These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FOR QUARTER ENDED MARCH 31, 2013
|
COMMISSION FILE NUMBER 0-12436
|
|
GEORGIA
|
58-1492391
|
|
|
(STATE OR OTHER JURISDICTION OF
|
(I.R.S. EMPLOYER
|
|
|
INCORPORATION OR ORGANIZATION)
|
IDENTIFICATION NUMBER)
|
|
LARGE ACCELERATED FILER
o
|
ACCELERATED FILER
o
|
|
|
NON-ACCELERATED FILER
o
|
SMALLER REPORTING COMPANY
x
|
|
|
(DO NOT CHECK IF A SMALLER REPORTING COMPANY)
|
||
|
CLASS
|
OUTSTANDING AT MAY 6, 2013
|
|
COMMON STOCK, $1 PAR VALUE
|
8,439,258
|
|
Page
|
|||
| PART I – Financial Information | |||
|
3
|
|||
|
Item 1.
|
5
|
||
|
Item 2.
|
39
|
||
|
Item 3.
|
54
|
||
|
Item 4.
|
55
|
||
| PART II – Other Information | |||
|
Item 1.
|
56
|
||
|
Item 1A.
|
56
|
||
|
Item 2.
|
56
|
||
|
Item 3.
|
56
|
||
|
Item 4.
|
56
|
||
|
Item 5.
|
56 | ||
|
Item 6.
|
57
|
||
|
59
|
|||
|
|
·
|
Loss and regional economic conditions and the impact they may have on the Company and its customers and the Company’s assessment of that impact.
|
|
|
·
|
Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
|
|
|
·
|
The effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board.
|
|
|
·
|
Inflation, interest rate, market and monetary fluctuations.
|
|
|
·
|
Political instability.
|
|
|
·
|
Acts of war or terrorism.
|
|
|
·
|
The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
|
|
|
·
|
Changes in consumer spending, borrowings and savings habits.
|
|
|
·
|
Technological changes.
|
|
|
·
|
Acquisitions and integration of acquired businesses.
|
|
|
·
|
The ability to increase market share and control expenses.
|
|
|
·
|
The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which the Company and its subsidiary must comply.
|
|
|
·
|
The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Financial Accounting Standards Board and other accounting standard setters.
|
|
|
·
|
Changes in the Company’s organization, compensation and benefit plans.
|
|
|
·
|
The costs and effects of litigation and of unexpected or adverse outcomes in such litigation.
|
|
|
·
|
Greater than expected costs or difficulties related to the integration of new lines of business.
|
|
|
·
|
The Company’s success at managing the risks involved in the foregoing items.
|
|
|
·
|
Restrictions or conditions imposed by our regulators on our operations, including the terms of our Memorandum of Understanding.
|
|
|
A.
|
CONSOLIDATED BALANCE SHEETS – MARCH 31, 2013 (UNAUDITED) AND DECEMBER 31, 2012.
|
|
|
B.
|
CONSOLIDATED STATEMENTS OF INCOME – FOR THE THREE MONTHS ENDED
MARCH 31, 2013 AND 2012 (UNAUDITED).
|
|
|
C.
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME – FOR THE THREE MONTHS
ENDED MARCH 31, 2013 AND 2012 (UNAUDITED).
|
|
|
D.
|
CONSOLIDATED STATEMENTS OF CASH FLOWS – FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012 (UNAUDITED).
|
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
ASSETS
|
(Unaudited)
|
(Audited)
|
||||||
|
Cash and Cash Equivalents
|
||||||||
|
Cash and Due from Banks
|
$ | 18,608 | $ | 29,244 | ||||
|
Federal Funds Sold
|
10,966 | 20,002 | ||||||
| 29,574 | 49,246 | |||||||
|
Interest-Bearing Deposits
|
8,706 | 21,795 | ||||||
|
Investment Securities
|
||||||||
|
Available for Sale, at Fair Value
|
288,249 | 268,301 | ||||||
|
Held to Maturity, at Cost (Fair Value of $43 and
$42, as of March 31, 2013 and December 31, 2012, Respectively)
|
43 | 41 | ||||||
| 288,292 | 268,342 | |||||||
|
Federal Home Loan Bank Stock, at Cost
|
3,164 | 3,364 | ||||||
|
Loans
|
736,820 | 747,050 | ||||||
|
Allowance for Loan Losses
|
(12,930 | ) | (12,737 | ) | ||||
|
Unearned Interest and Fees
|
(239 | ) | (234 | ) | ||||
| 723,651 | 734,079 | |||||||
|
Premises and Equipment
|
25,071 | 24,916 | ||||||
|
Other Real Estate (Net of Allowance of $4,917 and $4,561 as of March 31, 2013 and December 31, 2012, Respectively)
|
18,771 | 15,941 | ||||||
|
Other Intangible Assets
|
215 | 224 | ||||||
|
Other Assets
|
21,421 | 21,490 | ||||||
|
Total Assets
|
$ | 1,118,865 | $ | 1,139,397 | ||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Deposits
|
||||||||
|
Noninterest-Bearing
|
$ | 121,921 | $ | 123,967 | ||||
|
Interest-Bearing
|
831,654 | 855,718 | ||||||
| 953,575 | 979,685 | |||||||
|
Borrowed Money
|
||||||||
|
Subordinated Debentures
|
24,229 | 24,229 | ||||||
|
Other Borrowed Money
|
40,000 | 35,000 | ||||||
| 64,229 | 59,229 | |||||||
|
Other Liabilities
|
5,624 | 4,724 | ||||||
|
Commitments and Contingencies
|
||||||||
|
Stockholders' Equity
|
||||||||
|
Preferred Stock, Stated Value $1,000 a Share; Authorized 10,000,000 Shares, Issued 28,000 Shares
|
27,870 | 27,827 | ||||||
|
Common Stock, Par Value $1 a Share; Authorized 20,000,000 Shares, Issued 8,439,258 and 8,439,258 Shares as of March 31, 2013 and December 31, 2012, Respectively
|
8,439 | 8,439 | ||||||
|
Paid-In Capital
|
29,145 | 29,145 | ||||||
|
Retained Earnings
|
31,022 | 30,498 | ||||||
|
Accumulated Other Comprehensive (Loss), Net of Tax
|
(1,039 | ) | (150 | ) | ||||
| 95,437 | 95,759 | |||||||
|
Total Liabilities and Stockholders' Equity
|
$ | 1,118,865 | $ | 1,139,397 | ||||
|
Three Months Ended
|
||||||||
|
March 31, 2013
|
March 31, 2012
|
|||||||
|
Interest Income
|
||||||||
|
Loans, Including Fees
|
$ | 10,361 | $ | 10,420 | ||||
|
Federal Funds Sold
|
14 | 26 | ||||||
|
Deposits with Other Banks
|
11 | 20 | ||||||
|
Investment Securities
|
||||||||
|
U.S. Government Agencies
|
712 | 1,619 | ||||||
|
State, County and Municipal
|
33 | 66 | ||||||
|
Corporate Obligations and Asset-Backed Securities
|
14 | 23 | ||||||
|
Dividends on Other Investments
|
19 | 17 | ||||||
| 11,164 | 12,191 | |||||||
|
Interest Expense
|
||||||||
|
Deposits
|
1,686 | 2,470 | ||||||
|
Borrowed Money
|
432 | 837 | ||||||
| 2,118 | 3,307 | |||||||
|
Net Interest Income
|
9,046 | 8,884 | ||||||
|
Provision for Loan Losses
|
1,500 | 1,942 | ||||||
|
Net Interest Income After Provision for Loan Losses
|
7,546 | 6,942 | ||||||
|
Noninterest Income
|
||||||||
|
Service Charges on Deposits
|
1,101 | 796 | ||||||
|
Other Service Charges, Commissions and Fees
|
404 | 419 | ||||||
|
Mortgage Fee Income
|
119 | 81 | ||||||
|
Securities Gains
|
(8 | ) | 137 | |||||
|
Other
|
594 | 381 | ||||||
| 2,210 | 1,814 | |||||||
|
Noninterest Expenses
|
||||||||
|
Salaries and Employee Benefits
|
4,169 | 3,820 | ||||||
|
Occupancy and Equipment
|
933 | 938 | ||||||
|
Other
|
3,290 | 3,225 | ||||||
| 8,392 | 7,983 | |||||||
|
Income Before Income Taxes
|
1,364 | 773 | ||||||
|
Income Taxes
|
427 | 232 | ||||||
|
Net Income
|
937 | 541 | ||||||
|
Preferred Stock Dividends
|
370 | 352 | ||||||
|
Net Income Available to Common Stockholders
|
$ | 567 | $ | 189 | ||||
|
Net Income Per Share of Common Stock
|
||||||||
|
Basic
|
$ | 0.07 | $ | 0.02 | ||||
|
Diluted
|
$ | 0.07 | $ | 0.02 | ||||
|
Cash Dividends Declared Per Share of Common Stock
|
$ | 0.00 | $ | 0.00 | ||||
|
Weighted Average Basic Shares Outstanding
|
8,439,258 | 8,439,258 | ||||||
|
Weighted Average Diluted Shares Outstanding
|
8,439,258 | 8,439,258 | ||||||
|
Three Months Ended
|
||||||||
|
March 31, 2013
|
March 31, 2012
|
|||||||
|
Net Income
|
$ | 937 | $ | 541 | ||||
|
Other Comprehensive Income (Loss), Net of Tax
|
||||||||
|
Gains (Losses) on Securities Arising During the Year
|
(894 | ) | 415 | |||||
|
Reclassification Adjustment
|
5 | ( 91 | ) | |||||
|
Change in Net Unrealized Gains (Losses) on Securities Available for Sale, Net of Reclassification Adjustment and Tax Effect
|
(889 | ) | 324 | |||||
|
Comprehensive Income
|
$ | 48 | $ | 865 | ||||
|
Three Months Ended
|
||||||||
|
March 31, 2013
|
March 31, 2012
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net Income
|
$ | 937 | $ | 541 | ||||
|
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:
|
||||||||
|
Depreciation
|
387 | 402 | ||||||
|
Provision for Loan Losses
|
1,500 | 1,942 | ||||||
|
Securities (Gains) Losses
|
8 | (137 | ) | |||||
|
Amortization and Accretion
|
939 | 1,016 | ||||||
|
(Gain) Loss on Sale of Other Real Estate and Repossessions
|
(94 | ) | 121 | |||||
|
Provision for Losses on Other Real Estate
