x
|
Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
¨
|
Transition Report pursuant to Section 13 or 15 (d) of the Securities Exchange Act of 1934
|
Virginia
|
26-4549960
|
(State or other jurisdiction of
Incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
202 South Jefferson Street,
Roanoke, Virginia
|
24011
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer
|
¨
|
Accelerated filer
|
¨
|
Non-accelerated filer
|
¨ (do not check if a smaller reporting company)
|
Smaller reporting company
|
x
|
Item 1.
|
FINANCIAL STATEMENTS
|
|
Consolidated Balance Sheets as of March 31, 2013 and December 31, 2012
|
3
|
|
Consolidated Statements of Income for the Three Months Ended March 31, 2013 and 2012
|
4
|
|
Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2013 and 2012
|
5
|
|
Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2013 and 2012
|
6
|
|
Notes to Consolidated Financial Statements
|
7
|
|
Item 2.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
20
|
Item 3.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
24
|
Item 4.
|
CONTROLS AND PROCEDURES
|
24
|
PART II. OTHER INFORMATION
|
||
Item 1.
|
Legal Proceedings
|
25
|
Item 1A.
|
Risk Factors
|
25
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
25
|
Item 3.
|
Defaults Upon Senior Securities
|
25
|
Item 4.
|
Mine Safety Disclosure
|
25
|
Item 5.
|
Other Information
|
25
|
Item 6.
|
Exhibits
|
25
|
SIGNATURES
|
26
|
Dollars In Thousands, Except Per Share Data
|
March 31,
2013
|
December 31,
2012
|
||||||
(Unaudited)
|
||||||||
Assets
|
||||||||
Cash and due from banks
|
$ | 12,456 | $ | 9,812 | ||||
Federal funds sold
|
47 | 196 | ||||||
Securities available for sale, at fair value
|
65,453 | 63,466 | ||||||
Restricted equity securities, at cost
|
2,358 | 2,591 | ||||||
Loans, net of allowance for loan losses of $3,799 in 2013 and $3,790 in 2012
|
273,460 | 271,147 | ||||||
Property and equipment, net
|
10,037 | 9,754 | ||||||
Other real estate owned, net of valuation allowance of $570 in 2013 and $575 in 2012
|
9,440 | 8,938 | ||||||
Deferred tax asset, net
|
1,148 | 1,338 | ||||||
Accrued income
|
1,563 | 1,590 | ||||||
Other assets
|
983 | 1,619 | ||||||
Total assets
|
$ | 376,945 | $ | 370,451 | ||||
Liabilities and Stockholders’ Equity
|
||||||||
Deposits:
|
||||||||
Noninterest-bearing
|
$ | 35,194 | $ | 32,627 | ||||
Interest-bearing
|
284,121 | 277,370 | ||||||
Total deposits
|
319,315 | 309,997 | ||||||
Short term borrowings
|
663 | 216 | ||||||
Federal Home Loan Bank borrowings
|
19,000 | 22,000 | ||||||
Accrued interest payable
|
294 | 332 | ||||||
Other liabilities
|
730 | 1,187 | ||||||
Total liabilities
|
340,002 | 333,732 | ||||||
Commitments and contingencies
|
— | — | ||||||
Stockholders’ Equity:
|
||||||||
Preferred stock, $1,000 par value; 10,000 shares of series A and 374 shares of series B authorized, issued and outstanding at March 31, 2013 and December 31, 2012
|
10,374 | 10,374 | ||||||
Discount on preferred stock
|
(122 | ) | (142 | ) | ||||
Common stock, $5 par value; authorized 10,000,000 shares, issued and outstanding 3,270,299 (includes 27,846 restricted shares) at March 31, 2013, and 3,262,518 (includes 25,896 restricted shares) at December 31, 2012
|
16,167 | 16,167 | ||||||
Surplus
|
15,494 | 15,487 | ||||||
Retained deficit
|
(6,215 | ) | (6,587 | ) | ||||
Accumulated other comprehensive income
|
1,245 | 1,420 | ||||||
Total stockholders’ equity
|
36,943 | 36,719 | ||||||
Total liabilities and stockholders’ equity
|
$ | 376,945 | $ | 370,451 |
For the Three Months Ended
March 31,
|
||||||||
2013
|
2012
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Dollars In Thousands, Except Per Share Data
|
||||||||
Interest income:
|
||||||||
Loans and fees on loans
|
$
|
3,475
|
$
|
3,378
|
||||
Taxable investment securities
|
332
|
472
|
||||||
Nontaxable investment securities
|
23
|
3
|
||||||
Federal funds sold
|
-
|
4
|
||||||
Dividends on restricted stock
|
25
|
18
|
||||||
Other interest income
|
10
|
11
|
||||||
Total interest income
|
3,865
|
3,886
|
||||||
Interest expense:
|
||||||||
Deposits
|
476
|
640
|
||||||
Preferred stock dividends
|
-
|
38
|
||||||
Other borrowed funds
|
94
|
115
|
||||||
Total interest expense
|
570
|
793
|
||||||
