West
Virginia
|
55-0672148
|
|
(State
or other jurisdiction of
|
(IRS
Employer
|
|
incorporation
or organization)
|
Identification
No.)
|
300
North Main Street
|
|||
Moorefield,
West Virginia
|
26836
|
||
(Address
of principal executive offices)
|
(Zip
Code)
|
Yes
þ
|
No
o
|
|
Yes
o
|
No
o
|
Yes
o
|
No
þ
|
Page
|
|||
PART I.
|
FINANCIAL
INFORMATION
|
||
Item
1.
|
Financial
Statements
|
||
Consolidated
balance sheets
September
30, 2009 (unaudited), December 31, 2008, and September 30, 2008
(unaudited)
|
4
|
||
Consolidated
statements of income
for
the three months and nine months ended
September
30, 2009 and 2008 (unaudited)
|
5
|
||
Consolidated
statements of shareholders’ equity
for
the nine months ended
September
30, 2009 and 2008 (unaudited)
|
6
|
||
Consolidated
statements of cash flows
for
the nine months ended
September
30, 2009 and 2008 (unaudited)
|
7-8
|
||
Notes
to consolidated financial statements (unaudited)
|
9-29
|
||
Item
2.
|
Management's
Discussion and Analysis of Financial Condition
and
Results of Operations
|
30-42
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures about Market Risk
|
41
|
|
Item
4.
|
Controls
and Procedures
|
42
|
PART II.
|
OTHER
INFORMATION
|
|||
Item
1.
|
Legal
Proceedings
|
43
|
||
Item
1A.
|
Risk
Factors
|
43
|
||
Item
2.
|
Changes
in Securities and Use of Proceeds
|
None
|
||
Item
3.
|
Defaults
upon Senior Securities
|
None
|
||
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
None
|
||
Item
5.
|
Other
Information
|
43
|
||
Item
6.
|
Exhibits
|
|||
Exhibits
|
||||
Exhibit
11
|
Statement
re: Computation of Earnings per Share – Information contained
in Note 4 to the Consolidated Financial Statements on page 15 of this
Quarterly Report is incorporated herein by reference.
|
|||
Exhibit
31.1
|
Sarbanes-Oxley
Act Section 302 Certification of Chief Executive Officer
|
|||
Exhibit
31.2
|
Sarbanes-Oxley
Act Section 302 Certification of Chief Financial Officer
|
|||
Exhibit
32.1
|
Sarbanes-Oxley
Act Section 906 Certification of Chief Executive Officer
|
|||
Exhibit
32.2
|
Sarbanes-Oxley
Act Section 906 Certification of Chief Financial Officer
|
|||
SIGNATURES
|
44
|
September
30,
|
December
31,
|
September
30,
|
||||||||||
2009
|
2008
|
2008
|
||||||||||
Dollars
in thousands
|
(unaudited)
|
(*) |
(unaudited)
|
|||||||||
ASSETS
|
||||||||||||
Cash
and due from banks
|
$ | 4,415 | $ | 11,356 | $ | 24,077 | ||||||
Interest
bearing deposits with other banks
|
6,195 | 108 | 321 | |||||||||
Federal
funds sold
|
- | 2 | 56 | |||||||||
Securities
available for sale
|
285,156 | 327,606 | 305,962 | |||||||||
Other
investments
|
24,002 | 23,016 | 21,686 | |||||||||
Loans
held for sale, net
|
251 | 978 | 378 | |||||||||
Loans,
net
|
1,156,432 | 1,192,157 | 1,145,606 | |||||||||
Property
held for sale
|
31,193 | 8,110 | 2,232 | |||||||||
Premises
and equipment, net
|
23,891 | 22,434 | 22,294 | |||||||||
Accrued
interest receivable
|
6,666 | 7,217 | 7,082 | |||||||||
Intangible
assets
|
9,441 | 9,704 | 9,792 | |||||||||
Other
assets
|
30,151 | 24,428 | 27,839 | |||||||||
Total
assets
|
$ | 1,577,793 | $ | 1,627,116 | $ | 1,567,325 | ||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||||
Liabilities
|
||||||||||||
Deposits
|
||||||||||||
Non
interest bearing
|
$ | 68,929 | $ | 69,808 | $ | 70,353 | ||||||
Interest
bearing
|
901,093 | 896,042 | 874,871 | |||||||||
Total
deposits
|
970,022 | 965,850 | 945,224 | |||||||||
Short-term
borrowings
|
73,733 | 153,100 | 98,316 | |||||||||
Long-term
borrowings
|
413,448 | 392,748 | 414,427 | |||||||||
Subordinated
debentures owed to unconsolidated subsidiary trusts
|
19,589 | 19,589 | 19,589 | |||||||||
Other
liabilities
|
9,064 | 8,585 | 9,259 | |||||||||
Total
liabilities
|
1,485,856 | 1,539,872 | 1,486,815 | |||||||||
Commitments
and Contingencies
|
||||||||||||
Shareholders'
Equity
|
||||||||||||
Preferred
stock and related surplus - authorized 250,000 shares
|
||||||||||||
Series
2009, 8% Non-cumulative convertible preferred stock,
|
||||||||||||
par
value $1.00; issued 2009 - 3,710 shares
|
3,558 | - | - | |||||||||
Common
stock and related surplus, authorized 20,000,000 shares
|
||||||||||||
par
value $2.50; issued and outstanding 2009 - 7,425,472
shares,
|
||||||||||||
December
2008 - 7,415,310 shares,
|
||||||||||||
September
2008 - 7,410,791 shares
|
24,508 | 24,453 | 24,409 | |||||||||
Retained
earnings
|
63,982 | 64,709 | 62,487 | |||||||||
Accumulated
other comprehensive income (loss)
|
(111 | ) | (1,918 | ) | (6,386 | ) | ||||||
Total
shareholders' equity
|
91,937 | 87,244 | 80,510 | |||||||||
Total
liabilities and shareholders' equity
|
$ | 1,577,793 | $ | 1,627,116 | $ | 1,567,325 | ||||||
(*)
- December 31, 2008 financial information has been extracted from audited
consolidated financial statements
|
||||||||||||
See
Notes to Consolidated Financial Statements
|
|
Three
Months Ended
|
Nine
Months Ended
|
||||||||||||||
September
30,
|
September
30,
|
September
30,
|
September
30,
|
|||||||||||||
Dollars
in thousands, except per share amounts
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Interest
income
|
||||||||||||||||
Interest
and fees on loans
|
||||||||||||||||
Taxable
|
$ | 17,950 | $ | 18,413 | $ | 54,033 | $ | 57,824 | ||||||||
Tax-exempt
|
111 | 114 | 331 | 349 | ||||||||||||
Interest
and dividends on securities
|
||||||||||||||||
Taxable
|
3,808 | 3,563 | 12,226 | 9,920 | ||||||||||||
Tax-exempt
|
543 | 545 | 1,572 | 1,735 | ||||||||||||
Interest
on interest bearing deposits with other banks
|
5 | 1 | 6 | 4 | ||||||||||||
Interest
on Federal funds sold
|
- | 1 | - | 4 | ||||||||||||
Total
interest income
|
22,417 | 22,637 | 68,168 | 69,836 | ||||||||||||
Interest
expense
|
||||||||||||||||
Interest
on deposits
|
6,094 | 6,704 | 19,073 | 20,263 | ||||||||||||
Interest
on short-term borrowings
|
129 | 671 | 487 | 2,161 | ||||||||||||
Interest
on long-term borrowings and subordinated debentures
|
5,298 | 4,878 | 15,270 | 14,715 | ||||||||||||
Total
interest expense
|
11,521 | 12,253 | 34,830 | 37,139 | ||||||||||||
Net
interest income
|
10,896 | 10,384 | 33,338 | 32,697 | ||||||||||||
Provision
for loan losses
|
4,000 | 12,000 | 13,500 | 14,750 | ||||||||||||
Net
interest income after provision for loan losses
|
6,896 | (1,616 | ) | 19,838 | 17,947 | |||||||||||
Other
income
|
||||||||||||||||
Insurance
commissions
|
1,254 | 1,337 | 3,881 | 3,939 | ||||||||||||
Service
fees
|
859 | 828 | 2,452 | 2,395 | ||||||||||||
Realized
securities gains (losses)
|
428 | (6 | ) | 723 | (6 | ) | ||||||||||
Gain
(loss) on sale of assets
|
9 | (99 | ) | (115 | ) | 137 | ||||||||||
Net
cash settlement on interest rate swaps
|
- | - | - | (171 | ) | |||||||||||
Change
in fair value of interest rate swap
|
- | - | - | 705 | ||||||||||||
Other
|
282 | 260 | 973 | 838 | ||||||||||||
Total
other-than-temporary impairment loss on securities
|
- | (4,495 | ) | (5,434 | ) | (6,036 | ) | |||||||||
Portion
of loss recognized in other comprehensive income
|
- | - | 451 | |||||||||||||
Net
impairment loss recognized in earnings
|
- | (4,495 | ) | (4,983 | ) | (6,036 | ) | |||||||||
Total
other income
|
2,832 | (2,175 | ) | 2,931 | 1,801 | |||||||||||
Other
expense
|
||||||||||||||||
Salaries
and employee benefits
|
3,862 | 4,113 | 12,449 | 12,695 | ||||||||||||
Net
occupancy expense
|
484 | 489 | 1,548 | 1,407 | ||||||||||||
Equipment
expense
|
527 | 538 | 1,622 | 1,606 | ||||||||||||
Supplies
|
241 | 236 | 683 | 671 | ||||||||||||
Professional
fees
|
330 | 173 | 1,067 | 473 | ||||||||||||