|
500 | 350 | ||||||
|
Increase in Cash Surrender Value of Life Insurance
|
(53 | ) | (62 | ) | ||||
|
Other Prepaids, Deferrals and Accruals, Net
|
1,176 | 2,175 | ||||||
| 5,300 | 6,348 | |||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Purchases of Investment Securities Available for Sale
|
(68,394 | ) | (46,858 | ) | ||||
|
Proceeds from Maturities, Calls, and Paydowns of
|
||||||||
|
Investment Securities:
|
||||||||
|
Available for Sale
|
15,764 | 10,709 | ||||||
|
Proceeds from Sale of Investment Securities
|
||||||||
|
Available for Sale
|
30,418 | 6,082 | ||||||
|
Decrease in Interest-Bearing Deposits in Other Banks
|
13,089 | 906 | ||||||
|
Net Loans to Customers
|
3,474 | 4,815 | ||||||
|
Purchase of Premises and Equipment
|
(541 | ) | (424 | ) | ||||
|
Proceeds from Sale of Other Real Estate and Repossessions
|
2,129 | 2,346 | ||||||
|
Proceeds from Sale of FHLB Stock
|
200 | -- | ||||||
| (3,861 | ) | (22,424 | ) | |||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Noninterest-Bearing Customer Deposits
|
(2,046 | ) | 11,204 | |||||
|
Interest-Bearing Customer Deposits
|
(24,065 | ) | (17,175 | ) | ||||
|
Proceeds (Payments) from Other Borrowed Money
|
5,000 | (13,500 | ) | |||||
| (21,111 | ) | (19,471 | ) | |||||
|
Net Decrease in Cash and Cash Equivalents
|
(19,672 | ) | (35,547 | ) | ||||
|
Cash and Cash Equivalents at Beginning of Period
|
49,246 | 83,372 | ||||||
|
Cash and Cash Equivalents at End of Period
|
$ | 29,574 | $ | 47,825 | ||||
|
(1)
|
Summary of Significant Accounting Policies
|
|
(1)
|
Summary of Significant Accounting Policies (Continued)
|
|
(1)
|
Summary of Significant Accounting Policies (Continued)
|
|
(1)
|
Summary of Significant Accounting Policies (Continued)
|
|
Description
|
Life in Years
|
Method
|
|
Banking Premises
|
15-40
|
Straight-Line and Accelerated
|
|
Furniture and Equipment
|
5-10
|
Straight-Line and Accelerated
|
|
(1)
|
Summary of Significant Accounting Policies (Continued)
|
|
(2)
|
Investment Securities
|
|
March 31, 2013
|
Gross
|
Gross
|
||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
|
Securities Available for Sale:
|
||||||||||||||||
|
U.S. Government Agencies
|
||||||||||||||||
|
Mortgage-Backed
|
$ | 284,283 | $ | 471 | $ | (1,944 | ) | $ | 282,810 | |||||||
|
State, County & Municipal
|
4,173 | 44 | (8 | ) | 4,209 | |||||||||||
|
Corporate Obligations
|
1,000 | 98 | -- | 1,098 | ||||||||||||
|
Asset-Backed Securities
|
367 | -- | (235 | ) | 132 | |||||||||||
| $ | 289,823 | $ | 613 | $ | (2,187 | ) | $ | 288,249 | ||||||||
|
Securities Held to Maturity:
|
||||||||||||||||
|
State, County and Municipal
|
$ | 43 | $ | -- | $ | -- | $ | 43 | ||||||||
|
December 31, 2012
|
Gross
|
Gross
|
||||||||||||||
|
Amortized
|
Unrealized
|
Unrealized
|
Fair
|
|||||||||||||
|
Cost
|
Gains
|
Losses
|
Value
|
|||||||||||||
|
Securities Available for Sale:
|
||||||||||||||||
|
U.S. Government Agencies
|
||||||||||||||||
|
Mortgage-Backed
|
$ | 263,187 | $ | 835 | $ | (962 | ) | $ | 263,060 | |||||||
|
State, County & Municipal
|
3,974 | 34 | (4 | ) | 4,004 | |||||||||||
|
Corporate Obligations
|
1,000 | 105 | -- | 1,105 | ||||||||||||
|
Asset-Backed Securities
|
366 | -- | (234 | ) | 132 | |||||||||||
| $ | 268,527 | $ | 974 | $ | (1,200 | ) | $ | 268,301 | ||||||||
|
Securities Held to Maturity:
|
||||||||||||||||
|
State, County and Municipal
|
$ | 41 | $ | 1 | $ | -- | $ | 42 | ||||||||
|
Securities
|
||||||||||||||||
|
Available for Sale
|
Held to Maturity
|
|||||||||||||||
|
Amortized Cost
|
Fair Value
|
Amortized Cost
|
Fair Value
|
|||||||||||||
|
Due After One Year Through Five Years
|
$ | 2,754 | $ | 2,882 | $ | 43 | $ | 43 | ||||||||
|
Due After Five Years Through Ten Years
|
1,765 | 1,779 | -- | -- | ||||||||||||
|
Due After Ten Years
|
1,021 | 778 | -- | -- | ||||||||||||
| 5,540 | 5,439 | 43 | 43 | |||||||||||||
|
Mortgage-Backed Securities
|
284,283 | 282,810 | -- | -- | ||||||||||||
| $ | 289,823 | $ | 288,249 | $ | 43 | $ | 43 | |||||||||
|
(2)
|
Investment Securities (Continued)
|
|
Less Than 12 Months
|
12 Months or Greater
|
Total
|
||||||||||||||||||||||
|
Gross
|
Gross
|
Gross
|
||||||||||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
|
Value
|
Losses
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||||||||
|
March 31, 2013
|
||||||||||||||||||||||||
|
U.S. Government Agencies
|
||||||||||||||||||||||||
|
Mortgage-Backed
|
$ | 200,421 | $ | (1,944 | ) | $ | -- | $ | -- | $ | 200,421 | $ | (1,944 | ) | ||||||||||
|
State, County and Municipal
|
646 | (8 | ) | -- | -- | 646 | (8 | ) | ||||||||||||||||
|
Asset-Backed Securities
|
-- | -- | 132 | (235 | ) | 132 | (235 | ) | ||||||||||||||||
| $ | 201,067 | $ | (1,952 | ) | $ | 132 | $ | (235 | ) | $ | 201,199 | $ | (2,187 | ) | ||||||||||
|
December 31, 2012
|
||||||||||||||||||||||||
|
U.S. Government Agencies
|
||||||||||||||||||||||||
|
Mortgage-Backed
|
$ | 142,104 | $ | (962 | ) | $ | -- | $ | -- | $ | 142,104 | $ | (962 | ) | ||||||||||
|
State, County and Municipal
|
1,431 | (4 | ) | -- | -- | 1,431 | (4 | ) | ||||||||||||||||
|
Asset-Backed Securities
|
-- | -- | 132 | (234 | ) | 132 | (234 | ) | ||||||||||||||||
| $ | 143,535 | $ | (966 | ) | $ | 132 | $ | (234 | ) | $ | 143,667 | $ | (1,200 | ) | ||||||||||
|
(3)
|
Loans
|
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Commercial and Agricultural
|
||||||||
|
Commercial
|
$ | 52,906 | $ | 55,684 | ||||
|
Agricultural
|
7,856 | 6,211 | ||||||
|
Real Estate
|
||||||||
|
Commercial Construction
|
52,094 | 53,808 | ||||||
|
Residential Construction
|
7,570 | 5,852 | ||||||
|
Commercial
|
328,852 | 334,386 | ||||||
|
Residential
|
204,658 | 203,845 | ||||||
|
Farmland
|
48,208 | 49,057 | ||||||
|
Consumer and Other
|
||||||||
|
Consumer
|
28,379 | 29,778 | ||||||
|
Other
|
6,297 | 8,429 | ||||||
|
Total Loans
|
$ | 736,820 | $ | 747,050 | ||||
|
|
·
|
Grades 1 and 2 – Borrowers with these assigned grades range in risk from virtual absence of risk to minimal risk. Such loans may be secured by Company-issued and controlled certificates of deposit or properly margined equity securities or bonds. Other loans comprising these grades are made to companies that have been in existence for a long period of time with many years of consecutive profits and strong equity, good liquidity, excellent debt service ability and unblemished past performance, or to exceptionally strong individuals with collateral of unquestioned value that fully secures the loans. Loans in this category fall into the “pass” classification.
|
|
|
·
|
Grades 3 and 4 – Loans assigned these “pass” risk grades are made to borrowers with acceptable credit quality and risk. The risk ranges from loans with no significant weaknesses in repayment capacity and collateral protection to acceptable loans with one or more risk factors considered to be more than average.
|
|
|
·
|
Grade 5 – This grade includes “special mention” loans on management’s watch list and is intended to be used on a temporary basis for pass grade loans where risk-modifying action is intended in the short-term.
|
|
|
·
|
Grade 6 – This grade includes “substandard” loans in accordance with regulatory guidelines. This category includes borrowers with well-defined weaknesses that jeopardize the payment of the debt in accordance with the agreed terms. Loans considered to be impaired are assigned this grade, and these loans often have assigned loss allocations as part of the
allowance for loan and lease losses. Generally, loans on which interest accrual has been stopped would be included in this grade.
|
|
|
·
|
Grades 7 and 8 – These grades correspond to regulatory classification definitions of “doubtful” and “loss,” respectively. In practice, any loan with these grades would be for a very short period of time, and generally the Company has no loans with these assigned grades. Management manages the Company’s problem loans in such a way that uncollectible loans or uncollectible portions of loans are charged off immediately with any residual, collectible amounts assigned a risk grade of 6.
