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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Louisiana
|
26-0513559
|
|
(State or other jurisdiction incorporation or organization)
|
(I.R.S. Employer Identification Number)
|
|
400 East Thomas Street
|
|
|
Hammond, Louisiana
|
70401
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
(985) 345-7685
|
|
|
(Registrant’s telephone number, including area code)
|
|
|
Not Applicable
|
|
|
(Former name or former address, if changed since last report)
|
|
|
Securities registered pursuant to Section 12(b) of the Act: None
|
|
|
Securities registered pursuant to Section 12(g) of the Act:
|
|
|
Title of each class
|
Name of each exchange on which registered
|
|
Common Stock, $1 par value per share
|
None
|
|
Page
|
||
|
Part I
.
|
||
|
Item 1
|
4
|
|
|
Item 1A
|
13
|
|
|
Item 1B
|
19
|
|
|
Item 2
|
20
|
|
|
Item 3
|
20
|
|
|
Item 4
|
20
|
|
|
Part II.
|
||
|
Item 5
|
21 | |
|
Item 6
|
23
|
|
|
Item 7
|
25 | |
|
Item 7A
|
52
|
|
|
Item 8
|
53
|
|
| Notes to the Financial Statements | 59 | |
|
Item 9
|
92 | |
|
Item 9A
|
92
|
|
|
Item 9B
|
92
|
|
|
Part III.
|
||
|
Item 10
|
93
|
|
|
Item 11
|
93
|
|
|
Item 12
|
93
|
|
|
Item 13
|
93
|
|
|
Item 14
|
93
|
|
|
Part IV.
|
||
|
Item 15
|
94
|
| ● | factoring accounts receivable; |
| ● | making, acquiring, brokering or servicing loans and usual related activities; |
| ● | leasing personal or real property; |
| ● | operating a non-bank depository institution, such as a savings association; |
| ● | trust company functions; |
| ● | financial and investment advisory activities; |
| ● | conducting discount securities brokerage activities; |
| ● | underwriting and dealing in government obligations and money market instruments; |
| ● | providing specified management consulting and counseling activities; |
| ● | performing selected data processing services and support services; |
| ● | acting as agent or broker in selling credit life insurance and other types of insurance in connection with credit transactions; and |
| ● | performing selected insurance underwriting activities. |
| ● | lending, exchanging, transferring, investing for others, or safeguarding money or securities; |
| ● | insuring, guaranteeing or indemnifying against loss or harm, or providing and issuing annuities, and acting as principal, agent or broker for these purposes, in any state; |
| ● | providing financial, investment or advisory services; |
| ● | issuing or selling instruments representing interests in pools of assets permissible for a bank to hold directly; |
| ● | underwriting, dealing in or making a market in securities; |
| ● | other activities that the FRB may determine to be so closely related to banking or managing or controlling banks as to be a proper incident to managing or controlling banks; |
| ● | foreign activities permitted outside of the United States if the FRB has determined them to be usual in connection with banking operations abroad; |
| ● | merchant banking through securities or insurance affiliates; and |
| ● | insurance company portfolio investments. |
| ● | the federal "Truth -In-Lending Act," governing disclosures of credit terms to consumer borrowers; |
| ● | the "Home Mortgage Disclosure Act of 1975," requiring financial institutions to provide information to enable the public and public officials to determine whether a financial institution is fulfilling its obligation to help meet the housing needs of the community it serves; |
| ● | the "Equal Credit Opportunity Act," prohibiting discrimination on the basis of race, creed or other prohibited factors in extending credit; |
| ● | the "Fair Credit Reporting Act of 1978," governing the use and provision of information to credit reporting agencies; |
| ● | the "Real Estate Settlement Procedures Act"; |
| ● | the "Fair Debt Collection Act," governing the manner in which consumer debts may be collected by collection agencies; and |
| ● | The rules and regulations of the various federal agencies charged with the responsibility of implementing these federal laws. |
| ● | the "Right to Financial Privacy Act," which imposes a duty to maintain confidentiality of consumer financial records and prescribes procedures for complying with administrative subpoenas of financial records; |
| ● | the "Electronic Funds Transfer Act," and Regulation E issued by the FRB to implement that act, which govern automatic deposits to and withdrawals from deposit accounts and customers' rights and liabilities arising from the use of automated teller machines and other electronic banking services; |
| ● | the "Truth in Savings Act"; and |
| ● | the "Expedited Funds Availability Act". |
| ● | well-capitalized (at least 5% leverage capital, 6% Tier 1 risk-based capital and 10% total risk-based capital); |
| ● | adequately capitalized (at least 4% leverage capital, 4% Tier 1 risk-based capital and 8% total risk-based capital); |
| ● | undercapitalized (less than 8% total risk-based capital, 4% Tier 1 risk-based capital or 3% leverage capital); |
| ● | significantly undercapitalized (less than 6% total risk-based capital, 3% Tier 1 risk-based capital or 3% leverage capital); and |
| ● | critically undercapitalized (less than 2% tangible capital). |
| ● | First Guaranty Bank’s loans or extensions of credit to affiliates; |
| ● | First Guaranty Bank’s investment in affiliates; |
| ● | assets that First Guaranty Bank may purchase from affiliates, except for real and personal property exempted by the FRB; |
| ● | the amount of loans or extensions of credit to third parties collateralized by the securities or obligations of affiliates; and |
| ● | First Guaranty Bank’s guarantee, acceptance or letter of credit issued on behalf of an affiliate. |
| ● | We expect to face increased regulation of our industry. |
| ● | Compliance with such regulation may increase our costs and limit our ability to pursue business opportunities. |
| ● | Market developments and the resulting economic pressure on consumers may affect consumer confidence levels and may cause increases in delinquencies and default rates, which, among other effects, could affect our charge-offs and provision for loan losses. Competition in the industry could intensify as a result of the increasing consolidation of financial services companies in connection with the current market conditions. |
| ● | The current market disruptions make valuation even more difficult and subjective, and our ability to measure the fair value of our assets could be adversely affected. If we determine that a significant portion of our assets have values significantly below their recorded carrying value, we could recognize a material charge to earnings in the quarter in which such determination was made, our capital ratios would be adversely affected and a rating agency might downgrade our credit rating or put us on credit watch. |
| ● | The downgrade of the U.S. government’s sovereign credit rating, any related rating agency action in the future, the ongoing debt crisis in Europe and the downgrade of the sovereign credit ratings for several European nations could negatively impact our business, financial condition and results of operations. |
| ● | inflation rates; |
| ● | business activity levels; |
| ● | money supply; and |
| ● | domestic and foreign financial markets. |
|
Location
|
Use of Facilities
|
Year Facility Opened or Acquired
|
Owned/
Leased
|
|||
|
First Guaranty Square
400 East Thomas Street
Hammond, LA 70401
|
Bank’s Main Office
|
1975
|
Owned
|
|||
|
2111 West Thomas Street
Hammond, LA 70401
|
Guaranty West Banking Center
|
1974
|
Owned
|
|||
|
100 East Oak Street
Amite, LA 70422
|
Amite Banking Center
|
1970
|
Owned
|
|||
|
455 West Railroad Avenue
Independence, LA 70443
|
Independence Banking Center
|
1979
|
Owned
|
|||
|
301 Avenue F
Kentwood, LA 70444
|
Kentwood Banking Center
|
1975
|
Owned
|
|||
|
189 Burt Blvd
Benton, LA 71006
|
Benton Banking Center
|
2010
|
Owned
|
|||
|
126 South Hwy. 1
Oil City, LA 71061
|
Oil City Banking Center
|
1999
|
Owned
|
|||
|
401 North 2nd Street
Homer, LA 71040
|
Homer Main Banking Center
|
1999
|
Owned
|
|||
|
10065 Hwy 79
Haynesville, LA 71038
|
Haynesville Banking Center
|
1999
|
Owned
|
|||
|
117 East Hico Street
Dubach, LA 71235
|
Dubach Banking Center
|
1999
|
Owned
|
|||
|
102 East Louisiana Avenue
Vivian, LA 71082
|
Vivian Banking Center
|
1999
|
Owned
|
|||
|
500 North Cary Ave
Jennings, LA 70546
|
Jennings Banking Center
|
1999
|
Owned
|
|||
|
799 West Summers Drive
Abbeville, LA 70510
|
Abbeville Banking Center
|
1999
|
Owned
|
|||
|
105 Berryland Shopping Center
Ponchatoula, LA 70454
|
Berryland Banking Center
|
2004
|
Leased
|
|||
|
2231 S. Range Avenue
Denham Springs, LA 70726
|
Denham Springs Banking Center
|
2005
|
Owned
|
|||
|
195 North 6th Street
Ponchatoula, LA 70454
|
Ponchatoula Banking Center
|
2007
|
Owned
|
|||
|
29815 Walker Rd S
Walker, LA 70785
|
Walker Banking Center
|
2007
|
Owned
|
|||
|
6151 Hwy 10
Greensburg, LA 70441
|
Greensburg Banking Center | 2011 | Owned | |||
|
723 Avenue G
Kentwood, LA 70444
|
Kentwood West Banking Center | 2011 | Owned | |||
|
35651 Hwy 16
Montpelier, LA 70422
|
Montpelier Banking Center | 2011 | Owned | |||
|
33818 Hwy 16
Denham Springs, LA 70706
|
Watson Banking Center | 2011 | Owned |
|
2012
|
2011
(
1)
|
|||||||||||||||||
|
Quarter Ended:
|
High
|
Low
|
Dividend
|
High
|
Low
|
Dividend
|
||||||||||||
|
March 31,
(1)
|
$
|
17.51
|
$
|
14.09
|
$
|
0.16
|
$
|
16.93
|
$
|
16.93
|
$
|
0.145
|
||||||
|
June 30,
|
$ |
18.59
|
$ |
18.59
|
$ |
0.16
|
$ |
16.93
|
$ |
16.93
|
$ |
0.145
|
||||||
|
September 30,
|
$ |
18.59
|
$ |
18.59
|
$ |
0.16
|
$ |
17.51
|
$ |
12.05
|
$ |
0.145
|
||||||
|
December 31,
|
$ |
18.59
|
$ |
18.59
|
$ |
0.16
|
$ |
17.51
|
$ |
12.27
|
$ |
0.145
|
||||||
| (1) 2011 and first quarter 2012 stock prices have been adjusted to reflect the ten percent stock dividend paid February 24, 2012 to stockholders of record as of February 17, 2012. 2011 dividends per share have also been adjusted to reflect the stock dividend. | ||||||||||||||||||
| At or For the Years Ended December 31, | |||||||||||||||
| (in thousands except for %) | 2012 | 2011 |
2010
|
2009
|
2008
|
||||||||||
|
Year End Balance Sheet Data:
|
|||||||||||||||
|
Securities
|
$ | 661,243 | $ | 633,163 |
$
|
481,961
|
$
|
261,829
|
$
|
139,162
|
|||||
|
Federal funds sold
|
$ | 2,891 | $ | 68,630 | $ |
9,129
|
$ |
13,279
|
$ |
838
|
|||||
|
Loans, net of unearned income
|
$ | 629,500 | $ | 573,100 | $ |
575,640
|
$ |
589,902
|
$ |
606,369
|
|||||
|
Allowance for loan losses
|
$ | 10,342 | $ | 8,879 | $ |
8,317
|
$ |
7,919
|
$ |
6,482
|
|||||
|
Total assets
|
$ | 1,407,303 | $ | 1,353,866 | $ |
1,132,792
|
$ |
930,847
|
$ |
871,233
|
|||||
|
Total deposits
|
$ | 1,252,612 | $ | 1,207,302 | $ |
1,007,383
|
$ |
799,746
|
$ |
780,372
|
|||||
|
Borrowings
|
$ | 15,846 | $ | 15,423 | $ |
12,589
|
$ |
31,929
|
$ |
18,122
|
|||||
|
Stockholders' equity
|
$ | 134,181 | $ | 126,602 | $ |
97,938
|
$ |
94,935
|
$ |
65,487
|
|||||
|
Common Stockholders' equity
|
$ | 94,746 | $ | 87,167 | $ |
76,963
|
$ |
74,165
|
$ |
65,487
|
|||||
|
Average Balance Sheet Data:
|
|||||||||||||||
|
Securities
|
$ | 659,440 | $ | 555,808 |
$
|
342,589
|
$
|
245,952
|
$
|
127,586
|
|||||
|
Federal funds sold
|
$ | 19,397 | $ | 23,172 | $ |
11,007
|
$ |
24,662
|
$ |
17,247
|
|||||
|
Loans, net of unearned income
|
$ | 589,735 | $ | 582,687 | $ |
593,429
|
$ |
599,609
|
$ |
600,854
|
|||||
|
Total earning assets
|
$ | 1,314,969 | $ | 1,191,400 | $ |
964,039
|
$ |
906,158
|
$ |
752,093
|
|||||
|
Total assets
|
$ | 1,357,513 | $ | 1,230,587 | $ |
1,015,681
|
$ |
948,556
|
$ |
797,024
|
|||||
|
Total deposits
|
$ | 1,202,614 | $ | 1,103,355 | $ |
883,440
|
$ |
842,274
|
$ |
707,114
|
|||||
|
Borrowings
|
$ | 16,508 | $ | 12,742 | $ |
27,324
|
$ |
22,907
|
$ |
16,287
|
|||||
|
Stockholders' equity
|
$ | 131,991 | $ | 108,321 | $ |
99,575
|
$ |
77,135
|
$ |
67,769
|
|||||
|
Common Stockholders' equity
|
$ | 92,556 | $ | 82,225 | $ |
79,245
|
$ |
70,055
|
$ |
67,769
|
|||||
|
Performance Ratios:
|
|||||||||||||||
|
Return on average assets
|
0.89 | % | 0.65 | % |
0.99
|
%
|
0.80
|
%
|
0.69
|
%
|
|||||
|
Return on average common equity
|
13.03 | % | 9.77 | % |
12.65
|
%
|
10.84
|
%
|
8.13
|
%
|
|||||
| Return on average common equity adjusted for preferred stock dividends | 10.90 | % | 7.37 | % | 10.97 | % | 9.99 | % | 8.13 | % | |||||
|
Return on average tangible assets
|
0.92 | % | 0.68 | % | 1.01 |
%
|
0.82 |
%
|
0.72 |
%
|
|||||
|
Return on average tangible common equity
|
14.11 | % | 10.64 | % | 13.58 |
%
|
11.78 |
%
|
8.96 |
%
|
|||||
|
Return on average tangible common equity adjusted for preferred stock dividends
|
11.87 | % | 8.12 | % | 11.81 | % | 10.88 | % | 8.96 | % | |||||
|
Net interest margin
|
3.23 | % | 3.31 | % |
3.96
|
%
|
3.57
|
%
|
4.25
|
%
|
|||||
|
Average loans to average deposits
|
49.04 | % | 52.81 | % |
67.17
|
%
|
71.19
|
%
|
84.97
|
%
|
|||||
|
Efficiency ratio
|
58.56 | % | 56.77 | % |
56.20
|
%
|
60.80
|
%
|
70.73
|
%
|
|||||
|
Efficiency ratio (excluding amortization of i
ntangibles and securities transactions)
|
63.73 | % | 60.29 | % |
59.25
|
%
|
61.99
|
%
|
61.20
|
%
|
|||||
|
Full time equivalent employees (year end)
|
274 | 269 |
246
|
230
|
225
|
||||||||||
| At or For the Years Ended December 31, | |||||||||||||||
| (in thousands except for % and share data) | 2012 | 2011 |
2010
|
2009
|
2008
|
||||||||||
|
Capital Ratios:
|
|||||||||||||||
|
Average stockholders' equity to average assets
|
9.72 | % | 8.80 | % |
9.80
|
%
|
8.13
|
%
|
8.50
|
%
|
|||||
|
Average tangible equity to average tangible assets
|
9.42 | % | 8.50 | % |
9.46
|
%
|
7.74
|
%
|
8.02
|
%
|
|||||
|
Common stockholders' equity to total assets
|
6.73 | % |
6.44
|
% |
6.79
|
%
|
7.97
|
%
|
7.52
|
%
|
|||||
|
Tier 1 leverage capital Consolidated
|
9.24 | % | 9.03 | % |
8.69
|
%
|
9.58
|
%
|
7.88
|
%
|
|||||
|
Tier 1 capital Consolidated
|
14.13 | % | 13.71 | % |
11.98
|
%
|
11.90
|
%
|
9.19
|
%
|
|||||
|
Total risk-based capital Consolidated
|
15.31 | % | 14.75 | % |
13.03
|
%
|
12.97
|
%
|
10.11
|
%
|
|||||
|
Income Data:
|
|||||||||||||||
|
Interest income
|
$ | 55,195 | $ | 54,609 |
$
|
51,390
|
$
|
47,191
|
$
|
47,661
|
|||||
|
Interest expense
|
$ | 13,120 | $ | 15,118 | $ |
13,223
|
$ |
14,844
|
$ |
15,881
|
|||||
|
Net interest income
|
$ | 42,075 | $ | 39,491 | $ |
38,167
|
$ |
32,347
|
$ |
31,780
|
|||||
|
Provision for loan losses
|
$ | 4,134 | $ | 10,187 | $ |
5,654
|
$ |
4,155
|
$ |
1,634
|
|||||
|
Noninterest income (excluding securities transactions)
|
$ | 6,272 | $ | 7,839 | $ |
6,741
|
$ |
5,909
|
$ |
5,689
|
|||||
|
Securities (losses) gains
|
$ | 4,868 | $ | 3,531 | $ |
2,824
|
$ |
2,056
|
$ |
(1
|
)
|
||||
|
Loss on securities impairment
|
$ | - | $ | (97 | ) | $ |
-
|
$ |
(829
|
)
|
$ |
(4,611
|
)
|
||
|
Noninterest expense
|
$ | 31,161 | $ | 28,821 | $ |
26,827
|
$ |
24,007
|
$ |
23,241
|
|||||
|
Earnings before income taxes
|
$ | 17,920 | $ | 11,756 | $ |
15,251
|
$ |
11,321
|
$ |
7,982
|
|||||
|
Net income
|
$ | 12,059 | $ | 8,033 | $ |
10,025
|
$ |
7,595
|
$ |
5,512
|
|||||
|
Net income available to common shareholders
|
$ | 10,087 | $ | 6,057 | $ |
8,692
|
$ |
7,001
|
$ |
5,512
|
|||||
|
Per Common Share Data:
|
|||||||||||||||
|
Net earnings
|
$ | 1.60 | $ | 0.98 |
$
|
1.42
|
$
|
1.14
|
$
|
0.90
|
|||||
|
Cash dividends paid
|
$ | 0.64 | $ | 0.58 | $ |
0.58
|
$ |
0.58
|
$ |
0.58
|
|||||
|
Book value
|
$ | 15.06 | $ | 13.85 | $ |
12.58
|
$ |
12.13
|
$ |
10.71
|
|||||
|
Dividend payout ratio
|
40.00 | % | 59.60 | % |
40.94
|
%
|
50.82
|
%
|
64.53
|
%
|
|||||
|
Weighted average number of shares outstanding
|
6,292,855 | 6,205,652 |
6,115,608
|
6,115,608
|
6,115,608
|
||||||||||
|
Number of shares outstanding (year end)
|
6,291,332 | 6,294,227 |
6,115,608
|
6,115,608
|
6,115,608
|
||||||||||
|
Market data:
|
|||||||||||||||
|
High
|
$ | 18.59 | $ | 17.51 |
$
|
16.93
|
$
|
22.73
|
$
|
22.73
|
|||||
|
Low
|
$ | 14.09 | $ | 12.05 |
$
|
15.45
|
$
|
10.91
|
$
|
22.09
|
|||||
|
Trading Volume
|
101,038 | 625,197 |
199,488
|
181,925
|
405,299
|
||||||||||
|
Stockholders of record
|
1,444 | 1,407 |
1,361
|
1,356
|
1,343
|
||||||||||
|
Asset Quality Ratios:
|
|||||||||||||||
|
Nonperforming assets to total assets
|
1.67 | % | 2.13 | % |
2.73
|
%
|
1.68
|
%
|
1.14
|
%
|
|||||
|
Nonperforming assets to loans
|
3.74 | % | 5.04 | % |
5.38
|
%
|
2.65
|
%
|
1.63
|
%
|
|||||
|
Loan loss reserve to nonperforming assets
|
43.94 | % | 30.73 | % |
26.86
|
%
|
50.68
|
%
|
65.46
|
%
|
|||||
|
Net charge-offs to average loans
|
0.45 | % | 1.65 | % |
0.89
|
%
|
0.45
|
%
|
0.22
|
%
|
|||||
|
Provision for loan loss to average loans
|
0.70 | % | 1.75 | % |
0.95
|
%
|
0.69
|
%
|
0.27
|
%
|
|||||
|
Allowance for loan loss to total loans
|
1.64 | % | 1.55 | % |
1.44
|
%
|
1.34
|
%
|
1.07
|
%
|
|||||
| Historical share and per share amounts have been adjusted to reflect the ten percent stock dividend paid February 24, 2012 to stockholders of record as of February 17, 2012. | |||||||||||||||
|
●
|
First Guaranty Bancshares issued a ten percent stock dividend on February 24, 2012 to stockholders of record as of February 17, 2012. |
| ● | Net income for the year end of 2012 and 2011 was $12.1 million and $8.0 million, respectively. Net income to common shareholders after preferred stock dividends was $10.1 million and $6.1 million for the year end of 2012 and 2011, with earnings per common share of $1.60 a nd $0.98, respectively. The increase in net income year over year is primarily from a decrease in provision for loan loss expense. |
| ● | Net interest income for 2012 was $42.1 million which was an increase of $2.6 million from 2011 of $39.5 million. The net interest margin was 3.2% for 2012 compared to 3.3% for 2011. |
| ● | Total assets at December 31, 2012 were $1.4 billion, an increase of $53.4 million or 3.9 % when compared to $1.4 billion at December 31, 2011. The increase in total assets from 2011 to 2012 is from increased deposits and retained earnings that were invested into loans and securities. |
| ● | The weighted average maturity of the securities portfolio decreased from 10.2 years at December 31, 2011 to 7.0 years at December 31, 2012. |
| ● | Investment securities totaled $661.2 million at December 31, 2012, an increase of $28.1 million when compared to $633.2 million at December 31, 2011. At December 31, 2012, available for sale securities, at fair value, totaled $602.3 million, an increase of $81.8 million when compared to $520.5 million at December 31, 2011. At December 31, 2012, held to maturity securities, at amortized cost, totaled $58.9 million, a decrease of $53.7 million when compared to $112.7 million at December 31, 2011. The decrease in held to maturity securities was due to called bonds. |
| ● | The net loan portfolio at December 31, 2012 totaled $619.2 million, a net increase of $54.9 million from the December 31, 2011 net loan portfolio of $564.2 million. Net loans are reduced by the allowance for loan losses which totaled $10.3 million at December 31, 2012 and $8.9 million at December 31, 2011. Total loans net of unearned income were $629.5 million for December 31, 2012 compared to $573.1 million for December 31, 2011. |
| ● | Nonperforming loans decreased $2.0 million to $21.1 million at December 31, 2012 from $23.2 million at December 31, 2011. |
| ● | Other real estate decreased $3.3 million to $2.4 million at December 31, 2012 from $5.7 million at December 31, 2011. |
| ● | Total nonperforming assets decreased $5.4 million in 2012 to $23.5 million at December 31, 2012 from $28.9 million at December 31, 2011. Nonperforming assets to total loans decreased from 5.04% at December 31, 2011 to 3.74% at December 31, 2012. Nonperforming assets to total assets decreased from 2.13% at December 31, 2011 to 1.67% at December 31, 2012. |
| ● |
Total deposits were
$1.3
billion at December 31, 2012, an increase of
$45.3
million or 3.7
%
from the year end December 31, 2011 total deposits of $1.2 billion.