Amortization
of intangibles
|
88 | 88 | 263 | 263 | ||||||||||||
FDIC
premiums
|
660 | 180 | 2,288 | 534 | ||||||||||||
Other
|
1,675 | 1,468 | 4,407 | 3,873 | ||||||||||||
Total
other expense
|
7,867 | 7,285 | 24,327 | 21,522 | ||||||||||||
Income
(loss) before income taxes
|
1,861 | (11,076 | ) | (1,558 | ) | (1,774 | ) | |||||||||
Income
tax expense (benefit)
|
458 | (3,402 | ) | (1,276 | ) | (518 | ) | |||||||||
Net
Income (loss)
|
$ | 1,403 | $ | (7,674 | ) | $ | (282 | ) | $ | (1,256 | ) | |||||
Basic
earnings per common share
|
$ | 0.19 | $ | (1.04 | ) | $ | (0.04 | ) | $ | (0.17 | ) | |||||
Diluted
earnings per common share
|
$ | 0.19 | $ | (1.03 | ) | $ | (0.04 | ) | $ | (0.17 | ) | |||||
See
Notes to Consolidated Financial Statements
|
Accumulated
|
||||||||||||||||||||
Common
|
Preferred
|
Other
|
Total
|
|||||||||||||||||
Stock
and
|
Stock
and
|
Compre-
|
Share-
|
|||||||||||||||||
Related
|
Related
|
Retained
|
hensive
|
holders'
|
||||||||||||||||
Dollars
in thousands, except per share amounts
|
Surplus
|
Surplus
|
Earnings
|
Income
(Loss)
|
Equity
|
|||||||||||||||
Balance,
December 31, 2008
|
$ | 24,453 | $ | - | $ | 64,709 | $ | (1,918 | ) | $ | 87,244 | |||||||||
Nine
Months Ended September 30, 2009
|
||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||
Net
income (loss)
|
- | - | (282 | ) | - | (282 | ) | |||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||
Non-credit
related other-than-temporary
|
||||||||||||||||||||
impairment
on debt securities, net of
|
||||||||||||||||||||
deferred
tax benefit of $153
|
- | - | - | (250 | ) | (250 | ) | |||||||||||||
Net
unrealized gain on securities of $1,334
|
||||||||||||||||||||
net
of deferred tax expense of $1,258
|
||||||||||||||||||||
and
reclassification adjustment for
|
- | - | - | |||||||||||||||||
gains
included in net income of $723
|
2,057 | 2,057 | ||||||||||||||||||
Total
comprehensive income
|
1,525 | |||||||||||||||||||
Exercise
of stock options
|
55 | - | 55 | |||||||||||||||||
Stock
compensation expense
|
- | - | - | - | - | |||||||||||||||
Issuance
of 3,710 shares preferred stock
|
- | 3,558 | - | - | 3,558 | |||||||||||||||
Cash
dividends declared ($0.06 per share)
|
- | - | (445 | ) | - | (445 | ) | |||||||||||||
Balance,
September 30, 2009
|
$ | 24,508 | $ | 3,558 | $ | 63,982 | $ | (111 | ) | $ | 91,937 | |||||||||
Balance,
December 31, 2007
|
$ | 24,391 | $ | 65,077 | $ | (48 | ) | $ | 89,420 | |||||||||||
Nine
Months Ended September 30, 2008
|
||||||||||||||||||||
Comprehensive
income:
|
||||||||||||||||||||
Net
income (loss)
|
- | (1,256 | ) | - | (1,256 | ) | ||||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||
Net
unrealized loss on securities of
|
||||||||||||||||||||
$6,332,
net of deferred tax benefit of
|
- | - | ||||||||||||||||||
$3,885
and reclassification adjustment
|
||||||||||||||||||||
for
gains included in net income of $6
|
(6,338 | ) | (6,338 | ) | ||||||||||||||||
Total
comprehensive income
|
(7,594 | ) | ||||||||||||||||||
Exercise
of stock options
|
9 | 9 | ||||||||||||||||||
Stock
compensation expense
|
9 | - | - | 9 | ||||||||||||||||
Cash
dividends declared ($0.18 per share)
|
- | - | (1,334 | ) | - | (1,334 | ) | |||||||||||||
Balance,
September 30, 2008
|
$ | 24,409 | $ | - | $ | 62,487 | $ | (6,386 | ) | $ | 80,510 | |||||||||
See
Notes to Consolidated Financial Statements
|
Nine
Months Ended
|
||||||||
September
30,
|
September
30,
|
|||||||
Dollars
in thousands
|
2009
|
2008
|
||||||
Cash
Flows from Operating Activities
|
||||||||
Net
income (loss)
|
$ | (282 | ) | $ | (1,256 | ) | ||
Adjustments
to reconcile net earnings to net cash
|
||||||||
provided
by operating activities:
|
||||||||
Depreciation
|
1,190 | 1,196 | ||||||
Provision
for loan losses
|
13,500 | 14,750 | ||||||
Stock
compensation expense
|
- | 9 | ||||||
Deferred
income tax (benefit)
|
(1,959 | ) | (3,541 | ) | ||||
Loans
originated for sale
|
(14,990 | ) | (4,902 | ) | ||||
Proceeds
from loans sold
|
15,742 | 5,957 | ||||||
(Gain)
on sales of loans held for sale
|
(26 | ) | (56 | ) | ||||
Securities
(gains) losses
|
(723 | ) | 6 | |||||
Writedown
of equity investment
|
215 | 6,036 | ||||||
Writedown
of debt securities
|
4,768 | - | ||||||
Change
in fair value of derivative instruments
|
- | (705 | ) | |||||
Loss
(gain) on disposal of other repossissed assets & property held for
sale
|
110 | (137 | ) | |||||
Amortization
of securities premiums, net
|
(2,137 | ) | (307 | ) | ||||
Amortization
of goodwill and purchase accounting
|
||||||||
adjustments,
net
|
272 | 272 | ||||||
Increase
in accrued interest receivable
|
550 | 109 | ||||||
(Increase)
in other assets
|
(4,906 | ) | (5,312 | ) | ||||
Increase
in other liabilities
|
479 | 3,247 | ||||||
Net
cash provided by operating activities
|
11,803 | 15,366 | ||||||
Cash
Flows from Investing Activities
|
||||||||
Net
(increase) in interest bearing deposits
|
||||||||
with
other banks
|
(6,087 | ) | (243 | ) | ||||
Proceeds
from maturities and calls of securities available for sale
|
15,704 | 18,776 | ||||||
Proceeds
from sales of securities available for sale
|
18,479 | 1,141 | ||||||
Principal
payments received on securities available for sale
|
58,648 | 23,426 | ||||||
Purchases
of securities available for sale
|
(49,592 | ) | (85,237 | ) | ||||
Purchases
of other investments
|
(983 | ) | (11,953 | ) | ||||
Redemption
of Federal Home Loan Bank Stock
|
- | 10,309 | ||||||
Net
decrease in Federal funds sold
|
2 | 125 | ||||||
Net
loans made to customers
|
(2,601 | ) | (109,840 | ) | ||||
Purchases
of premises and equipment
|
(2,648 | ) | (1,394 | ) | ||||
Proceeds
from sales of other repossessed assets & property held for
sale
|
1,697 | 2,048 | ||||||
Proceeds
from early termination of interest rate swap
|
- | 212 | ||||||
Net
cash provided by (used in) investing activities
|
32,619 | (152,630 | ) | |||||
Cash
Flows from Financing Activities
|
||||||||
Net
increase(decrease) in demand deposit, NOW and
|
||||||||
savings
accounts
|
50,892 | (17,982 | ) | |||||
Net
increase(decrease) in time deposits
|
(46,720 | ) | 134,516 | |||||
Net
(decrease) in short-term borrowings
|
(79,367 | ) | (73,738 | ) | ||||
Proceeds
from long-term borrowings
|
82,656 | 131,281 | ||||||
Repayment
of long-term borrowings
|
(68,755 | ) | (32,697 | ) | ||||
Proceeds
from issuance of subordinated debentures
|
6,763 | - | ||||||
Exercise
of stock options
|
55 | 9 | ||||||
Dividends
paid
|
(445 | ) | (1,334 | ) | ||||
Proceeds
from issuance of preferred stock
|
3,558 | - | ||||||
Net
cash provided by (used in) financing activities
|
(51,363 | ) | 140,055 | |||||
Increase
(decrease) in cash and due from banks
|
(6,941 | ) | 2,791 | |||||
Cash
and due from banks:
|
||||||||
Beginning
|
11,356 | 21,286 | ||||||
Ending
|
$ | 4,415 | $ | 24,077 | ||||
(Continued)
|
||||||||
See
Notes to Consolidated Financial Statements
|
Nine
Months Ended
|
||||||||
September
30,
|
September
30,
|
|||||||
Dollars
in thousands
|
2009
|
2008
|
||||||
Supplemental
Disclosures of Cash Flow Information
|
||||||||
Cash
payments for:
|
||||||||
Interest
|
$ | 35,173 | $ | 37,170 | ||||
Income
taxes
|
$ | 1,395 | $ | 3,690 | ||||
Supplemental
Schedule of Noncash Investing and Financing Activities
|
||||||||
Other
assets acquired in settlement of loans
|
$ | 24,826 | $ | 1,972 | ||||
See
Notes to Consolidated Financial Statements
|
|
Level
1: Quoted prices (unadjusted) or identical assets or
liabilities in active markets that the entity has
the ability to access as of the measurement
date.