|
|
March 31, 2013
|
||||||||||||||||
|
Pass
|
Special Mention
|
Substandard
|
Total Loans
|
|||||||||||||
|
Commercial and Agricultural
|
||||||||||||||||
|
Commercial
|
$ | 47,848 | $ | 1,821 | $ | 3,237 | $ | 52,906 | ||||||||
|
Agricultural
|
7,775 | 16 | 65 | 7,856 | ||||||||||||
|
Real Estate
|
||||||||||||||||
|
Commercial Construction
|
39,650 | 1,965 | 10,479 | 52,094 | ||||||||||||
|
Residential Construction
|
7,401 | 169 | -- | 7,570 | ||||||||||||
|
Commercial
|
302,856 | 9,062 | 16,934 | 328,852 | ||||||||||||
|
Residential
|
185,951 | 10,126 | 8,581 | 204,658 | ||||||||||||
|
Farmland
|
44,378 | 1,278 | 2,552 | 48,208 | ||||||||||||
|
Consumer and Other
|
||||||||||||||||
|
Consumer
|
27,267 | 366 | 746 | 28,379 | ||||||||||||
|
Other
|
6,229 | 4 | 64 | 6,297 | ||||||||||||
|
Total Loans
|
$ | 669,355 | $ | 24,807 | $ | 42,658 | $ | 736,820 | ||||||||
|
December 31, 2012
|
||||||||||||||||
|
Pass
|
Special Mention
|
Substandard
|
Total Loans
|
|||||||||||||
|
Commercial and Agricultural
|
||||||||||||||||
|
Commercial
|
$ | 49,947 | $ | 1,418 | $ | 4,319 | $ | 55,684 | ||||||||
|
Agricultural
|
6,156 | -- | 55 | 6,211 | ||||||||||||
|
Real Estate
|
||||||||||||||||
|
Commercial Construction
|
37,256 | 1,664 | 14,888 | 53,808 | ||||||||||||
|
Residential Construction
|
5,749 | 103 | -- | 5,852 | ||||||||||||
|
Commercial
|
298,222 | 9,759 | 26,405 | 334,386 | ||||||||||||
|
Residential
|
183,222 | 11,413 | 9,210 | 203,845 | ||||||||||||
|
Farmland
|
45,495 | 914 | 2,648 | 49,057 | ||||||||||||
|
Consumer and Other
|
||||||||||||||||
|
Consumer
|
28,840 | 293 | 645 | 29,778 | ||||||||||||
|
Other
|
8,351 | 9 | 69 | 8,429 | ||||||||||||
|
Total Loans
|
$ | 663,238 | $ | 25,573 | $ | 58,239 | $ | 747,050 | ||||||||
|
(3)
|
Loans (Continued)
|
|
March 31, 2013
|
||||||||||||||||||||||||
|
Accruing Loans
|
||||||||||||||||||||||||
|
90 Days
|
||||||||||||||||||||||||
|
30-89 Days
|
or More
|
Total Accruing
|
Nonaccrual
|
|||||||||||||||||||||
|
Past Due
|
Past Due
|
Loans Past Due
|
Loans
|
Current Loans
|
Total Loans
|
|||||||||||||||||||
|
Commercial and Agricultural
|
||||||||||||||||||||||||
|
Commercial
|
$ | 604 | $ | -- | $ | 604 | $ | 33 | $ | 52,269 | $ | 52,906 | ||||||||||||
|
Agricultural
|
-- | -- | -- | 39 | 7,817 | 7,856 | ||||||||||||||||||
|
Real Estate
|
||||||||||||||||||||||||
|
Commercial Construction
|
1,498 | -- | 1,498 | 9,652 | 40,944 | 52,094 | ||||||||||||||||||
|
Residential Construction
|
-- | -- | -- | -- | 7,570 | 7,570 | ||||||||||||||||||
|
Commercial
|
3,691 | -- | 3,691 | 3,761 | 321,400 | 328,852 | ||||||||||||||||||
|
Residential
|
3,426 | -- | 3,426 | 4,189 | 197,043 | 204,658 | ||||||||||||||||||
|
Farmland
|
1,460 | -- | 1,460 | 2,548 | 44,200 | 48,208 | ||||||||||||||||||
|
Consumer and Other
|
||||||||||||||||||||||||
|
Consumer
|
652 | -- | 652 | 217 | 27,510 | 28,379 | ||||||||||||||||||
|
Other
|
-- | -- | -- | -- | 6,297 | 6,297 | ||||||||||||||||||
|
Total Loans
|
$ | 11,331 | $ | -- | $ | 11,331 | $ | 20,439 | $ | 705,050 | $ | 736,820 | ||||||||||||
|
(3)
|
Loans (Continued)
|
|
December 31, 2012
|
||||||||||||||||||||||||
|
Accruing Loans
|
||||||||||||||||||||||||
|
90 Days
|
||||||||||||||||||||||||
|
30-89 Days
|
or More
|
Total Accruing
|
Nonaccrual
|
|||||||||||||||||||||
|
Past Due
|
Past Due
|
Loans Past Due
|
Loans
|
Current Loans
|
Total Loans
|
|||||||||||||||||||
|
Commercial and Agricultural
|
||||||||||||||||||||||||
|
Commercial
|
$ | 798 | $ | -- | $ | 798 | $ | 1,033 | $ | 53,853 | $ | 55,684 | ||||||||||||
|
Agricultural
|
28 | -- | 28 | 39 | 6,144 | 6,211 | ||||||||||||||||||
|
Real Estate
|
||||||||||||||||||||||||
|
Commercial Construction
|
1,310 | -- | 1,310 | 14,032 | 38,466 | 53,808 | ||||||||||||||||||
|
Residential Construction
|
-- | -- | -- | -- | 5,852 | 5,852 | ||||||||||||||||||
|
Commercial
|
3,771 | -- | 3,771 | 6,630 | 323,985 | 334,386 | ||||||||||||||||||
|
Residential
|
8,223 | -- | 8,223 | 5,430 | 190,192 | 203,845 | ||||||||||||||||||
|
Farmland
|
140 | -- | 140 | 2,413 | 46,504 | 49,057 | ||||||||||||||||||
|
Consumer and Other
|
||||||||||||||||||||||||
|
Consumer
|
637 | 4 | 641 | 256 | 28,881 | 29,778 | ||||||||||||||||||
|
Other
|
5 | -- | 5 | 18 | 8,406 | 8,429 | ||||||||||||||||||
|
Total Loans
|
$ | 14,912 | $ | 4 | $ | 14,916 | $ | 29,851 | $ | 702,283 | $ | 747,050 | ||||||||||||
|
(3)
|
Loans (Continued)
|
|
March 31, 2013
|
||||||||||||||||||||||||
|
Unpaid
|
||||||||||||||||||||||||
|
Contractual
|
Average
|
Interest
|
Interest
|
|||||||||||||||||||||
|
Principal
|
Impaired
|
Related
|
Recorded
|
Income
|
Income
|
|||||||||||||||||||
|
Balance
|
Balance
|
Allowance
|
Investment
|
Recognized
|
Collected
|
|||||||||||||||||||
|
With No Related Allowance Recorded
|
||||||||||||||||||||||||
|
Commercial
|
$ | 264 | $ | 122 | $ | -- | $ | 122 | $ | 3 | $ | 4 | ||||||||||||
|
Agricultural
|
39 | 39 | -- | 39 | -- | -- | ||||||||||||||||||
|
Commercial Construction
|
9,002 | 4,962 | -- | 4,962 | 4 | 5 | ||||||||||||||||||
|
Residential Construction
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Commercial Real Estate
|
15,405 | 15,331 | -- | 15,331 | 102 | 129 | ||||||||||||||||||
|
Residential Real Estate
|
2,726 | 2,382 | -- | 2,382 | 10 | 18 | ||||||||||||||||||
|
Farmland
|
2,590 | 2,548 | -- | 2,548 | (1 | ) | 3 | |||||||||||||||||
|
Consumer
|
229 | 217 | -- | 217 | -- | 2 | ||||||||||||||||||
|
Other
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
| 30,255 | 25,601 | -- | 25,601 | 118 | 161 | |||||||||||||||||||
|
With An Allowance Recorded
|
||||||||||||||||||||||||
|
Commercial
|
1,465 | 1,465 | 456 | 1,465 | 20 | 17 | ||||||||||||||||||
|
Agricultural
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Commercial Construction
|
5,339 | 4,690 | 1,493 | 4,690 | -- | 1 | ||||||||||||||||||
|
Residential Construction
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Commercial Real Estate
|
10,077 | 9,917 | 1,426 | 9,917 | 73 | 91 | ||||||||||||||||||
|
Residential Real Estate
|
6,959 | 5,916 | 1,118 | 5,916 | 40 | 36 | ||||||||||||||||||
|
Farmland
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Consumer
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Other
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
| 23,840 | 21,988 | 4,493 | 21,988 | 133 | 145 | |||||||||||||||||||
|
Total
|
||||||||||||||||||||||||
|
Commercial
|
1,729 | 1,587 | 456 | 1,587 | 23 | 21 | ||||||||||||||||||
|
Agricultural
|
39 | 39 | -- | 39 | -- | -- | ||||||||||||||||||
|
Commercial Construction
|
14,341 | 9,652 | 1,493 | 9,652 | 4 | 6 | ||||||||||||||||||
|
Residential Construction
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Commercial Real Estate
|
25,482 | 25,248 | 1,426 | 25,248 | 175 | 220 | ||||||||||||||||||
|
Residential Real Estate
|
9,685 | 8,298 | 1,118 | 8,298 | 50 | 54 | ||||||||||||||||||
|
Farmland
|
2,590 | 2,548 | -- | 2,548 | (1 | ) | 3 | |||||||||||||||||
|
Consumer
|
229 | 217 | -- | 217 | -- | 2 | ||||||||||||||||||
|
Other
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
| $ | 54,095 | $ | 47,589 | $ | 4,493 | $ | 47,589 | $ | 251 | $ | 306 | |||||||||||||
|
(3)
|
Loans (Continued)
|
|
December 31, 2012
|
||||||||||||||||||||||||
|
Unpaid
|
||||||||||||||||||||||||
|
Contractual
|
Average
|
Interest
|
Interest
|
|||||||||||||||||||||
|
Principal
|
Impaired
|
Related
|
Recorded
|
Income
|
Income
|
|||||||||||||||||||
|
Balance
|
Balance
|
Allowance
|
Investment
|
Recognized
|
Collected
|
|||||||||||||||||||
|
With No Related Allowance Recorded
|
||||||||||||||||||||||||
|
Commercial
|
$ | 1,508 | $ | 1,042 | $ | -- | $ | 1,053 | $ | 27 | $ | 28 | ||||||||||||
|
Agricultural
|
39 | 39 | -- | 58 | -- | -- | ||||||||||||||||||
|
Commercial Construction
|
10,625 | 6,415 | -- | 9,194 | 27 | 52 | ||||||||||||||||||
| Residential Construction | -- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Commercial Real Estate
|
16,566 | 15,506 | -- | 26,482 | 430 | 421 | ||||||||||||||||||
|
Residential Real Estate
|
4,450 | 4,132 | -- | 3,096 | 89 | 123 | ||||||||||||||||||