|
| ● | Total interest expense decreased $2.0 million to $13.1 million for the year ended December 31, 2012 from $15.1 million for the same period in 2011. |
| ● |
Return on average assets for the year end December 31, 2012 and December
31, 2011 was 0.89
%
and 0.65%, respectively. Return on average common equity for the year end December 31, 2012 and December 31, 2011 was 13.03
%
and 9.77
%, respectively. Return on average common equity adjusted for preferred stock dividends were 10.90% and 7.37% for 2012 and 2011, respectively.
|
| ● | Book value per common share was $15.06 as of December 31, 2012 compared to $13.85 as of December 31, 2011. |
|
●
|
Cash dividends declared and paid for 2012 and 2011 were $0.64 and $0.58 per common share, respectively. |
| (in thousands except for %) |
December 31, 2012
|
% of Portfolio | December 31, 2011 | % of Portfolio | $ Change |
% of Portfolio Change
|
|||||||||
|
Available For Sale, at fair value:
|
|||||||||||||||
|
Due in one year or less
|
$
|
38,
625
|
5.8 | % | $ | 13,505 | 2.1 | % | $ |
25,120
|
3.7 | % | |||
|
Due after one year through five years
|
146,884
|
22.2 | % | 61,320 | 9.7 | % | 85,564 | 12.5 | % | ||||||
|
Due after five years through 10 years
|
306,694
|
46.4 | % |
218,280
|
34.5 | % | 88,414 | 11.9 | % | ||||||
|
Over 10 years
|
110,097
|
16.7 | % |
227,392
|
35.9 | % | (117,295 | ) | -19.2 | % | |||||
|
Total available for sale securities
|
$
|
602,300
|
91.1 | % | $ |
520,497
|
82.2 | % | $ |
81
,803
|
|||||
|
Held to Maturity, at amortized cost:
|
|||||||||||||||
|
Due in one year or less
|
$
|
-
|
- | % | $ | - | - | $ |
-
|
-
|
|||||
|
Due after one year through five years
|
-
|
- | % | 10,015 | 1.6 | % | (10,015 | ) | -1.6 | % | |||||
|
Due after five years through 10 years
|
58,943
|
8.9 | % |
50,535
|
8.0 | % | 8,408 | 0.9 | % | ||||||
|
Over 10 years
|
- | - | % | 52,116 | 8.2 | % | (52,116 | ) | -8.2 | % | |||||
| Total held to maturity securities | $ | 58,943 | 8.9 | % | $ | 112,666 | 17.8 | % | $ | (53,723 | ) | ||||
| Total securities | $ | 661,243 | 100.0 | % | $ | 633,163 | 100 .0 | % | $ | 28,080 | |||||
|
December 31, 2012
|
December 31, 2011
|
|||||||||
| (in thousands except for %) |
Balance
|
As % of Category
|
Balance
|
As % of Category
|
||||||
|
Real Estate:
|
||||||||||
|
Construction & land development
|
$
|
44,856
|
7.1
|
%
|
$
|
78,614
|
13.7
|
%
|
||
|
Farmland
|
11,182
|
1.8
|
%
|
11,577
|
2.0
|
%
|
||||
|
1- 4 Family
|
87,473
|
13.8
|
%
|
89,202
|
15.6
|
%
|
||||
|
Multifamily
|
14,855
|
2.4
|
%
|
16,914
|
2.9
|
%
|
||||
|
Non-farm non-residential
|
312,716
|
49.6
|
%
|
268,618
|
46.8
|
%
|
||||
|
Total Real Estate
|
471,082
|
74.7
|
%
|
464,925
|
81.0
|
%
|
||||
| Non-real Estate: | ||||||||||
|
Agricultural
|
18,476
|
2.9
|
%
|
17,338
|
3.0
|
%
|
||||
|
Commercial and industrial
|
117,425
|
18.6
|
%
|
68,025
|
11.9
|
%
|
||||
|
Consumer and other
|
23,758
|
3.8
|
%
|
23,455
|
4.1
|
%
|
||||
| Total Non-real Estate | 159,659 | 25.3 | % | 108,818 | 19.0 | % | ||||
|
Total loans before unearned income
|
$ |
630,741
|
100.0
|
%
|
$ |
573,743
|
100.0
|
%
|
||
|
Less: Unearned income
|
(1,241
|
)
|
(643
|
)
|
||||||
|
Total loans net of unearned income
|
$
|
629,500
|
$
|
573,100
|
||||||
|
December 31, 2010
|
December 31, 2009
|
December 31, 2008 | |||||||||||||
| (in thousands except for %) |
Balance
|
As % of Category
|
Balance
|
As % of Category
|
Balance | As % of Category | |||||||||
|
Real Estate:
|
|||||||||||||||
|
Construction & land development
|
$
|
65,570
|
11.4
|
%
|
$
|
78,686
|
13.3
|
%
|
$ | 92,029 | 15.2 | % | |||
|
Farmland
|
13,337
|
2.3
|
%
|
11,352
|
1.9
|
%
|
16,403 | 2.7 | % | ||||||
|
1- 4 Family
|
73,158
|
12.7
|
%
|
77,470
|
13.1
|
%
|
79,285 | 13.1 | % | ||||||
|
Multifamily
|
14,544
|
2.5
|
%
|
8,927
|
1.5
|
%
|
15,707 | 2.6 | % | ||||||
|
Non-farm non-residential
|
292,809
|
50.8
|
%
|
300,673
|
51.0
|
%
|
261,744 | 43.0 | % | ||||||
|
Total Real Estate
|
459,418
|
79.7
|
%
|
477,108
|
80.8
|
%
|
465,168 | 76.6 | % | ||||||
| Non-real Estate: | |||||||||||||||
|
Agricultural
|
17,361
|
3.0
|
%
|
14,017
|
2.4
|
%
|
18,536 | 3.0 | % | ||||||
|
Commercial and industrial
|
76,590
|
13.3
|
%
|
82,348
|
13.9
|
%
|
105,555 | 17.4 | % | ||||||
|
Consumer and other
|
22,970
|
4.0
|
%
|
17,226
|
2.9
|
%
|
17,926 | 3.0 | % | ||||||
| Total Non-real Estate | 116,921 | 20.3 | % | 113,591 | 19.2 | % | 142,017 | 23.4 | % | ||||||
|
Total loans before unearned income
|
$ |
576,339
|
100.0
|
%
|
$ |
590,699
|
100.0
|
%
|
$ | 607,185 | 100.0 | % | |||
|
Less: Unearned income
|
(699
|
)
|
(797
|
)
|
(816 | ) | |||||||||
|
Total loans net of unearned income
|
$
|
575,640
|
$
|
589,902
|
$ | 606,369 | |||||||||
| December 31, 2012 | ||||||||||||
|
(in thousands)
|
One Year or Less | One Through Five Years | After Five Years | Total | ||||||||
|
Real Estate:
|
||||||||||||
|
Construction & land development
|
$
|
27,758
|
$ | 16,472 | $ | 627 | $ | 44,857 | ||||
|
Farmland
|
2,503
|
6,409 | 2,269 | 11,181 | ||||||||
|
1 - 4 family
|
20,967
|
35,966 | 30,541 | 87,474 | ||||||||
|
Multifamily
|
9,584
|
4,015 | 1,256 | 14,855 | ||||||||
|
Non-farm non-residential
|
103,112
|
173,051 | 36,554 | 312,717 | ||||||||
|
Total Real Estate
|
163,924
|
235,913 | 71,247 | 471,084 | ||||||||
| Non-real Estate: | ||||||||||||
|
Agricultural
|
6,977
|
3,747 | 7,751 | 18,475 | ||||||||
|
Commercial and industrial
|
25,081
|
79,589 | 12,754 | 117,424 | ||||||||
|
Consumer and other
|
16,537
|
7,031 | 190 | 23,758 | ||||||||
| Total Non-Real Estate | 48,595 | 90,367 | 20,695 | 159,657 | ||||||||
|
Total loans before unearned income
|
$
|
212,519
|
$ | 326,280 | $ | 91,942 | $ | 630,741 | ||||
| Less: unearned income | (1,241 | ) | ||||||||||
| Total loans net of unearned income | $ | 629,500 | ||||||||||
| December 31, 2011 | ||||||||||||
|
(in thousands)
|
One Year or Less | One Through Five Years | After Five Years | Total | ||||||||
|
Real Estate:
|
||||||||||||
|
Construction & land development
|
$
|
46,005
|
$ | 23,357 | $ | 9,252 | $ | 78,614 | ||||
|
Farmland
|
4,608
|
4,688 | 2,281 | 11,577 | ||||||||
|
1 - 4 family
|
27,473
|
35,931 | 25,798 | 89,202 | ||||||||
|
Multifamily
|
11,603
|
4,032 | 1,279 | 16,914 | ||||||||
|
Non-farm non-residential
|
107,697
|
149,898 | 11,023 | 268,618 | ||||||||
|
Total Real Estate
|
197,386
|
217,906 | 49,633 | 464,925 | ||||||||
| Non-real Estate: | ||||||||||||
|
Agricultural
|
6,804
|
3,015 | 7,519 | 17,338 | ||||||||
|
Commercial and industrial
|
39,604
|
25,147 | 3,274 | 68,025 | ||||||||
|
Consumer and other
|
10,226
|
13,196 | 33 | 23,455 | ||||||||
| Total Non-Real Estate | 56,634 | 41,358 | 10,826 | 108,818 | ||||||||
|
Total loans before unearned income
|
$
|
254,020
|
$ | 259,264 | $ | 60,459 | $ | 573,743 | ||||
| Less: unearned income | (643 | ) | ||||||||||
| Total loans net of unearned income | $ | 573,100 | ||||||||||
|
December 31, 2012
|
December 31, 2011 | |||||||||||||||||
| (in thousands) |
Fixed
|
Floating
|
Total
|
Fixed | Floating | Total | ||||||||||||
|
One year or less
|
$
|
89,117
|
$
|
107,176
|
$
|
196,293
|
$ | 108,276 | $ | 124,052 | $ | 232,328 | ||||||
|
One to five years
|
147,896
|
175,743
|
323,639
|
160,191 | 98,972 | 259,163 | ||||||||||||
|
Five to 15 years
|
33,770
|
42,595
|
76,365
|
8,393 | 36,891 | 45,284 | ||||||||||||
|
Over 15 years
|
7,829
|
5,927
|
13,756
|
8,464 | 6,054 | 14,518 | ||||||||||||
|
Subtotal
|
$
|
278,612
|
$ |
331,441
|
610,053
|
$ | 285,324 | $ | 265,969 | 551,293 | ||||||||
|
Nonaccrual loans
|
20,688
|
22,450 | ||||||||||||||||
|
Total loans before unearned income
|
630,741
|
573,743 | ||||||||||||||||
|
Less: Unearned income
|
(1,241
|
)
|
(643 | ) | ||||||||||||||
|
Total loans net of unearned income
|
$
|
629,500
|
$ | 573,100 | ||||||||||||||
| December 31, | |||||||||||||||
|
(in thousands)
|
2012 |
2011
|
2010 | 2009 | 2008 | ||||||||||
|
Nonaccrual loans:
|
|||||||||||||||
|
Real Estate:
|
|||||||||||||||
|
Construction and land development
|
$
|
854
|
$
|
1,520
|
$ | 3,383 | $ | 2,841 | $ | 1,644 | |||||
|
Farmland
|
312
|
562
|
- | 54 | 182 | ||||||||||
|
1 - 4 family residential
|
4,603
|
5,647
|
1,480 | 2,814 | 1,445 | ||||||||||
|
Multifamily
|
-
|
-
|
1,357 | - | - | ||||||||||
|
Non-farm non-residential
|
11,571
|
12,400
|
21,944 | 7,439 | 5,263 | ||||||||||
| Total Real Estate | 17,340 | 20,129 | 28,164 | 13,148 | 8,534 | ||||||||||
|
Non-Real Estate:
|
|||||||||||||||
|
Agricultural
|
512
|
315
|
446 | - | - | ||||||||||
|
Commercial and industrial
|
2,831
|
1,986
|
76 | 830 | 275 | ||||||||||
|
Consumer and other
|
5
|
20
|
32 | 205 | 320 | ||||||||||
| Total Non-Real Estate | 3,348 | 2,321 | 554 | 1,035 | 595 | ||||||||||
|
Total nonaccrual loans
|
$ |
20,688
|
$ |
22,450
|
$ | 28,718 | $ | 14,183 | $ | 9,129 | |||||
|
Loans 90 days and greater delinquent & accruing:
|
|||||||||||||||
|
Real Estate:
|
|||||||||||||||
|
Construction and land development
|
$ |
-
|
$ |
-
|
$ | - | $ | - | $ | - | |||||
|
Farmland
|
-
|
-
|
- | - | - | ||||||||||
|
1 - 4 family residential
|
455
|
309
|
1,663 | 757 | 185 | ||||||||||
|
Multifamily
|
-
|
-
|
- | - | - | ||||||||||
|
Non-farm non-residential
|
-
|
419
|
- | - | - | ||||||||||
| Total Real Estate | 455 | 728 | 1,663 | 757 | 185 | ||||||||||
|
Non-Real Estate:
|
|||||||||||||||
|
Agricultural
|
-
|
-
|
- | - | - | ||||||||||
|
Commercial and industrial
|
-
|
-
|
- | - | 17 | ||||||||||
|
Consumer and other
|
-
|
8
|
10 | 28 | 3 | ||||||||||
| Total Non-Real Estate | - | 8 | 10 | 28 | 20 | ||||||||||
|
Total loans 90 days and greater delinquent & accruing
|
$ |
455
|
$ |
736
|
$ | 1,673 | $ | 785 | $ | 205 | |||||
|
Total nonperforming loans
|
$ |
21,143
|
$ |
23,186
|
$ | 30,391 | $ | 14,968 | $ | 9,334 | |||||
|
Real Estate Owned:
|
|||||||||||||||
| Real Estate Loans: | |||||||||||||||
|
Construction and land development
|
$ |
1,083
|
$ |
1,161
|
$ | 231 | $ | - | $ | 89 | |||||
|
Farmland
|
-
|
-
|
- | - | - | ||||||||||
|
1 - 4 family residential
|
1,186
|
1,342
|
232 | 292 | 223 | ||||||||||
|
Multifamily
|
-
|
-
|
- | - | - | ||||||||||
|
Non-farm non-residential
|
125
|
3,206
|
114 | 366 | 256 | ||||||||||
| Total Real Estate | 2,394 | 5,709 | 577 | 658 | 568 | ||||||||||
|
Non-Real Estate Loans:
|
|||||||||||||||
|
Agricultural
|
-
|
-
|
- | - | - | ||||||||||
|
Commercial and industrial
|
-
|
-
|
- | - | - | ||||||||||
|
Consumer and other
|
-
|
-
|
- | - | - | ||||||||||
|
Total Non-Real Estate
|
-
|
-
|
- | - | - | ||||||||||
| Total Real Estate Owned | $ | 2,394 | $ | 5,709 | $ | 577 | $ | 658 | $ | 568 | |||||
|
Total nonperforming assets
|
$
|
23,537
|
$
|
28,895
|
$ | 30,968 | $ | 15,626 | $ | 9,902 | |||||
| Restructured Loans: | |||||||||||||||
| In Compliance with Modified Terms | $ | 14,656 | $ | 17,547 | $ | 9,382 | $ | - | $ | - | |||||
| Past Due 30 through 89 days and still accruing | - | - | - | - | - | ||||||||||
| Past Due 90 days and greater and still accruing | - | - | - | - | - | ||||||||||
| Nonaccrual | 221 | - | - | - | - | ||||||||||
| Subsequently Defaulted | 1,753 | - | - | - | - | ||||||||||
| Total Restructured Loans |
$
|
16,630
|
$
|
17,547
|
$ | 9,382 | $ | - | $ | - | |||||
| Nonperforming assets to total loans | 3.74 | % | 5.04 | % | 5.38 | % | 2.65 | % | 1.63 | % | |||||
| Nonperforming assets to total assets | 1.67 | % | 2.13 | % | 2.73 | % | 1.68 | % | 1.14 | % | |||||
| ● | past due and nonperforming assets; |
| ● |
specific internal analysis of loans requiring special attention;
|
| ● |
the current level of regulatory classified and criticized assets and the associated risk factors with each;
|
| ● |
changes in underwriting standards or lending procedures and policies;
|
| ● |
charge-off and recovery practices;
|
| ● |
national and local economic and business conditions;
|
| ● |
nature and volume of loans;
|
| ● |
overall portfolio quality;
|
| ● |
adequacy of loan collateral;
|
| ● |
quality of loan review system and degree of oversight by its Board of Directors;
|
| ● |
competition and legal and regulatory requirements on borrowers;
|
| ● |
examinations of the loan portfolio by federal and state regulatory agencies and examinations;
|
| ● |
and review by our internal loan review department and independent accountants.