Net interest income
|
3,295
|
3,093
|
||||||
Provision for loan losses
|
125
|
190
|
||||||
Net interest income after provision for loan losses
|
3,170
|
2,903
|
||||||
Noninterest income:
|
||||||||
Service charges on deposit accounts
|
68
|
74
|
||||||
ATM and interchange income
|
74
|
47
|
||||||
Mortgage loan brokerage fees
|
80
|
74
|
||||||
Gains on sales of investment securities
|
2
|
-
|
||||||
Other income
|
93
|
67
|
||||||
Total noninterest income
|
317
|
262
|
||||||
Noninterest expense:
|
||||||||
Salaries and employee benefits
|
1,376
|
1,227
|
||||||
Occupancy and equipment expense
|
320
|
325
|
||||||
Data processing expense
|
191
|
167
|
||||||
Advertising and marketing expense
|
140
|
120
|
||||||
Professional fees
|
136
|
89
|
||||||
Bank franchise taxes
|
51
|
36
|
||||||
FDIC insurance expense
|
142
|
121
|
||||||
Loss on sales and writedowns of other real estate owned
|
2
|
3
|
||||||
Other real estate owned expense
|
52
|
105
|
||||||
Directors' fees
|
53
|
56
|
||||||
Other expense
|
237
|
258
|
||||||
Total noninterest expense
|
2,700
|
2,507
|
||||||
Net income before income taxes
|
787
|
658
|
||||||
Income tax expense (benefit)
|
262
|
(2,702)
|
||||||
Net income
|
525
|
3,360
|
||||||
Dividends declared on preferred stock
|
133
|
133
|
||||||
Accretion of discount on preferred stock
|
20
|
19
|
||||||
Net income available to common shareholders
|
$
|
372
|
$
|
3,208
|
||||
Earnings per common share, basic and diluted
|
$
|
0.11
|
$
|
0.99
|
||||
Weighted average common shares outstanding, basic and diluted
|
3,265,285
|
3,250,074
|
For the Three Months
Ended
March 31,
|
||||||||
2013
|
2012
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
In Thousands
|
||||||||
Net income
|
$ | 525 | $ | 3,360 | ||||
Other comprehensive loss, net of deferred taxes
|
||||||||
Net unrealized holding (losses) gains on securities available for sale during the period
|
(254 | ) | 318 | |||||
Less: reclassification adjustment for gains included in net income
|
2 | - | ||||||
Net securities (losses) gains during the period
|
(256 | ) | 318 | |||||
Deferred income tax expense on unrealized holding (losses) gains on securities available for sale net of tax benefit (expense) related to realized (losses) gains on securities sold
|
81 | (475 | ) | |||||
Total other comprehensive loss
|
(175 | ) | (157 | ) | ||||
Comprehensive income
|
$ | 350 | $ | 3,203 |
For the Three Months Ended
March 31,
|
||||||||
2013
|
2012
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
In Thousands
|
||||||||
Cash flows from operating activities:
|
||||||||
Net income
|
$
|
525
|
$
|
3,360
|
||||
Adjustments to reconcile net income to net cash provided by operations:
|
||||||||
Depreciation and amortization
|
129
|
134
|
||||||
Provision for loan losses
|
125
|
190
|
||||||
Amortization of premium on securities, net
|
189
|
176
|
||||||
Loss on sales and writedowns of other real estate, net
|
2
|
3
|
||||||
Gains on sales of investment securities
|
(2)
|
-
|
||||||
Stock compensation expense
|
7
|
7
|
||||||
Changes in assets and liabilities:
|
||||||||
Deferred tax asset, net
|
271
|
(2,940)
|
||||||
Accrued income
|
27
|
76
|
||||||
Other assets
|
636
|
159
|
||||||
Accrued interest payable
|
(38)
|
3
|
||||||
Other liabilities
|
(457)
|
267
|
||||||
Net cash flows provided by operating activities
|
1,414
|
1,435
|
||||||
Cash flows from investing activities:
|
||||||||
Net decrease in federal funds sold
|
149
|
3,759
|
||||||
Purchases of investment securities
|
(7,902)
|
(9,168)
|
||||||
Sales, maturities, and calls of available for sale securities
|
5,472
|
6,410
|
||||||
Redemption (purchase) of restricted equity securities, net
|
233
|
(13)
|
||||||
Net (increase)decrease in loans
|
(3,065)
|
113
|
||||||
Proceeds from sales of other real estate
|
123
|
352
|
||||||
Purchases of property and equipment
|
(412)
|
(35)
|
||||||
Net cash flows (used in) provided by investing activities
|
(5,402)
|
1,418
|
||||||
Cash flows from financing activities:
|
||||||||
Net increase in noninterest-bearing deposits
|
2,567
|
1,698
|
||||||
Net increase (decrease) in interest-bearing deposits
|
6,751
|
(3,575)
|
||||||
Net increase (decrease) in short-term borrowings
|
447