|
Farmland
|
2,829 | 2,413 | -- | 2,326 | 43 | 55 | ||||||||||||||||||
|
Consumer
|
297 | 255 | -- | 228 | 10 | 13 | ||||||||||||||||||
|
Other
|
18 | 18 | -- | 24 | 1 | 1 | ||||||||||||||||||
| 36,332 | 29,820 | -- | 42,461 | 627 | 693 | |||||||||||||||||||
|
With An Allowance Recorded
|
||||||||||||||||||||||||
|
Commercial
|
1,493 | 1,493 | 463 | 943 | 92 | 88 | ||||||||||||||||||
| Agricultural | -- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Commercial Construction
|
8,267 | 7,618 | 1,733 | 10,534 | -- | -- | ||||||||||||||||||
| Residential Construction | -- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Commercial Real Estate
|
12,759 | 12,745 | 1,236 | 6,399 | 384 | 366 | ||||||||||||||||||
|
Residential Real Estate
|
5,515 | 4,422 | 840 | 4,288 | 145 | 117 | ||||||||||||||||||
|
Farmland
|
-- | -- | -- | 65 | -- | -- | ||||||||||||||||||
|
Consumer
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Other
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
| 28,034 | 26,278 | 4,272 | 22,229 | 621 | 571 | |||||||||||||||||||
|
Total
|
||||||||||||||||||||||||
|
Commercial
|
3,001 | 2,535 | 463 | 1,996 | 119 | 116 | ||||||||||||||||||
|
Agricultural
|
39 | 39 | -- | 58 | -- | -- | ||||||||||||||||||
|
Commercial Construction
|
18,892 | 14,033 | 1,733 | 19,728 | 27 | 52 | ||||||||||||||||||
| Residential Construction | -- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Commercial Real Estate
|
29,325 | 28,251 | 1,236 | 32,881 | 814 | 787 | ||||||||||||||||||
|
Residential Real Estate
|
9,965 | 8,554 | 840 | 7,384 | 234 | 240 | ||||||||||||||||||
|
Farmland
|
2,829 | 2,413 | -- | 2,391 | 43 | 55 | ||||||||||||||||||
|
Consumer
|
297 | 255 | -- | 228 | 10 | 13 | ||||||||||||||||||
|
Other
|
18 | 18 | -- | 24 | 1 | 1 | ||||||||||||||||||
| $ | 64,366 | $ | 56,098 | $ | 4,272 | $ | 64,690 | $ | 1,248 | $ | 1,264 | |||||||||||||
|
(3)
|
Loans (Continued)
|
|
March 31, 2012
|
||||||||||||||||||||
|
Average
|
Interest
|
Interest
|
||||||||||||||||||
|
Impaired
|
Related
|
Recorded
|
Income
|
Income
|
||||||||||||||||
|
Balance
|
Allowance
|
Investment
|
Recognized
|
Collected
|
||||||||||||||||
|
With No Related Allowance Recorded
|
||||||||||||||||||||
|
Commercial
|
$ | 1,679 | $ | -- | $ | 1,679 | $ | 25 | $ | 26 | ||||||||||
|
Agricultural
|
39 | -- | 39 | -- | -- | |||||||||||||||
|
Commercial Construction
|
12,463 | -- | 12,463 | 1 | 4 | |||||||||||||||
| Residential Construction | -- | -- | -- | -- | -- | |||||||||||||||
|
Commercial Real Estate
|
32,018 | -- | 32,018 | 300 | 296 | |||||||||||||||
|
Residential Real Estate
|
2,407 | -- | 2,407 | 23 | 18 | |||||||||||||||
|
Farmland
|
2,297 | -- | 2,297 | 32 | -- | |||||||||||||||
|
Consumer
|
212 | -- | 212 | 2 | 3 | |||||||||||||||
|
Other
|
44 | -- | 44 | -- | -- | |||||||||||||||
| 51,159 | -- | 51,159 | 383 | 347 | ||||||||||||||||
|
With An Allowance Recorded
|
||||||||||||||||||||
|
Commercial
|
310 | 304 | 310 | 2 | 5 | |||||||||||||||
|
Agricultural
|
-- | -- | -- | -- | -- | |||||||||||||||
|
Commercial Construction
|
10,942 | 2,755 | 10,942 | (9 | ) | -- | ||||||||||||||
| Residential Construction | -- | -- | -- | -- | -- | |||||||||||||||
|
Commercial Real Estate
|
3,647 | 1,023 | 3,647 | 20 | 20 | |||||||||||||||
|
Residential Real Estate
|
4,045 | 788 | 4,045 | 25 | 26 | |||||||||||||||
|
Farmland
|
260 | 12 | 260 | -- | -- | |||||||||||||||
|
Consumer
|
-- | -- | -- | -- | -- | |||||||||||||||
|
Other
|
-- | -- | -- | -- | -- | |||||||||||||||
| 19,204 | 4,882 | 19,204 | 38 | 51 | ||||||||||||||||
|
Total
|
||||||||||||||||||||
|
Commercial
|
1,989 | 304 | 1,989 | 27 | 31 | |||||||||||||||
|
Agricultural
|
39 | -- | 39 | -- | -- | |||||||||||||||
|
Commercial Construction
|
23,405 | 2,755 | 23,405 | (8 | ) | 4 | ||||||||||||||
| Residential Construction | -- | -- | -- | -- | -- | |||||||||||||||
|
Commercial Real Estate
|
35,665 | 1,023 | 35,665 | 320 | 316 | |||||||||||||||
|
Residential Real Estate
|
6,452 | 788 | 6,452 | 48 | 44 | |||||||||||||||
|
Farmland
|
2,557 | 12 | 2,557 | 32 | -- | |||||||||||||||
|
Consumer
|
212 | -- | 212 | 2 | 3 | |||||||||||||||
|
Other
|
44 | -- | 44 | -- | -- | |||||||||||||||
| $ | 70,363 | $ | 4,882 | $ | 70,363 | $ | 421 | $ | 398 | |||||||||||
|
(3)
|
Loans (Continued)
|
|
|
·
|
Interest rate reductions – Occur when the stated interest rate is reduced to a nonmarket rate or a rate the borrower would not be able to obtain elsewhere under similar circumstances.
|
|
|
·
|
Amortization or maturity date changes – Result when the amortization period of the loan is extended beyond what is considered a normal amortization period for loans of similar type with similar collateral.
|
|
|
·
|
Principal reductions – These are often the result of commercial real estate loan workouts where two new notes are created. The primary note is underwritten based upon our normal underwriting standards and is structured so that the projected cash flows are sufficient to repay the contractual principal and interest of the newly restructured note. The terms of the secondary note vary by situation and often involve that note being charged-off, or the principal and interest payments being deferred until after the primary note has been repaid. In situations where a portion of the note is charged-off during modification there is often no specific reserve allocated to those loans. This is due to the fact that the amount of the charge-off usually represents the excess of the original loan balance over the collateral value and the Company has determined there is no additional exposure on those loans.
|
|
Three Months Ending March 31, 2013
|
Three Months Ending March 31, 2012
|
|||||||||||||||||||||||
|
Troubled Debt Restructurings
|
||||||||||||||||||||||||
|
# of Contracts
|
Pre-Modification
|
Post-Modification
|
# of Contracts
|
Pre-Modification
|
Post-Modification
|
|||||||||||||||||||
|
Commercial
|
1 | $ | 84 | $ | 81 | 1 | $ | 57 | $ | 57 | ||||||||||||||
|
Residential RE
|
2 | 1,024 | 1,001 | 1 | 227 | 224 | ||||||||||||||||||
|
Total Loans
|
3 | $ | 1,108 | $ | 1,082 | 2 | $ | 284 | $ | 281 | ||||||||||||||
|
Three Months Ending March 31, 2013
|
Three Months Ending March 31, 2012
|
|||||||||||||||
|
Troubled Debt Restructurings
|
||||||||||||||||
|
That Subsequently Defaulted
|
||||||||||||||||
|
# of Contracts
|
Recorded Investment
|
# of Contracts
|
Recorded Investment
|
|||||||||||||
|
Commercial Construction
|
---- | $ | ---- | 1 | $ | 64 | ||||||||||
|
Residential RE
|
---- | ---- | 1 | 50 | ||||||||||||
|
Total Loans
|
---- | $ | ---- | 2 | $ | 114 | ||||||||||
|
(4)
|
Allowance for Loan Losses
|
|
March 31, 2013
|
||||||||||||||||||||
|
Beginning
|
Ending
|
|||||||||||||||||||
|
Balance
|
Charge-Offs
|
Recoveries
|
Provision
|
Balance
|
||||||||||||||||
|
Commercial and Agricultural
|
||||||||||||||||||||
|
Commercial
|
$ | 981 | $ | (31 | ) | $ | 18 | $ | 39 | $ | 1,007 | |||||||||
|
Agricultural
|
296 | -- | 4 | -- | 300 | |||||||||||||||
|
Real Estate
|
||||||||||||||||||||
|
Commercial Construction
|
1,890 | (692 | ) | 80 | 511 | 1,789 | ||||||||||||||
|
Residential Construction
|
138 | -- | -- | -- | 138 | |||||||||||||||
|
Commercial
|
5,163 | (485 | ) | 43 | 593 | 5,314 | ||||||||||||||
|
Residential
|
3,406 | (187 | ) | 5 | 228 | 3,452 | ||||||||||||||
|
Farmland
|
291 | (1 | ) | 11 | 1 | 302 | ||||||||||||||
|
Consumer and Other
|
||||||||||||||||||||
|
Consumer
|
228 | (101 | ) | 32 | 123 | 282 | ||||||||||||||
|
Other
|
344 | (4 | ) | 1 | 5 | 346 | ||||||||||||||
| $ | 12,737 | $ | (1,501 | ) | $ | 194 | $ | 1,500 | $ | 12,930 | ||||||||||
|
March 31, 2012
|
||||||||||||||||||||
|
Beginning
|
Ending
|
|||||||||||||||||||
|
Balance
|
Charge-Offs
|
Recoveries
|
Provision
|
Balance
|
||||||||||||||||
|
Commercial and Agricultural
|
||||||||||||||||||||
|
Commercial
|
$ | 1,071 | $ | (47 | ) | $ | 4 | $ | 52 | $ | 1,080 | |||||||||
| Agricultural | 297 | -- | -- | -- | 297 | |||||||||||||||
|
Real Estate
|
||||||||||||||||||||
|
Commercial Construction