|
| 1. | A $0.5 million charge-off was recorded for an owner-occupied real estate loan secured by an entertainment complex. The loan was foreclosed upon and moved into other real estate owned and the real estate was subsequently sold during 2012. |
| 2. | A $0.7 million charge off was recorded for a loan secured by a 1-4 family residence. Based on management’s analysis of the credit, there is no specific allocated reserve at December 31, 2012. The credit relationship had a $1.1 million balance at December 31, 2012. |
| 1. | A $2.7 million charge-off was recorded for a non-owner occupied real estate loan secured by a motel that had a loan principal balance of $4.6 million at the time of the charge-off. This credit relationship was classified as impaired at December 31, 2010 and had a specific allocated reserve of $0.6 million. Additional analysis of this loan relationship was conducted during 2011 and subsequent charges recognized based on the analysis. The analysis concluded that the real estate market for the motel property and the condition of the vacant property had declined during 2011. In addition, there was guarantor support of this credit that was deemed to have declined in 2011 as compared to December 31, 2010. |
| 2. | A $1.4 million charge-off was taken against a loan primarily secured by accounts receivable that had a principal balance of $1.8 million at the time of the charge-off. At December 31, 2010 this loan was performing and did not have a specific reserve allocated. The Company subsequently determined that the receivables securing the loan were fraudulent during an internal loan review of the credit relationship in 2011. An immediate impairment was recognized and $1.4 million was charged off against the loan. The Company applied proceeds from the liquidation of additional collateral to bring the book balance to zero as of December 31, 2011. |
| 3. | A $1.1 million charge-off was taken on one credit relationship secured by three real estate properties with a total loan principal balance of $3.2 million at the time of the charge-off. The collateral was comprised of two one-to-four family properties and one tract of vacant land. At December 31, 2010 the relationship had a $0.5 million specific reserve allocation. During the course of 2011, the Company foreclosed upon and sold one of the one-to-four family properties and booked the other properties to other real estate owned. Analysis of the credit relationship indicated that impairment had increased due to deteriorating market conditions and in anticipation of an extended holding period. |
|
December 31, 2012
|
||||||||||||||||||||||||||||||
|
Real Estate Loans:
|
Non-Real Estate Loans: | |||||||||||||||||||||||||||||
|
(in thousands except for %)
|
Construction and Land Development | Farmland | 1-4 Family | Multi-family | Non-farm non-residential | Agricultural | Commercial and Industrial | Consumer and other | Unallocated | Total | ||||||||||||||||||||
| Allowance for Loan Loss | $ | 1,098 | $ | 50 | $ | 2,239 | $ | 284 | $ | 3,666 | $ | 64 | $ | 2,488 | $ | 233 | $ | 220 | $ | 10,342 | ||||||||||
| % of Allowance to Total Allowance for Loan Losses |
|
10.6
|
% |
0.5
|
% |
21.7
|
% |
2.7
|
% |
35.4
|
% |
0.6
|
% |
24.1
|
% |
2.3
|
% |
2.1
|
% |
100.0
|
% | |||||||||
| % of Loans in Each Category to Total Loans |
7.1
|
% |
|
1.8
|
% |
13.8
|
% |
|
2.4
|
% |
49.6
|
% |
|
2.9
|
% |
18.6
|
% |
|
3.8
|
% |
|
-
|
% |
100.0
|
%
|
|||||
|
December 31, 2011
|
||||||||||||||||||||||||||||||
|
Real Estate Loans:
|
Non-Real Estate Loans: | |||||||||||||||||||||||||||||
|
(in thousands except for %)
|
Construction and Land Development | Farmland | 1-4 Family | Multi-family | Non-farm non-residential | Agricultural | Commercial and Industrial | Consumer and other | Unallocated | Total | ||||||||||||||||||||
| Allowance for Loan Loss | $ | 1,002 | $ | 65 | $ | 1,917 | $ | 780 | $ | 2,980 | $ | 125 | $ | 1,407 | $ | 314 | $ | 289 | $ | 8,879 | ||||||||||
| % of Allowance to Total Allowance for Loan Losses |
|
11.3
|
% |
0.7
|
% |
21.6
|
% |
8.8
|
% |
33.6
|
% |
1.4
|
% |
15.8
|
% |
3.5
|
% |
3.3
|
% |
100.0
|
% | |||||||||
| % of Loans in Each Category to Total Loans |
13.7
|
% |
|
2.0
|
% |
15.6
|
% |
|
2.9
|
% |
46.8
|
% |
|
3.0
|
% |
11.9
|
% |
|
4.1
|
% |
|
-
|
% |
100.0
|
%
|
|||||
|
December 31, 2010
|
||||||||||||||||||||||||||||||
|
Real Estate Loans:
|
Non-Real Estate Loans: | |||||||||||||||||||||||||||||
|
(in thousands except for %)
|
Construction and Land Development | Farmland | 1-4 Family | Multi-family | Non-farm non-residential | Agricultural | Commercial and Industrial | Consumer and other | Unallocated | Total | ||||||||||||||||||||
| Allowance for Loan Loss | $ | 977 | $ | 46 | $ | 1,891 | $ | 487 | $ | 3,423 | $ | 80 | $ | 510 | $ | 390 | $ | 513 | $ | 8,317 | ||||||||||
| % of Allowance to Total Allowance for Loan Losses |
|
11.7
|
% |
0.5
|
% |
22.7
|
% |
5.9
|
% |
41.2
|
% |
1.0
|
% |
6.1
|
% |
4.7
|
% |
6.2
|
% |
100.0
|
% | |||||||||
| % of Loans in Each Category to Total Loans |
11.4
|
% |
|
2.3
|
% |
12.7
|
% |
|
2.5
|
% |
50.8
|
% |
|
3.0
|
% |
13.3
|
% |
|
4.0
|
% |
|
-
|
% |
100.0
|
%
|
|||||
|
December 31, 2009
|
||||||||||||||||||||||||||||||
|
Real Estate Loans:
|
Non-Real Estate Loans: | |||||||||||||||||||||||||||||
|
(in thousands except for %)
|
Construction and Land Development | Farmland | 1-4 Family | Multi-family | Non-farm non-residential | Agricultural | Commercial and Industrial | Consumer and other | Unallocated | Total | ||||||||||||||||||||
| Allowance for Loan Loss | $ | 1,176 | $ | 56 | $ | 2,466 | $ | 128 | $ | 2,727 | $ | 82 | $ | 1,031 | $ | 246 | $ | 7 | $ | 7,919 | ||||||||||
| % of Allowance to Total Allowance for Loan Losses |
|
14.9
|
% |
0.7
|
% |
31.2
|
% |
1.6
|
% |
34.4
|
% |
1.0
|
% |
13.0
|
% |
3.1
|
% |
0.1
|
% |
100.0
|
% | |||||||||
| % of Loans in Each Category to Total Loans |
13.3
|
% |
|
1.9
|
% |
13.1
|
% |
|
1.5
|
% |
51.0
|
% |
|
2.4
|
% |
13.9
|
% |
|
2.9
|
% |
|
-
|
% |
100.0
|
%
|
|||||
|
December 31, 2008
|
||||||||||||||||||||||||||||||
|
Real Estate Loans:
|
Non-Real Estate Loans: | |||||||||||||||||||||||||||||
|
(in thousands except for %)
|
Construction and Land Development | Farmland | 1-4 Family | Multi-family | Non-farm non-residential | Agricultural | Commercial and Industrial | Consumer and other | Unallocated | Total | ||||||||||||||||||||
| Allowance for Loan Loss | $ | 315 | $ | 39 | $ | 1,712 | $ | 227 | $ | 2,572 | $ | 92 | $ | 1,119 | $ | 355 | $ | 51 | $ | 6,482 | ||||||||||
| % of Allowance to Total Allowance for Loan Losses |
|
4.9
|
% |
0.6
|
% |
26.4
|
% |
3.5
|
% |
39.6
|
% |
1.4
|
% |
17.3
|
% |
5.5
|
% |
0.8
|
% |
100.0
|
% | |||||||||
| % of Loans in Each Category to Total Loans |
15.2
|
% |
|
2.7
|
% |
13.1
|
% |
|
2.6
|
% |
43.0
|
% |
|
3.0
|
% |
17.4
|
% |
|
3.0
|
% |
|
N/A
|
% |
100.0
|
%
|
|||||
| At or For the Years Ended December 31, | |||||||||||||||
|
(in thousands)
|
2012 | 2011 |
2010
|
2009
|
2008
|
||||||||||
|
Balance at beginning of period
|
$ | 8,879 | $ | 8,317 |
$
|
7,919
|
$
|
6,482
|
$
|
6,193
|
|||||
|
Charge-offs:
|
|||||||||||||||
|
Real estate loans:
|
|||||||||||||||
|
Construction and land development
|
$ | (65 | ) | $ | (1,093 | ) | $ |
(5
|
)
|
$ |
(448
|
)
|
$ |
(166
|
)
|
|
Farmland
|
- | (144 | ) |
-
|
-
|
|
(10
|
)
|
|||||||
|
1 - 4 family residential
|
(1,409 | ) | (1,613 | ) |
(1,534
|
)
|
(564
|
)
|
(260
|
)
|
|||||
|
Multifamily
|
(187 | ) | - |
-
|
-
|
-
|
|||||||||
|
Non-farm non-residential
|
(459 | ) | (5,193 | ) |
(235
|
)
|
(586
|
)
|
(256
|
)
|
|||||
| Total Real Estate | (2,120 | ) | (8,043 | ) | (1,774 | ) | (1,598 | ) | (692 | ) | |||||
| Non-real Estate: | |||||||||||||||
| Agricultural | (49 | ) | (23 | ) | - | - | - | ||||||||
|
Commercial and industrial loans
|
(809 | ) | (1,638 | ) |
(3,395
|
)
|
(678
|
)
|
(561
|
)
|
|||||
|
Consumer and other
|
(473 | ) | (653 | ) |
(444
|
)
|
(603
|
)
|
(360
|
)
|
|||||
| Total Non-real Estate | (1,331 | ) | (2,314 | ) | (3,839 | ) | (1,281 | ) | (921 | ) | |||||
|
Total charge-offs
|
$ | (3,451 | ) | $ | (10,357 | ) | $ |
(5,613
|
)
|
$ |
(2,879
|
)
|
$ |
(1,613
|
)
|
|
Recoveries:
|
|||||||||||||||
|
Real estate loans:
|
|||||||||||||||
|
Construction and land development
|
$ | 15 | $ | 1 | $ |
1
|
$ |
1
|
$ |
2
|
|||||
|
Farmland
|
1 | - |
-
|
1
|
-
|
||||||||||
|
1 - 4 family residential
|
35 | 118 |
11
|
15
|
10
|
||||||||||
|
Multifamily
|
- | - |
-
|
-
|
-
|
||||||||||
|
Non-farm non-residential
|
116 | 13 |
30
|
-
|
57
|
||||||||||
| Total Real Estate | 167 | 132 | 42 | 17 | 69 | ||||||||||
| Non-real Estate: | |||||||||||||||
| Agricultural | 1 | 2 | - | - | - | ||||||||||
|
Commercial and industrial loans
|
329 | 371 |
164
|
28
|
10
|
||||||||||
|
Consumer and other
|
283 | 227 |
151
|
116
|
189
|
||||||||||
| Total Non-real Estate | 613 | 600 | 315 | 144 | 199 | ||||||||||
|
Total recoveries
|
$ | 780 | $ | 732 | $ |
357
|
$ |
161
|
$ |
268
|
|||||
|
Net charge-offs
|
$ | (2,671 | ) | $ | (9,625 | ) | $ |
(5,256
|
)
|
$ |
(2,718
|
)
|
$ |
(1,345
|
)
|
|
Provision for loan losses
|
4,134 | 10,187 |
5,654
|
4,155
|
1,634
|
||||||||||
|
Balance at end of period
|
$ | 10,342 | $ | 8,879 |
$
|
8,317
|
$
|
7,919
|
$
|
6,482
|
|||||
|
Ratios:
|
|||||||||||||||
|
Net loan charge-offs to average loans
|
0.45 | % | 1.65 | % |
0.89
|
%
|
0.45
|
%
|
0.22
|
%
|
|||||
|
Net loan charge-offs to loans at end of period
|
0.42 | % | 1.68 | % |
0.91
|
%
|
0.46
|
%
|
0.22
|
%
|
|||||
|
Allowance for loan losses to loans at end of period
|
1.64 | % | 1.55 | % |
1.44
|
%
|
1.34
|
%
|
1.07
|
%
|
|||||
|
Net loan charge-offs to allowance for loan losses
|
25.83 | % | 108.40 | % |
63.2
|
%
|
34.32
|
%
|
20.75
|
%
|
|||||
|
Net loan charge-offs to provision charged to expense
|
64.61 | % | 94,48 | % |
92.96
|
%
|
65.42
|
%
|
82.32
|
%
|
|||||
| ● | Federal Home Loan Mortgage Corporation (Freddie Mac) |
| ● | Federal National Mortgage Association (Fannie Mae) |
| ● | Federal Home Loan Bank (FHLB) |
| ● | Federal Farm Credit Bank System (FFCB) |
|
December 31, 2012
|
December 31, 2011
|
|||||||||||||||||||||||
| (in thousands) |
Amortized Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
Amortized Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
||||||||||||||||
|
Available for sale:
|
||||||||||||||||||||||||
| U.S Treasuries | $ | 20,000 | $ | - | $ | - | $ | 20,000 | $ | - | $ | - | $ | - | $ | - | ||||||||
|
U.S. Government Agencies
|
392,616 |
751
|
(278
|
)
|
393,089
|
319,113
|
1,422
|
(328
|
)
|
320,207
|
||||||||||||||
|
Corporate debt securities
|
159,488 |
8,024
|
(401
|
)
|
167,111
|
171,927
|
6,250
|
(1,222
|
)
|
176,955
|
||||||||||||||
|
Mutual funds or other equity securities
|
2,564 |
23
|
-
|
2,587
|
2,773
|
38
|
-
|
2,811
|
||||||||||||||||
|
Municipal bonds
|
18,481 |
1,032
|
-
|
19,513
|
19,916
|
609
|
(1
|
)
|
20,524
|
|||||||||||||||
|
Total available for sale securities
|
$
|
593,149
|
$
|
9,830
|
$
|
(679
|
)
|
$
|
602,300
|
$
|
513,729
|
$
|
8,319
|
$
|
(1,551
|
)
|
$
|
520,497
|
||||||
|
Held to maturity:
|
||||||||||||||||||||||||
|
U.S. Government Agencies
|
$
|
58,943
|
$
|
175
|
$
|
(179
|
)
|
$
|
58,939
|
$
|
112,666
|
$
|
535
|
$
|
(4
|
)
|
$
|
113,197
|
||||||
|
Total held to maturity securities
|
$
|
58,943
|
$
|
175
|
$
|
(179
|
)
|
$
|
58,939
|
$
|
112,666
|
$
|
535
|
$
|
(4
|
)
|
$
|
113,197
|
||||||
|
December 31, 2012
|
||||||||||||||||||||
| One Year or Less | More than One Year through Five Years | More than Five Years through Ten Years | More than Ten Years | |||||||||||||||||
| (in thousands except for %) |
Amortized Cost
|
Weighted Average Yield
|
Amortized Cost
|
Weighted Average Yield
|
Amortized Cost
|
Weighted Average Yield
|
Amortized Cost
|
Weighted Average Yield
|
||||||||||||
|
Available for sale:
|
||||||||||||||||||||
| U.S Treasuries | $ | 20,000 | 0.0 | % | $ | - | 0.0 | % | $ | - | 0.0 | % | $ | - | 0.0 | % | ||||
|
U.S. Government Agencies
|
|
5,182
|
0.0 | % |
|
76,987
|
|
0.2 | % |
|
217,683
|
0.8 | % |
|
92,764
|
|
0.7 | % | ||
|
Corporate debt securities
|
11,891
|
0.4 | % |
62,523
|
|
1.3 | % |
76,714
|
2.0 | % |
8,360
|
|
0.3 | % | ||||||
|
Mutual funds or other equity securities
|
-
|
0.0 | % |
-
|
|
0.0 | % |
-
|
0.0 | % |
2,564
|
|
6.2 | % | ||||||
|
Municipal bonds
|
1,378
|
0.2 | % |
4,732
|
|
0.5 | % |
7,002
|
1.0 | % |
5,369
|
|
1.3 | % | ||||||
|
Total available for sale securities
|
$
|
38,451
|
0.1 | % |
$
|
144,242
|
|
0.6 | % |
$
|
301,399
|
1.1 | % |
$
|
109,057
|
|
0.8 | % | ||
|
Held to maturity:
|
||||||||||||||||||||
|
U.S. Government Agencies
|
$
|
-
|
- | % |
$
|
-
|
|
- | % |
$
|
58,943
|
1.8 | % |
$
|
-
|
|
- | % | ||
|
Total held to maturity securities
|
$
|
-
|
- | % |
$
|
-
|
|
- | % |
$
|
58,943
|
1.8 | % |
$
|
-
|
|
- | % | ||
| December 31, 2012 |
|
|||||||
| (in thousands except for %) |
Amortized Cost
|
Fair Value |
Weighted Average Yield
|
|||||
|
Available for sale:
|
||||||||
| U.S Treasuries | $ | 20,000 | $ | 20,000 | 0.0 | % | ||
|
U.S. Government Agencies
|
392,616
|
393,089 |
1.7
|
% | ||||
|
Corporate debt securities
|
159,488
|
167,111 |
4.0
|
% | ||||
|
Mutual funds or other equity securities
|
2,564
|
2,587 |
4.9
|
% | ||||
|
Municipal bonds
|
18,481
|
19,513 |
3.1
|
% | ||||
|
Total available for sale securities
|
$
|
593,149
|
$ | 602,300 |
2.6
|
% | ||
|
Held to maturity:
|
||||||||
|
U.S. Government Agencies
|
$
|
58,943
|
$ | 58,939 |
1.8
|
% | ||
|
Total held to maturity securities
|
$
|
58,943
|
$ | 58,939 |
1.8
|
% | ||
|
December 31, 2011
|
||||||||||||||||||||
| One Year or Less | More than One Year through Five Years | More than Five Years through Ten Years | More than Ten Years | |||||||||||||||||
| (in thousands except for %) |
Amortized Cost
|
Weighted Average Yield
|
Amortized Cost