|
(45)
|
||||||
Net decrease in long-term FHLB borrowings
|
(3,000)
|
-
|
||||||
Preferred stock dividend payment
|
(133)
|
(934)
|
||||||
Net cash flows provided by (used in) financing activities
|
6,632
|
(2,856)
|
||||||
Net increase (decrease) in cash and cash equivalents
|
2,644
|
(3)
|
||||||
Cash and cash equivalents, beginning
|
9,812
|
12,529
|
||||||
Cash and cash equivalents, ending
|
$
|
12,456
|
$
|
12,526
|
||||
Supplemental disclosure of cash flow information:
|
||||||||
Cash payments for interest
|
$
|
608
|
$
|
790
|
||||
Cash payments for income taxes
|
$
|
–
|
$
|
–
|
||||
Supplemental disclosure of noncash investing activities:
|
||||||||
Unrealized (loss) gain on securities available for sale
|
$
|
(256)
|
$
|
318
|
||||
Transfer from loans to other real estate
|
$
|
627
|
$
|
–
|
(Dollars In Thousands)
|
March 31, 2013
|
|||||||||||||||
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair
Value
|
|||||||||||||
U. S. Government agency securities
|
$
|
30,358
|
$
|
1,013
|
$
|
(47
|
)
|
$
|
31,324
|
|||||||
Mortgage-backed securities
|
19,805
|
424
|
(23
|
)
|
20,206
|
|||||||||||
Municipal securities
|
13,403
|
653
|
(133
|
)
|
13,923
|
|||||||||||
$
|
63,566
|
$
|
2,090
|
$
|
(203
|
)
|
$
|
65,453
|
(Dollars In Thousands)
|
December 31, 2012
|
|||||||||||||||
Amortized
Cost
|
Gross
Unrealized
Gains
|
Gross
Unrealized
Losses
|
Estimated
Fair
Value
|
|||||||||||||
U. S. Government agency securities
|
$
|
28,825
|
$
|
1,049
|
$
|
(32
|
)
|
$
|
29,842
|
|||||||
Mortgage-backed securities
|
21,533
|
486
|
(35
|
)
|
21,984
|
|||||||||||
Municipal securities
|
10,965
|
698
|
(23
|
)
|
11,640
|
|||||||||||
$
|
61,323
|
$
|
2,233
|
$
|
(90
|
)
|
$
|
63,466
|
March 31, 2013
|
||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
(Dollars In Thousands)
|
Estimated
Fair
Value
|
Unrealized
Loss
|
Estimated
Fair
Value
|
Unrealized
Loss
|
Estimated
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
U. S. Government agency securities
|
$
|
–
|
$
|
–
|
$
|
5,629
|
$
|
(47
|
)
|
$
|
5,629
|
$
|
(47
|
)
|
||||||||||
Mortgage-backed securities
|
–
|
–
|
3,909
|
(23
|
)
|
3,909
|
(23
|
)
|
||||||||||||||||
Municipal securities
|
–
|
–
|
5,498
|
(133
|
)
|
5,498
|
(133
|
)
|
||||||||||||||||
$
|
–
|
$
|
–
|
$
|
15,036
|
$
|
(203
|
)
|
$
|
15,036
|
$
|
(203
|
)
|
December 31, 2012
|
||||||||||||||||||||||||
Less than 12 months
|
12 months or more
|
Total
|
||||||||||||||||||||||
(Dollars In Thousands)
|
Estimated
Fair
Value
|
Unrealized
Loss
|
Estimated
Fair
Value
|
Unrealized
Loss
|
Estimated
Fair
Value
|
Unrealized
Loss
|
||||||||||||||||||
U.S. Government agency securities
|
$
|
–
|
$
|
–
|
$
|
3,400
|
$
|
(32
|
)
|
$
|
3,400
|
$
|
(32
|
)
|
||||||||||
Mortgage-backed securities
|
–
|
–
|
3,701
|
(35
|
)
|
3,701
|
(35
|
)
|
||||||||||||||||
Municipal securities
|
–
|
–
|
1,595
|
(23
|
)
|
1,595
|
(23
|
)
|
||||||||||||||||
$
|
–
|
$
|
–
|
$
|
8,696
|
$
|
(90
|
)
|
$
|
8,696
|
$
|
(90
|
)
|
(Dollars In Thousands)
|
Amortized
Cost
|
Estimated
Fair
Value
|
||||||
One year or less
|
$
|
—
|
$
|
—
|
||||
Over one through five years
|
641
|
661
|
||||||
Over five through ten years
|
10,616
|
10,848
|
||||||
Greater than 10 years
|
52,309
|
53,944
|
||||||
$
|
63,566
|
$
|
65,453
|
(Dollars In Thousands)
|
March 31,
2013
|
December 31,
2012
|
||||||
Construction loans:
|
||||||||
Residential
|
$
|
5,882
|
$
|
5,036
|
||||
Land acquisition, development & commercial
|
21,934
|
20,198
|
||||||
Real estate:
|
||||||||
Residential
|
69,757
|
69,691
|
||||||
Commercial
|
107,892
|
109,302
|
||||||
Commercial, Industrial & agricultural
|
43,763
|
42,382
|
||||||
Equity lines
|
19,465
|
20,504
|
||||||
Consumer
|
8,566
|
7,824
|
||||||
Total
|
277,259
|
274,937
|
||||||
Less allowance for loan losses
|
(3,799
|
)
|
(3,790
|
)
|
||||
Loans, net
|
$
|
273,460
|
$
|
271,147
|
(Dollars In Thousands)
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
90 Days or
More Past
Due
|
Total Past
Due
|
Current
|
Total
Loans
|
Nonaccrual
Loans
|
|||||||||||||||||||||
Construction loans:
|
||||||||||||||||||||||||||||
Residential
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
5,882
|
$
|
5,882
|
$
|
—
|
||||||||||||||
Land acquisition, development & commercial
|