|
|
Level
2: Significant other observable inputs other than Level
1 prices, such as quoted prices for similar assets or liabilities, quoted
prices in markets that are not active, and other inputs that are
observable or can be
|
corroborated
by observable market data.
|
|
Level
3: Significant unobservable inputs that reflect a
company’s own assumptions about the assumptions that market participants
would use in pricing an asset or
liability.
|
Total
at
|
Fair
Value Measurements Using:
|
|||||||||||||||
Dollars
in thousands
|
September
30, 2009
|
Level
1
|
Level
2
|
Level
3
|
||||||||||||
Available
for sale securities
|
$ | 285,156 | $ | - | $ | 285,156 | $ | - | ||||||||
Available
for
|
||||
Sale
|
||||
Dollars
in thousands
|
Securities
|
|||
Balance
January 1, 2009
|
$ | 11,711 | ||
Total
realized/unrealized gains (losses):
|
||||
Included
in earnings
|
(4,768 | ) | ||
Included
in other comprehensive income
|
3,808 | |||
Purchases,
sales, issuances and settlements, net
|
(760 | ) | ||
Transfers
between categories
|
(9,991 | ) | ||
Balance
September 30, 2009
|
$ | - | ||
Total
at
|
Fair
Value Measurements Using:
|
|||||||||||||||
Dollars
in thousands
|
September
30, 2009
|
Level
1
|
Level
2
|
Level
3
|
||||||||||||
Loans
held for sale
|
$ | 251 | $ | - | $ | 251 | $ | - | ||||||||
Impaired
loans
|
59,585 | - | 40,215 | 19,370 |
September
30, 2009
|
December
31, 2008
|
|||||||||||||||
Estimated
|
Estimated
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Dollars
in thousands
|
Value
|
Value
|
Value
|
Value
|
||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and due from banks
|
$ | 4,415 | $ | 4,415 | $ | 11,356 | $ | 11,356 | ||||||||
Interest
bearing deposits with
|
||||||||||||||||
other
banks
|
6,195 | 6,195 | 108 | 108 | ||||||||||||
Federal
funds sold
|
- | - | 2 | 2 | ||||||||||||
Securities
available for sale
|
285,156 | 285,156 | 327,606 | 327,606 | ||||||||||||
Other
investments
|
24,002 | 24,002 | 23,016 | 23,016 | ||||||||||||
Loans
held for sale, net
|
251 | 251 | 978 | 978 | ||||||||||||
Loans,
net
|
1,156,432 | 1,172,448 | 1,192,157 | 1,201,884 | ||||||||||||
Accrued
interest receivable
|
6,666 | 6,666 | 7,217 | 7,217 | ||||||||||||
Derivative
financial assets
|
- | - | 16 | 16 | ||||||||||||
$ | 1,483,117 | $ | 1,499,133 | $ | 1,562,456 | $ | 1,572,183 | |||||||||
Financial
liabilities:
|
||||||||||||||||
Deposits
|
$ | 970,022 | $ | 986,913 | $ | 965,850 | $ | 1,077,942 | ||||||||
Short-term
borrowings
|
73,733 | 73,733 | 153,100 | 153,100 | ||||||||||||
Long-term
borrowings and
|
||||||||||||||||
subordinated
debentures
|
433,037 | 450,125 | 412,337 | 434,172 | ||||||||||||
Accrued
interest payable
|
4,454 | 4,454 | 4,796 | 4,796 | ||||||||||||
Derivative
financial liabilities
|
- | - | 18 | 18 | ||||||||||||
$ | 1,481,246 | $ | 1,515,225 | $ | 1,536,101 | $ | 1,670,028 |
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
Dollars
in thousands , except per share amounts
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Numerator
for both basic and diluted earnings per share:
|
||||||||||||||||
Net
Income
|
$ | 1,403 | $ | (7,674 | ) | $ | (282 | ) | $ | (1,256 | ) | |||||
Denominator
|
||||||||||||||||
Denominator
for basic earnings per share -
|
||||||||||||||||
weighted
average common shares outstanding
|
7,425,472 | 7,410,791 | 7,420,271 | 7,409,986 | ||||||||||||
Effect
of dilutive securities:
|
||||||||||||||||
Convertible
preferred stock
|
7,332 | - | 2,471 | - | ||||||||||||
Stock
options
|
7,072 | 34,451 | 13,626 | 37,327 | ||||||||||||
14,404 | 34,451 | 16,097 | 37,327 | |||||||||||||
Denominator
for diluted earnings per share -
|
||||||||||||||||
weighted
average common shares outstanding and
|
||||||||||||||||
assumed
conversions
|
7,439,876 | 7,445,242 | 7,436,368 | 7,447,313 | ||||||||||||
Basic
earnings per share
|
$ | 0.19 | $ | (1.04 | ) | $ | (0.04 | ) | $ | (0.17 | ) | |||||
Diluted
earnings per share
|
$ | 0.19 | $ | (1.03 | ) | $ | (0.04 | ) | $ | (0.17 | ) |
September
30, 2009
|
||||||||||||||||
Amortized
|
Unrealized
|
Estimated
|
||||||||||||||
Dollars
in thousands
|
Cost
|
Gains
|
Losses
|
Fair
Value
|
||||||||||||
Available
for Sale
|
||||||||||||||||
Taxable
debt securities:
|
||||||||||||||||
U.
S. Government agencies
|
||||||||||||||||
and
corporations
|
$ | 34,694 | $ | 961 | $ | 4 | $ | 35,651 | ||||||||
Residential
mortgage-backed securities:
|
||||||||||||||||
Government-sponsored
agencies
|
116,237 | 5,196 | 13 | 121,420 | ||||||||||||
Nongovernment-sponsored
agencies
|
83,050 | 148 | 7,939 | 75,259 | ||||||||||||
State
and political subdivisions
|
3,760 | 42 | 4 | 3,798 | ||||||||||||
Corporate
debt securities
|
350 | 9 | - | 359 | ||||||||||||
Total
taxable debt securities
|
238,091 | 6,356 | 7,960 | 236,487 | ||||||||||||
Tax-exempt
debt securities:
|
||||||||||||||||
State
and political subdivisions
|
47,063 | 1,277 | 180 | 48,160 | ||||||||||||
Total
tax-exempt debt securities
|
47,063 | 1,277 | 180 | 48,160 | ||||||||||||
Equity
securities
|
179 | 330 | - | 509 | ||||||||||||
Total
available for sale securities
|
$ | 285,333 | $ | 7,963 | $ | 8,140 | $ | 285,156 |
December
31, 2008
|
||||||||||||||||
Amortized
|
Unrealized
|
Estimated
|
||||||||||||||
Dollars
in thousands
|
Cost
|
Gains
|
Losses
|
Fair
Value
|
||||||||||||
Available
for Sale
|
||||||||||||||||
Taxable
debt securities:
|
||||||||||||||||
U.