|
Weighted Average Yield
|
Amortized Cost
|
Weighted Average Yield
|
Amortized Cost
|
Weighted Average Yield
|
||||||||||||
|
Available for sale:
|
||||||||||||||||||||
| U.S Treasuries | $ | - | - | % | $ | - | - | % | $ | - | - | % | $ | - | - | % | ||||
|
U.S. Government Agencies
|
|
2,026
|
0.3 | % |
|
8,512
|
|
1.5 | % |
|
98,502
|
2.4 | % |
|
210,074
|
|
3.2 | % | ||
|
Corporate debt securities
|
9,916
|
6.6 | % |
47,835
|
|
4.3 | % |
107,723
|
4.4 | % |
6,453
|
|
6.3 | % | ||||||
|
Mutual funds or other equity securities
|
-
|
- | % |
-
|
|
- | % |
-
|
- | % |
2,773
|
|
2.8 | % | ||||||
|
Municipal bonds
|
1,325
|
2.5 | % |
3,550
|
|
0.9 | % |
8,242
|
3.1 | % |
6,798
|
|
4.2 | % | ||||||
|
Total available for sale securities
|
$
|
13,267
|
5.2 | % |
$
|
59,897
|
|
3.7 | % |
$
|
214,467
|
3.5 | % |
$
|
226,098
|
|
3.3 | % | ||
|
Held to maturity:
|
||||||||||||||||||||
|
U.S. Government Agencies
|
$
|
-
|
- | % |
$
|
10,015
|
|
1.9 | % |
$
|
50,535
|
3.1 | % |
$
|
52,116
|
|
3.8 | % | ||
|
Total held to maturity securities
|
$
|
-
|
- | % |
$
|
10,015
|
|
1.9 | % |
$
|
50,535
|
3.1 | % |
$
|
52,116
|
|
3.8 | % | ||
| December 31, 2011 |
|
|||||||
| (in thousands except for %) |
Amortized Cost
|
Fair Value |
Weighted Average Yield
|
|||||
|
Available for sale:
|
||||||||
| U.S Treasuries | $ | - | $ | - | - | % | ||
|
U.S. Government Agencies
|
|
319,113
|
320,207 |
2.9
|
% | |||
|
Corporate debt securities
|
171,927
|
176,956 |
4.6
|
% | ||||
|
Mutual funds or other equity securities
|
2,773
|
2,810 |
2.5
|
% | ||||
|
Municipal bonds
|
19,916
|
20,524 |
3.0
|
% | ||||
|
Total available for sale securities
|
$
|
513,729
|
$ | 520,497 |
3.5
|
% | ||
|
Held to maturity:
|
||||||||
|
U.S. Government Agencies
|
$
|
112,666
|
$ | 113,197 |
3.9
|
% | ||
|
Total held to maturity securities
|
$
|
112,666
|
$ | 113,197 |
3.3
|
% | ||
| December 31, 2012 | December 31, 2011 | December 31, 2010 | |||||||||||||||||||||||||
| (in thousands except for %) | Balance | As % of Total |
Weighted Average Rate
|
Balance | As % of Total |
Weighted Average Rate
|
Balance | As % of Total | Weighted Average Rate | ||||||||||||||||||
| Noninterest-bearing Demand | $ | 192,232 | 15.3 | % | 0.0 | % | $ | 167,925 | 13.9 | % | 0.0 | % | $ | 130,897 | 13.0 | % | 0.0 | % | |||||||||
| Interest-bearing Demand | 348,870 | 27.9 | % | 0.0 | % | 289,408 | 24.0 | % | 0.4 | % | 192,139 | 19.1 | % | 0.5 | % | ||||||||||||
| Savings | 63,062 | 5.0 | % | 0.0 | % | 57,452 | 4.7 | % | 0.1 | % | 46,663 | 4.6 | % | 0.1 | % | ||||||||||||
| Time | 648,448 | 51.8 | % | 1.6 | % | 692,517 | 57.4 | % | 1.9 | % | 637,684 | 63.3 | % | 2.3 | % | ||||||||||||
| Total Deposits | $ | 1,252,612 | 100.0 | % | $ | 1,207,302 | 100.0 | % | $ | 1,007,383 | 100.0 | % | |||||||||||||||
|
(in thousands)
|
December 31, 2012 | ||
|
2013
|
$ | 393,984 | |
|
2014
|
173,870 | ||
|
2015
|
44,314 | ||
| 2016 | 14,964 | ||
| 2017 and thereafter | 21,316 | ||
|
Total
|
$ | 648,448 | |
|
(in thousands)
|
December 31, 2012
|
December 31, 2011 | ||||
|
Time deposits of less than $100,000
|
$
|
223,483
|
$ | 229,505 | ||
|
Time deposits of $100,000 through $250,000
|
|
166,858
|
166,962 | |||
|
Time deposits of more than $250,000
|
|
258,107
|
296,050 | |||
|
Total Time Deposits
|
$
|
648,448
|
$ | 692,517 | ||
|
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
|||||||||||||
| (in thousands except for %) |
Balance
|
Weighted Average Rate
|
Balance
|
Weighted Average Rate
|
Balance
|
Weighted Average Rate
|
|||||||||
|
Due in one year or less
|
$
|
281,197
|
2.4
|
%
|
$
|
339,192
|
1.5
|
%
|
$
|
209,979
|
1.3
|
%
|
|||
|
Due after one year through three years
|
126,495
|
1.7
|
%
|
100,318
|
2.3
|
%
|
189,833
|
2.6
|
%
|
||||||
|
Due after three years
|
17,273
|
2.2
|
%
|
23,502
|
3.0
|
%
|
20,331
|
3.5
|
%
|
||||||
|
Total
|
$
|
424,965
|
1.5
|
%
|
$
|
463,012
|
1.8
|
%
|
$
|
420,143
|
2.0
|
%
|
|||
|
(in thousands except for %)
|
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
December 31, 2009
|
||||||||||||
|
Total Public Funds
|
$
|
470,498 |
$
|
431,905
|
$
|
356,153
|
$
|
268,474
|
||||||||
|
Total Deposits
|
$
|
1,252,612
|
$
|
1,207,302
|
$
|
1,007,383
|
$
|
799,746
|
||||||||
|
Total Public Funds as a percent of Total Deposits
|
37.6
|
%
|
35.8
|
%
|
35.4
|
%
|
33.6
|
%
|
||||||||
| (in thousands except for %) |
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
||||||
|
Outstanding at year end
|
$
|
14,746
|
$
|
12,223
|
$
|
12,589
|
|||
|
Maximum month-end outstanding
|
$ |
31,850
|
$ |
22,493
|
$ |
30,465
|
|||
|
Average daily outstanding
|
$ |
14,560
|
$ |
11,030
|
$ |
13,086
|
|||
|
Weighted average rate during the year
|
0.25
|
%
|
0.18
|
%
|
0.21
|
%
|
|||
|
Average rate at year end
|
0.75
|
%
|
0.21
|
%
|
0.21
|
%
|
|||
|
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
||||||
|
Return on average assets
|
0.89
|
% |
0.65
|
% |
0.99
|
% | ||
|
Return on average common equity
|
13.03
|
% |
9.77
|
% |
12.65
|
% | ||
|
Return on average common equity adjusted for preferred stock dividends
|
10.90 | 7.37 | 10.97 | |||||
|
Dividend payout ratio
|
40.00
|
% |
59.60
|
% |
40.94
|
% | ||
| December 31, 2012 | December 31, 2011 | December 31, 2010 | ||||||||||||||||||||||||
|
(in thousands except for %)
|
Average Balance | Interest | Yield/Rate | Average Balance | Interest | Yield/Rate | Average Balance | Interest | Yield/Rate | |||||||||||||||||
|
Assets
|
||||||||||||||||||||||||||
|
Interest-earning assets:
|
||||||||||||||||||||||||||
|
Interest-earning deposits with banks
|
$
|
46,188
|
$
|
92
|
0.2 |
%
|
$
|
29,733
|
$
|
50
|
0.2 |
%
|
$ | 16,923 | $ | 41 | 0.2 | % | ||||||||
|
Securities (including FHLB stock)
|
659,440
|
18,949
|
2.9 |
%
|
555,808
|
19,691
|
3.5 |
%
|
342,589 | 15,043 | 4.4 | % | ||||||||||||||
|
Federal funds sold
|
19,397
|
10
|
0.1 |
%
|
23,172
|
19
|
0.1 |
%
|
11,007 | 13 | 0.1 | % | ||||||||||||||
| Loans held for sale | 209 | 8 | 3.8 | % | 199 | 10 | 5.0 | % | 91 | 5 | 5.5 | % | ||||||||||||||
|
Loans, net of unearned income
|
589,735
|
36,136
|
6.1 |
%
|
582,488
|
34,839
|
6.0 |
%
|
593,429 | 36,288 | 6.1 | % | ||||||||||||||
|
Total interest-earning assets
|
$
|
1,314,969
|
$
|
55,195
|
4.2 |
%
|
$
|
1,191,400
|
$
|
54,609
|
4.6 |
%
|
$ | 964,039 | $ | 51,390 | 5.3 | % | ||||||||
|
Noninterest-earning assets:
|
||||||||||||||||||||||||||
|
Cash and due from banks
|
$
|
10,275
|
$
|
9,418
|
$ | 17,961 | ||||||||||||||||||||
|
Premises and equipment, net
|
19,787
|
17,893
|
16,662 | |||||||||||||||||||||||
|
Other assets
|
12,482
|
11,876
|
17,019 | |||||||||||||||||||||||
|
Total Assets
|
$
|
1,357,513
|
$
|
1,230,587
|
$ | 1,015,681 | ||||||||||||||||||||
|
Liabilities and Stockholders' Equity
|
||||||||||||||||||||||||||
|
Interest-bearing liabilities:
|
||||||||||||||||||||||||||
|
Demand deposits
|
$
|
175,979
|
$
|
1,383
|
0.8 |
%
|
$
|
221,053
|
$
|
920
|
0.4 |
%
|
$ | 185,195 | $ | 846 | 0.5 | % | ||||||||
|
Savings deposits
|
59,899
|
55
|
0.1 |
%
|
53,043
|
50
|
0.1 |
%
|
43,544 | 42 | 0.1 | % | ||||||||||||||
|
Time deposits
|
664,529
|
11,560
|
1.7 |
%
|
679,736
|
13,962
|
2.1 |
%
|
529,181 | 12,218 | 2.3 | % | ||||||||||||||
|
Borrowings
|
16,508
|
122
|
0.7 |
%
|
12,742
|
186
|
1.5 |
%
|
27,324 | 117 | 0.4 | % | ||||||||||||||
|
Total interest-bearing liabilities
|
$
|
916,915
|
$
|
13,120
|
1.4 |
%
|
$
|
966,574
|
$
|
15,118
|
1.6 |
%
|
$ | 785,244 | $ | 13,223 | 1.7 | % | ||||||||
|
Noninterest-bearing liabilities:
|
||||||||||||||||||||||||||
|
Demand deposits
|
$
|
302,207
|
$
|
149,523
|
$ | 125,520 | ||||||||||||||||||||
|
Other
|
6,400
|
6,169
|
5,343 | |||||||||||||||||||||||
|
Total Liabilities
|
$
|
1,225,522
|
$
|
1,122,266
|
$ | 916,107 | ||||||||||||||||||||
|
Stockholders' equity
|
131,991
|
108,321
|
99,574 | |||||||||||||||||||||||
|
Total Liabilities and Stockholders'
|
$
|
1,357,513
|
$
|
1,230,587
|
$ | 1,015,681 | ||||||||||||||||||||
|
Net interest income
|
$
|
42,075
|
$
|
39,491
|
$ | 38,167 | ||||||||||||||||||||
|
Net interest rate spread
(1)
|
2.8 |
%
|
3.0 |
%
|
3.6 | % | ||||||||||||||||||||
|
Net interest-earning assets
(2)
|
$
|
398,054
|
$
|
224,826
|
$ | 178,795 | ||||||||||||||||||||
|
Net interest margin
(3)
|
3.2 |
%
|
3.3 |
%
|
4.0 | % | ||||||||||||||||||||
|
Average interest-earning assets to interest-bearing liabilities
|
143.4 |
%
|
123.3 |
%
|
122.8 | % | ||||||||||||||||||||
| (1) | Net interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. |
| (2) | Net interest-earning assets represent total interest-earning assets less total interest-bearing liabilities. |
| (3) | Net interest margin represents net interest income divided by average total interest-earning assets. |
| Years Ended December 31, | ||||||||||||||||||||||||
| 2012 Compared to 2011 | 2011 Compared to 2010 | |||||||||||||||||||||||
| Increase (Decrease) Due To | Increase (Decrease) Due To | |||||||||||||||||||||||
| (in thousands except for %) | Volume | Rate | Rate/Volume | Increase/Decrease | Volume | Rate | Rate/Volume | Increase/Decrease | ||||||||||||||||
|
Interest earned on:
|
||||||||||||||||||||||||
|
Interest-earning deposits with banks
|
$ | 28 |
|
$ |
9
|
|
$ |
5
|
$ |
42
|
|
$ |
31
|
$ |
(13
|
)
|
$ |
(9
|
)
|
$ |
9
|
|||
|
Securities (including FHLB stock)
|
3,671 |
(3,720
|
)
|
(693
|
)
|
(742
|
) |
9,362
|
(2,906
|
)
|
(1,809
|
)
|
4,647
|
|||||||||||
|
Federal funds sold
|
(3
|
)
|
(7
|
)
|
1
|
(9
|
)
|
14
|
(4
|
)
|
(4
|
)
|
6
|
|
||||||||||
| Loans held for sale | 1 | (2 | ) | (1) | (2 | ) | 6 |
-
|
(1 | ) | 5 |
|
||||||||||||
|
Loans, net of unearned income
|
432
|
853
|
12
|
|
1,297
|
(669
|
) |
(795
|
) |
15
|
(1,449
|
)
|
||||||||||||
|
Total interest income
|
4,129
|
(2,867
|
) |
(676
|
) |
586
|
8,744
|
(3,718
|
)
|
(1,808
|
) |
3,218
|
||||||||||||
|
Interest paid on:
|
||||||||||||||||||||||||
|
Demand deposits
|
(187
|
)
|
817
|
|
(167
|
) |
463
|
|
164
|
(75
|
)
|
(15
|
)
|
74
|
|
|||||||||
|
Savings deposits
|
6
|
(1
|
)
|
-
|
|
5
|
|
9
|
|
(1
|
)
|
-
|
8
|
|
||||||||||
|
Time deposits
|
(313
|
) |
(2,137
|
)
|
48
|
|
(2,402
|
)
|
3,476
|
(1,348
|
)
|
(384
|
)
|
1,744
|
||||||||||
|
Borrowings
|
55
|
(92
|
)
|
(27
|
)
|
(64
|
)
|
(62
|
) |
282
|
|
(150
|
)
|
70
|
|
|||||||||
|
Total interest expense
|
(439
|
) |
(1,413
|
)
|
(146
|
)
|
(1,998
|
)
|
3,587
|
(1,142
|
)
|
(549
|
)
|
1,896
|
|
|||||||||
|
Change in net interest income
|
$ |
4,568
|
$ |
(1,454
|
) | $ |
(530
|
) | $ |
2,584
|
$ |
5,157
|
$ |
(2,576
|
)
|
$ |
(1,259
|
) | $ |
1,322
|
||||
| The following is a summary of the significant components of other noninterest expense: | |||||||||
|
(in thousands)
|
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
||||||
|
Other noninterest expense:
|
|||||||||
|
Legal and professional fees
|
$
|
1,990
|
$
|
2,208
|
$ | 1,791 | |||
|
Data processing
|
1,225
|
1,230
|
1,143 | ||||||
|
Marketing and public relations
|
697
|
654
|
1,426 | ||||||
|
Taxes - sales, capital, and franchise
|
661
|
640
|
620 | ||||||
|
Operating supplies
|
581
|
574
|
594 | ||||||
|
Travel and lodging
|
523
|
492
|
435 | ||||||
| Telephone | 220 | 197 | 177 | ||||||
| Amortization of core deposits | 350 | 285 | 218 | ||||||
| Donations | 195 | 297 | 778 | ||||||
|
Net costs from other real estate and repossessions
|
2,083
|
1,317
|
858 | ||||||
|
Regulatory assessment
|
1,471
|
1,663
|
1,496 | ||||||
|
Other
|
3,784
|
3,262 | 2,331 | ||||||
|
Total other noninterest expense
|
$
|
13,780
|
$
|
12,819
|
$ | 11,867 | |||
|
December 31, 2012
|
|||||||||||||||
|
Interest Sensitivity Within
|
|||||||||||||||
|
(in thousands)
|
3 Months Or Less
|
Over 3 Months thru 12 Months
|
Total One Year
|
Over One Year
|
Total | ||||||||||
|
Earning Assets:
|
|||||||||||||||
| Loans (including loans held for sale) | $ |
87,558
|
$
|
124,277
|
$
|
211,835
|
$
|
418,222
|
$
|
630,057
|
|||||
|
Securities (including FHLB stock)
|
32,897
|
7,003
|
39,900
|
622,618
|
662,518
|
||||||||||
|
Federal Funds Sold
|
2,891
|
-
|
2,891
|
-
|
2,891
|
||||||||||
|
Other earning assets
|
73,938
|
-
|
73,938
|
-
|
73,938
|
||||||||||
|
Total earning assets
|
$
|
197,284
|
$
|
131,280
|
$
|
328,564
|
$
|
1,040,840
|
$
|
1,369,404
|
|||||
|
Source of Funds:
|
|||||||||||||||
|
Interest-bearing accounts:
|
|||||||||||||||
|
Demand deposits
|
$
|
348,870
|
$
|
-
|
$
|
348,870
|
$
|
-
|
$
|
348,870
|
|||||
|
Savings deposits
|
63,062
|
-
|
63,062
|
-
|
63,062
|
||||||||||
|
Time deposits
|
108,152
|
285,332
|
393,484
|
254,964
|
648,448
|
||||||||||
|
Short-term borrowings
|
14,746
|
-
|
14,746
|
-
|
14,746
|
||||||||||
|
Long-term borrowings
|
150
|
450
|
600
|
500
|
1,100
|
||||||||||
|
Noninterest-bearing, net
|
-
|
-
|
-
|
293,178
|
293,178
|
||||||||||
|
Total source of funds
|
$
|
534,980
|
$
|
285,782
|
$
|
820,762
|
$
|
548,642
|
$
|
1,369,404
|
|||||
|
Period gap
|
$
|
(337,696
|
)
|
$
|
(154,502
|
)
|
$
|
(492,198
|
)
|
$
|
492,198
|
||||
|
Cumulative gap
|
$
|
(337,696
|
)
|
$
|
(492,198
|
)
|
$
|
(492,198
|
)
|
$
|
-
|
||||
|
Cumulative gap as a percent of earning assets
|
-24.7
|
%
|
-35.9
|
%
|
-35.9
|
%
|
|||||||||
| December 31, 2012 | |||
| Change in Interest Rates (basis points) |
Estimated Increase
(Decrease) in NII
|
||
| -100 | -0.5 | % | |
| Stable | 0.0 | % | |
| +100 | 2.6 | % | |
| +200 | 2.1 | % | |
|
Contract Amount
|
|
(in thousands)
|
December 31, 2012 | December 31, 2011 | ||||
| Commitments to Extend Credit | $ | 26,775 | $ | 13,264 | ||
| Unfunded Commitments under lines of credit | $ | 71,423 | $ | 69,522 | ||
| Commercial and Standby letters of credit | $ | 5,470 | $ | 6,745 | ||
| Payments Due by Period: | December 31, 2012 | |||||||||||
| (in thousands) |
One Year or Less
|
One Through Three Years
|
Over Three Years
|
Total
|
||||||||
|
Operating leases
|
$
|
28
|
$
|
56
|
$
|
28
|
$
|
112
|
||||
|
Software contracts
