||||||||
Total | (932 | ) | 317 | (615 | ) | 137 | (46 | ) | 91 | |||||||||
Defined benefit pension plan: | ||||||||||||||||||
Reclassification adjustment for amortization of net actuarial loss realized in net income | 95 | (32 | ) | 63 | 158 | (54 | ) | 104 | ||||||||||
Reclassification adjustment for amortization of prior service cost realized in net income | — | — | — | 2 | (1 | ) | 1 | |||||||||||
Total | 95 | (32 | ) | 63 | 160 | (55 | ) | 105 | ||||||||||
Total other comprehensive (loss) income | $ | (837 | ) | $ | 285 | $ | (552 | ) | $ | 297 | $ | (101 | ) | $ | 196 |
Six Months Ended | ||||||||||||||||||
June 30, 2013 | June 30, 2012 | |||||||||||||||||
Before-Tax Amount | Tax (Expense) or Benefit | Net-of-Tax Amount | Before-Tax Amount | Tax (Expense) or Benefit | Net-of-Tax Amount | |||||||||||||
(Dollars in thousands) | ||||||||||||||||||
Investment securities available-for-sale: | ||||||||||||||||||
Net unrealized holding (losses) gains arising during the period on investment securities available-for-sale | $ | (922 | ) | $ | 313 | $ | (609 | ) | $ | 82 | $ | (28 | ) | $ | 54 | |||
Reclassification adjustment for net losses (gains) on investment securities available-for-sale realized in net income | 1 | — | 1 | (44 | ) | 15 | (29 | ) | ||||||||||
Total | (921 | ) | 313 | (608 | ) | 38 | (13 | ) | 25 | |||||||||
Defined benefit pension plan: | ||||||||||||||||||
Net actuarial (loss) gain arising during the period | (49 | ) | 16 | (33 | ) | 39 | (13 | ) | 26 | |||||||||
Reclassification adjustment for amortization of net actuarial loss realized in net income | 95 | (32 | ) | 63 | 294 | (100 | ) | 194 | ||||||||||
Reclassification adjustment for amortization of prior service cost realized in net income | — | — | — | 4 | (2 | ) | 2 | |||||||||||
Total | 46 | (16 | ) | 30 | 337 | (115 | ) | 222 | ||||||||||
Total other comprehensive (loss) income | $ | (875 | ) | $ | 297 | $ | (578 | ) | $ | 375 | $ | (128 | ) | $ | 247 |