S. Government agencies
|
||||||||||||||||
and
corporations
|
$ | 36,934 | $ | 1,172 | $ | 3 | $ | 38,103 | ||||||||
Residential
mortgage-backed securities:
|
||||||||||||||||
Government-sponsored
agencies
|
147,074 | 4,291 | 71 | 151,294 | ||||||||||||
Nongovernment-sponsored
agencies
|
95,568 | 2,335 | 10,020 | 87,883 | ||||||||||||
State
and political subdivisions
|
3,760 | 19 | - | 3,779 | ||||||||||||
Corporate
debt securities
|
349 | 5 | - | 354 | ||||||||||||
Total
taxable debt securities
|
283,685 | 7,822 | 10,094 | 281,413 | ||||||||||||
Tax-exempt
debt securities:
|
||||||||||||||||
State
and political subdivisions
|
46,617 | 639 | 1,459 | 45,797 | ||||||||||||
Total
tax-exempt debt securities
|
46,617 | 639 | 1,459 | 45,797 | ||||||||||||
Equity
securities
|
396 | - | - | 396 | ||||||||||||
Total
available for sale securities
|
$ | 330,698 | $ | 8,461 | $ | 11,553 | $ | 327,606 |
September
30, 2008
|
||||||||||||||||
Amortized
|
Unrealized
|
Estimated
|
||||||||||||||
Dollars
in thousands
|
Cost
|
Gains
|
Losses
|
Fair
Value
|
||||||||||||
Available
for Sale
|
||||||||||||||||
Taxable
debt securities:
|
||||||||||||||||
U.
S. Government agencies
|
||||||||||||||||
and
corporations
|
$ | 40,979 | $ | 130 | $ | 858 | 40,251 | |||||||||
Residential
mortgage-backed securities:
|
||||||||||||||||
Government-sponsored
agencies
|
147,992 | 1,510 | 708 | 148,794 | ||||||||||||
Nongovernment-sponsored
agencies
|
75,022 | 91 | 8,508 | 66,605 | ||||||||||||
State
and political subdivisions
|
3,759 | 20 | - | 3,779 | ||||||||||||
Corporate
debt securities
|
349 | 5 | - | 354 | ||||||||||||
Total
taxable debt securities
|
268,101 | 1,756 | 10,074 | 259,783 | ||||||||||||
Tax-exempt
debt securities:
|
||||||||||||||||
State
and political subdivisions
|
46,740 | 327 | 2,306 | 44,761 | ||||||||||||
Total
tax-exempt debt securities
|
46,740 | 327 | 2,306 | 44,761 | ||||||||||||
Equity
securities
|
1,418 | - | - | 1,418 | ||||||||||||
Total
available for sale securities
|
$ | 316,259 | $ | 2,083 | $ | 12,380 | $ | 305,962 |
Available
for Sale
|
||||||||
Amortized
|
Estimated
|
|||||||
Dollars
in thousands
|
Cost
|
Fair
Value
|
||||||
Due
in one year or less
|
$ | 82,417 | $ | 83,542 | ||||
Due
from one to five years
|
110,797 | 110,072 | ||||||
Due
from five to ten years
|
48,093 | 47,150 | ||||||
Due
after ten years
|
43,846 | 43,883 | ||||||
Equity
securities
|
180 | 509 | ||||||
$ | 285,333 | $ | 285,156 | |||||
Proceeds
from
|
Gross
realized
|
|||||||||||||||||||
Calls
and
|
Principal
|
|||||||||||||||||||
Dollars
in thousands
|
Sales
|
Maturities
|
Payments
|
Gains
|
Losses
|
|||||||||||||||
Securities
available for sale
|
$ | 18,479 | $ | 15,704 | $ | 58,648 | $ | 737 | $ | 14 |
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||||||||||
Residential
MBS
|
Residential
MBS
|
|||||||||||||||||||||||
Nongovernment
|
Nongovernment
|
|||||||||||||||||||||||
-
Sponsored
|
Equity
|
-
Sponsored
|
Equity
|
|||||||||||||||||||||
Dollars
in thousands
|
Entities
|
Securities
|
Total
|
Entities
|
Securities
|
Total
|
||||||||||||||||||
September
30, 2009
|
||||||||||||||||||||||||
Total
other-than-temporary impairment losses
|
$ | - | $ | - | $ | - | $ | (5,219 | ) | $ | (215 | ) | $ | (5,434 | ) | |||||||||
Portion
of loss recognized in
|
||||||||||||||||||||||||
other
comprehensive income
|
- | - | - | 451 | - | 451 | ||||||||||||||||||
Net
impairment losses recognized in earnings
|
$ | - | $ | - | $ | - | $ | (4,768 | ) | $ | (215 | ) | $ | (4,983 | ) | |||||||||
September
30, 2008
|
||||||||||||||||||||||||
Total
other-than-temporary impairment losses
|
$ | - | $ | (4,495 | ) | $ | (4,495 | ) | $ | - | $ | (6,036 | ) | $ | (6,036 | ) | ||||||||
Portion
of loss recognized in
|
||||||||||||||||||||||||
other
comprehensive income
|
- | - | - | - | - | - | ||||||||||||||||||
Net
impairment losses recognized in earnings
|
$ | - | $ | (4,495 | ) | $ | (4,495 | ) | $ | - | $ | (6,036 | ) | $ | (6,036 | ) |
Three
Months Ended
|
Nine
Months Ended
|
|||||||
September
30, 2009
|
September
30, 2009
|
|||||||
Dollars
in thousands
|
Total
|
Total
|
||||||
Beginning
Balance
|
$ | (4,768 | ) | $ | - | |||
Additions
for the credit component on debt securities in which
|
||||||||
other-than-temporary
impairment was not previously recognized
|
- | (4,768 | ) | |||||
Securities
sold during the period
|
2,229 | 2,229 | ||||||
Ending
Balance
|
$ | (2,539 | ) | $ | (2,539 | ) |
Weighted
|
Range
|
||
Average
|
Minimum
|
Maximum
|
|
Prepayment
rates
|
14.5%
|
4.5%
|
36.0%
|
Constant
default rates
|
27.2%
|
1.5%
|
100.0%
|
Loss
severities
|
42.7%
|
30.0%
|
50.0%
|
September
30, 2009
|
||||||||||||||||||||||||
Less
than 12 months
|
12
months or more
|
Total
|
||||||||||||||||||||||
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
|||||||||||||||||||
Dollars
in thousands
|
Fair
Value
|
Loss
|
Fair
Value
|
Loss
|
Fair
Value
|
Loss
|
||||||||||||||||||
Temporarily
impaired securities
|
||||||||||||||||||||||||
Taxable
debt securities
|
||||||||||||||||||||||||
U.
S. Government agencies
|
||||||||||||||||||||||||
and
corporations
|
$ | 1,042 | $ | (1 | ) | $ | 193 | $ | (2 | ) | $ | 1,235 | $ | (3 | ) | |||||||||
Residential
mortgage-backed securities:
|
||||||||||||||||||||||||
Government-sponsored
agencies
|
4,477 | (11 | ) | 136 | (2 | ) | 4,613 | (13 | ) | |||||||||||||||
Nongovernment-sponsored
entities
|
30,690 | (1,692 | ) | 21,666 | (5,844 | ) | 52,356 | (7,536 | ) | |||||||||||||||
Tax-exempt
debt securities
|
||||||||||||||||||||||||
State
and political subdivisions
|
883 | (4 | ) | 3,860 | (180 | ) | 4,743 | (184 | ) | |||||||||||||||
Total
temporarily impaired securities
|
37,092 | (1,708 | ) | 25,855 | (6,028 | ) | 62,947 | (7,736 | ) | |||||||||||||||
Other-than-temporarily
impaired securities
|
||||||||||||||||||||||||
Taxable
debt securities
|
||||||||||||||||||||||||
Residential
mortgage-backed securities:
|
||||||||||||||||||||||||
Nongovernment-sponsored
entities
|
383 | (41 | ) | 2,035 | (363 | ) | 2,418 | (404 | ) | |||||||||||||||
Total
other-than-temporarily
|
||||||||||||||||||||||||
impaired
securities
|
383 | (41 | ) | 2,035 | (363 | ) | 2,418 | (404 | ) | |||||||||||||||
Total
|
$ | 37,475 | $ | (1,749 | ) | $ | 27,890 | $ | (6,391 | ) | $ | 65,365 | $ | (8,140 | ) |
December
31, 2008
|
||||||||||||||||||||||||
Less
than 12 months
|
12
months or more
|
Total
|
||||||||||||||||||||||
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
Estimated
|
Unrealized
|
|||||||||||||||||||
Dollars
in thousands
|
Fair
Value
|
Loss
|
Fair
Value
|
Loss
|
Fair
Value
|
Loss
|
||||||||||||||||||
Temporarily
impaired securities
|
||||||||||||||||||||||||
Taxable
debt securities
|
||||||||||||||||||||||||
U.