|
1,407
|
2,814
|
1,407
|
5,628
|
||||||||
|
Time deposits
|
393,984
|
218,184
|
36,280
|
648,448
|
||||||||
|
Short-term borrowings
|
14,746
|
-
|
-
|
14,746
|
||||||||
|
Long-term borrowings
|
600
|
500
|
-
|
1,100
|
||||||||
|
Total
|
$
|
410,765
|
$
|
221,554
|
$
|
37,715
|
$
|
670,034
|
||||
|
|
||||||
| (in thousands, except share data) |
December 31, 2012
|
December 31, 2011
|
||||
|
Assets
|
||||||
|
Cash and cash equivalents:
|
||||||
|
Cash and due from banks
|
$
|
83,330
|
$
|
43,810
|
||
|
Interest-earning demand deposits with banks
|
12
|
2
|
||||
|
Federal funds sold
|
2,891
|
68,630
|
||||
|
Cash and cash equivalents
|
86,233
|
112,442
|
||||
| Interest-earning time deposits with banks | 747 | - | ||||
|
Investment securities:
|
||||||
|
Available for sale, at fair value
|
602,300
|
520,497
|
||||
|
Held to maturity, at cost (
estimated fair value of $
58,939
and $113,197, respectively
)
|
58,943
|
112,666
|
||||
|
Investment securities
|
661,243
|
633,163
|
||||
|
Federal Home Loan Bank stock, at cost
|
1,275
|
643
|
||||
| Loans held for sale | 557 | - | ||||
|
Loans, net of unearned income
|
629,500
|
573,100
|
||||
|
Less: allowance for loan losses
|
10,342
|
8,879
|
||||
|
Net loans
|
619,158
|
564,221
|
||||
|
Premises and equipment, net
|
19,564
|
19,921
|
||||
|
Goodwill
|
1,999
|
1,999
|
||||
|
Intangible assets, net
|
2,413
|
2,811
|
||||
|
Other real estate, net
|
2,394
|
5,709
|
||||
|
Accrued interest receivable
|
6,711
|
8,128
|
||||
|
Other assets
|
5,009
|
4,829
|
||||
|
Total Assets
|
$
|
1,407,303
|
$
|
1,353,866
|
||
|
Liabilities and Stockholders' Equity
|
||||||
|
Deposits:
|
||||||
|
Noninterest-bearing demand
|
$
|
192,232
|
$
|
167,925
|
||
|
Interest-bearing demand
|
348,870
|
289,408
|
||||
|
Savings
|
63,062
|
57,452
|
||||
|
Time
|
648,448
|
692,517
|
||||
|
Total deposits
|
1,252,612
|
1,207,302
|
||||
|
Short-term borrowings
|
14,746
|
12,223
|
||||
|
Accrued interest payable
|
2,840
|
3,509
|
||||
| Long-term borrowing | 1,100 | 3,200 | ||||
|
Other liabilities
|
1,824
|
1,030
|
||||
|
Total Liabilities
|
1,273,122
|
1,227,264
|
||||
|
Stockholders' Equity
|
||||||
|
Preferred stock:
|
||||||
| Series C - $1,000 par value - authorized 39,435 shares; issued and outstanding 39,435 | 39,435 | 39,435 | ||||
|
Common stock:
¹
|
||||||
|
$1 par value - authorized 100,600,000 shares; issued
6,294,227
shares
|
6,294
|
6,294
|
||||
|
Surplus
|
39,387
|
39,387
|
||||
| Treasury stock, at cost, 2,895 and 0 shares, respectively | (54 | ) | - | |||
|
Retained earnings
|
43,071
|
37,019
|
||||
|
Accumulated other comprehensive income
|
6,048
|
|
4,467
|
|
||
|
Total Stockholders' Equity
|
134,181
|
126,602
|
||||
|
Total Liabilities and Stockholders' Equity
|
$
|
1,407,303
|
$
|
1,353,866
|
||
| See Notes to the Consolidated Financial Statements. | ||||||
| ¹2011 share amounts reflect the ten percent stock dividend paid February 24, 2012 to stockholders of record as of February 17, 2012. | ||||||
|
|
|||||||||
| Years Ended | |||||||||
| (in thousands, except share data) | December 31, 2012 |
December 31, 2011
|
December 31, 2010 | ||||||
|
Interest Income:
|
|||||||||
|
Loans (including fees)
|
$
|
36,136 | $ |
34,839
|
$
|
36,288 | |||
|
Loans held for sale
|
8 |
10
|
5 | ||||||
|
Deposits with other banks
|
92 |
50
|
41 | ||||||
|
Securities (including FHLB stock)
|
18,949 |
19,691
|
15,043 | ||||||
|
Federal funds sold
|
10 |
19
|
13 | ||||||
|
Total Interest Income
|
55,195 |
54,609
|
51,390 | ||||||
|
Interest Expense:
|
|||||||||
|
Demand deposits
|
1,383 |
920
|
846 | ||||||
|
Savings deposits
|
55 |
50
|
42 | ||||||
|
Time deposits
|
11,560 |
13,962
|
12,218 | ||||||
|
Borrowings
|
122 |
186
|
117 | ||||||
|
Total Interest Expense
|
13,120 |
15,118
|
13,223 | ||||||
|
Net Interest Income
|
42,075 |
39,491
|
38,167 | ||||||
|
Less: Provision for loan losses
|
4,134 |
10,187
|
5,654 | ||||||
|
Net Interest Income after Provision for Loan Losses
|
37,941 |
29,304
|
32,513 | ||||||
|
Noninterest Income:
|
|||||||||
|
Service charges, commissions and fees
|
4,770 |
4,596
|
4,133 | ||||||
|
Net gains on securities
|
4,868 |
3,531
|
2,824 | ||||||
|
Loss on securities impairment
|
- |
(97
|
)
|
- | |||||
|
Net (loss) gains on sale of loans
|
(68 | ) |
114
|
283 | |||||
| (Loss) gain on sale of fixed assets | (109 | ) | 1 | 962 | |||||
| Gain on acquisition | - | 1,665 | - | ||||||
|
Other
|
1,679 |
1,463
|
1,363 | ||||||
|
Total Noninterest Income
|
11,140 |
11,273
|
9,565 | ||||||
|
Noninterest Expense:
|
|||||||||
|
Salaries and employee benefits
|
13,668 |
12,529
|
11,769 | ||||||
|
Occupancy and equipment expense
|
3,713 |
3,473
|
3,191 | ||||||
|
Other
|
13,780 |
12,819
|
11,867 | ||||||
|
Total Noninterest Expense
|
31,161 |
28,821
|
26,827 | ||||||
|
Income Before Income Taxes
|
17,920 |
11,756
|
15,251 | ||||||
|
Less: Provision for income taxes
|
5,861 |
3,723
|
5,226 | ||||||
|
Net Income
|
$ | 12,059 | $ |
8,033
|
$ | 10,025 | |||
|
Preferred stock dividends
|
(1,972 | ) |
(1,976
|
)
|
(1,333 | ) | |||
|
Income Available to Common Shareholders
|
$
|
10,087 | $ |
6,057
|
$
|
8,692 | |||
|
Per Common Share:
¹
|
|||||||||
|
Earnings
|
$
|
1.60 | $ |
0.98
|
$
|
1.42 | |||
|
Cash dividends paid
|
$
|
0.64 | $ |
0.58
|
$
|
0.58 | |||
|
Weighted Average Common Shares Outstanding
|
6,292,855 |
6,205,652
|
6,115,608
|
||||||
|
See Notes to Consolidated Financial Statements
|
|||||||||
| ¹2011 and 2010 share amounts reflect the ten percent stock dividend paid February 24, 2012 to stockholders of record as of February 17, 2012. | |||||||||
| FIRST GUARANTY BANCSHARES, INC. AND SUBSIDIARY | |||||||||
|
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|||||||||
| Years Ended | |||||||||
| (in thousands) | December 31, 2012 | December 31, 2011 | December 31, 2010 | ||||||
| Net Income | $ | 12,059 | $ | 8,033 | $ | 10,025 | |||
| Other comprehensive income, net of tax: | |||||||||
| Unrealized gains on securities: | |||||||||
| Unrealized holding gains arising during the period | 6,449 | 8,257 | 488 | ||||||
| Reclassification adjustments for net gains included in net income | (4,868 | ) | (3,531 | ) | (2,824 | ) | |||
| Other comprehensive income, net of tax | 1,581 | 4,726 | (2,336 | ) | |||||
| Comprehensive Income | $ | 13,640 | $ | 12,759 | $ | 7,689 | |||
| See Notes to Consolidated Financial Statements | |||||||||
| FIRST GUARANTY BANCSHARES, INC. AND SUBSIDIARY | |||||||||||||||||||||||||||
| CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY | |||||||||||||||||||||||||||
| Series A | Series B | Series C | Accumulated | ||||||||||||||||||||||||
| Preferred | Preferred | Preferred | Common | Other | |||||||||||||||||||||||
| Stock | Stock | Stock | Stock | Treasury | Retained | Comprehensive | |||||||||||||||||||||
| $1,000 Par | $1,000 Par | $1,000 Par | $1 Par 1 | Surplus | Stock | Earnings | Income/(Loss) | Total | |||||||||||||||||||
| (in thousands, except share data) | |||||||||||||||||||||||||||
|
Balance December 31, 2009
|
$
|
19,630
|
$
|
1,140
|
$ | - | $ |
6,116
|
|
$ |
36,240
|
|
$ | - | $ |
29,732
|
|
$ |
2,077
|
|
$ |
94,935
|
|||||
|
Net income
|
-
|
-
|
- |
-
|
-
|
- |
10,025
|
-
|
10,025
|
||||||||||||||||||
|
Change in unrealized loss on AFS securities, net of reclassification adjustments and taxes
|
-
|
-
|
- |
-
|
-
|
- |
-
|
(2,336
|
) |
(2,336
|
) | ||||||||||||||||
|
Cash dividends on common stock ($0.58 per share)
|
-
|
-
|
- |
-
|
-
|
- |
(3,558
|
)
|
-
|
(3,558
|
)
|
||||||||||||||||
|
Preferred stock dividends, amortization and accretion
|
229
|
(24
|
)
|
- |
-
|
-
|
- |
(1,333
|
)
|
-
|
(1,128
|
)
|
|||||||||||||||
|
Balance December 31, 2010
|
$
|
19,859
|
$
|
1,116
|
|
$ | - | $ |
6,116
|
|
$ |
36,240
|
|
- | $ |
34,866
|
|
$ |
(259
|
)
|
$ |
97,938
|
|||||
| Net income | - | - | - | - | - | - | 8,033 | - | 8,033 | ||||||||||||||||||
|
Change in unrealized loss on AFS securities, net of reclassification adjustments and taxes
|
-
|
-
|
- |
-
|
-
|
- |
-
|
4,726
|
|
4,726
|
|
||||||||||||||||
| Common stock issued in acquisition, 179,036 shares 1 | - | - | - |
178
|
3,147 | - | (294 | ) | - | 3,031 | |||||||||||||||||
| Preferred stock issued | - | - | 39,435 | - | - | - | - | - | 39,435 | ||||||||||||||||||
|
Cash dividends on common stock ($0.58 per share)
|
-
|
-
|
- |
-
|
-
|
- |
(3,610
|
)
|
-
|
(3,610
|
)
|
||||||||||||||||
|
Preferred stock repurchase,
Series A & B
|
(20,030 | ) | (1,098 | ) | - | - | - | - | - | - | (21,128 | ) | |||||||||||||||
|
Preferred stock dividends, amortization and accretion
|
171
|
(18
|
)
|
- |
-
|
-
|
- |
(1,976
|
)
|
-
|
(1,823
|
)
|
|||||||||||||||
|
Balance December 31, 2011
|
$ | - | $ | - | $ | 39,435 | $ | 6,294 | $ | 39,387 | - | $ | 37,019 | $ | 4,467 | $ | 126,602 | ||||||||||
|
Net income
|
- | - | - | - | - | - | 12,059 | - | 12,059 | ||||||||||||||||||
| Change in unrealized gain on AFS securities, net of reclassification adjustments and taxes | - | - | - | - | - | - | - | 1,581 | 1,581 | ||||||||||||||||||
| Treasury shares purchased, at cost, 2,895 shares | - | - | - | - | - | (54 | ) | - | - | (54 | ) | ||||||||||||||||
|
Cash dividends on common stock ($0.64 per share)
|
- | - | - | - | - | - | (4,035 | ) | - | (4,035 | ) | ||||||||||||||||
| Preferred stock dividends | - | - | - | - | - | - | (1,972 | ) | - | (1,972 | ) | ||||||||||||||||
| Balance December 31, 2012 | $ | - | $ | - | $ | 39,435 | $ | 6,294 | $ | 39,387 | $ | (54 | ) | $ | 43,071 | $ | 6,048 | $ | 134,181 | ||||||||
| See Notes to Consolidated Financial Statements | |||||||||||||||||||||||||||
| ¹2009 through 2011 share amounts reflect the ten percent stock dividend paid February 24, 2012 to stockholders of record as of February 17, 2012. | |||||||||||||||||||||||||||
|
|
|||||||||
| Years Ended | |||||||||
| (in thousands) |
December 31, 2012
|
December 31, 2011
|
December 31, 2010 | ||||||
|
Cash Flows From Operating Activities:
|
|||||||||
|
Net income
|
$
|
12,059
|
$
|
8,033
|
$ | 10,025 | |||
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|||||||||
|
Provision for loan losses
|
4,134
|
10,187
|
5,654 | ||||||
|
Depreciation and amortization
|
2,096
|
1,718
|
1,465 | ||||||
|
Net amortization of investments
|
1,962
|
1,109
|
|
71 | |||||
| Gain on acquisition | - | (1,665 |
)
|
- | |||||
|
Gain on sale/call of securities
|
(4,868
|
) |
(3,531
|
)
|
(2,824 | ) | |||
|
Loss (gain) on sale of assets
|
259
|
(116
|
)
|
(1,244 | ) | ||||
|
Other than temporary impairment charge on securities
|
-
|
97
|
- | ||||||
|
ORE writedowns and loss on disposition
|
1,480
|
764
|
693 | ||||||
|
FHLB stock dividends
|
(4
|
) |
(5
|
)
|
(8 | ) | |||
| Non-cash donation | - | - | 705 | ||||||
| Net increase in loans held for sale | (557 | ) | - | - | |||||
|
Change in other assets and liabilities, net
|
338
|
1,379
|
2,043 | ||||||
|
Net cash provided by operating activities
|
16,899
|
17,970
|
16,580 | ||||||
|
Cash Flows From Investing Activities:
|
|||||||||
|
Proceeds from maturities, calls and sales of HTM securities
|
144,640
|
227,565
|
12,724 | ||||||
|
Proceeds from maturities, calls and sales of AFS securities
|
782,706
|
490,661
|
800,346 | ||||||
|
Funds invested in HTM securities
|
(65,873
|
) |
(190,125
|
) | (159,831 | ) | |||
|
Funds Invested in AFS securities
|
(884,258
|
)
|
(668,616
|
)
|
(864,419 | ) | |||
| Proceeds from sale/redemption of Federal Home Loan Bank stock | 4,030 | 2,483 | 2,972 | ||||||
| Funds invested in Federal Home Loan Bank stock | (4,658 | ) | (1,440 | ) | (2,032 | ) | |||
| Funds invested in time deposits with banks | (747 | ) | - | - | |||||
|
Net (increase) decrease in loans
|
(63,864 | ) |
50,099
|
|
5,718 | ||||
|
Purchases of premises and equipment
|
(1,566
|
)
|
(2,337
|
)
|
(1,327 | ) | |||
| Proceeds from sales of premises and equipment | 178 | 24 | 1,100 | ||||||
|
Proceeds from sales of other real estate owned
|
6,632
|
2,230
|
2,677 | ||||||
| Cash received in excess of cash paid in acquisition | - | 4,992 | - | ||||||
|
Net cash used in investing activities
|
(82,780
|
) |
(84,464
|
)
|
(202,072 | ) | |||
|
Cash Flows From Financing Activities:
|
|||||||||
|
Net increase in deposits
|
45,310
|
121,891
|
207,637 | ||||||
|
Net increase (decrease) in federal funds purchased and short-term borrowings
|
2,523
|
(366
|
)
|
660 | |||||
| Proceeds from long-term borrowings | - | 3,500 | - | ||||||
|
Repayment of long-term borrowings
|
(2,100
|
) |
(3,800
|
)
|
(20,000 | ) | |||
| Repurchase of preferred stock | - | (21,128 | ) | - | |||||
| Repurchase of common stock | (54 | ) | - | - | |||||
| Proceeds from issuance of preferred stock | - | 39,435 | - | ||||||
|
Dividends paid
|
(6,007
|
)
|
(5,433
|
)
|
(4,686 | ) | |||
|
Net cash provided by financing activities
|
39,672
|
134,099
|
183,611 | ||||||
|
Net (decrease) increase in cash and cash equivalents
|
(26,209
|
) |
67,605
|
(1,881 | ) | ||||
|
Cash and cash equivalents at the beginning of the period
|
112,442
|
44,837
|
46,718 | ||||||
|
Cash and cash equivalents at the end of the period
|
$
|
86,233
|
$
|
112,442
|
$ | 44,837 | |||
|
Noncash activities:
|
|||||||||
| Non-cash donation | $ | - | $ | - | $ | 705 | |||
|
Loans transferred to foreclosed assets
|
$
|
4,793
|
$
|
5,817
|
$ | 3,288 | |||
| Common stock issued in acquisition (179,036 shares) | $ | - | $ | 3,031 | $ | - | |||
|
Cash paid during the period:
|
|||||||||
|
Interest on deposits and borrowed funds
|
$
|
13,789
|
$
|
15,148
|
$ | 12,203 | |||
|
Income taxes
|
$
|
5,800
|
$
|
2,850
|
$ | 5,600 | |||
| See Notes to the Consolidated Financial Statements. | |||||||||
| (in thousands) | As Recorded by First Guaranty Bancshares | ||
| Cash and cash equivalents | $ | 7,270 | |
| Investment securities | 11,109 | ||
| Loans | 63,001 | ||
| Premises and equipment | 2,934 | ||