41
|
—
|
1,731
|
1,772
|
20,162
|
21,934
|
1,731
|
|||||||||||||||||||||
Real estate:
|
||||||||||||||||||||||||||||
Residential
|
190
|
—
|
219
|
409
|
69,348
|
69,757
|
408
|
|||||||||||||||||||||
Commercial
|
—
|
—
|
—
|
—
|
107,892
|
107,892
|
—
|
|||||||||||||||||||||
Commercial, Industrial & agricultural
|
5
|
—
|
157
|
162
|
43,601
|
43,763
|
157
|
|||||||||||||||||||||
Equity lines
|
105
|
—
|
60
|
165
|
19,300
|
19,465
|
60
|
|||||||||||||||||||||
Consumer
|
—
|
—
|
—
|
—
|
8,566
|
8,566
|
—
|
|||||||||||||||||||||
Total
|
$
|
341
|
$
|
—
|
$
|
2,167
|
$
|
2,508
|
$
|
274,751
|
$
|
277,259
|
$
|
2,356
|
(Dollars In Thousands)
|
30-59 Days
Past Due
|
60-89 Days
Past Due
|
90 Days or
More Past
Due
|
Total Past
Due
|
Current
|
Total
Loans
|
Nonaccrual
Loans
|
|||||||||||||||||||||
Construction loans:
|
||||||||||||||||||||||||||||
Residential
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
5,036
|
$
|
5,036
|
$
|
–
|
||||||||||||||
Land acquisition, development & commercial
|
–
|
723
|
1,034
|
1,757
|
18,441
|
20,198
|
1,756
|
|||||||||||||||||||||
Real estate:
|
||||||||||||||||||||||||||||
Residential
|
–
|
562
|
184
|
746
|
68,945
|
69,691
|
582
|
|||||||||||||||||||||
Commercial
|
–
|
–
|
236
|
236
|
109,066
|
109,302
|
236
|
|||||||||||||||||||||
Commercial, Industrial & agricultural
|
–
|
157
|
–
|
157
|
42,225
|
42,382
|
–
|
|||||||||||||||||||||
Equity lines
|
60
|
–
|
115
|
175
|
20,329
|
20,504
|
115
|
|||||||||||||||||||||
Consumer
|
–
|
–
|
–
|
–
|
7,824
|
7,824
|
–
|
|||||||||||||||||||||
Total
|
$
|
60
|
$
|
1,442
|
$
|
1,569
|
$
|
3,071
|
$
|
271,866
|
$
|
274,937
|
$
|
2,689
|
March 31, 2013
With no related allowance:
(Dollars In Thousands)
|
Recorded
Investment
in Loans
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Balance
Total
Loans
|
Interest
Income
Recognized
|
|||||||||||||||
Construction loans:
|
||||||||||||||||||||
Residential
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||
Land acquisition, development & commercial
|
3,203
|
3,263
|
—
|
3,203
|
38
|
|||||||||||||||
Real estate:
|
||||||||||||||||||||
Residential
|
446
|
483
|
—
|
483
|
3
|
|||||||||||||||
Commercial
|
8,762
|
8,762
|
—
|
8,762
|
129
|
|||||||||||||||
Commercial, Industrial & agricultural
|
1,098
|
1,098
|
—
|
1,098
|
17
|
|||||||||||||||
Equity lines
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Consumer
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Total loans with no allowance
|
$
|
13,509
|
$
|
13,606
|
$
|
—
|
$
|
13,546
|
$
|
187
|
March 31, 2013
With an allowance recorded:
(Dollars In Thousands)
|
Recorded
Investment
in Loans
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Balance
Total
Loans
|
Interest
Income
Recognized
|
|||||||||||||||
Construction loans:
|
||||||||||||||||||||
Residential
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
||||||||||
Land acquisition, development & commercial
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Real estate:
|
||||||||||||||||||||
Residential
|
189
|
189
|
137
|
189
|
3
|
|||||||||||||||
Commercial
|
1,135
|
1,135
|
87
|
1,135
|
25
|
|||||||||||||||
Commercial, Industrial & agricultural
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Equity lines
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Consumer
|
—
|
—
|
—
|
—
|
—
|
|||||||||||||||
Total loans with an allowance
|
$
|
1,324
|
$
|
1,324
|
$
|
224
|
$
|
1,324
|
$
|
28
|
December 31, 2012
With no related allowance:
(Dollars In Thousands)
|
Recorded
Investment
in Loans
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Balance
Total
Loans
|
Interest
Income
Recognized
|
|||||||||||||||
Construction loans:
|
||||||||||||||||||||
Residential
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
||||||||||
Land acquisition, development & commercial
|
3,632
|
3,692
|
–
|
3,647
|
187
|
|||||||||||||||
Real estate:
|
||||||||||||||||||||
Residential
|
611
|
611
|
–
|
611
|
23
|
|||||||||||||||
Commercial
|
9,018
|
9,018
|
–
|
9,018
|
440
|
|||||||||||||||
Commercial, Industrial & agricultural
|
916
|
916
|
–
|
916
|
33
|
|||||||||||||||
Equity lines
|
115
|
439
|
–
|
115
|
–
|
|||||||||||||||
Consumer
|
–
|
–
|
–
|
–
|
–
|
|||||||||||||||
Total loans with no allowance
|
$
|
14,292
|
$
|
14,676
|
$