S. Government agencies
|
||||||||||||||||||||||||
and
corporations
|
$ | 1,240 | $ | (3 | ) | $ | - | $ | - | $ | 1,240 | $ | (3 | ) | ||||||||||
Residential
mortgage-backed securities:
|
||||||||||||||||||||||||
Government-sponsored
agencies
|
7,542 | (33 | ) | 5,327 | (38 | ) | 12,869 | (71 | ) | |||||||||||||||
Nongovernment-sponsored
entities
|
45,940 | (6,612 | ) | 16,932 | (3,408 | ) | 62,872 | (10,020 | ) | |||||||||||||||
Tax-exempt
debt securities
|
||||||||||||||||||||||||
State
and political subdivisions
|
19,797 | (1,004 | ) | 2,481 | (455 | ) | 22,278 | (1,459 | ) | |||||||||||||||
Total
temporarily impaired securities
|
$ | 74,519 | $ | (7,652 | ) | $ | 24,740 | $ | (3,901 | ) | $ | 99,259 | $ | (11,553 | ) |
Note
6. Loans
|
September
30,
|
December
31,
|
September
30,
|
||||||||||
Dollars
in thousands
|
2009
|
2008
|
2008
|
|||||||||
Commercial
|
$ | 125,743 | $ | 130,106 | $ | 115,106 | ||||||
Commercial
real estate
|
457,669 | 452,264 | 423,982 | |||||||||
Construction
and development
|
176,783 | 215,465 | 225,582 | |||||||||
Residential
real estate
|
376,439 | 376,026 | 366,989 | |||||||||
Consumer
|
29,555 | 31,519 | 31,433 | |||||||||
Other
|
6,087 | 6,061 | 6,240 | |||||||||
Total
loans
|
1,172,276 | 1,211,441 | 1,169,332 | |||||||||
Less
unearned income
|
1,996 | 2,351 | 2,293 | |||||||||
Total
loans net of unearned income
|
1,170,280 | 1,209,090 | 1,167,039 | |||||||||
Less
allowance for loan losses
|
13,848 | 16,933 | 21,433 | |||||||||
Loans,
net
|
$ | 1,156,432 | $ | 1,192,157 | $ | 1,145,606 |
Regulatory
|
Summit
|
|
LTV
|
LTV
|
|
Guideline
|
Policy
Limit
|
|
Raw
land
|
65%
|
65%
|
Land
development
|
75%
|
70%
|
Construction:
|
||
Commercial,
multifamily, and other non-residential
|
80%
|
80%
|
1-4
family residential, consumer borrower
|
85%
|
85%
|
1-4
family residential, commercial borrower
|
85%
|
80%
|
Improved
property
|
85%
|
80%
|
Owner
occupied 1-4 family
|
90%
|
85%
|
Home
equity
|
90%
|
90%
|
Residential
real estate
|
|
Owner
occupied – 1st
lien
|
$
11.8 million
|
Owner
occupied – 2nd
lien
|
$ 4.0
million
|
Commercial
real estate
|
|
Residential
non-owner occupied, 1st
lien
|
$ 6.5
million
|
Owner
occupied commercial real estate
|
$
22.3 million
|
Other
commercial real estate
|
$
10.7 million
|
Construction,
development & land
|
$
35.6 million
|
Note
7. Allowance for Loan
Losses
|
Nine
Months Ended
|
Year
Ended
|
|||||||||||
September
30,
|
December
31,
|
|||||||||||
Dollars
in thousands
|
2009
|
2008
|
2008
|
|||||||||
Balance,
beginning of period
|
$ | 16,933 | $ | 9,192 | $ | 9,192 | ||||||
Losses:
|
||||||||||||
Commercial
|
343 | 145 | 198 | |||||||||
Commercial
real estate
|
459 | 869 | 1,131 | |||||||||
Construction
and development
|
15,339 | - | 4,529 | |||||||||
Residential
real estate
|
1,907 | 1,260 | 1,608 | |||||||||
Consumer
|
167 | 277 | 375 | |||||||||
Other
|
180 | 142 | 203 | |||||||||
Total
|
18,395 | 2,693 | 8,044 | |||||||||
Recoveries:
|
||||||||||||
Commercial
|
14 | 2 | 4 | |||||||||
Commercial
real estate
|
12 | 13 | 17 | |||||||||
Construction
and development
|
1,594 | - | - | |||||||||
Residential
real estate
|
22 | 29 | 64 | |||||||||
Consumer
|
71 | 42 | 72 | |||||||||
Other
|
97 | 98 | 128 | |||||||||
Total
|
1,810 | 184 | 285 | |||||||||
Net
losses
|
16,585 | 2,509 | 7,759 | |||||||||
Provision
for loan losses
|
13,500 | 14,750 | 15,500 | |||||||||
Balance,
end of period
|
$ | 13,848 | $ | 21,433 | $ | 16,933 |
For
purposes of evaluating impairment, we specifically review credits which
consist of loans to customers who owe more than $50,000 and who are
delinquent more than 30 days, all loans more than 90 days past due, loans
adversely classified by regulatory authorities or the loan review staff or
other management staff, and loans to customers in which it has been
determined that ultimate collectibility is
questionable.
|
For
the nine months ended September 30, 2009 and 2008, we recognized
approximately $44,000, and $14,000, respectively, in interest income on
impaired loans after the date that the loans were deemed to be impaired,
while we recognized approximately $62,000 of such interest for the year
ended December 31, 2008. Using a cash-basis method of
accounting, we would have recognized approximately the same amount of
interest income on such loans.
|
Dollars
in thousands
|
Goodwill
Activity
|
|||
Balance,
January 1, 2009
|
$ | 6,198 | ||
Acquired
goodwill, net
|
- | |||
Balance,
September 30, 2009
|
$ | 6,198 |
Other
Intangible Assets
|
||||||||||||
September
30,
|
December
31,
|
September
30,
|
||||||||||
Dollars
in thousands
|
2009
|
2008
|
2008
|
|||||||||
Unidentifiable
intangible assets
|
||||||||||||
Gross
carrying amount
|
$ | 2,267 | $ | 2,267 | $ | 2,267 | ||||||
Less: accumulated
amortization
|
1,574 | 1,461 | 1,423 | |||||||||
Net
carrying amount
|
$ | 693 | $ | 806 | $ | 844 | ||||||
Identifiable
intangible assets
|
||||||||||||
Gross
carrying amount
|
$ | 3,000 | $ | 3,000 | $ | 3,000 | ||||||
Less: accumulated
amortization
|
450 | 300 | 250 | |||||||||
Net
carrying amount
|
$ | 2,550 | $ | 2,700 | $ | 2,750 |
September
30,
|
December
31,
|
September
30,
|
||||||||||
Dollars
in thousands
|
2009
|
2008
|
2008
|
|||||||||
Interest
bearing demand deposits
|
$ | 154,683 | $ | 156,990 | $ | 182,383 | ||||||
Savings
deposits
|
115,767 | 61,689 | 58,678 | |||||||||
Retail
time deposits
|
363,406 | 380,774 | 352,155 | |||||||||
Brokered
time deposits
|
267,237 | 296,589 | 281,655 | |||||||||
Total
|
$ | 901,093 | $ | 896,042 | $ | 874,871 |
Dollars
in thousands
|
Amount
|
Percent
|
||||||
Three
months or less
|
$ | 65,510 | 16.0 | % | ||||
Three
through six months
|
43,933 | 10.7 | % | |||||
Six
through twelve months
|
69,298 | 16.9 | % | |||||
Over
twelve months
|
231,631 | 56.4 | % | |||||
Total
|
$ | 410,372 | 100.0 | % |
Dollars
in thousands
|
||||
Three
month period ending December 31, 2009
|
$ | 111,549 | ||
Year
ending December 31, 2010
|
253,494 | |||
Year
ending December 31, 2011
|
128,329 | |||
Year
ending December 31, 2012
|
67,790 | |||
Year
ending December 31, 2013
|
42,509 | |||
Thereafter
|
26,972 | |||
$ | 630,643 |
Nine
Months Ended September 30, 2009
|
||||||||||||
Federal
Funds
|
||||||||||||
Short-term
|
Purchased
|
|||||||||||
FHLB
|
Repurchase
|
and
Lines
|
||||||||||
Dollars
in thousands
|
Advances
|
Agreements
|
of
Credit
|
|||||||||
Balance
at September 30
|
$ | 69,560 | $ | 557 | $ | 3,616 | ||||||
Average
balance outstanding for the period
|
105,711 | 1,259 | 6,926 | |||||||||
Maximum
balance outstanding at
|
||||||||||||
any
month end during period
|
184,825 | 2,433 | 9,663 | |||||||||
Weighted
average interest rate for the period
|
0.50 | % | 0.39 | % | 1.61 | % | ||||||
Weighted
average interest rate for balances
|
||||||||||||
outstanding
at September 30
|
0.54 | % | 0.34 | % | 3.01 | % |
Year
Ended December 31, 2008
|
||||||||||||
Federal
Funds
|
||||||||||||
Short-term
|
Purchased
|
|||||||||||
FHLB
|
Repurchase
|
and
Lines
|
||||||||||
Dollars
in thousands
|
Advances
|
Agreements
|
of
Credit
|
|||||||||
Balance
at December 31
|
$ | 142,346 | $ | 1,613 | $ | 9,141 | ||||||
Average
balance outstanding for the period
|
106,308 | 3,208 | 2,867 | |||||||||
Maximum
balance outstanding at
|
||||||||||||
any
month end during period
|
146,821 | 11,458 | 9,141 | |||||||||
Weighted
average interest rate for the period
|
2.13 | % | 1.74 | % | 2.37 | % | ||||||
Weighted
average interest rate for balances
|
||||||||||||
outstanding
at December 31
|
0.57 | % | 0.48 | % | 1.15 | % |
Nine
Months Ended September 30, 2008
|
||||||||||||
Federal
Funds
|
||||||||||||
Short-term
|
Purchased
|
|||||||||||
FHLB
|
Repurchase
|
and
Lines
|
||||||||||
Dollars
in thousands
|
Advances
|
Agreements
|
of
Credit
|
|||||||||
Balance
at September 30
|
$ | 96,689 | $ | 587 | $ | 1,040 | ||||||
Average
balance outstanding for the period
|
105,123 | 4,123 | 979 | |||||||||
Maximum
balance outstanding at
|
||||||||||||
any
month end during period
|
146,821 | 11,458 | 3,584 | |||||||||
Weighted
average interest rate for the period
|
2.63 | % | 1.79 | % | 4.67 | % | ||||||
Weighted
average interest rate for balances
|
||||||||||||
outstanding
at September 30
|
1.92 | % | 0.55 | % | 4.50 | % |
Dollars
in thousands
|
||||
Year
Ending
|
||||
December
31,
|
Amount
|
|||
2009
|
$ | 15,156 | ||
2010
|
76,481 | |||
2011
|
33,589 | |||
2012
|
64,915 | |||
2013
|
40,080 | |||
Thereafter
|
202,816 | |||
$ | 433,037 |
For
the Nine Months Ended
|
||||||||||||||||
September
30, 2009
|
September
30, 2008
|
|||||||||||||||
Weighted-
|
Weighted-
|
|||||||||||||||
Average
|
Average
|
|||||||||||||||
Exercise
|
Exercise
|
|||||||||||||||
Options
|
Price
|
Options
|
Price
|
|||||||||||||
Outstanding,
January 1
|
335,730 | $ | 18.36 | 337,580 | $ | 18.28 | ||||||||||
Granted
|
- | - | - | - | ||||||||||||
Exercised
|
(8,000 | ) | 5.36 | (1,850 | ) | 4.81 | ||||||||||
Forfeited
|
(1,600 | ) | 5.21 | - | - | |||||||||||
Outstanding,
September 30
|
326,130 | $ | 18.74 | 335,730 | $ | 18.36 |
Options
Outstanding
|
Options
Exercisable
|
|||||||||||||||||||||||||||||
Wted.