| Core deposit intangible | 1,353 | ||
| Other real estate owned | 2,309 | ||
| Other assets | 1,410 | ||
| Interest-bearing deposits | (61,880 | ) | |
| Noninterest-bearing deposits | (16,148 | ) | |
| Long-term debt | (3,500 | ) | |
| Deferred tax liability | (253 | ) | |
| Other liabilities | (632 | ) | |
| Gain on acquisition | (1,665 | ) | |
| Total purchase price | $ | 5,308 | |
|
December 31, 2012
|
December 31, 2011
|
|||||||||||||||||||||||
| (in thousands) |
Amortized Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
Amortized Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
||||||||||||||||
|
Available for sale:
|
||||||||||||||||||||||||
| U.S Treasuries | $ | 20,000 | $ | - | $ | - | $ | 20,000 | $ | - | $ | - | $ | - | $ | - | ||||||||
|
U.S. Government Agencies
|
392,616 |
|
751
|
|
(278
|
)
|
|
393,089
|
|
319,113
|
1,422
|
|
(328
|
)
|
320,207
|
|||||||||
|
Corporate debt securities
|
159,488 |
8,024
|
(401
|
)
|
167,111
|
171,927
|
6,250
|
(1,222
|
)
|
176,955
|
||||||||||||||
|
Mutual funds or other equity securities
|
2,564 |
23
|
-
|
|
2,587
|
2,773
|
38
|
-
|
|
2,811
|
||||||||||||||
|
Municipal bonds
|
18,481 |
1,032
|
-
|
|
19,513
|
19,916
|
609
|
(1
|
)
|
20,524
|
||||||||||||||
|
Total available for sale securities
|
$
|
593,149
|
$
|
9,830
|
$
|
(679
|
)
|
$
|
602,300
|
$
|
513,729
|
$
|
8,319
|
$
|
(1,551
|
)
|
$
|
520,497
|
||||||
|
Held to maturity:
|
||||||||||||||||||||||||
|
U.S. Government Agencies
|
$
|
58,943
|
$
|
175
|
$
|
(179
|
)
|
$
|
58,939
|
$
|
112,666
|
$
|
535
|
$
|
(4
|
)
|
$
|
113,197
|
||||||
|
Total held to maturity securities
|
$
|
58,943
|
$
|
175
|
$
|
(179
|
)
|
$
|
58,939
|
$
|
112,666
|
$
|
535
|
$
|
(4
|
)
|
$
|
113,197
|
||||||
|
December 31, 2012
|
||||||
| (in thousands) |
Amortized Cost
|
Fair Value
|
||||
|
Available For Sale:
|
||||||
|
Due in one year or less
|
$
|
38,451
|
$
|
38,625
|
||
|
Due after one year through five years
|
144,242
|
146,884
|
||||
|
Due after five years through 10 years
|
301,399
|
306,694
|
||||
|
Over 10 years
|
109,057
|
110,097
|
||||
|
Total available for sale securities
|
$
|
593,149
|
$
|
602,300
|
||
|
Held to Maturity:
|
||||||
|
Due in one year or less
|
$
|
-
|
$
|
-
|
||
|
Due after one year through five years
|
-
|
-
|
||||
|
Due after five years through 10 years
|
58,943
|
58,939
|
||||
|
Over 10 years
|
-
|
-
|
||||
|
Total held to maturity securities
|
$
|
58,943
|
$
|
58,939
|
||
|
Less Than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||
| (in thousands) |
Fair Value
|
Gross Unrealized Losses
|
Fair Value
|
Gross Unrealized Losses
|
Fair Value
|
Gross Unrealized Losses
|
||||||||||||
|
Available for sale:
|
||||||||||||||||||
| U.S. Treasuries | $ | 20,000 | $ | - | $ | - | $ | - | $ | 20,000 | $ | - | ||||||
|
U.S. Government agencies
|
119,952
|
(278
|
) |
-
|
|
-
|
119,952
|
(278
|
) | |||||||||
|
Corporate debt securities
|
13,222
|
(183
|
) |
2,211
|
(218
|
) |
15,433
|
(401
|
) | |||||||||
|
Mutual funds or other equity securities
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Municipals
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||||
|
Total available for sale securities
|
$
|
153,174
|
$
|
(461
|
) |
$
|
2,211
|
$
|
(218
|
) |
$
|
155,385
|
$
|
(679
|
) | |||
|
Held to maturity:
|
||||||||||||||||||
|
U.S. Government agencies
|
$
|
24,118
|
$
|
(179
|
) |
$
|
-
|
$
|
-
|
$
|
24,118
|
$
|
(179
|
) | ||||
|
Total held to maturity securities
|
$
|
24,118
|
$
|
(179
|
) |
$
|
-
|
$
|
-
|
$
|
24,118
|
$
|
(179
|
) | ||||
|
At December 31, 2012
|
||||||
| (in thousands) |
Amortized Cost
|
Fair Value
|
||||
|
Federal Home Loan Bank (FHLB)
|
$
|
102,857
|
$
|
102,941
|
||
|
Federal Home Loan Mortgage Corporation (Freddie Mac-FHLMC)
|
86,854
|
86,980
|
||||
|
Federal National Mortgage Association (Fannie Mae-FNMA)
|
135,099
|
135,110
|
||||
|
Federal Farm Credit Bank (FFCB)
|
126,750
|
126,997
|
||||
| U.S. Treasuries | 20,000 | 20,000 | ||||
|
Total
|
$
|
471,560
|
$
|
472,028
|
||
|
December 31, 2012
|
December 31, 2011
|
|||||||||
| (in thousands except for %) |
Balance
|
As % of Category
|
Balance
|
As % of Category
|
||||||
|
Real Estate:
|
||||||||||
|
Construction & land development
|
$
|
44,856
|
7.1
|
%
|
$
|
78,614
|
13.7
|
%
|
||
|
Farmland
|
11,182
|
1.8
|
%
|
11,577
|
2.0
|
%
|
||||
|
1- 4 Family
|
87,473
|
13.8
|
%
|
89,202
|
15.6
|
%
|
||||
|
Multifamily
|
14,855
|
2.4
|
%
|
16,914
|
2.9
|
%
|
||||
|
Non-farm non-residential
|
312,716
|
49.6
|
%
|
268,618
|
46.8
|
%
|
||||
|
Total Real Estate
|
471,082
|
74.7
|
%
|
464,925
|
81.0
|
%
|
||||
| Non-real Estate: | ||||||||||
|
Agricultural
|
18,476
|
2.9
|
%
|
17,338
|
3.0
|
%
|
||||
|
Commercial and industrial
|
117,425
|
18.6
|
%
|
68,025
|
11.9
|
%
|
||||
|
Consumer and other
|
23,758
|
3.8
|
%
|
23,455
|
4.1
|
%
|
||||
| Total Non-real Estate | 159,659 | 25.3 | % | 108,818 | 19.0 | % | ||||
|
Total loans before unearned income
|
630,741
|
100.0
|
%
|
573,743
|
100.0
|
%
|
||||
|
Less: Unearned income
|
(1,241
|
)
|
(643
|
)
|
||||||
|
Total loans net of unearned income
|
$
|
629,500
|
$
|
573,100
|
||||||
|
December 31, 2012
|
December 31, 2011 | |||||||||||||||||
| (in thousands) |
Fixed
|
Floating
|
Total
|
Fixed | Floating | Total | ||||||||||||
|
One year or less
|
$
|
89,117
|
$
|
107,176
|
$
|
196,293
|
$ | 108,276 | $ | 124,052 | $ | 232,328 | ||||||
|
One to five years
|
147,896
|
175,743
|
323,639
|
160,191 | 98,972 | 259,163 | ||||||||||||
|
Five to 15 years
|
33,770
|
42,595
|
76,365
|
8,393 | 36,891 | 45,284 | ||||||||||||
|
Over 15 years
|
7,829
|
5,927
|
13,756
|
8,464 | 6,054 | 14,518 | ||||||||||||
|
Subtotal
|
$
|
278,612
|
$ |
331,441
|
610,053
|
$ | 285,324 | $ | 265,969 | 551,293 | ||||||||
|
Nonaccrual loans
|
20,688
|
22,450 | ||||||||||||||||
|
Total loans before unearned income
|
630,741
|
573,743 | ||||||||||||||||
|
Less: Unearned income
|
(1,241
|
)
|
(643 | ) | ||||||||||||||
|
Total loans net of unearned income
|
$
|
629,500
|
$ | 573,100 | ||||||||||||||
|
As of December 31, 2012
|
||||||||||||||||||
|
(in thousands)
|
30-89 Days Past Due
|
90 Days or Greater Past Due
|
Total Past Due
|
Current
|
Total Loans
|
Recorded Investment 90 Days Accruing
|
||||||||||||
|
Real estate:
|
||||||||||||||||||
|
Construction & land development
|
$
|
228
|
$
|
854
|
$
|
1,082
|
$
|
43,774
|
$
|
44,856
|
$
|
-
|
||||||
|
Farmland
|
96
|
312
|
408
|
10,774
|
11,182
|
-
|
||||||||||||
|
1 - 4 family
|
4,895
|
5,058
|
9,953
|
77,520
|
87,473
|
455
|
||||||||||||
|
Multifamily
|
156
|
-
|
156
|
14,699
|
14,855
|
-
|
||||||||||||
|
Non-farm non-residential
|
1,137
|
11,571
|
12,708
|
300,008
|
312,716
|
-
|
||||||||||||
|
Total Real Estate
|
6,512
|
17,795
|
24,307
|
446,775
|
471,082
|
455
|
||||||||||||
| Non-Real Estate: | ||||||||||||||||||
|
Agricultural
|
-
|
512
|
512
|
17,964
|
18,476
|
-
|
||||||||||||
|
Commercial and industrial
|
60
|
2,831
|
2,891
|
114,534
|
117,425
|
-
|
||||||||||||
|
Consumer and other
|
115
|
5
|
120
|
23,638
|
23,758
|
-
|
||||||||||||
| Total Non-Real Estate | 175 | 3,348 | 3,523 | 156,136 | 159,659 | - | ||||||||||||
|
Total loans before unearned income
|
$
|
6,687
|
$
|
21,143
|
$
|
27,830
|
$
|
602,911
|
$
|
630,741
|
$
|
455
|
||||||
|
Unearned income
|
(1,241
|
)
|
||||||||||||||||
|
Total loans net of unearned income
|
$
|
629,500
|
||||||||||||||||
|
As of December 31, 2011
|
||||||||||||||||||
|
(in thousands)
|
30-89 Days Past Due
|
90 Days or Greater Past Due
|
Total Past Due
|
Current
|
Total Loans
|
Recorded Investment 90 Days Accruing
|
||||||||||||
|
Real Estate:
|
||||||||||||||||||
|
Construction & land development
|
$
|
240
|
$
|
1,520
|
$
|
1,760
|
$
|
76,854
|
$
|
78,614
|
$
|
-
|
||||||
|
Farmland
|
45
|
562
|
607
|
10,970
|
11,577
|
-
|
||||||||||||
|
1 - 4 family
|
2,812
|
5,957
|
8,769
|
80,433
|
89,202
|
309
|
||||||||||||
|
Multifamily
|
617
|
-
|
617
|
16,297
|
16,914
|
-
|
||||||||||||
|
Non-farm non-residential
|
878
|
12,818
|
13,696
|
254,922
|
268,618
|
419
|
||||||||||||
|
Total Real Estate
|
4,592
|
20,857
|
25,449
|
439,476
|
464,925
|
728
|
||||||||||||
| Non-Real Estate: | ||||||||||||||||||
|
Agricultural
|
90
|
315
|
405
|
16,933
|
17,338
|
-
|
||||||||||||
|
Commercial and industrial
|
147
|
1,986
|
2,133
|
65,892
|
68,025
|
-
|
||||||||||||
|
Consumer and other
|
389
|
28
|
417
|
23,038
|
23,455
|
8
|
||||||||||||
| Total Non-Real Estate | 626 | 2,329 | 2,955 | 105,863 | 108,818 | 8 | ||||||||||||
|
Total loans before unearned income
|
$
|
5,218
|
$
|
23,186
|
$
|
28,404
|
$
|
545,339
|
$
|
573,743
|
$
|
736
|
||||||
|
Unearned income
|
(643
|
)
|
||||||||||||||||
|
Total loans net of unearned income
|
$
|
573,100
|
||||||||||||||||
|
(in thousands)
|
As of December 31, 2012
|
As of December 31, 2011 | ||||
|
Real Estate:
|
||||||
|
Construction & land development
|
$
|
854
|
$ | 1,520 | ||
|
Farmland
|
312
|
562 | ||||
|
1 - 4 family
|
4,603
|
5,647 | ||||
|
Multifamily
|
-
|
- | ||||
|
Non-farm non-residential
|
11,571
|
12,400 | ||||
|
Total Real Estate
|
17,340
|
20,129 | ||||
| Non-real Estate: | ||||||
|
Agricultural
|
512
|
315 | ||||
|
Commercial and industrial
|
2,831
|
1,986 | ||||
|
Consumer and other
|
5
|
20 | ||||
| Total Non-Real Estate | 3,348 | 2,321 | ||||
|
Total Nonaccrual Loans
|
$
|
20,688
|
$ | 22,450 | ||
|
As of December 31, 2012
|
As of December 31, 2011 | |||||||||||||||||||||||||||||
|
(in thousands)
|
Pass
|
Special Mention
|
Substandard
|
Doubtful |
Total
|
Pass | Special Mention | Substandard | Doubtful | Total | ||||||||||||||||||||
|
Real Estate:
|
||||||||||||||||||||||||||||||
|
Construction & land development
|
$
|
29,654
|
$
|
5,595
|
$
|
9,607
|
$ | - |
$
|
44,856
|
$ | 67,602 | $ | 82 | $ | 10,930 | $ | - | $ | 78,614 | ||||||||||
|
Farmland
|
11,059
|
-
|
123
|
- |
11,182
|
11,485 | - | 92 | - | 11,577 | ||||||||||||||||||||
|
1 - 4 family
|
71,240
|
7,117
|
9,116
|
- |
87,473
|
80,053 | 1,770 | 7,379 | - | 89,202 | ||||||||||||||||||||
|
Multifamily
|
6,746
|
806
|
7,303
|
- |
14,855
|
9,545 | - | 7,369 | - | 16,914 | ||||||||||||||||||||
|
Non-farm non-residential
|
274,970
|
10,605
|
27,141
|
- |
312,716
|
235,448 | 372 | 32,798 | - | 268,618 | ||||||||||||||||||||
|
Total real estate
|
393,669
|
24,123
|
53,290
|
- |
471,082
|
404,133 | 2,224 | 58,568 | - | 464,925 | ||||||||||||||||||||
| Non-Real Estate: | ||||||||||||||||||||||||||||||
|
Agricultural
|
17,969
|
75
|
432
|
- |
18,476
|
17,304 | - | 34 | - | 17,338 | ||||||||||||||||||||
|
Commercial and industrial
|
108,590
|
3,834
|
5,001
|
- |
117,425
|
65,553 | 93 | 2,379 | - | 68,025 | ||||||||||||||||||||
|
Consumer and other
|
23,560
|
140
|
58
|
- |
23,758
|
23,345 | 43 | 67 | - | 23,455 | ||||||||||||||||||||
| Total Non-Real Estate | 150,119 | 4,049 | 5,491 | - | 159,659 | 106,202 | 136 | 2,480 | - | 108,818 | ||||||||||||||||||||
|
Total loans before unearned income
|
$
|
543,788
|
$
|
28,172
|
$
|
58,781
|
$ | - |
$
|
630,741
|
$ | 510,335 | $ | 2,360 | $ | 61,048 | $ | - | $ | 573,743 | ||||||||||
|
Unearned income
|
(1,241
|
)
|
(643 | ) | ||||||||||||||||||||||||||
|
Total loans net of unearned income
|
$
|
629,500
|
$ | 573,100 | ||||||||||||||||||||||||||
|
As of December 31, 2012
|
||||||||||||||||||||||||||||||
|
Real Estate Loans:
|
Non-Real Estate Loans: | |||||||||||||||||||||||||||||
|
(in thousands)
|
Construction and Land Development | Farmland | 1-4 Family | Multi-family | Non-farm non-residential | Agricultural | Commercial and Industrial | Consumer and other | Unallocated | Total | ||||||||||||||||||||
|
Allowance for Credit Losses:
|
||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
1,002
|
$ |
65
|
$ |
1,917
|
$ |
780
|
$ |
2,980
|
$ |
125
|
$ |
1,407
|
$ |
314
|
$ |
289
|
$
|
8,879
|
||||||||||
|
Charge-offs
|
(65
|
) |
|
-
|
(1,409
|
) |
|
(187
|
) |
(459
|
) |
|
(49
|
) |
(809
|
) |
|
(473
|
) |
|
-
|
(3,451
|
)
|
|||||||
|
Recoveries
|
15
|
1
|
35
|
-
|
116
|
1
|
329
|
283
|
-
|
780
|
||||||||||||||||||||
|
Provision
|
146
|
|
(16
|
) |
|
1,696
|
(309
|
) |
|
1,029
|
|
(13
|
) |
1,561
|
109
|
|
(69
|
)
|
4,134
|
|||||||||||
|
Ending Balance
|
$
|
1,098
|
$
|
50
|
$
|
2,239
|
$
|
284
|
$
|
3,666
|
$
|
64
|
$
|
2,488
|
$
|
233
|
$
|
220
|
$
|
10,342
|
||||||||||
|
As of December31, 2011
|
||||||||||||||||||||||||||||||
|
Real Estate Loans:
|
Non-Real Estate Loans: | |||||||||||||||||||||||||||||
|
(in thousands)
|
Construction and Land Development | Farmland | 1-4 Family | Multi-family | Non-farm non-residential | Agricultural | Commercial and Industrial | Consumer and other | Unallocated | Total | ||||||||||||||||||||
|
Allowance for Credit Losses:
|
||||||||||||||||||||||||||||||
|
Beginning balance
|
$
|
977
|
$ |
46
|
$ |
1,891
|
$ |
487
|
$ |
3,423
|
$ |
80
|
$ |
510
|
$ |
390
|
$ |
513
|
$
|
8,317
|
||||||||||
|
Charge-offs
|
(1,093
|
) |
|
(144
|
) |
(1,613
|
) |
|
-
|
(5,193
|
) |
|
(23
|
) |
(1,638
|
) |
|
(653
|
) |
|
-
|
(10,357
|
)
|
|||||||
|
Recoveries
|
1
|
-
|
118
|
-
|
13
|
2
|
371
|
227
|
-
|
732
|
||||||||||||||||||||
|
Provision
|
1,117
|
|
163
|
|
1,521
|
293
|
|
4,737
|
|
66
|
2,164
|
350
|
|
(224
|
)
|
10,187
|
||||||||||||||
|
Ending Balance
|
$
|
1,002
|
$
|
65
|
$
|
1,917
|
$
|
780
|
$
|
2,980
|
$
|
125
|
$
|
1,407
|
$
|
314
|
$
|
289
|
$
|
8,879
|
||||||||||
| As of December 31, 2012 | ||||||||||||||||||||||||||||||
| Real Estate Loans: | Non-Real Estate Loans: | |||||||||||||||||||||||||||||
|
(in thousands)
|
Construction and Land Development | Farmland | 1-4 Family | Multi-family | Non-farm non-residential | Agricultural | Commercial and Industrial | Consumer and other | Unallocated | Total | ||||||||||||||||||||
|
Allowance individually evaluated for impairment
|
$
|
713
|
$
|
-
|
$
|
91
|
$
|
244
|
$
|
1,535
|
$
|
-
|
$
|
507
|
$
|
-
|
$
|
-
|
$
|
3,090
|
||||||||||
|