|
3,123 | (260 | ) | 21 | 289 | 3,173 | ||||||||||||||
|
Residential Construction
|
138 | -- | -- | -- | 138 | |||||||||||||||
|
Commercial
|
6,448 | (1,297 | ) | 11 | 1,438 | 6,600 | ||||||||||||||
|
Residential
|
3,695 | (129 | ) | 3 | 142 | 3,711 | ||||||||||||||
|
Farmland
|
365 | -- | 4 | -- | 369 | |||||||||||||||
|
Consumer and Other
|
||||||||||||||||||||
|
Consumer
|
205 | (19 | ) | 25 | 21 | 232 | ||||||||||||||
|
Other
|
308 | -- | 2 | -- | 310 | |||||||||||||||
| $ | 15,650 | $ | (1,752 | ) | $ | 70 | $ | 1,942 | $ | 15,910 | ||||||||||
|
(4)
|
Allowance for Loan Losses (Continued)
|
|
March 31, 2013
|
||||||||||||||||||||||||
|
Ending Allowance Balance
|
Ending Loan Balance
|
|||||||||||||||||||||||
|
Individually
|
Collectively
|
Individually
|
Collectively
|
|||||||||||||||||||||
|
Evaluated for
|
Evaluated for
|
Evaluated for
|
Evaluated for
|
|||||||||||||||||||||
|
Impairment
|
Impairment
|
Total
|
Impairment
|
Impairment
|
Total
|
|||||||||||||||||||
|
Commercial and Agricultural
|
||||||||||||||||||||||||
|
Commercial
|
$ | 456 | $ | 551 | $ | 1,007 | $ | 1,554 | $ | 51,352 | $ | 52,906 | ||||||||||||
|
Agricultural
|
-- | 300 | 300 | -- | 7,856 | 7,856 | ||||||||||||||||||
|
Real Estate
|
||||||||||||||||||||||||
|
Commercial Construction
|
1,493 | 296 | 1,789 | 9,442 | 42,652 | 52,094 | ||||||||||||||||||
|
Residential Construction
|
-- | 138 | 138 | -- | 7,570 | 7,570 | ||||||||||||||||||
|
Commercial
|
1,426 | 3,888 | 5,314 | 25,175 | 303,677 | 328,852 | ||||||||||||||||||
|
Residential
|
1,118 | 2,334 | 3,452 | 7,173 | 197,485 | 204,658 | ||||||||||||||||||
|
Farmland
|
-- | 302 | 302 | 2,277 | 45,931 | 48,208 | ||||||||||||||||||
|
Consumer and Other
|
||||||||||||||||||||||||
|
Consumer
|
-- | 282 | 282 | -- | 28,379 | 28,379 | ||||||||||||||||||
|
Other
|
-- | 346 | 346 | -- | 6,297 | 6,297 | ||||||||||||||||||
|
Total End of Period Balance
|
$ | 4,493 | $ | 8,437 | $ | 12,930 | $ | 45,621 | $ | 691,199 | $ | 736,820 | ||||||||||||
|
(4)
|
Allowance for Loan Losses (Continued)
|
|
March 31, 2012
|
||||||||||||||||||||||||
|
Ending Allowance Balance
|
Ending Loan Balance
|
|||||||||||||||||||||||
|
Individually
|
Collectively
|
Individually
|
Collectively
|
|||||||||||||||||||||
|
Evaluated for
|
Evaluated for
|
Evaluated for
|
Evaluated for
|
|||||||||||||||||||||
|
Impairment
|
Impairment
|
Total
|
Impairment
|
Impairment
|
Total
|
|||||||||||||||||||
|
Commercial and Agricultural
|
||||||||||||||||||||||||
|
Commercial
|
$ | 304 | $ | 776 | $ | 1,080 | $ | 1,885 | $ | 53,788 | $ | 55,673 | ||||||||||||
|
Agricultural
|
-- | 297 | 297 | -- | 8,848 | 8,848 | ||||||||||||||||||
|
Real Estate
|
||||||||||||||||||||||||
|
Commercial Construction
|
2,755 | 418 | 3,173 | 23,322 | 33,098 | 56,420 | ||||||||||||||||||
|
Residential Construction
|
-- | 138 | 138 | -- | 3,224 | 3,224 | ||||||||||||||||||
|
Commercial
|
1,023 | 5,577 | 6,600 | 35,665 | 264,724 | 300,389 | ||||||||||||||||||
|
Residential
|
788 | 2,923 | 3,711 | 6,086 | 188,782 | 194,868 | ||||||||||||||||||
|
Farmland
|
12 | 357 | 369 | 2,536 | 45,472 | 48,008 | ||||||||||||||||||
|
Consumer and Other
|
||||||||||||||||||||||||
|
Consumer
|
-- | 232 | 232 | -- | 29,643 | 29,643 | ||||||||||||||||||
|
Other
|
-- | 310 | 310 | -- | 9,440 | 9,440 | ||||||||||||||||||
|
Total End of Period Balance
|
$ | 4,882 | $ | 11,028 | $ | 15,910 | $ | 69,494 | $ | 637,019 | $ | 706,513 | ||||||||||||
|
(5)
|
Other Real Estate Owned
|
|
Three Months Ended
|
Twelve Months Ended
|
|||||||
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Balance, Beginning
|
$ | 15,941 | $ | 20,445 | ||||
|
Additions
|
5,284 | 9,729 | ||||||
|
Sales of OREO
|
(2,048 | ) | (9,712 | ) | ||||
|
Gain (Loss) on Sale
|
94 | (1,819 | ) | |||||
|
Provision for Losses
|
(500 | ) | (2,702 | ) | ||||
|
Balance, Ending
|
$ | 18,771 | $ | 15,941 | ||||
|
(6)
|
Deposits
|
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Interest-Bearing Demand
|
$ | 317,991 | $ | 314,031 | ||||
|
Savings
|
51,821 | 48,777 | ||||||
|
Time, $100,000 and Over
|
205,247 | 211,245 | ||||||
|
Other Time
|
256,595 | 281,665 | ||||||
| $ | 831,654 | $ | 855,718 | |||||
|
Maturity
|
March 31, 2013
|
December 31, 2012
|
||||||
|
One Year and Under
|
$ | 350,110 | $ | 388,484 | ||||
|
One to Three Years
|
93,977 | 87,464 | ||||||
|
Three Years and Over
|
17,755 | 16,962 | ||||||
| $ | 461,842 | $ | 492,910 | |||||
|
(7)
|
Other Borrowed Money
|
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Federal Home Loan Bank Advances
|
$ | 4 0,000 | $ | 35,000 | ||||
|
Year
|
Amount
|
|||
|
2017
|
$ | 9,000 | ||
|
2018 and Thereafter
|
31,000 | |||
| $ | 40,000 | |||
|
(7)
|
Other Borrowed Money (Continued)
|
|
(8)
|
Preferred Stock and Warrants
|
|
(9)
|
Subordinated Debentures (Trust Preferred Securities)
|
|
3 month
|
Added
|
Total
|
5 Year
|
||||||||||||||||||
|
Description
|
Date
|
Amount
|
Libor Rate
|
Points
|
Rate
|
Maturity
|
Call Option
|
||||||||||||||
|
Colony Bankcorp Statutory Trust III
|
6/17/2004
|
4,500 | 0.28010 | 2.68 | 2.96010 |
6/14/2034
|
6/17/2009
|
||||||||||||||
|
Colony Bankcorp Capital Trust I
|
4/13/2006
|
5,000 | 0.28360 | 1.50 | 1.78360 |
4/13/2036
|
4/13/2011
|
||||||||||||||
|
Colony Bankcorp Capital Trust II
|
3/12/2007
|
9,000 | 0.28360 | 1.65 | 1.93360 |
3/12/2037
|
3/12/2012
|
||||||||||||||
|
Colony Bankcorp Capital Trust III
|
9/14/2007
|
5,000 | 0.30150 | 1.40 | 1.70150 |
9/14/2037
|
9/14/2012
|
||||||||||||||
|
(10)
|
Commitments and Contingencies
|
|
Contract Amount
|
||||||||
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Loan Commitments
|
$ | 69,643 | $ | 64,147 | ||||
|
Letters of Credit
|
1,000 | 1,141 | ||||||
|
(11)
|
Fair Value of Financial Instruments and Fair Value Measurements
|
|
(11)
|
Fair Value of Financial Instruments and Fair Value Measurements (Continued)
|
|
Fair Value Measurements at
|
||||||||||||||||||||
|
March 31, 2013
|
||||||||||||||||||||
|
Carrying
|
Estimated
|
Level
|
Level
|
Level
|
||||||||||||||||
|
Value
|
Fair Value
|
1 | 2 | 3 | ||||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Cash and Short-Term Investments
|
$ | 38,280 | $ | 38,280 | $ | 38,280 | $ | --- | $ | --- | ||||||||||
|
Investment Securities Available for Sale
|
288,249 | 288,249 | --- | 287,108 | 1,141 | |||||||||||||||
|
Investment Securities Held to Maturity
|
43 | 43 | --- | 43 | --- | |||||||||||||||
|
Federal Home Loan Bank Stock
|
3,164 | 3,164 | 3,164 | --- | --- | |||||||||||||||
|
Loans, Net
|
723,651 | 723,995 | --- | 706,500 | 17,495 | |||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Deposits
|
953,575 | 955,440 | 491,732 | 463,708 | --- | |||||||||||||||
|
Subordinated Debentures
|
24,229 | 24,229 | 24,229 | --- | --- | |||||||||||||||
|
Other Borrowed Money
|
40,000 | 42,888 | --- | 42,888 | --- | |||||||||||||||
|
Fair Value Measurements at
|
||||||||||||||||||||
|
December 31, 2012
|
||||||||||||||||||||
|
Carrying
|
Estimated
|
Level
|
Level
|
Level
|
||||||||||||||||
|
Value
|
Fair Value
|
1 | 2 | 3 | ||||||||||||||||
|
Assets
|
||||||||||||||||||||
|
Cash and Short-Term Investments
|
$ | 71,041 | $ | 71,041 | $ | 71,041 | $ | --- | $ | --- | ||||||||||
|
Investment Securities Available for Sale
|
268,301 | 268,301 | --- | 267,163 | 1,138 | |||||||||||||||
|
Investment Securities Held to Maturity
|
41 | 42 | --- | 42 | --- | |||||||||||||||
|
Federal Home Loan Bank Stock
|
3,364 | 3,364 | 3,364 | --- | --- | |||||||||||||||
|
Loans, Net
|
734,079 | 735,115 | --- | 713,109 | 22,006 | |||||||||||||||
|
Liabilities
|
||||||||||||||||||||
|
Deposits
|
979,685 | 982,215 | 486,775 | 495,440 | --- | |||||||||||||||
|
Subordinated Debentures
|
24,229 | 24,229 | 24,229 | --- | --- | |||||||||||||||
|
Other Borrowed Money
|
35,000 | 38,424 | --- | 38,424 | --- | |||||||||||||||
|
(11)
|
Fair Value of Financial Instruments and Fair Value Measurements (Continued)
|
|
|
·
|
Level 1
|
inputs to the valuation methodology are quoted prices (unadjusted) for identical assets or liabilities in active
markets.