Avg.
|
Aggregate
|
Aggregate
|
||||||||||||||||||||||||||||
Remaining
|
Intrinsic
|
Intrinsic
|
||||||||||||||||||||||||||||
Range
of
|
#
of
|
Contractual
|
Value
|
#
of
|
Value
|
|||||||||||||||||||||||||
exercise
price
|
shares
|
WAEP
|
Life
(yrs)
|
(in
thousands)
|
shares
|
WAEP
|
(in
thousands)
|
|||||||||||||||||||||||
$ | 4.63 - $6.00 | 60,150 | $ | 5.38 | 3.55 | $ | - | 60,150 | $ | 5.38 | $ | - | ||||||||||||||||||
6.01 - 10.00 | 31,680 | 9.49 | 6.26 | - | 31,680 | 9.49 | - | |||||||||||||||||||||||
10.01 - 17.50 | 3,500 | 17.43 | 4.42 | - | 3,500 | 17.43 | - | |||||||||||||||||||||||
17.51 - 20.00 | 52,300 | 17.79 | 7.25 | - | 51,900 | 17.79 | - | |||||||||||||||||||||||
20.01 - 25.93 | 178,500 | 25.19 | 5.82 | - | 178,500 | 25.19 | - | |||||||||||||||||||||||
326,130 | 18.74 | $ | - | 325,730 | 18.74 | $ | - |
September
30,
|
||||
Dollars
in thousands
|
2009
|
|||
Commitments
to extend credit:
|
||||
Revolving
home equity and
|
||||
credit
card lines
|
$ | 45,088 | ||
Construction
loans
|
29,157 | |||
Other
loans
|
43,661 | |||
Standby
letters of credit
|
5,463 | |||
Total
|
$ | 123,369 |
To
be Well Capitalized
|
||||||||||||||||||||||||
Minimum
Required
|
under
Prompt Corrective
|
|||||||||||||||||||||||
Actual
|
Regulatory
Capital
|
Action
Provisions
|
||||||||||||||||||||||
Dollars
in thousands
|
Amount
|
Ratio
|
Amount
|
Ratio
|
Amount
|
Ratio
|
||||||||||||||||||
As
of September 30, 2009
|
||||||||||||||||||||||||
Total
Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
$ | 132,649 | 11.0 | % | $ | 96,079 | 8.0 | % | $ | 120,099 | 10.0 | % | ||||||||||||
Summit
Community
|
134,299 | 11.2 | % | 95,644 | 8.0 | % | 119,555 | 10.0 | % | |||||||||||||||
Tier
I Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
$ | 101,852 | 8.5 | % | 48,040 | 4.0 | % | 72,059 | 6.0 | % | ||||||||||||||
Summit
Community
|
120,302 | 10.1 | % | 47,822 | 4.0 | % | 71,733 | 6.0 | % | |||||||||||||||
Tier
I Capital (to average assets)
|
||||||||||||||||||||||||
Summit
|
$ | 101,852 | 6.5 | % | 47,313 | 3.0 | % | 78,855 | 5.0 | % | ||||||||||||||
Summit
Community
|
120,302 | 7.7 | % | 47,040 | 3.0 | % | 78,401 | 5.0 | % | |||||||||||||||
As
of December 31, 2008
|
||||||||||||||||||||||||
Total
Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
$ | 125,091 | 10.0 | % | 99,694 | 8.0 | % | 124,618 | 10.0 | % | ||||||||||||||
Summit
Community
|
129,369 | 10.4 | % | 99,225 | 8.0 | % | 124,031 | 10.0 | % | |||||||||||||||
Tier
I Capital (to risk weighted assets)
|
||||||||||||||||||||||||
Summit
|
99,497 | 8.0 | % | 49,847 | 4.0 | % | 74,771 | 6.0 | % | |||||||||||||||
Summit
Community
|
113,841 | 9.2 | % | 49,612 | 4.0 | % | 74,418 | 6.0 | % | |||||||||||||||
Tier
I Capital (to average assets)
|
||||||||||||||||||||||||
Summit
|
99,497 | 6.3 | % | 47,707 | 3.0 | % | 79,512 | 5.0 | % | |||||||||||||||
Summit
Community
|
113,841 | 7.2 | % | 47,143 | 3.0 | % | 78,571 | 5.0 | % |
·
|
The
Bank achieving and maintaining a minimum Tier 1 leverage capital ratio of
at least 8% and a total risk-based capital ratio of at least
11%;
|
·
|
The
Bank providing prior notice of any declaration of intent to pay cash
dividends;
|
·
|
Summit
suspending all cash dividends on its common stock until further
notice. Dividends on all preferred stock, as well as interest
payments on subordinated notes underlying Summit’s trust preferred
securities, continue to be permissible;
and,
|
·
|
Summit
not incurring any additional debt, other than trade payables, without the
prior written consent of the principal banking
regulators.