Allowance collectively evaluated for impairment
|
|
385
|
|
50
|
|
2,148
|
40
|
2,131
|
64
|
1,981
|
233
|
220
|
7,252
|
|||||||||||||||||
| Allowance at December 31, 2012 | $ | 1,098 | $ | 50 | $ | 2,239 | $ | 284 | $ | 3,666 | $ | 64 | $ | 2,488 | $ | 233 | $ | 220 | $ | 10,342 | ||||||||||
|
Loans individually evaluated for impairment
|
$ |
8,865
|
$
|
-
|
$
|
2,126
|
$
|
7,302
|
$
|
25,904
|
$
|
-
|
$
|
4,390
|
$
|
-
|
$
|
-
|
$ |
48,587
|
||||||||||
|
Loans collectively evaluated for impairment
|
35,991
|
11,182
|
85,347
|
7,553
|
286,812
|
18,476
|
113,035
|
23,758
|
|
-
|
582,154
|
|||||||||||||||||||
| Loans at December 31, 2012 (before unearned income) | $ | 44,856 | $ | 11,182 | $ | 87,473 | $ | 14,855 | $ | 312,716 | $ | 18,476 | $ | 117,425 | $ | 23,758 | $ | - | $ | 630,741 | ||||||||||
| Unearned income | (1,241 | ) | ||||||||||||||||||||||||||||
| Total loans net of unearned income | $ | 629,500 | ||||||||||||||||||||||||||||
| As of December 31, 2011 | ||||||||||||||||||||||||||||||
| Real Estate Loans: | Non-Real Estate Loans: | |||||||||||||||||||||||||||||
|
(in thousands)
|
Construction and Land Development | Farmland | 1-4 Family | Multi-family | Non-farm non-residential | Agricultural | Commercial and Industrial | Consumer and other | Unallocated | Total | ||||||||||||||||||||
|
Allowance individually evaluated for impairment
|
$
|
139
|
$
|
-
|
$
|
392
|
$
|
701
|
$
|
1,224
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
2,456
|
||||||||||
|
Allowance collectively evaluated for impairment
|
863
|
65
|
1,525
|
79
|
1,756
|
125
|
1,407
|
314
|
289
|
6,423
|
||||||||||||||||||||
| Allowance at December 31, 2011 | $ | 1,002 | $ | 65 | $ | 1,917 | $ | 780 | $ | 2,980 | $ | 125 | $ | 1,407 | $ | 314 | $ | 289 | $ | 8,879 | ||||||||||
|
Loans individually evaluated for impairment
|
$ |
7,998
|
$
|
-
|
$
|
3,591
|
$
|
7,369
|
$
|
31,397
|
$
|
-
|
$
|
738
|
$
|
-
|
$
|
-
|
$ |
51,093
|
||||||||||
|
Loans collectively evaluated for impairment
|
70,616
|
11,577
|
|
85,611
|
9,545
|
237,221
|
17,338
|
67,287
|
|
23,455
|
|
-
|
522,650
|
|||||||||||||||||
| Loans at December 31, 2011 (before unearned income) | $ | 78,614 | $ | 11,577 | $ | 89,202 | $ | 16,914 | $ | 268,618 | $ | 17,338 | $ | 68,025 | $ | 23,455 | $ | - | $ | 573,743 | ||||||||||
|
Unearned income
|
(643 | ) | ||||||||||||||||||||||||||||
| Total loans net of unearned income | $ | 573,100 | ||||||||||||||||||||||||||||
|
(in thousands)
|
December 31, 2012 | December 31, 2011 | December 31, 2010 | ||||||
| Balance at Beginning of Year | $ | 8,879 | $ | 8,317 | $ | 7,919 | |||
| Provision | 4,134 | 10,187 | 5,654 | ||||||
| Charge-offs | (3,451 | ) | (10,357 | ) | (5,613 | ) | |||
| Recoveries | 780 | 732 | 357 | ||||||
| Balance at Year End | $ | 10,342 | $ | 8,879 | $ | 8,317 | |||
|
As of December 31, 2012
|
||||||||||||||||||
| (in thousands) |
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
Interest Income Cash Basis | ||||||||||||
|
Impaired Loans with no related allowance:
|
||||||||||||||||||
|
Real estate:
|
||||||||||||||||||
|
Construction & land development
|
$
|
3,177
|
$
|
3,177
|
$
|
-
|
$
|
4,012
|
$
|
414
|
$ | 404 | ||||||
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
1 - 4 family
|
1,516
|
2,176
|
-
|
2,102
|
162
|
73 | ||||||||||||
|
Multifamily
|
1,351
|
1,351
|
-
|
1,355
|
103
|
110 | ||||||||||||
|
Non-farm non-residential
|
2,936
|
2,982
|
-
|
5,963
|
427
|
287 | ||||||||||||
|
Total Real Estate
|
8,980
|
9,686
|
-
|
13,432
|
1,106
|
874 | ||||||||||||
| Non-Real Estate: | ||||||||||||||||||
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
Commercial and industrial
|
3,734
|
3,734
|
-
|
1,098
|
117
|
87 | ||||||||||||
|
Consumer and other
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
| Total Non-Real Estate | 3,734 | 3,734 | - | 1,098 | 117 | 87 | ||||||||||||
| Total Impaired Loans with no related allowance | $ | 12,714 | $ | 13,420 | $ | - | $ | 14,530 | $ | 1,223 | $ | 961 | ||||||
|
Impaired Loans w
ith an allowance recorded:
|
||||||||||||||||||
|
Real estate:
|
||||||||||||||||||
|
Construction & land development
|
$ |
5,688
|
$ |
5,688
|
$ |
713
|
$ |
3,677
|
$ |
406
|
$ | 418 | ||||||
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
1 - 4 family
|
610
|
776
|
91
|
732
|
70
|
67 | ||||||||||||
|
Multifamily
|
5,951
|
5,951
|
244
|
5,998
|
597
|
593 | ||||||||||||
|
Non-farm non-residential
|
22,968
|
25,720
|
1,535
|
24,669
|
2,616
|
2,711 | ||||||||||||
|
Total real estate
|
35,217
|
38,135
|
2,583
|
35,076
|
3,689
|
3,789 | ||||||||||||
| Non-Real Estate: | ||||||||||||||||||
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
Commercial and industrial
|
656
|
656
|
507
|
786
|
94
|
- | ||||||||||||
|
Consumer and other
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
| Total Non-Real Estate | 656 | 656 | 507 | 786 | 94 | - | ||||||||||||
| Total Impaired Loans with an allowance recorded | $ | 35,873 | $ | 38,791 | $ | 3,090 | $ | 35,862 | $ | 3,783 | $ | 3,789 | ||||||
|
Total Impaired Loans
|
$
|
48,587
|
$
|
52,211
|
$
|
3,090
|
$
|
50,392
|
$
|
5,006
|
$ | 4,750 | ||||||
|
As of December 31, 2011
|
||||||||||||||||||
| (in thousands) |
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
Interest Income Cash Basis | ||||||||||||
|
Impaired Loans with no related allowance:
|
||||||||||||||||||
|
Real estate:
|
||||||||||||||||||
|
Construction & land development
|
$
|
937
|
$
|
960
|
$
|
-
|
$
|
634
|
$
|
91
|
$ | 64 | ||||||
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
1 - 4 family
|
858
|
1,192
|
-
|
2,388
|
218
|
32 | ||||||||||||
|
Multifamily
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
Non-farm non-residential
|
8,710
|
10,708
|
-
|
11,549
|
824
|
409 | ||||||||||||
|
Total Real Estate
|
10,505
|
12,860
|
-
|
14,571
|
1,133
|
505 | ||||||||||||
| Non-Real Estate: | ||||||||||||||||||
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
Commercial and industrial
|
738
|
1,737
|
-
|
2,986
|
238
|
102 | ||||||||||||
|
Consumer and other
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
| Total Non-Real Estate | 738 | 1,737 | - | 2,986 | 238 | 102 | ||||||||||||
| Total Impaired Loans with no related allowance | $ | 11,243 | $ | 14,597 | $ | - | $ | 17,557 | $ | 1,371 | $ | 607 | ||||||
|
Impaired Loans w
ith an allowance recorded:
|
||||||||||||||||||
|
Real estate:
|
||||||||||||||||||
|
Construction & land development
|
$ |
7,061
|
$ |
7,061
|
$ |
139
|
$ |
7,243
|
$ |
477
|
$ | 376 | ||||||
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
1 - 4 family
|
2,733
|
2,870
|
392
|
1,127
|
57
|
56 | ||||||||||||
|
Multifamily
|
7,369
|
7,369
|
701
|
6,347
|
288
|
333 | ||||||||||||
|
Non-farm non-residential
|
22,687
|
23,637
|
1,224
|
21,180
|
1,261
|
815 | ||||||||||||
|
Total real estate
|
39,850
|
40,937
|
2,456
|
35,897
|
2,083
|
1,580 | ||||||||||||
| Non-Real Estate: | ||||||||||||||||||
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
Commercial and industrial
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
|
Consumer and other
|
-
|
-
|
-
|
-
|
-
|
- | ||||||||||||
| Total Non-Real Estate | - | - | - | - | - | - | ||||||||||||
| Total Impaired Loans with an allowance recorded | $ | 39,850 | $ | 40,937 | $ | 2,456 | $ | 35,897 | $ | 2,083 | $ | 1,580 | ||||||
|
Total Impaired Loans
|
$
|
51,093
|
$
|
55,534
|
$
|
2,456
|
$
|
53,454
|
$
|
3,454
|
$ | 2,187 | ||||||
| Troubled Debt Restructurings | December 31, 2012 | December 31, 2011 | ||||||||||||||||||||||
| Accruing Loans | Accruing Loans | |||||||||||||||||||||||
| (in thousands) | Current | 30-89 Days Past Due | Nonaccrual | Total TDRs | Current | 30-89 Days Past Due | Nonaccrual | Total TDRs | ||||||||||||||||
| Real Estate: | ||||||||||||||||||||||||
| Construction & land development | $ | 2,602 | $ | - | $ | - | $ | 2,602 | $ | 2,840 | $ | - | $ | - | $ | 2,840 | ||||||||
| Farmland | - | - | - | - | - | - | - | - | ||||||||||||||||
| 1-4 Family | - | - | 1,296 | 1,296 | 1,694 | - | - | 1,694 | ||||||||||||||||
| Multifamily | 5,951 | - | - | 5,951 | 6,015 | - | - | 6,015 | ||||||||||||||||
| Non-farm non residential | 6,103 | - | 678 | 6,781 | 6,998 | - | - | 6,998 | ||||||||||||||||
| Total Real Estate | 14,656 | - | 1,974 | 16,630 | 17,547 | - | - | 17,547 | ||||||||||||||||
| Non-Real Estate: | ||||||||||||||||||||||||
| Agricultural | - | - | - | - | - | - | - | - | ||||||||||||||||
| Commercial and industrial | - | - | - | - | - | - | - | - | ||||||||||||||||
| Consumer and other | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Non-Real Estate | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total | $ | 14,656 | $ | - | $ | 1,974 | $ | 16,630 | $ | 17,547 | $ | - | $ | - | $ | 17,547 | ||||||||
|
Troubled Debt Restructurings
|
December 31, 2012
|
December 31, 2011
|
||||||||||||||
|
(in thousands)
|
Number of Contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
Number of Contracts
|
Pre-Modification Outstanding Recorded Investment
|
Post-Modification Outstanding Recorded Investment
|
||||||||||
|
Real Estate:
|
||||||||||||||||
|
Construction & land development
|
-
|
$
|
-
|
$
|
-
|
5
|
$
|
2,840
|
$
|
2,840
|
||||||
|
Farmland
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||
|
1-4 Family
|
-
|
-
|
-
|
1
|
1,694
|
1,694
|
||||||||||
|
Multifamily
|
-
|
-
|
-
|
1
|
6,015
|
6,015
|
||||||||||
|
Non-farm non residential
|
-
|
-
|
-
|
4
|
6,998
|
6,998
|
||||||||||
|
Total real estate
|
-
|
|
-
|
-
|
11
|
17,547
|
17,547
|
|||||||||
|
Non-Real Estate:
|
||||||||||||||||
|
Agricultural
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||
|
Commercial and industrial
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||
|
Consumer and other
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||
|
Total Non-Real Estate
|
-
|
-
|
-
|
-
|
-
|
-
|
||||||||||
|
Total
|
-
|
$
|
-
|
$
|
-
|
11
|
$
|
17,547
|
$
|
17,547
|
||||||
|
Troubled Debt Restructurings that subsequently defaulted
|
|||||
|
(in thousands)
|
Number of Contracts
|
Recorded Investment
|
|||
|
Real Estate:
|
|||||
|
Construction & land development
|
-
|
$
|
-
|
||
|
Farmland
|
-
|
-
|
|||
|
1-4 Family
|
2
|
1,753
|
|||
|
Multifamily
|
-
|
-
|
|||
|
Non-farm non residential
|
-
|
-
|
|||
|
Total real estate
|
2
|
|
1,753
|
||
|
Non-Real Estate:
|
|||||
|
Agricultural
|
-
|
|
-
|
||
|
Commercial and industrial
|
-
|
-
|
|||
|
Consumer and other
|
-
|
-
|
|||
|
Total Non-Real Estate
|
-
|
|
-
|
||
|
Total
|
2
|
$
|
1,753
|
||
| (in thousands) |
December 31, 2012
|
December 31, 2011
|
||||
|
Land
|
$
|
5,928
|
$
|
5,949
|
||
|
Bank premises
|
17,485
|
17,888
|
||||
|
Furniture and equipment
|
16,889
|
14,467
|
||||
|
Construction in progress
|
122
|
298
|
||||
|
Acquired value
|
40,424
|
38,602
|
||||
|
Less: accumulated depreciation
|
20,860
|
18,681
|
||||
|
Net book value
|
$
|
19,564
|
$
|
19,921
|
||
| December 31, 2012 | December 31, 2011 | |||||||||||||||||
|
(in thousands)
|
Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | Gross Carrying Amount | Accumulated Amortization | Net Carrying Amount | ||||||||||||
| Core deposit intangibles | $ | 9,350 | $ | 7,093 | $ | 2,257 | $ | 9,350 | $ | 6,742 | $ | 2,608 | ||||||
| Mortgage servicing rights | 267 | 111 | 156 | 267 | 64 | 203 | ||||||||||||
| Total | $ | 9,617 | $ | 7,204 | $ | 2,413 | $ | 9,617 | $ | 6,806 | $ | 2,811 | ||||||
|
For the Years Ended
|
Estimated Amortization Expense
(in thousands)
|
||
|
December 31, 2013
|
$
|
320
|
|
|
December 31, 2014
|
$
|
320
|
|
|
December 31, 2015
|
$
|
320
|
|
|
December 31, 2016
|
$
|
320
|
|
|
December 31, 2017
|
$
|
320
|
|
|
(in thousands)
|
December 31, 2012 | December 31, 2011 | ||||
| Real Estate Owned Acquired by Foreclosure: | ||||||
| Residential | $ | 1,186 | $ | 1,342 | ||
| Construction & land development | 1,083 | 1,161 | ||||
| Non-farm non-residential | 125 | 3,206 | ||||
| Total Other Real Estate Owned and Foreclosed Property | $ | 2,394 | $ | 5,709 | ||
|
(in thousands)
|
December 31, 2012 | ||
|
2013
|
$ | 393,984 | |
|
2014
|
173,870 | ||
|
2015
|
44,314 | ||
| 2016 | 14,964 | ||
| 2017 and thereafter | 21,316 | ||
|
Total
|
$ | 648,448 | |
| (in thousands) |
December 31, 2012
|
December 31, 2011
|
||||
|
Securities sold under agreements to repurchase
|
$
|
12.946
|
$
|
12,223
|
||
| Line of credit | 1,800 | - | ||||
|
Total short-term borrowings
|
$
|
14,746
|
$
|
12,223
|
||
| (in thousands except for %) |
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
||||||
|
Outstanding at year end
|
$
|
14,746
|
$
|
12,223
|
$
|
12,589
|
|||
|
Maximum month-end outstanding
|
$ |
31,850
|
$ |
22,493
|
$ |
30,465
|
|||
|
Average daily outstanding
|
$ |
14,560
|
$ |
11,030
|
$ |
13,086
|
|||
|
Weighted average rate during the year
|
0.25
|
%
|
0.18
|
%
|
0.21
|
%
|
|||
|
Average rate at year end
|
0.75
|
%
|
0.21
|
%
|
0.21
|
%
|
|||
| (in thousands) | Long-term debt | ||
|
2013
|
$ | 600 | |
|
2014
|
$ | 500 | |
|
2015
|
$ | - | |
|
2016
|
$ | - | |
|
2017 and thereafter
|
$ | - | |
| 2012 | 2011 ¹ | 2010 ¹ | 2009 ¹ | |||||
| Shares outstanding at beginning of year | 5,722,408 | 5,559,644 | 5,559,644 | 5,559,644 | ||||
| Shares issued in acquisition (unadjusted for stock dividend) | - | 162,764 | - | - | ||||
| Shares outstanding prior to stock dividend | 5,722,408 | 5,722,408 | 5,559,644 | 5,559,644 | ||||
| Shares issued in stock dividend ¹ (includes dividend on acquisition shares) | 571,819 | 571,819 |
|
555,964 | 555,964 | |||
| Treasury shares purchased | (2,895 | ) | - | - | - | |||
| Total $1 par common shares outstanding | 6,291,332 | 6,294,227 |
|
6,115,608 | 6,115,608 | |||
|
¹
The shares issued as a stock dividend were estimated for the years 2010 and 2009. The estimate was based on ten percent of the aggregate shares outstanding at the respective balance sheet dates
.