|
|
|
·
|
Level 2
|
inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, and
inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term
of the financial instrument.
|
|
|
·
|
Level 3
|
inputs to the valuation methodology are unobservable and represent the Company’s own assumptions about the
assumptions that market participants would use in pricing the assets or liabilities.
|
|
(11)
|
Fair Value of Financial Instruments and Fair Value Measurements (Continued)
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||||||
|
Quoted Prices in
|
Significant
|
|||||||||||||||
|
Active Markets for
|
Significant Other
|
Unobservable
|
||||||||||||||
|
Total Fair
|
Identical Assets
|
Observable
|
Inputs
|
|||||||||||||
|
March 31, 2013
|
Value
|
(Level 1)
|
Inputs (Level 2)
|
(Level 3)
|
||||||||||||
|
Recurring Securities Available for Sale
|
||||||||||||||||
|
U.S. Government Agencies
|
||||||||||||||||
|
Mortgage-Backed
|
$ | 282,810 | $ | --- | $ | 282,810 | $ | --- | ||||||||
|
State, County and Municipal
|
4,209 | --- | 3,200 | 1,009 | ||||||||||||
|
Corporate Obligations
|
1,098 | --- | 1,098 | --- | ||||||||||||
|
Asset-Backed Securities
|
132 | --- | --- | 132 | ||||||||||||
| $ | 288,249 | $ | --- | $ | 287,108 | $ | 1,141 | |||||||||
|
Nonrecurring
|
||||||||||||||||
|
Impaired Loans
|
$ | 17,495 | $ | --- | $ | --- | $ | 17,495 | ||||||||
|
Other Real Estate
|
$ | 9,157 | $ | --- | $ | --- | $ | 9,157 | ||||||||
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||||||
|
Quoted Prices in
|
Significant
|
|||||||||||||||
|
Active Markets for
|
Significant Other
|
Unobservable
|
||||||||||||||
|
Total Fair
|
Identical Assets
|
Observable
|
Inputs
|
|||||||||||||
|
December 31, 2012
|
Value
|
(Level 1)
|
Inputs (Level 2)
|
(Level 3)
|
||||||||||||
|
Recurring Securities Available for Sale
|
||||||||||||||||
|
U.S. Government Agencies
|
||||||||||||||||
|
Mortgage-Backed
|
$ | 263,060 | $ | --- | $ | 263,060 | $ | --- | ||||||||
|
State, County and Municipal
|
4,004 | --- | 2,998 | 1,006 | ||||||||||||
|
Corporate Obligations
|
1,105 | --- | 1,105 | --- | ||||||||||||
|
Asset-Backed Securities
|
132 | --- | --- | 132 | ||||||||||||
| $ | 268,301 | $ | --- | $ | 267,163 | $ | 1,138 | |||||||||
|
Nonrecurring
|
||||||||||||||||
|
Impaired Loans
|
$ | 22,006 | $ | --- | $ | --- | $ | 22,006 | ||||||||
|
Other Real Estate
|
$ | 8,817 | $ | --- | $ | --- | $ | 8,817 | ||||||||
|
(11)
|
Fair Value of Financial Instruments and Fair Value Measurements (Continued)
|
|
Valuation
|
Unobservable
|
Range
|
|||||||||
|
March 31, 2013
|
Techniques
|
Inputs
|
Weighted Avg
|
||||||||
|
Impaired Loans
|
|||||||||||
|
Commercial
|
$ | 1,009 |
Sales Comparison
|
Adjustment for Differences
|
0.00% - 0.00 | % | |||||
|
Between the Comparable Sales
|
0.00 | % | |||||||||
|
Management Adjustments for
|
0.00% - 80.00 | % | |||||||||
|
Age of Appraisals and/or Current
|
40.00 | % | |||||||||
|
Market Conditions
|
|||||||||||
|
Real Estate
|
|||||||||||
|
Commercial Construction
|
3,197 |
Sales Comparison
|
Adjustment for Differences
|
(16.00%) - 45.00 | % | ||||||
|
Between the Comparable Sales
|
14.50 | % | |||||||||
|
Management Adjustments for
|
0.00% - 10.00 | % | |||||||||
|
Age of Appraisals and/or Current
|
5.00 | % | |||||||||
|
Market Conditions
|
|||||||||||
|
Income Approach
|
Capitalization Rate
|
8.50 | % | ||||||||
|
Discount Rate
|
3.00 | % | |||||||||
|
Residential Real Estate
|
4,798 |
Sales Comparison
|
Adjustment for Differences
|
(0.40%) -168.20 | % | ||||||
|
Between the Comparable Sales
|
83.90 | % | |||||||||
|
Management Adjustments for
|
0.00% - 50.00 | % | |||||||||
|
Age of Appraisals and/or Current
|
25.00 | % | |||||||||
|
Market Conditions
|
|||||||||||
|
Commercial Real Estate
|
8,491 |
Sales Comparison
|
Adjustment for differences
|
(7.40%) - 52.00 | % | ||||||
|
Between the comparable Sales
|
22.30 | % | |||||||||
|
Management Adjustments for
|
0.00% - 30.00 | % | |||||||||
|
Age of Appraisals and/or Current
|
15.00 | % | |||||||||
|
Market Conditions
|
|||||||||||
|
Income Approach
|
Capitalization Rate
|
10.50 | % | ||||||||
|
Discount Rate
|
5.13 | % | |||||||||
|
Other Real Estate Owned
|
9,157 |
Sales Comparison
|
Adjustment for Differences
|
(35.00%) - 129.50 | % | ||||||
|
Between the Comparable Sales
|
47.25 | % | |||||||||
|
Management Adjustment for
|
3.10% - 87.24 | % | |||||||||
|
Ageof Appraisals and/or Current
|
38.57 | % | |||||||||
|
Market Conditions
|
|||||||||||
|
Income Approach
|
Discount Rate
|
3.00 | % | ||||||||
|
(11)
|
Fair Value of Financial Instruments and Fair Value Measurements (Continued)
|
|
Available for Sale Securities
|
||||||||
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Balance, Beginning
|
$ | 1,138 | $ | 1,122 | ||||
|
Total Realized/Unrealized Gains (Losses) Included In
|
||||||||
|
Purchases, Sales, Issuances and Settlements
|
||||||||
|
Transfers into Level 3
|
-- | 789 | ||||||
|
Securities Purchased During the Year
|
-- | 208 | ||||||
|
Securities Called During the Year
|
-- | (1,000 | ) | |||||
|
Unrealized Gains Included in Other
Comprehensive Income
|
3 | 78 | ||||||
|
Loss on OTTI Impairment Included in Noninterest Income
|
-- | (59 | ) | |||||
|
Balance, Ending
|
$ | 1,141 | $ | 1,138 | ||||
|
Valuation
|
Unobservable
|
Range
|
|||||||||
|
Fair Value
|
Techniques
|
Inputs
|
Weighted Avg
|
||||||||
|
Asset-Back Securities
|
$ | 132 |
Discounted Cash Flow
|
Discount Rate
|
2.95% - 3.42 | % | |||||
| 3.19 | % | ||||||||||
|
State, County and Municipal
|
1,009 |
Discounted Cash Flow
|
Discount Rate
|
N/A | * | ||||||
|
(12)
|
Regulatory Capital Matters
|
|
(12)
|
Regulatory Capital Matters (Continued)
|
|
To Be Well Capitalized
|
||||||||||||||||||||||||
|
For Capital
|
Under Prompt Corrective
|
|||||||||||||||||||||||
|
Actual
|
Adequacy Purposes
|
Action Provisions
|
||||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
|
As of March 31, 2013
|
||||||||||||||||||||||||
|
Total Capital to Risk-Weighted Assets
|
||||||||||||||||||||||||
|
Consolidated
|
$ | 123,027 | 16.86 | % | $ | 58,374 | 8.00 | % |
NA
|
NA
|
||||||||||||||
|
Colony Bank
|
122,914 | 16.87 | 58,290 | 8.00 | $ | 72,864 | 10.00 | % | ||||||||||||||||
|
Tier 1 Capital to Risk-Weighted Assets
|
||||||||||||||||||||||||
|
Consolidated
|
113,859 | 15.60 | 29,187 | 4.00 |
NA
|
NA
|
||||||||||||||||||
|
Colony Bank
|
113,759 | 15.61 | 29,145 | 4.00 | 43,718 | 6.00 | ||||||||||||||||||
|
Tier 1 Capital to Average Assets
|
||||||||||||||||||||||||
|
Consolidated
|
113,859 | 10.18 | 44,757 | 4.00 |
NA
|
NA
|
||||||||||||||||||
|
Colony Bank
|
113,759 | 10.18 | 44,689 | 4.00 | 55,861 | 5.00 | ||||||||||||||||||
|
To Be Well Capitalized
|
||||||||||||||||||||||||
|
For Capital
|
Under Prompt Corrective
|
|||||||||||||||||||||||
|
Actual
|
Adequacy Purposes
|
Action Provisions
|
||||||||||||||||||||||
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
|
As of December 31, 2012
|
||||||||||||||||||||||||
|
Total Capital to Risk-Weighted Assets
|
||||||||||||||||||||||||
|
Consolidated
|
$ | 122,630 | 16.47 | % | $ | 59,548 | 8.00 | % |
NA
|
NA
|
||||||||||||||
|
Colony Bank
|
123,463 | 16.61 | 59,474 | 8.00 | $ | 74,342 | 10.00 | % | ||||||||||||||||
|
Tier 1 Capital to Risk-Weighted Assets
|
||||||||||||||||||||||||
|
Consolidated
|
113,283 | 15.22 | 29,774 | 4.00 |
NA
|
NA
|
||||||||||||||||||
|
Colony Bank
|
114,128 | 15.35 | 29,737 | 4.00 | 44,605 | 6.00 | ||||||||||||||||||
|
Tier 1 Capital to Average Assets
|
||||||||||||||||||||||||
|
Consolidated
|
113,283 | 10.22 | 44,343 | 4.00 |
NA
|
NA
|
||||||||||||||||||
|
Colony Bank
|
114,128 | 10.31 | 44,282 | 4.00 | 55,352 | 5.00 | ||||||||||||||||||
|
(12)
|
Regulatory Capital Matters (Continued)
|
|
(13)
|
Earnings Per Share
|
|
Three Months Ended
|
Three Months Ended
|
|||||||
|
March 31, 2013
|
March 31, 2012
|
|||||||
|
Numerator
|
||||||||
|
Net Income Available to Common Stockholders
|
$ | 567 | $ | 189 | ||||
|
Denominator
|
||||||||
|
Weighted Average Number of Common Shares
|
8,439 | 8,439 | ||||||
|
Outstanding for Basic Earnings Per Common Share
|
||||||||
|
Dilutive Effect of Potential Common Stock
|
||||||||
|
Restricted Stock
|
-- | -- | ||||||
|
Stock Warrants
|
-- | -- | ||||||
|
Weighted-Average Number of Shares Outstanding for
|
||||||||
|
Diluted Earnings Per Common Share
|
8,439 | 8,439 | ||||||
|
Earnings Per Share - Basic
|
$ | 0.07 | $ | 0.02 | ||||
|
Earnings Per Share - Diluted
|
$ | 0.07 | $ | 0.02 | ||||
|
|
·
|
Local and regional economic conditions and the impact they may have on the Company and its customers and the Company’s assessment of that impact.