|
Table
I - Average Balance Sheet and Net Interest Income Analysis
|
||||||||||||
Dollars
in thousands
|
||||||||||||
For
the Nine Months Ended
|
||||||||||||
September
30, 2009
|
September
30, 2008
|
|||||||||||
Average
|
Earnings/
|
Yield/
|
Average
|
Earnings/
|
Yield/
|
|||||||
Balance
|
Expense
|
Rate
|
Balance
|
Expense
|
Rate
|
|||||||
Interest
earning assets
|
||||||||||||
Loans,
net of unearned income (1)
|
||||||||||||
Taxable
|
$1,191,692
|
$54,033
|
6.06%
|
$1,107,474
|
$57,824
|
6.97%
|
||||||
Tax-exempt
(2)
|
8,112
|
502
|
8.27%
|
8,647
|
529
|
8.17%
|
||||||
Securities
|
||||||||||||
Taxable
|
277,558
|
12,226
|
5.89%
|
256,914
|
9,921
|
5.16%
|
||||||
Tax-exempt
(2)
|
46,988
|
2,382
|
6.78%
|
50,923
|
2,594
|
6.80%
|
||||||
Federal
funds sold and interest
|
||||||||||||
bearing
deposits with other banks
|
1,022
|
6
|
0.78%
|
391
|
7
|
2.39%
|
||||||
Total
interest earning assets
|
1,525,372
|
69,149
|
6.06%
|
1,424,349
|
70,875
|
6.65%
|
||||||
Noninterest
earning assets
|
||||||||||||
Cash
& due from banks
|
14,110
|
9,847
|
||||||||||
Premises
and equipment
|
23,446
|
22,058
|
||||||||||
Other
assets
|
55,390
|
38,275
|
||||||||||
Allowance
for loan losses
|
(19,377)
|
(10,176)
|
||||||||||
Total
assets
|
$1,598,941
|
$1,484,353
|
||||||||||
Interest
bearing liabilities
|
||||||||||||
Interest
bearing demand deposits
|
$154,945
|
$586
|
0.51%
|
$198,246
|
$2,134
|
1.44%
|
||||||
Savings
deposits
|
96,011
|
1,173
|
1.63%
|
54,583
|
668
|
1.63%
|
||||||
Time
deposits
|
636,569
|
17,314
|
3.64%
|
536,493
|
17,461
|
4.35%
|
||||||
Short-term
borrowings
|
113,896
|
487
|
0.57%
|
110,228
|
2,161
|
2.62%
|
||||||
Long-term
borrowings
|
||||||||||||
and
capital trust securities
|
430,947
|
15,270
|
4.74%
|
418,265
|
14,715
|
4.70%
|
||||||
Total
interest bearing liabilities
|
1,432,368
|
34,830
|
3.25%
|
1,317,815
|
37,139
|
3.76%
|
||||||
Noninterest
bearing liabilities
|
||||||||||||
and
shareholders' equity
|
||||||||||||
Demand
deposits
|
71,359
|
65,882
|
||||||||||
Other
liabilities
|
8,592
|
8,781
|
||||||||||
Shareholders'
equity
|
86,622
|
91,875
|
||||||||||
Total
liabilities and
|
||||||||||||
shareholders'
equity
|
$1,598,941
|
$1,484,353
|
||||||||||
Net
interest earnings
|
$34,319
|
$33,736
|
||||||||||
Net
yield on interest earning assets
|
3.01%
|
3.16%
|
||||||||||
(1) - For purposes of this table, nonaccrual loans are included in average loan balances. | ||||||||||||
(2)
- Interest income on tax-exempt securities has been adjusted assuming an
effective tax rate of 34% for all periods presented.
|
||||||||||||
The
tax equivalent adjustment resulted in an increase in interest income of
$981,000 and $1,039,000 for the periods ended
|
||||||||||||
September
30, 2009 and September 30 2008, respectively.
|
Table
II - Changes in Interest Margin Attributable to Rate and
Volume
|
||||||||||||
For
the Nine Months Ended
|
||||||||||||
September
30, 2009 versus September 30, 2008
|
||||||||||||
Increase
(Decrease) Due to Change in:
|
||||||||||||
Dollars
in thousands
|
Volume
|
Rate
|
Net
|
|||||||||
Interest
earned on:
|
||||||||||||
Loans
|
||||||||||||
Taxable
|
$ | 4,182 | $ | (7,973 | ) | $ | (3,791 | ) | ||||
Tax-exempt
|
(34 | ) | 7 | (27 | ) | |||||||
Securities
|
||||||||||||
Taxable
|
834 | 1,471 | 2,305 | |||||||||
Tax-exempt
|
(202 | ) | (10 | ) | (212 | ) | ||||||
Federal
funds sold and interest
|
||||||||||||
bearing
deposits with other banks
|
6 | (7 | ) | (1 | ) | |||||||
Total
interest earned on
|
||||||||||||
interest
earning assets
|
4,786 | (6,512 | ) | (1,726 | ) | |||||||
Interest
paid on:
|
||||||||||||
Interest
bearing demand
|
||||||||||||
deposits
|
(390 | ) | (1,158 | ) | (1,548 | ) | ||||||
Savings
deposits
|
505 | - | 505 | |||||||||
Time
deposits
|
2,973 | (3,120 | ) | (147 | ) | |||||||
Short-term
borrowings
|
70 | (1,744 | ) | (1,674 | ) | |||||||
Long-term
borrowings and capital
|
||||||||||||
trust
securities
|
438 | 117 | 555 | |||||||||
Total
interest paid on
|
||||||||||||
interest
bearing liabilities
|
3,596 | (5,905 | ) | (2,309 | ) | |||||||
Net
interest income
|
$ | 1,190 | $ | (607 | ) | $ | 583 |
Noninterest
Income
|
||||||||||||||||
For
the Quarter Ended
|
For
the Nine Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
Dollars
in thousands
|
2009
|
2008
|
2009
|
2008
|
||||||||||||
Insurance
commissions
|
$ | 1,254 | $ | 1,337 | $ | 3,881 | $ | 3,939 | ||||||||
Service
fees
|
859 | 828 | 2,452 | 2,395 | ||||||||||||
Realized
securitites gains/(losses)
|
428 | (6 | ) | 723 | (6 | ) | ||||||||||
Other-than-temporary
impairment of securities
|
- | (4,495 | ) | (4,983 | ) | (6,036 | ) | |||||||||
Net
cash settlement on interest rate swaps
|
- | - | - | (171 | ) | |||||||||||
Change
in fair value of interest rate swaps
|
- | - | - | 705 | ||||||||||||
Gain
(loss) on sale of assets
|
9 | (99 | ) | (115 | ) | 137 | ||||||||||
Other
|
282 | 260 | 973 | 838 | ||||||||||||
Total
|
$ | 2,832 | $ | (2,175 | ) | $ | 2,931 | $ | 1,801 |
Table
III - Noninterest Expense
|
||||||||||||||||||||||||||||||||
For
the Quarter Ended September 30,
|
For
the Nine Months Ended September 30,
|
|||||||||||||||||||||||||||||||
Change
|
Change
|
|||||||||||||||||||||||||||||||
Dollars
in thousands
|
2009
|
$ | % | 2008 | 2009 | $ | % | 2008 | ||||||||||||||||||||||||
Salaries
and employee benefits
|
$ | 3,862 | $ | (251 | ) | -6.1 | % | $ | 4,113 | $ | 12,449 | $ | (246 | ) | -1.9 | % | $ | 12,695 | ||||||||||||||
Net
occupancy expense
|
484 | (5 | ) | -1.0 | % | 489 | 1,548 | 141 | 10.0 | % | 1,407 | |||||||||||||||||||||
Equipment
expense
|
527 | (11 | ) | -2.0 | % | 538 | 1,622 | 16 | 1.0 | % | 1,606 | |||||||||||||||||||||
Supplies
|
241 | 5 | 2.1 | % | 236 | 683 | 12 | 1.8 | % | 671 | ||||||||||||||||||||||
Professional
fees
|
330 | 157 | 90.8 | % | 173 | 1,067 | 594 | 125.6 | % | 473 | ||||||||||||||||||||||
Amortization
of intangibles
|
88 | - | 0.0 | % | 88 | 263 | - | 0.0 | % | 263 | ||||||||||||||||||||||
FDIC
premiums
|
660 | 480 | 266.7 | % | 180 | 2,288 | 1,754 | 328.5 | % | 534 | ||||||||||||||||||||||
Other
|
1,675 | 207 | 14.1 | % | 1,468 | 4,407 | 534 | 13.8 | % | 3,873 | ||||||||||||||||||||||
Total
|
$ | 7,867 | $ | 582 | 8.0 | % | $ | 7,285 | $ | 24,327 | $ | 2,805 | 13.0 | % | $ | 21,522 |
Table
IV - Summary of Non-Performing Assets
|
||||||||||||||||
Dollars
in thousands
|
September
30,
|
December
31,
|
||||||||||||||
2009
|
2008
|
2008
|
||||||||||||||
Accruing
loans past due 90 days or more
|
$ | 781 | $ | 5,612 | $ | 1,039 | ||||||||||
Nonaccrual
loans
|
||||||||||||||||
Commercial
|
396 | 92 | 198 | |||||||||||||
Commercial
real estate
|
22,294 | 26,162 | 24,323 | |||||||||||||
Construction
and development
|
27,084 | 25,313 | 17,368 | |||||||||||||
Residential
real estate
|
8,263 | 2,474 | 4,983 | |||||||||||||
Consumer
|
34 | 192 | 58 | |||||||||||||
Total
nonaccrual loans
|
58,071 | 54,233 | 46,930 | |||||||||||||
Foreclosed
properties
|
||||||||||||||||
Commercial
|
- | - | - | |||||||||||||
Commercial
real estate
|
4,873 | 1,375 | 875 | |||||||||||||
Construction
and development
|
25,278 | 180 | 6,755 | |||||||||||||
Residential
real estate
|
1,042 | 677 | 480 | |||||||||||||
Consumer
|
- | - | - | |||||||||||||
Total
foreclosed properties
|
31,193 | 2,232 | 8,110 | |||||||||||||
Repossessed
assets
|
1 | 52 | 3 | |||||||||||||
Total
nonperforming assets
|
$ | 90,046 | $ | 62,129 | $ | 56,082 | ||||||||||
Total
nonperforming loans as a
|
||||||||||||||||
percentage
of total loans
|
5.02 | % | 5.13 | % | 3.97 | % | ||||||||||
Total
nonperforming assets as a
|
||||||||||||||||
percentage
of total assets
|
5.71 | % | 3.96 | % | 3.45 | % |
Loans
Past Due 30-89 Days
|
||||||||||||||||||||
For
the Quarter Ended
|
||||||||||||||||||||
Dollars
in thousands
|
9/30/2009
|
6/30/2009
|
3/31/2009
|
12/31/2008
|
9/30/2008
|
|||||||||||||||
Commercial
|
$ | 177 | $ | 1,368 | $ | 144 | $ | 706 | $ | 706 | ||||||||||
Commercial
real estate
|
5,064 | 4,320 | 3,985 | 1,407 | 1,407 | |||||||||||||||
Construction
and development
|
9,362 | 920 | 5,559 | 1,996 | 1,996 | |||||||||||||||
Residential
real estate
|
8,381 | 5,802 | 10,291 | 8,537 | 8,537 | |||||||||||||||
Consumer
|
810 | 946 | 646 | 1,140 | 1,140 | |||||||||||||||
Total
|
$ | 23,794 | $ | 13,356 | $ | 20,625 | $ | 13,786 | $ | 13,786 |
Significant
Nonperforming Loan Relationships
|
|||||||||
dollars
in thousands
|
|||||||||
Location
|
Underlying
Collateral
|
Loan
Origination Date
|
Loan
Nonaccrual Date
|
Current
Loan Balance
|
Method
Used to Measure Impairment
|
Most
Recent Appraised Value
|
Amount
Allocated to Allowance for Loan Losses
|
Amount
Previously Charged-off
|
|
Front
Royal, VA
|
124
room hotel & 8 commercial lots
|
Sept.