|
||||||||
| (in thousands except for %) | Actual | Minimum Capital Requirements | Minimum to be Well Capitalized Under Action Provisions | ||||||||||
|
December 31, 2012
|
Amount |
Ratio
|
Amount |
Ratio
|
Amount |
Ratio
|
|||||||
|
Total risk-based capital:
|
|||||||||||||
|
Consolidated
|
$ |
134,229
|
15.31
|
% | $ |
70,133
|
8.00
|
% |
N/A
|
N/A
|
|||
|
Bank
|
$ |
135,590
|
15.47
|
% | $ |
70,095
|
8.00
|
% | $ |
87,619
|
10.00
|
% | |
|
Tier 1 capital:
|
|||||||||||||
|
Consolidated
|
$ |
123,877
|
14.13
|
% | $ |
35,066
|
4.00
|
% |
N/A
|
N/A
|
|||
|
Bank
|
$ |
125,238
|
14.29
|
% | $ |
35,048
|
4.00
|
% | $ |
52,571
|
6.00
|
% | |
|
Tier 1 leverage capital:
|
|||||||||||||
|
Consolidated
|
$ |
123,877
|
9.24
|
% | $ |
53,649
|
4.00
|
% |
N/A
|
N/A
|
|||
|
Bank
|
$ |
125,238
|
9.34
|
% | $ |
53,644
|
4.00
|
% | $ |
67,055
|
5.00
|
% | |
|
December 31, 2011
|
|||||||||||||
|
Total risk-based capital:
|
|||||||||||||
|
Consolidated
|
$ |
126,407
|
14.75
|
% | $ |
68,676
|
8.00
|
% |
N/A
|
N/A
|
|||
|
Bank
|
$ |
127,618
|
14.90
|
% | $ |
68,631
|
8.00
|
% | $ |
85,789
|
10.00
|
% | |
|
Tier 1 capital:
|
|||||||||||||
|
Consolidated
|
$ |
117,528
|
13.71
|
% | $ |
34,338
|
4.00
|
% |
N/A
|
N/A
|
|||
|
Bank
|
$ |
118,739
|
13.86
|
% | $ |
34,315
|
4.00
|
% | $ |
51,473
|
6.00
|
% | |
|
Tier 1 leverage capital:
|
|||||||||||||
|
Consolidated
|
$ |
117,528
|
9.03
|
% | $ |
52,240
|
4.00
|
% |
N/A
|
N/A
|
|||
|
Bank
|
$ |
118,739
|
9.13
|
% | $ |
52,228
|
4.00
|
% | $ |
65,286
|
5.00
|
% | |
| (in thousands) |
December 31, 2012
|
December 31, 2011
|
||||
|
Balance, beginning of year
|
$
|
27,352
|
$
|
13,521
|
||
|
Net Increase (Decrease)
|
5,796
|
13,831
|
||||
|
Balance, end of year
|
$
|
33,148
|
$
|
27,352
|
||
|
(in thousands)
|
December 31, 2012
|
December 31, 2011 | December 31, 2010 | ||||||
|
Other noninterest expense:
|
|||||||||
|
Legal and professional fees
|
$
|
1,990
|
$ | 2,208 | $ | 1,791 | |||
|
Data processing
|
1,225
|
1,230 | 1,143 | ||||||
|
Marketing and public relations
|
697
|
654 | 1,426 | ||||||
|
Taxes - sales, capital and franchise
|
661
|
640 | 620 | ||||||
|
Operating supplies
|
581
|
574 | 594 | ||||||
|
Travel and lodging
|
523
|
492 | 435 | ||||||
| Telephone | 220 | 197 | 177 | ||||||
| Amortization of core deposits | 350 | 285 | 218 | ||||||
| Donations | 195 | 297 | 778 | ||||||
|
Net costs from other real estate and repossessions
|
2,083
|
1,317 | 858 | ||||||
|
Regulatory assessment
|
1,471
|
1,663 | 1,496 | ||||||
|
Other
|
3,784
|
3,262 | 2,331 | ||||||
|
Total other noninterest expense
|
$
|
13,780
|
$ | 12,819 | $ | 11,867 | |||
|
(in thousands)
|
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
||||||
|
Current
|
$
|
6,366
|
$
|
3,673
|
$
|
4,604
|
|||
|
Deferred
|
(505
|
) |
50
|
622
|
|
||||
|
Total
|
$
|
5,861
|
$
|
3,723
|
$
|
5,226
|
|||
| (in thousands except for %) |
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
||||||
|
Statutory tax rate
|
35.0
|
%
|
34.0
|
%
|
34.2
|
%
|
|||
|
Federal income taxes at statutory rate
|
$
|
6,272 |
$
|
4,001
|
$
|
5,224
|
|||
| Tax exempt gain on acquisition | - | (566 | ) | - | |||||
|
Other
|
(411 | ) |
288
|
|
2
|
|
|||
|
Total
|
$
|
5,861
|
$
|
3,723
|
$
|
5,226
|
|||
| (in thousands) |
December 31, 2012
|
December 31, 2011
|
||||
|
Deferred tax assets:
|
||||||
|
Allowance for loan losses
|
$
|
3,516
|
$
|
3,241
|
||
|
Other real estate owned
|
455
|
599
|
||||
|
Impairment writedown on securities
|
168
|
168
|
||||
|
Other
|
540
|
582
|
||||
|
Gross deferred tax assets
|
$ |
4,679
|
$ |
4,590
|
||
|
Deferred tax liabilities:
|
||||||
|
Depreciation and amortization
|
$ |
(2,642
|
)
|
$ |
(2,464
|
)
|
|
Unrealized gains on available for sale securities
|
(3,114
|
) |
(2,301
|
)
|
||
|
Other
|
(220
|
)
|
(238
|
)
|
||
|
Gross deferred tax liabilities
|
$ |
(5,976
|
)
|
$ |
(5,003
|
)
|
|
Net deferred tax liabilities
|
$
|
(1,297
|
) |
$
|
(413
|
) |
|
Contract Amount
|
|
(in thousands)
|
December 31, 2012 | December 31, 2011 | ||||
| Commitments to Extend Credit | $ | 26,775 | $ | 13,264 | ||
| Unfunded Commitments under lines of credit | $ | 71,423 | $ | 69,522 | ||
| Commercial and Standby letters of credit | $ | 5,470 | $ | 6,745 | ||
| (in thousands) | December 31, 2012 | December 31, 2011 | ||||
|
Securities available for sale measured at fair value
|
$
|
602,300
|
$
|
520,497
|
||
|
Fair Value Measurements Using:
|
||||||
|
Quoted Prices in Active Markets For Identical Assets (Level 1)
|
$
|
20,522
|
$
|
3,203
|
||
|
Significant Other Observable Inputs (Level 2)
|
$
|
573,071
|
$
|
509,778
|
||
|
Significant Unobservable Inputs (Level 3)
|
$
|
8,707
|
$
|
7,516
|
||
| Level 3 Changes | ||||||
| (in thousands) | December 31, 2012 | December 31, 2011 | ||||
|
Balance, beginning of year
|
$ | 7,516 |
$
|
8,388
|
||
|
Total gains or losses (realized/unrealized):
|
||||||
|
Included in earnings
|
- |
-
|
||||
|
Included in other comprehensive income
|
- |
-
|
||||
|
Purchases, sales, issuances and settlements, net
|
(873 | ) |
(872
|
)
|
||
|
Transfers in and/or out of Level 3
|
2,064 |
-
|
||||
|
Balance as of end of year
|
$ | 8,707 | $ |
7,516
|
||
| (in thousands) | At December 31, 2012 | At December 31, 2011 | ||||
|
Impaired loans measured at fair value
|
$
|
35,873
|
$
|
39,850
|
||
|
Fair Value Measurements Using:
|
||||||
|
Quoted Prices in Active Markets For Identical Assets (Level 1)
|
$ |
-
|
$ |
-
|
||
|
Significant Other Observable Inputs (Level 2)
|
$
|
8,563
|
$
|
8,113
|
||
|
Significant Unobservable Inputs (Level 3)
|
$
|
27,310
|
$
|
31,737
|
||
|
Other real estate owned measured at fair value
|
$
|
2,394
|
$
|
5,709
|
||
|
Fair Value Measurements Using:
|
||||||
|
Quoted Prices in Active Markets For Identical Assets (Level 1)
|
$ |
-
|
$ |
-
|
||
|
Significant Other Observable Inputs (Level 2)
|
$
|
2,394
|
$
|
5,709
|
||
|
Significant Unobservable Inputs (Level 3)
|
$ |
-
|
$ |
-
|
||
|
December 31, 2012
|
December 31, 2011
|
|||||||||||
| (in thousands) |
Carrying Value
|
Estimated Fair Value
|
Carrying Value
|
Estimated Fair Value
|
||||||||
|
Assets
|
||||||||||||
|
Cash and cash equivalents
|
$
|
86,233
|
$
|
86,233
|
$
|
112,442
|
$
|
112,442
|
||||
|
Securities, available for sale
|
$ |
602,300
|
$ |
602,300
|
$ |
520,497
|
$ |
520,497
|
||||
|
Securities, held to maturity
|
$ |
58,943
|
$ |
58,939
|
$ |
112,666
|
$ |
113,197
|
||||
|
Federal Home Loan Bank stock
|
$ |
1,275
|
$ |
1,275
|
$ |
643
|
$ |
643
|
||||
|
Loans, net
|
$ |
629,500
|
$ |
634,042
|
$ |
564,221
|
$ |
564,049
|
||||
|
Accrued interest receivable
|
$ |
6,711
|
$ |
6,711
|
$ |
8,128
|
$ |
8,128
|
||||
|
Liabilities
|
||||||||||||
|
Deposits
|
$
|
1,252,612
|
$
|
1,221,571
|
$
|
1,207,302
|
$
|
1,214,529
|
||||
|
Borrowings
|
$ |
15,846
|
$ |
15,846
|
$ |
15,423
|
$ |
15,421
|
||||
|
Accrued interest payable
|
$ |
2,840
|
$ |
2,840
|
$ |
3,509
|
$ |
3,509
|
||||
|
First Guaranty Bancshares, Inc.
|
||||||
|
Condensed Balance Sheets
|
||||||
| (in thousands) | December 31, 2012 | December 31, 2011 | ||||
|
Assets
|
||||||
|
Cash
|
$
|
1,291
|
$
|
1,618
|
||
|
Investment in bank subsidiary
|
135,538
|
127,801
|
||||
| Investment securities: | ||||||
| Available for sale, at fair value | 64 | 291 | ||||
|
Other assets
|
407
|
286
|
||||
|
Total Assets
|
$
|
137,300
|
$
|
129,996
|
||
|
Liabilities and Stockholders' Equity
|
||||||
| Long-term debt | $ | 2,900 | $ | 3,200 | ||
|
Other liabilities
|
219
|
194
|
||||
| Total Liabilities | 3,119 | 3,394 | ||||
|
Stockholders' Equity
|
134,181
|
126,602
|
||||
|
Total Liabilities and Stockholders' Equity
|
$
|
137,300
|
$
|
129,996
|
||
|
First Guaranty Bancshares, Inc.
|
|||||||||
|
Condensed Statements of Income
|
|||||||||
| (in thousands) | December 31, 2012 | December 31, 2011 | December 31, 2010 | ||||||
|
Operating Income
|
|||||||||
|
Dividends received from bank subsidiary
|
$
|
6,400
|
$
|
4,600
|
$
|
6,893
|
|||
|
Other income
|
1 |
32
|
4
|
||||||
|
Total operating income
|
6,401
|
4,632
|
6,897
|
||||||
|
Operating Expenses
|
|||||||||
|
Interest expense
|
91
|
166
|
-
|
||||||
|
Salaries & Benefits
|
101
|
85
|
88
|
||||||
|
Other expenses
|
667
|
927
|
766
|
||||||
|
Total operating expenses
|
859
|
1,178
|
854
|
||||||
|
Income before income tax benefit and increase in equity in undistributed
earnings of subsidiary
|
5,542
|
3,454
|
6,043
|
||||||
|
Income tax benefit
|
373
|
200
|
296
|
||||||
|
Income before increase in equity in undistributed earnings of subsidiary
|
5,915
|
3,654
|
6,339
|
||||||
|
Increase in equity in undistributed earnings of subsidiary
|
6,144
|
4,379
|
3,686
|
|
|||||
|
Net Income
|
12,059
|
8,033
|
10,025
|
||||||
|
Less preferred stock dividends
|
(1,972
|
)
|
(1,976
|
)
|
(1,333
|
) | |||
|
Net income available to common shareholders
|
$
|
10,087
|
$
|
6,057
|
$
|
8,692
|
|||
|
First Guaranty Bancshares, Inc.
|
|||||||||
|
Condensed Statements of Cash Flow
|
|||||||||
| (in thousands) |
December 31, 2012
|
December 31, 2011
|
December 31, 2010
|
||||||
|
Cash flows from operating activities:
|
|||||||||
|
Net income
|
$
|
12,059
|
$
|
8,033
|
$
|
10,025
|
|||
|
Adjustments to reconcile net income to net cash
provided by operating activities:
|
|||||||||
|
(Increase) in equity in undistributed earnings of subsidiary
|
(6,144
|
)
|
(4,379
|
)
|
(3,686
|
) | |||
| Loss on sale of securities |
2
|
- | - | ||||||
|
Net change in other liabilities
|
32
|
(349
|
)
|
159
|
|||||
|
Net change in other assets
|
(122
|
) |
(250
|
) |
164
|
|
|||
|
Net cash provided by operating activities
|
5,827
|
3,055
|
6,662
|
||||||
|
Cash flows from investing activities:
|
|||||||||
|
Proceeds from maturities, calls and sales of AFS securities
|
248 | - | - | ||||||
|
Funds Invested in AFS securities
|
(41 | ) | - | - | |||||
|
Payments for investments in and advances to subsidiary
|
-
|
(19,331
|
)
|
-
|
|||||
| Cash paid in excess of cash received in acquisition | - | (2,203 | ) | - | |||||
|
Net cash provided by (used in) investing activities
|
207
|
(21,534
|
)
|
-
|
|||||
|
Cash flows from financing activities:
|
|||||||||
| Proceeds from short-term debt | 1,800 | - | - | ||||||
| Proceeds from long-term debt | - | 3,500 | - | ||||||
|
Repayment of long-term debt
|
(2,100
|
) |
(3,800
|
) |
-
|
|
|||
|
Proceeds from issuance of preferred stock
|
-
|
39,435
|
-
|
||||||
| Repurchase of preferred stock | - | (21,128 | ) | - | |||||
| Repurchase of common stock | (54 | ) | - | - | |||||
|
Dividends paid
|
(6,007
|
)
|
(5,433
|
)
|
(4,686
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
(6,361
|
)
|
12,574
|
(4,686
|
)
|
||||
|
Net (decrease) increase in cash and cash equivalents
|
(327
|
) |
(5,905
|
) |
1,976
|
||||
|
Cash and cash equivalents at the beginning of the period
|
1,618
|
7,523
|
5,547
|
||||||
|
Cash and cash equivalents at the end of the period
|
$
|
1,291
|
$
|
1,618
|
$
|
7,523
|
|||
|
(a)
|
1
|
Consolidated Financial Statements
|
|
|
Item
|
Page
|
||
|
First Guaranty Bancshares, Inc. and Subsidiary
|
|||
|
Report of Independent Registered Accounting Firm
|
52
|
||
|
Consolidated Balance Sheets - December 31, 2012 and 2011
|
53
|
||
|
Consolidated Statements of Income – Years Ended December 31, 2012, 2011 and 2010
|
54
|
||
|
Consolidated Statements of Comprehensive Income – Years Ended December 31, 2012, 2011 and 2010
|
55 | ||
|
Consolidated Statements of Changes in Stockholders’ Equity - December 31, 2012, 2011 and 2010
|
56
|
||
|
Consolidated Statements of Cash Flows - Years Ended December 31, 2012, 2011 and 2010
|
57
|
||
|
Notes to Consolidated Financial Statements
|
58
|
||
|
2
|
Consolidated Financial Statement Schedules
|
||
|
All schedules to the consolidated financial statements of First Guaranty Bancshares, Inc. and its subsidiary have been omitted because they are not required under the related instructions or are inapplicable, or because the required information has been provided in the consolidated financial statements or the notes thereto.
|
|||
|
3
|
Exhibits
|
||
|
The exhibits required by Regulation S-K are set forth in the following list and are filed either by incorporation by reference from previous filings with the Securities and Exchange Commission or by attachment to this Annual Report on Form 10-K as indicated below.
|
|||
|
Exhibit Number
|
Exhibit
|
||
|
3.1
|
Restatement of Articles of Incorporation of First Guaranty Bancshares, Inc. dated July 27, 2007 (filed as Exhibit 3.1 on Form 8-K12G3 dated August 2, 2007 and incorporated herein by reference).
|
||
|
3.2
|
Bylaws of First Guaranty Bancshares, Inc. dated January 4, 2007 (filed as Exhibit 3.2 on Form 8-K12G3 dated August 2, 2007 and incorporated herein by reference).
|
||
|
3.3
|
Amendment to Bylaws of First Guaranty Bancshares, Inc., dated May 17, 2007 (filed as exhibit 3.3 on Form 8-K12G3 dated August 2, 2007 and incorporated herein by reference).
|
||
|
14.1
|
First Guaranty Bancshares, Inc. and Subsidiary Code of Conduct and Ethics for Employees, Officers and Directors adopted March 15, 2012 (filed at Exhibit 14.3 on the Company’s Form 10-K dated March 27, 2013 and incorporated herein by reference)
|
||
|
14.2
|
First Guaranty Bancshares, Inc. Code of Ethics for Senior Financial Officers adopted March 15, 2012 (filed at Exhibit 14.4 on the Company’s Form 10-K dated March 27, 2013 and incorporated herein by reference).
|
||
|
14.3
|
First Guaranty Bancshares, Inc. and Subsidiary Code of Conduct and Ethics for Employees, Officers and Directors adopted January 17, 2013.
|
||
|
14.4
|
First Guaranty Bancshares, Inc. Code of Ethics for Senior Financial Officers adopted January 17, 2013.
|
||
|
21
|
Subsidiaries of the First Guaranty Bancshares, Inc. (filed as Exhibit 21 on the Company’s Form 8-K dated November 8, 2007 and incorporated herein by reference).
|
||
|
24
|
Power of attorney
|
||
|
31.1
|
Certification of principal executive officer pursuant to Exchange Act Rule 13(a)-15(e) pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
|
31.2
|
Certification of principal financial officer pursuant to Exchange Act Rule 13(a)-15(e) pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
||
|
32.1
|
Certification of principal executive officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
|
32.2
|
Certification of principal financial officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
||
| 101.SCH | XBRL Taxonomy Extension Schema. | ||
| 101.CAL | XBRL Taxonomy Extension Calculation Linkbase. | ||
| 101.DEF | XBRL Taxonomy Extension Definition Linkbase. | ||
| 101.PRE | XBRL Taxonomy Extension Presentation Linkbase. | ||
| 101.LAB | XBRL Taxonomy Extension Label Linkbase. | ||
| 101.INS | XBRL Instance Document |
|
/s/ Alton B. Lewis
Alton B. Lewis
|
Principal Executive Officer and
Director
|
March 27, 2013
|
|
/s/ Eric J. Dosch
Eric J. Dosch
|
Principal Financial Officer,
Secretary and Treasurer
(Principal Financial and Accounting Officer)
|
March 27, 2013
|
|
*___________________________
Marshall T. Reynolds
|
Chairman of the Board
|
March 27, 2013
|
|
*___________________________
William K. Hood
|
Director
|
March 27, 2013
|
|
*___________________________
Glenda B. Glover
|
Director
|
March 27, 2013
|
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 |
|---|