|
–
|
$
|
14,307
|
$
|
683
|
December 31, 2012
With an allowance recorded:
(Dollars In Thousands)
|
Recorded
Investment
in Loans
|
Unpaid
Principal
Balance
|
Related
Allowance
|
Average
Balance
Total
Loans
|
Interest
Income
Recognized
|
|||||||||||||||
Construction loans:
|
||||||||||||||||||||
Residential
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
–
|
||||||||||
Land acquisition, development & commercial
|
–
|
–
|
–
|
–
|
–
|
|||||||||||||||
Real estate:
|
||||||||||||||||||||
Residential
|
199
|
199
|
137
|
199
|
13
|
|||||||||||||||
Commercial
|
1,139
|
1,139
|
71
|
1,139
|
74
|
|||||||||||||||
Commercial, Industrial & agricultural
|
–
|
–
|
–
|
–
|
–
|
|||||||||||||||
Equity lines
|
–
|
–
|
–
|
–
|
–
|
|||||||||||||||
Consumer
|
–
|
–
|
–
|
–
|
–
|
|||||||||||||||
Total loans with an allowance
|
$
|
1,338
|
$
|
1,338
|
$
|
208
|
$
|
1,338
|
$
|
87
|
March 31, 2013
|
Allowance for loan losses
|
Loans
|
||||||||||||||||||||||||||||||||||||||
Class of Loan
In thousands of dollars
|
Beginning
balance
|
Charge-
offs
|
Recoveries
|
Provisions
|
Ending
balance
|
Ending
balance:
individually
evaluated
for
impairment
|
Ending
balance:
collectively
evaluated
for
impairment
|
Ending
balance
|
Ending
balance:
individually
evaluated
for
impairment
|
Ending
balance:
collectively
evaluated
for
impairment
|
||||||||||||||||||||||||||||||
Construction loans:
|
||||||||||||||||||||||||||||||||||||||||
Residential
|
$
|
117
|
$
|
—
|
$
|
—
|
$
|
15
|
$
|
132
|
$
|
—
|
$
|
132
|
$
|
5,882
|
$
|
—
|
$
|
5,882
|
||||||||||||||||||||
Land acquisition, development & commercial
|
811
|
—
|
—
|
34
|
845
|
—
|
845
|
21,934
|
3,203
|
18,731
|
||||||||||||||||||||||||||||||
Real estate:
|
||||||||||||||||||||||||||||||||||||||||
Residential
|
725
|
(164
|
)
|
—
|
232
|
793
|
137
|
656
|
69,757
|
635
|
69,122
|
|||||||||||||||||||||||||||||
Commercial
|
1,054
|
(88
|
)
|
162
|
(66
|
)
|
1,062
|
87
|
975
|
107,892
|
9,897
|
97,995
|
||||||||||||||||||||||||||||
Commercial, Industrial & agricultural
|
459
|
(27
|
)
|
—
|
(15
|
)
|
417
|
—
|
417
|
43,763
|
1,098
|
42,665
|
||||||||||||||||||||||||||||
Equity lines
|
386
|
—
|
1
|
(24
|
)
|
363
|
—
|
363
|
19,465
|
—
|
19,465
|
|||||||||||||||||||||||||||||
Consumer
|
145
|
—
|
—
|
(11
|
)
|
134
|
—
|
134
|
8,566
|
—
|
8,566
|
|||||||||||||||||||||||||||||
Unallocated
|
93
|
—
|
—
|
(40
|
)
|
53
|
—
|
53
|
—
|
—
|
—
|
|||||||||||||||||||||||||||||
Total
|
$
|
3,790
|
$
|
(279
|
)
|
$
|
163
|
$
|
125
|
$
|
3,799
|
$
|
224
|
$
|
3,575
|
$
|
277,259
|
$
|
14,833
|
$
|
262,426
|
December 31, 2012
|
Allowance for loan losses
|
Loans
|
||||||||||||||||||||||||||||||||||||||
Class of Loan
In thousands of dollars
|
Beginning
balance
|
Charge-
offs
|
Recoveries
|
Provisions
|
Ending
balance
|
Ending
balance:
individually
evaluated
for
impairment
|
Ending
balance:
collectively
evaluated
for
impairment
|
Ending
balance
|
Ending
balance:
individually
evaluated
for
impairment
|
Ending
balance:
collectively
evaluated
for
impairment
|
||||||||||||||||||||||||||||||
Construction loans:
|
||||||||||||||||||||||||||||||||||||||||
Residential
|
$
|
90
|
$
|
—
|
$
|
—
|
$
|
27
|
$
|
117
|
$
|
—
|
$
|
117
|
$
|
5,036
|
$
|
—
|
$
|
5,036
|
||||||||||||||||||||
Land acquisition, development & commercial
|
953
|
(519
|
)
|
—
|
377
|
811
|
—
|
811
|
20,198
|
3,632
|
16,566
|
|||||||||||||||||||||||||||||
Real estate:
|
||||||||||||||||||||||||||||||||||||||||
Residential
|
538
|
(151
|
)
|
—
|
338
|
725
|
137
|
588
|
69,691
|
810
|
68,881
|
|||||||||||||||||||||||||||||
Commercial
|
1,314
|
(478
|
)
|
18
|
200
|
1,054
|
71
|
983
|
109,302
|
10,157
|
99,145
|
|||||||||||||||||||||||||||||
Commercial, Industrial & agricultural
|
628
|
(71
|
)
|
—
|
(98
|
)
|
459
|
—
|
459
|
42,382
|
916
|
41,466
|
||||||||||||||||||||||||||||
Equity lines
|
313
|
(393
|
)
|
—
|
466
|
386
|
—
|
386
|
20,504
|
115
|
20,389
|
|||||||||||||||||||||||||||||
Consumer
|
143
|
(4
|
)
|
1
|
5
|
145
|
—
|
145
|
7,824
|
—
|
7,824
|
|||||||||||||||||||||||||||||
Unallocated
|
—
|
—
|
—
|
93
|
93
|
—
|
93
|
—
|
—
|
—
|
||||||||||||||||||||||||||||||
Total
|
$
|
3,979
|
$
|
(1,616
|
)
|
$
|
19
|
$
|
1,408
|
$
|
3,790
|
$
|
208
|
$
|
3,582
|
$
|
274,937
|
$
|
15,630
|
$
|
259,307