|
|
|
·
|
Changes in estimates of future reserve requirements based upon the periodic review thereof under relevant regulatory and accounting requirements.
|
|
|
·
|
The effects of and changes in trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board.
|
|
|
·
|
Inflation, interest rate, market and monetary fluctuations.
|
|
|
·
|
Political instability.
|
|
|
·
|
Acts of war or terrorism.
|
|
|
·
|
The timely development and acceptance of new products and services and perceived overall value of these products and services by users.
|
|
|
·
|
Changes in consumer spending, borrowings and savings habits.
|
|
|
·
|
Technological changes.
|
|
|
·
|
Acquisitions and integration of acquired businesses.
|
|
|
·
|
The ability to increase market share and control expenses.
|
|
|
·
|
The effect of changes in laws and regulations (including laws and regulations concerning taxes, banking, securities and insurance) with which the Company and its subsidiary must comply.
|
|
|
·
|
The effect of changes in accounting policies and practices, as may be adopted by the regulatory agencies, as well as the Financial Accounting Standards Board and other accounting standard setters.
|
|
|
·
|
Changes in the Company’s organization, compensation and benefit plans.
|
|
|
·
|
The costs and effects of litigation and of unexpected or adverse outcomes in such litigation.
|
|
|
·
|
Greater than expected costs or difficulties related to the integration of new lines of business.
|
|
|
·
|
The Company’s success at managing the risks involved in the foregoing items.
|
|
|
·
|
Restrictions or conditions imposed by our regulators on our operations, including the terms of our Memorandum of Understanding.
|
|
Three Months Ended
|
||||||||
|
March 31
|
||||||||
|
2013
|
2012
|
|||||||
|
Taxable-equivalent net interest income
|
$ | 9,085 | $ | 8,917 | ||||
|
Taxable-equivalent adjustment
|
39 | 33 | ||||||
|
Net interest income
|
9,046 | 8,884 | ||||||
|
Provision for possible loan losses
|
1,500 | 1,942 | ||||||
|
Noninterest income
|
2,210 | 1,814 | ||||||
|
Noninterest expense
|
8,392 | 7,983 | ||||||
|
Income before income taxes
|
1,364 | 773 | ||||||
|
Income taxes
|
427 | 232 | ||||||
|
Net income
|
$ | 937 | $ | 541 | ||||
|
Preferred stock dividends
|
370 | 352 | ||||||
|
Net income available to common shareholders
|
$ | 567 | $ | 189 | ||||
|
Net income available to common shareholders:
|
||||||||
|
Basic
|
$ | 0.07 | $ | 0.02 | ||||
|
Diluted
|
$ | 0.07 | $ | 0.02 | ||||
|
Return on average assets
|
0.20 | % | 0.06 | % | ||||
|
Return on average common equity
|
2.37 | % | 0.78 | % | ||||
|
Changes from March 31, 2012 to March 31, 2013
|
||||||||||||
|
($ in thousands)
|
Volume
|
Rate
|
Total
|
|||||||||
|
Interest Income
|
||||||||||||
|
Loans, Net-taxable
|
$ | 415 | $ | (462 | ) | $ | (47 | ) | ||||
|
Investment Securities
|
||||||||||||
|
Taxable
|
(213 | ) | (724 | ) | (937 | ) | ||||||
|
Tax-exempt
|
(19 | ) | 1 | (18 | ) | |||||||
|
Total Investment Securities
|
(232 | ) | (723 | ) | (955 | ) | ||||||
|
Interest-Bearing Deposits in other Banks
|
(11 | ) | 2 | (9 | ) | |||||||
|
Federal Funds Sold
|
(12 | ) | --- | (12 | ) | |||||||
|
Other Interest - Earning Assets
|
(6 | ) | 8 | 2 | ||||||||
|
Total Interest Income
|
154 | (1,175 | ) | (1,021 | ) | |||||||
|
Interest Expense
|
||||||||||||
|
Interest-Bearing Demand and
|
||||||||||||
|
Savings Deposits
|
42 | (43 | ) | (1 | ) | |||||||
|
Time Deposits
|
(325 | ) | (458 | ) | (783 | ) | ||||||
|
Subordinated Debentures
|
--- | (14 | ) | (14 | ) | |||||||
|
Other Borrowed Money
|
(309 | ) | (82 | ) | (391 | ) | ||||||
|
Total Interest Expense
|
(592 | ) | (597 | ) | (1,189 | ) | ||||||
|
Net Interest Income
|
$ | 746 | $ | (578 | ) | $ | 168 | |||||
|
|
(1)
|
Changes in net interest income for the periods, based on either changes in average balances or changes in average rates for interest-earning assets and interest-bearing liabilities, are shown on this table. During each year, there are numerous and simultaneous balance and rate changes; therefore, it is not possible to precisely allocate the changes between balances and rates. For the purpose of this table, changes that are not exclusively due to balance changes or rate changes have been attributed to rates.
|
|
Three Months Ended
|
||||||||
|
March 31
|
||||||||
|
2013
|
2012
|
|||||||
|
Service Charges on Deposit Accounts
|
$ | 1,101 | $ | 796 | ||||
|
Other Charges, Commissions and Fees
|
404 | 419 | ||||||
|
Other
|
594 | 381 | ||||||
|
Mortgage Fee Income
|
119 | 81 | ||||||
|
Securities Gains
|
(8 | ) | 137 | |||||
|
Total
|
$ | 2,210 | $ | 1,814 | ||||
|
Three Months Ended
|
||||||||
|
March 31
|
||||||||
|
2013
|
2012
|
|||||||
|
Salaries and Employee Benefits
|
$ | 4,169 | $ | 3,820 | ||||
|
Occupancy and Equipment
|
933 | 938 | ||||||
|
Other
|
3,290 | 3,225 | ||||||
|
Total
|
$ | 8,392 | $ | 7,983 | ||||
|
March 31, 2013
|
December 31, 2012
|
|||||||
|
Commercial, Financial and Agricultural
|
$ | 60,762 | $ | 61,895 | ||||
|
Real Estate
|
||||||||
|
Construction
|
59,664 | 59,660 | ||||||
|
Mortgage, Farmland
|
48,208 | 49,057 | ||||||
|
Mortgage, Other
|
533,510 | 538,231 | ||||||
|
Consumer
|
28,379 | 29,778 | ||||||
|
Other
|
6,297 | 8,429 | ||||||
| 736,820 | 747,050 | |||||||
|
Unearned Interest and Fees
|
(239 | ) | (234 | ) | ||||
|
Allowance for Loan Losses
|
(12,930 | ) | (12,737 | ) | ||||
|
Loans
|
$ | 723,651 | $ | 734,079 | ||||
|
March 31, 2013
|
December 31, 2012
|
March 31, 2012
|
||||||||||
|
Loans Accounted for on Nonaccrual
|
$ | 20,439 | $ | 29,851 | $ | 39,367 | ||||||
|
Loans Accruing Past Due 90 Days or More
|
-- | 4 | -- | |||||||||
|
Other Real Estate Foreclosed
|
18,771 | 15,941 | 20,989 | |||||||||
|
Securities Accounted for on Nonaccrual
|
367 | 366 | 367 | |||||||||
|
Total Nonperforming Assets
|
$ | 39,577 | $ | 46,162 | $ | 60,723 | ||||||
|
Nonperforming Assets as a Percentage of:
|
||||||||||||
|
Total Loans and Foreclosed Assets
|
5.24 | % | 6.05 | % | 8.35 | % | ||||||
|
Total Assets
|
3.54 | % | 4.05 | % | 5.16 | % | ||||||
|
Supplemental Data:
|
||||||||||||
|
Trouble Debt Restructured Loans
|
||||||||||||
|
In Compliance with Modified Terms
|
26,998 | 24,870 | 30,996 | |||||||||
|
Trouble Debt Restructured Loans
|
||||||||||||
|
Past Due 30-89 Days
|
152 | 1,377 | -- | |||||||||
|
Accruing Past Due Loans:
|
||||||||||||
|
30-89 Days Past Due
|
$ | 11,331 | $ | 14,911 | $ | 5,342 | ||||||
|
90 or More Days Past Due
|
-- | 4 | -- | |||||||||
|
Total Accruing Past Due Loans
|
$ | 11,331 | $ | 14,915 | $ | 5,342 | ||||||
|
March 31, 2013
|
March 31, 2012
|
|||||||||||||||
|
Average
|
Average
|
Average
|
Average
|
|||||||||||||
|
($ in thousands)
|
Amount
|
Rate
|
Amount
|
Rate
|
||||||||||||
|
Noninterest-Bearing Demand Deposits
|
$ | 114,708 | $ | 97,560 | ||||||||||||
|
Interest-Bearing Demand and Savings Deposits
|
369,059 | 0.36 | % | 327,795 | 0.41 | % | ||||||||||
|
Time Deposits
|
481,040 | 1.13 | % | 567,250 | 1.51 | % | ||||||||||
|
Total Deposits
|
$ | 964,807 | 0.70 | % | $ | 992,605 | 1.00 | % | ||||||||
|
Three Months Ended
|
||||||||
|
March 31
|
||||||||
|
2013
|
2012
|
|||||||
|
Return on Average Assets (1)
|
0.20 | % | 0.06 | % | ||||
|
Return on Average Total Equity (1)
|
2.37 | % | 0.78 | % | ||||
|
Average Total Equity to Average Assets
|
8.50 | % | 8.17 | % | ||||
|
(1)
|
Computed using annualized net income available to common shareholders.