2007 & Jan. 2008
|
Sept.
2008
|
$20,704
|
Collateral
value
|
$22,000
|
(1)
|
$
-
|
$-
|
Winchester,
VA
|
Commercial
building
|
Dec.
2008
|
July
09
|
$3,568
|
Collateral
value
|
$2,800
|
(1)(3)
|
$500
|
$-
|
Rockingham
Co., VA & Moorefield, WV
|
Residential
subdivision & acreage
|
Nov.
2007
|
Mar.
2009
|
$3,710
|
Collateral
value
|
$3,397
|
(1)
(3)
|
$360
|
$-
|
Frederick
Co., VA
|
Residential
& commercial lots; 3 single family residences &
acreage
|
Various 2004
- 2008
|
Mar.
2009
|
$3,915
|
Collateral
value
|
$2,984
|
(1)
|
$1,015
|
$800
|
Berkley
Co., WV & Frederick Co., VA
|
Three
Residential subdivisions & undeveloped acreage; single family lots,
and 5 single family residences & acreage
|
Various
2006 - March 2009
|
Sept.
2009
|
$7,011
|
Collateral
value
|
$11,041
|
(1)
|
$600
|
$-
|
Winchester,
VA
|
Commercial
lots and acreage
|
Nov.
2008
|
Mar.
2009
|
$1,884
|
Collateral
value
|
$2,217
|
(1)
|
$
-
|
$-
|
Frederick
Co., VA & Shenandoah Co., VA
|
Commercial
building & 4 single family residences & acreage
|
Various
2007 - 2008
|
Nov.
2008 & Jun. 2009
|
$2,503
|
Collateral
value
|
$2,675
|
(1)
|
$375
|
$250
|
Frederick
Co., VA
|
Commercial
condominium incomplete,
completed commercial condominium unit &
acreage
|
July
& Dec. 2005 & May 2008
|
Mar.
2009
|
$6,306
|
Collateral
value
|
$9,954
|
(2)
|
$
-
|
$2,012
|
Front
Royal, VA
|
Residential
building lots & acreage
|
July
& Oct. 2006
|
Dec.
2008, Mar. 2009, & June 2009
|
$1,546
|
Collateral
value
|
$1,285
|
(2)
|
$489
|
$-
|
Linden, VA | Residential building lots & 1 single family residence & acreage | Nov. 2005 & Jan. 2007 | May 2009 | $1,067 |
Collateral
value |
$685 | (1) | $525 | $224 |
(1)
- Values are based upon recent external appraisal.
|
|||||||
(2)
- Value based upon management's discount of appraised value obtained at
loan origination
|
|||||||
(3)
- Value listed above is value of primary property securing the loan.
However, the loan is cross-collateralized with other
property.
|
Internally
Criticized Loans
|
||||||||
Dollars
in thousands
|
9/30/2009
|
12/31/2008
|
||||||
Commerical
|
$ | 5,861 | $ | 984 | ||||
Commercial
real estate
|
45,614 | 30,435 | ||||||
Land
development & construction
|
44,720 | 60,589 | ||||||
Residential
real estate
|
33,291 | 18,405 | ||||||
Consumer
|
420 | 633 | ||||||
Total
|
$ | 129,906 | $ | 111,046 |
Table
V - Summary of Significant Changes in Financial Position
|
||||||||||||||||
Balance
|
Balance
|
|||||||||||||||
December
31,
|
Increase
(Decrease)
|
September
30,
|
||||||||||||||
Dollars
in thousands
|
2008
|
Amount
|
Percentage
|
2009
|
||||||||||||
Assets
|
||||||||||||||||
Securities
available for sale
|
$ | 327,606 | (42,450 | ) | -13.0 | % | $ | 285,156 | ||||||||
Loans,
net of unearned interest
|
1,209,090 | (38,810 | ) | -3.2 | % | 1,170,280 | ||||||||||
Liabilities
|
||||||||||||||||
Deposits
|
$ | 965,850 | $ | 4,172 | 0.4 | % | $ | 970,022 | ||||||||
Short-term
borrowings
|
153,100 | (79,367 | ) | -51.8 | % | 73,733 | ||||||||||
Long-term
borrowings
|
||||||||||||||||
and
subordinated debentures
|
412,337 | 20,700 | 5.0 | % | 433,037 |
·
|
Summit
Community achieving and maintaining a minimum Tier 1 leverage capital
ratio of at least 8% and a total risk-based capital ratio of at least
11%;
|
·
|
Summit
Community providing prior notice of any declaration of intent to pay cash
dividends to Summit;
|
·
|
Summit
suspending all cash dividends on its common stock until further
notice. Dividends on all preferred stock, as well as interest
payments on subordinated notes underlying Summit’s trust preferred
securities, continue to be permissible;
and,
|
·
|
Summit
not incurring any additional debt, other than trade payables, without the
prior written consent of the banking
regulators.
|
Long
|
Capital
|
|||||||||||
Term
|
Trust
|
Operating
|
||||||||||
Dollars
in thousands
|
Debt
|
Securities
|
Leases
|
|||||||||
2009
|
$ | 15,156 | $ | - | $ | 107 | ||||||
2010
|
76,481 | - | 277 | |||||||||
2011
|
33,589 | - | 148 | |||||||||
2012
|
64,915 | - | 149 | |||||||||
2013
|
40,080 | - | 119 | |||||||||
Thereafter
|
202,816 | 19,589 | 22 | |||||||||
Total
|
$ | 433,037 | $ | 19,589 | $ | 822 |
September
30,
|
||||
Dollars
in thousands
|
2009
|
|||
Commitments
to extend credit:
|
||||
Revolving
home equity and
|
||||
credit
card lines
|
$ | 45,088 | ||
Construction
loans
|
29,157 | |||
Other
loans
|
43,661 | |||
Standby
letters of credit
|
5,463 | |||
Total
|
$ | 123,369 |
Change
in
|
Estimated
% Change in Net
|
|||||||
Interest
Rates
|
Interest
Income Over:
|
|||||||
(basis
points)
|
0
- 12 Months
|
13
- 24 Months
|
||||||
Down
100 (1)
|
0.24 | % | 4.73 | % | ||||
Up
100 (1)
|
-0.73 | % | 3.20 | % | ||||
Up
200 (1)
|
-1.29 | % | 1.95 | % | ||||
Up
400 (2)
|
-1.28 | % | 0.16 | % | ||||
(1) assumes
a parallel shift in the yield curve
|
||||||||
(2) assumes
400 bp increase over 24 months
|
SUMMIT
FINANCIAL GROUP, INC.
|
|||
(registrant)
|
|||
By:
|
/s/ H. Charles Maddy, III
|
||
H.
Charles Maddy, III,
|
|||
President
and Chief Executive Officer
|
|||
By:
|
/s/ Robert S. Tissue
|
||
Robert
S. Tissue,
|
|||
Senior
Vice President and Chief Financial Officer
|
|||
By:
|
/s/ Julie R. Cook
|
||
Julie
R. Cook,
|
|||
Vice
President and Chief Accounting Officer
|
|||
Date: November 9, 2009
|