|
(Dollars In Thousands)
|
Pass
|
Special
Mention
|
Substandard
Accruing
|
Substandard
Nonaccrual
|
Doubtful
Nonaccrual
|
Total
|
||||||||||||||||||
Construction loans:
|
||||||||||||||||||||||||
Residential
|
$
|
5,882
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
—
|
$
|
5,882
|
||||||||||||
Land acquisition, development & commercial
|
18,653
|
—
|
1,550
|
1,731
|
—
|
21,934
|
||||||||||||||||||
Real estate:
|
||||||||||||||||||||||||
Residential
|
63,571
|
5,551
|
227
|
408
|
—
|
69,757
|
||||||||||||||||||
Commercial
|
101,868
|
2,459
|
3,565
|
—
|
—
|
107,892
|
||||||||||||||||||
Commercial, Industrial & agricultural
|
42,395
|
151
|
1,060
|
157
|
—
|
43,763
|
||||||||||||||||||
Equity lines
|
19,380
|
25
|
—
|
60
|
—
|
19,465
|
||||||||||||||||||
Consumer
|
8,566
|
—
|
—
|
—
|
—
|
8,566
|
||||||||||||||||||
Total
|
$
|
260,315
|
$
|
8,186
|
$
|
6,402
|
$
|
2,356
|
$
|
—
|
$
|
277,259
|
(Dollars In Thousands)
|
Pass
|
Special
Mention
|
Substandard
Accruing
|
Substandard
Nonaccrual
|
Doubtful
Nonaccrual
|
Total
|
||||||||||||||||||
Construction loans:
|
||||||||||||||||||||||||
Residential
|
$
|
5,036
|
$
|
–
|
$
|
–
|
$
|
–
|
$
|
—
|
$
|
5,036
|
||||||||||||
Land acquisition, development & commercial
|
16,479
|
–
|
1,963
|
1,756
|
—
|
20,198
|
||||||||||||||||||
Real estate:
|
||||||||||||||||||||||||
Residential
|
63,299
|
5,581
|
229
|
582
|
—
|
69,691
|
||||||||||||||||||
Commercial
|
103,010
|
2,479
|
3,577
|
236
|
—
|
109,302
|
||||||||||||||||||
Commercial, Industrial & agricultural
|
41,313
|
131
|
938
|
–
|
—
|
42,382
|
||||||||||||||||||
Equity lines
|
20,364
|
25
|
–
|
115
|
—
|
20,504
|
||||||||||||||||||
Consumer
|
7,824
|
–
|
–
|
–
|
—
|
7,824
|
||||||||||||||||||
Total
|
$
|
257,325
|
$
|
8,216
|
$
|
6,707
|
$
|
2,689
|
$
|
—
|
$
|
274,937
|
(Dollars In Thousands)
|
Other Real
Estate Owned
|
Valuation
Allowance
|
Net
|
|||||||||
Balance at the beginning of the year
|
$
|
9,513
|
$
|
(575
|
)
|
$
|
8,938
|
|||||
Additions
|
627
|
—
|
627
|
|||||||||
Writedowns
|
—
|
—
|
|
—
|
|
|||||||
Sales
|
(130
|
)
|
5
|
(125
|
)
|
|||||||
Balance at the end of the year
|
$
|
10,010
|
$
|
(570
|
)
|
$
|
9,440
|
(Dollars In Thousands)
|
Other Real
Estate Owned
|
Valuation
Allowance
|
Net
|
|||||||||
Balance at the beginning of the year
|
$
|
9,893
|
$
|
(331
|
)
|
$
|
9,562
|
|||||
Additions
|
—
|
—
|
—
|
|||||||||
Writedowns
|
—
|
—
|
|
—
|
|
|||||||
Sales
|
(492
|
)
|
137
|
(355
|
)
|
|||||||
Balance at the end of the year
|
$
|
9,401
|
$
|
(194
|
)
|
$
|
9,207
|
(Dollars In Thousands)
|
March 31,
2013
|
December 31,
2012
|
||||||
Construction loans:
|
||||||||
Residential
|
$
|
587
|
$
|
588
|
||||
Land acquisition, development & commercial
|
3,467
|
3,591
|
||||||
Real estate:
|
||||||||
Residential
|
546
|
182
|
||||||
Commercial
|
3,053
|
2,905
|
||||||
Commercial, Industrial & agricultural
|
1,164
|
1,164
|
||||||
Equity lines
|
623
|
508
|
||||||
$
|
9,440
|
$
|
8,938
|
For the three months ended
March 31, 2013
|
For the three months ended
March 31, 2012
|
|||||||||||||||
Shares
|
Weighted-
Average
Grant Date
Fair Value
|
Shares
|
Weighted-
Average
Grant Date
Fair Value
|
|||||||||||||
Nonvested at beginning of year
|
25,896 | $ | 4.76 | 6,566 | $ | 7.16 | ||||||||||
Granted
|
7,781 | 5.98 | 20,971 | 4.20 | ||||||||||||
Vested
|
(5,833 | ) | 5.03 | (1,641 | ) | 7.16 | ||||||||||
Cancelled
|
– | – | – | – | ||||||||||||
Nonvested at end of year
|
27,844 | $ | 5.05 | 25,896 | $ | 4.76 |
(Dollars In Thousands)
|
Carrying value at March 31, 2013
|
|||||||||||||||
Description
|
Balance as of
March 31,
2013
|
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant
Other
Observable
Inputs
(Level 2)
|
Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets:
|
||||||||||||||||
U. S. Government agency securities
|
$
|
31,324
|
$
|
31,324
|
||||||||||||
Mortgaged-backed securities
|
20,206
|
20,206
|
||||||||||||||
Municipal securities
|
13,923
|
13,923
|
||||||||||||||
Derivative assets
|
34
|
34
|
||||||||||||||
Liabilities:
|
||||||||||||||||
Derivative liabilities
|
$
|
34
|
$
|
34
|
(Dollars In Thousands)
|
Carrying value at December 31, 2012
|
|||||||||||||||
Description
|
Balance as of
December 31,
2012
|