|
|
AVERAGE BALANCE SHEETS
|
Three Months Ended
|
Three Months Ended
|
||||||||||||||||||||||
|
March 31, 2013
|
March 31, 2012
|
|||||||||||||||||||||||
|
Average
|
Income/
|
Yields/
|
Average
|
Income/
|
Yields/
|
|||||||||||||||||||
|
($ in thousands)
|
Balances
|
Expense
|
Rates
|
Balances
|
Expense
|
Rates
|
||||||||||||||||||
|
Assets
|
||||||||||||||||||||||||
|
Interest-Earning Assets
|
||||||||||||||||||||||||
|
Loans, Net of Unearned Interest and fees
|
||||||||||||||||||||||||
|
Taxable (1)
|
$ | 736,897 | $ | 10,389 | 5.64 | % | $ | 708,722 | $ | 10,436 | 5.89 | % | ||||||||||||
|
Investment Securities
|
||||||||||||||||||||||||
|
Taxable
|
271,648 | 737 | 1.09 | % | 311,201 | 1,674 | 2.15 | % | ||||||||||||||||
|
Tax-Exempt (2)
|
2,619 | 33 | 5.04 | % | 4,186 | 51 | 4.87 | % | ||||||||||||||||
|
Total Investment Securities
|
274,267 | 770 | 1.12 | % | 315,387 | 1,725 | 2.19 | % | ||||||||||||||||
|
Interest-Bearing Deposits
|
15,984 | 11 | 0.28 | % | 33,973 | 20 | 0.24 | % | ||||||||||||||||
|
Federal Funds Sold
|
22,131 | 14 | 0.25 | % | 40,549 | 26 | 0.26 | % | ||||||||||||||||
|
Interest-Bearing Other Assets
|
3,345 | 19 | 2.27 | % | 5,398 | 17 | 1.26 | % | ||||||||||||||||
|
Total Interest-Earning Assets
|
1,052,624 | $ | 11,203 | 4.26 | % | 1,104,029 | $ | 12,224 | 4.43 | % | ||||||||||||||
|
Non-interest-Earning Assets
|
||||||||||||||||||||||||
|
Cash and Cash Equivalents
|
21,267 | 20,122 | ||||||||||||||||||||||
|
Allowance for Loan Losses
|
(13,292 | ) | (16,215 | ) | ||||||||||||||||||||
|
Other Assets
|
63,807 | 73,646 | ||||||||||||||||||||||
|
Total Noninterest-Earning Assets
|
71,782 | 77,553 | ||||||||||||||||||||||
|
Total Assets
|
$ | 1,124,406 | $ | 1,181,582 | ||||||||||||||||||||
|
Liabilities and Stockholders' Equity
|
||||||||||||||||||||||||
|
Interest-Bearing Liabilities
|
||||||||||||||||||||||||
|
Interest-Bearing Deposits
|
||||||||||||||||||||||||
|
Interest-Bearing Demand and Savings
|
$ | 369,059 | $ | 331 | 0.36 | % | $ | 327,795 | $ | 332 | 0.41 | % | ||||||||||||
|
Other Time
|
481,040 | 1,355 | 1.13 | % | 567,250 | 2,138 | 1.51 | % | ||||||||||||||||
|
Total Interest-Bearing Deposits
|
850,099 | 1,686 | 0.79 | % | 895,045 | 2,470 | 1.10 | % | ||||||||||||||||
|
Other Interest-Bearing Liabilities
|
||||||||||||||||||||||||
|
Other Borrowed Money
|
35,611 | 303 | 3.40 | % | 64,324 | 694 | 4.31 | % | ||||||||||||||||
|
Subordinated Debentures
|
24,229 | 129 | 2.13 | % | 24,229 | 143 | 2.36 | % | ||||||||||||||||
|
Federal Funds Purchased and Repurchase Agreements
|
-- | -- | -- | -- | -- | -- | ||||||||||||||||||
|
Total Other Interest-Bearing Liabilities
|
59,840 | 432 | 2.89 | % | 88,553 | 837 | 3.78 | % | ||||||||||||||||
|
Total Interest-Bearing Liabilities
|
909,939 | $ | 2,118 | 0.93 | % | 983,598 | $ | 3,307 | 1.34 | % | ||||||||||||||
|
Noninterest-Bearing Liabilities and
|
||||||||||||||||||||||||
|
Stockholders' Equity
|
||||||||||||||||||||||||
|
Demand Deposits
|
114,708 | 97,560 | ||||||||||||||||||||||
|
Other Liabilities
|
4,179 | 3,896 | ||||||||||||||||||||||
|
Stockholders' Equity
|
95,580 | 96,528 | ||||||||||||||||||||||
|
Total Noninterest-Bearing Liabilities and Stockholders' Equity
|
214,467 | 197,984 | ||||||||||||||||||||||
|
Total Liabilities and Stockholders' Equity
|
$ | 1,124,406 | $ | 1,181,582 | ||||||||||||||||||||
|
Interest Rate Spread
|
3.33 | % | 3.09 | % | ||||||||||||||||||||
|
Net Interest Income
|
$ | 9,085 | $ | 8,917 | ||||||||||||||||||||
|
Net Interest Margin
|
3.45 | % | 3.23 | % | ||||||||||||||||||||
|
(1)
|
The average balance of loans includes the average balance of nonaccrual loans. Income on such loans is recognized and recorded on the cash basis. Taxable equivalent adjustments totaling $28 and $16 for three month periods ended March 31, 2013 and 2012, respectively, are included in tax-exempt interest on loans.
|
|
(2)
|
Taxable-equivalent adjustments totaling $11 and $17 for three month periods ended March 31, 2013 and 2012, respectively, are included in tax-exempt interest on investment securities. The adjustments are based on a federal tax rate of 34 percent with appropriate reductions for the effect of disallowed interest expense incurred in carrying tax-exempt obligations.
|
|
3.1
|
Articles of Incorporation
|
|
3.2
|
Bylaws, as Amended
|
|
3.3
|
Article of Amendment to the Company’s Articles of Incorporation Authorizing Additional Capital Stock in the Form of Ten Million Shares of Preferred Stock
|
|
3.4
|
Articles of Amendment to the Company’s Articles of Incorporation Establishing the Terms of the Series A Preferred Stock
|
|
4.1
|
Instruments Defining the Rights of Security Holders
|
|
4.2
|
Warrant to Purchase up to 500,000 shares of Common Stock
|
|
4.3
|
Form of Series A Preferred Stock Certificate
|
|
10.1
|
Deferred Compensation Plan and Sample Director Agreement
|
|
10.2
|
Profit-Sharing Plan Dated January 1, 1979
|
|
10.3
|
1999 Restricted Stock Grant Plan and Restricted Stock Grant Agreement
|
| 10.4 2004 Restricted Stock Grant Plan and Restricted Stock Grant Agreement | |
| - filed as Exhibit C to the Registrant’s Definitive Proxy Statement for Annual Meeting of Shareholders held on April 27, 2004, filed with the Securities and Exchange Commission on March 3, 2004 (File No. 000-12436) and incorporated herein by reference. | |
|
10.5
Lease Agreement – Mobile Home Tracts, LLC c/o Stafford Properties, Inc. and Colony Bank Worth
|
|
| - filed as Exhibit 10.5 to the Registrant’s Quarterly Report on Form 10Q (File No. 000-12436), filed with Securities and Exchange Commission on November 5, 2004 and incorporated herein by reference. | |
| 10.6 Letter Agreement, Dated January 9, 2009, Including Securities Purchase Agreement – Standard Terms Incorporated by Reference Therein, Between the Company and the United States Department of the Treasury | |
| - filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 000-12436), filed with the Commission on January 13, 2009 and incorporated herein by reference. | |
| 10.7 Form of Waiver, Executed by Each of Messrs Al D. Ross, Terry L. Hester, Henry F. Brown, Jr., Walter P. Patten and Larry E. Stevenson | |
| - filed as Exhibit 10.2 to the Registrant’s Current Report on Form 8-K (File No. 000-12436), filed with the Commission on January 13, 2009 and incorporated herein by reference. | |
| 10.8 Employment Agreement, Dated April 27, 2012 Between Edward P. Loomis, Jr. and Colony Bankcorp, Inc. | |
| -filed as Exhibit 10.1 to the Registrant’s Current Report on Form 8-K (File No. 000-12436), filed with the Commission on May 2, 2012 and incorporated herein by reference. | |
| 31.1 Certificate of Chief Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002 | |
|
31.2
Certificate of Chief Financial Officer Pursuant to Section 302 of Sarbanes – Oxley Act of 2002
|
|
| 32.1 Certification of Chief Executive Officer and Chief Financial Officer Pursuant to Section 906of the Sarbanes-Oxley Act of 2002 | |
| 101.INS XBRL Instance Document | |
| 101.SCH XBRL Schema Document | |
| 101.CAL XBRL Calculation Linkbase Document | |
| 101.DEF XBRL Definition Linkbase Document | |
| 101.LAB XBRL Label Linkbase Document | |
| 101.PRE XBRL Presentation Linkbase Document |
|
Colony Bankcorp, Inc.
|
||
| /s/ Edward P. Loomis, Jr., | ||
|
Date:
|
May 6, 2013
|
Edward P. Loomis, Jr.,
|
|
President and Chief Executive Officer
|
||
| /s/ Terry L. Hester, | ||
|
Date:
|
May 6, 2013
|
Terry L. Hester,
|
|
Executive Vice President and Chief Financial Officer
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|