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Assets:
|
||||||||||||||||
U. S. Government agency securities
|
$
|
29,842
|
$
|
29,842
|
||||||||||||
Mortgaged-backed securities
|
21,984
|
21,984
|
||||||||||||||
Municipal securities
|
11,640
|
11,640
|
||||||||||||||
Derivative assets
|
67
|
67
|
||||||||||||||
Liabilities:
|
||||||||||||||||
Derivative liabilities
|
$
|
67
|
$
|
67
|
(Dollars In Thousands)
|
Carrying value at March 31, 2013
|
|||||||||||||||
Description
|
Balance as of
March 31,
2013
|
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) |
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Impaired Loans, net of valuation allowance
|
$
|
1,100
|
$
|
52
|
$
|
1,048
|
||||||||||
Other real estate owned
|
9,440
|
5,009
|
4,431
|
(Dollars In Thousands)
|
Carrying value at December 31, 2012
|
|||||||||||||||
Description
|
Balance as of
December 31,
2012
|
Quoted Prices in Active Markets for Identical Assets (Level 1) |
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
||||||||||||
Assets:
|
||||||||||||||||
Impaired Loans, net of valuation allowance
|
$
|
1,130
|
$
|
62
|
$
|
1,068
|
||||||||||
Other real estate owned
|
$
|
8,938
|
4,382
|
4,556
|
(Dollars In Thousands)
|
Quantitative information about Level 3 Fair Value Measurements for March 31, 2013
|
|||||||||||
Assets
|
Fair
Value
|
Valuation Technique(s)
|
Unobservable input
|
Range
|
||||||||
Impaired loans
|
$
|
1,048
|
Discounted appraised value
|
Selling cost
|
6%
|
-
|
10
|
%
|
||||
Discount for lack of marketability and age of appraisal
|
0%
|
-
|
10
|
%
|
||||||||
Other real estate owned
|
$
|
2,055
|
Discounted appraised value
|
Selling cost
|
6%
|
-
|
10
|
%
|
||||
Discount for lack of marketability and age
|
0%
|
-
|
30
|
%
|
||||||||
$
|
2,376
|
Internal evaluations
|
Internal evaluations
|
10%
|
-
|
50
|
%
|
(Dollars In Thousands)
|
Quantitative information about Level 3 Fair Value Measurements for
December 31, 2012
|
|||||||||||
Assets
|
Fair
Value |
Valuation Technique(s)
|
Unobservable input
|
Range
|
||||||||
Impaired loans
|
$
|
1,068
|
Discounted appraised value
|
Selling cost
|
6%
|
-
|
10%
|
|||||
Discount for lack of marketability and age of appraisal
|
0%
|
-
|
10%
|
|||||||||
Other real estate owned
|
$
|
2,177
|
Discounted appraised value
|
Selling cost
|
6%
|
-
|
10%
|
|||||
Discount for lack of marketability and age
|
0%
|
-
|
30%
|
|||||||||
$
|
2,379
|
Internal evaluations
|
Internal evaluations
|
10%
|
-
|
50%
|
(Dollars In Thousands)
|
Fair value at March 31, 2013
|
|||||||||||||||||||
Description
|
Carrying value as of
March 31,
2013
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Approximate
Fair Values
|
|||||||||||||||
Financial assets
|
||||||||||||||||||||
Cash and due from banks
|
$
|
12,456
|
$
|
12,456
|
$
|
$
|
$
|
12,456
|
||||||||||||
Federal funds sold
|
47
|
47
|
47
|
|||||||||||||||||
Securities available-for-sale
|
65,453
|
65,453
|
65,453
|
|||||||||||||||||
Restricted equity securities
|
2,358
|
2,358
|
2,358
|
|||||||||||||||||
Loans, net
|
273,460
|
275,310
|
275,310
|
|||||||||||||||||
Accrued income
|
1,563
|
1,563
|
1,563
|
|||||||||||||||||
Derivative assets
|
34
|
34
|
34
|
|||||||||||||||||
Financial liabilities
|
||||||||||||||||||||
Total deposits
|
319,315
|
183,703
|
136,071
|
319,774
|
||||||||||||||||
Short term borrowings
|
663
|
663
|
663
|
|||||||||||||||||
FHLB borrowings
|
19,000
|
19,797
|
19,797
|
|||||||||||||||||
Accrued interest payable
|
294
|
294
|
294
|
|||||||||||||||||
Derivative liabilities
|
34
|
34
|
34
|
(Dollars In Thousands)
|
Fair value at December 31, 2012
|
|||||||||||||||||||
Description
|
Carrying value as of
December 31,
2012
|
Quoted Prices
in Active
Markets for
Identical
Assets
(Level 1)
|
Significant
Other
Observable
Inputs
(Level 2)
|
Significant
Unobservable
Inputs
(Level 3)
|
Approximate
Fair Values
|
|||||||||||||||
Financial assets
|
||||||||||||||||||||
Cash and due from banks
|
$
|
9,812
|
$
|
9,812
|
$
|
$
|
$
|
9,812
|
||||||||||||
Federal funds sold
|
196
|
196
|
196
|
|||||||||||||||||
Securities available-for-sale
|
63,466
|
63,466
|
63,466
|
|||||||||||||||||
Restricted equity securities
|
2,591
|
2,591
|
2,591
|
|||||||||||||||||
Loans, net
|
271,147
|
272,981
|
272,981
|
|||||||||||||||||
Accrued income
|
1,590
|
1,590
|
1,590
|
|||||||||||||||||
Derivative assets
|
67
|
67
|
67
|
|||||||||||||||||
Financial liabilities
|
||||||||||||||||||||
Total deposits
|
309,997
|
175,325
|
135,128
|
310,453
|
||||||||||||||||
Short term borrowings
|
216
|
216
|
216
|
|||||||||||||||||
FHLB borrowings
|
22,000
|
22,862
|
22,862
|
|||||||||||||||||
Accrued interest payable
|
332
|
332
|
332
|
|||||||||||||||||
Derivative liabilities
|
67
|
67
|
67
|
Details about Other Comprehensive Components
|
Amounts Reclassified from Other Comprehensive Income for the Three Months Ended
March 31, 2013
|
Affected Line Item in the Statement Where Net Income is Presented
|
|||
In Thousands
|
(Unaudited)
|
||||
Available for sale securities
|
|||||
Realized gain on sale of securities held for sale during the period
|
$ | 2 |
Gain on sale of investment securities
|
||
(1 | ) |
Income tax expense
|
|||
$ | 1 |
Net income
|
(in thousands except for percentages)
|
Actual
|
Minimum Capital
Requirement
|
Minimum To Be
Well Capitalized
Under Prompt
Corrective Action
Provisions
|
|||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||
March 31, 2013
|
||||||||||||||||||||||||
Total Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$
|
39,255
|
13.8
|
%
|
$
|
22,744
|
8.0
|
%
|
N/A
|
N/A
|
||||||||||||||
HomeTown Bank
|
$
|
38,540
|
13.6
|
%
|
$
|
22,744
|
8.0
|
%
|
$
|
28,430
|
10.0
|
%
|
||||||||||||
Tier I Capital (to Risk-Weighted Assets)
|
||||||||||||||||||||||||
Consolidated
|
$
|
35,698
|
12.6
|
%
|
$
|
11,372
|
4.0
|
%
|
N/A
|
N/A
|
||||||||||||||
HomeTown Bank
|
$
|
34,983
|
12.3
|
%
|
$
|
11,372
|
4.0
|
%
|
$
|
17,058
|
6.0
|
%
|
||||||||||||
Tier I Capital (to Average Assets)
|
||||||||||||||||||||||||
Consolidated
|
$
|
35,698
|
9.6
|
%
|
$
|
11,372
|
4.0
|
%
|
N/A
|
N/A
|
||||||||||||||
HomeTown Bank
|
$
|
34,983
|
9.4
|
%
|
$
|
11,372
|
4.0
|
%
|
$
|
18,621
|
5.0
|
%
|
Exhibit
No.
|
||
31.1
|
Certification of Chief Executive of Officer (302 Certification).
|
|
31.2
|
Certification of Chief Financial Officer (302 Certification).
|
|
32
|
Certification pursuant to 18 U.S.C. Section 1350 (906 Certification).
|
|
101*
|
Pursuant to Rule 405 of Regulation S-T, the following financial information from the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2013, is formatted in XBRL interactive data files: (i) Consolidated Balance Sheets at March 31, 2013, and December 31, 2012; (ii) Consolidated Statements of Income for the three months ended March 31, 2013, and 2012; (iii) Consolidated Statements of Comprehensive Income for the three months ended March 31, 2013, and 2012; (iv) Consolidated Statements of Cash Flows for the three months ended March 31, 2013 and 2012; and (v) Notes to Consolidated Financial Statements.
|
*
|
As provided in Rule 406T of Regulation S-T, this information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934.
|
HOMETOWN BANK
|
|||
Date: May 15, 2013
|
By:
|
/S/ SUSAN K. STILL
|
|
Susan K. Still
|
|||
President
|
|||
Chief Executive Officer
|
|||
Date: May 15, 2013
|
By:
|
/S/ CHARLES W. MANESS, JR.
|
|
Charles W. Maness, Jr.
|
|||
Executive Vice President
|
|||
Chief Financial Officer
|
Exhibit
|
Description
|
|
31.1
|
Certification of Chief Executive of Officer (302 Certification).
|
|
31.2
|
Certification of Chief Financial Officer (302 Certification).
|
|
32
|
Certification pursuant to 18 U.S.C. Section 1350 (906 Certification).
|
101*
|
Pursuant to Rule 405 of Regulation S-T, the following financial information from the Company’s Quarterly Report on Form 10-Q for the period ended March 31, 2013, is formatted in XBRL interactive data files: (i) Consolidated Balance Sheets at March 31, 2013, and December 31, 2012; (ii) Consolidated Statements of Income for the three months ended March 31, 2013, and 2012; (iii) Consolidated Statements of Comprehensive Income for the three months ended March 31, 2013, and 2012; (iv) Consolidated Statements of Cash Flows for the three months ended March 31, 2013 and 2012; and (v) Notes to Consolidated Financial Statements.
|
*
|
As provided in Rule 406T of Regulation S-T, this information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933 and Section 18 of the Securities Exchange Act of 1934.
|